A* cdNG TY cO PH,{N -[...]... nnm - 7A.25 7-3 56 -1 3 4 11 -A94 -1 7 6-9 25 l',l - 511 .759.459 Mua trong nim - Ddu tu 2850.023.26? 12 5. 511 315 .785 17 7.243.800 17 1.2$.aO-L )OCB ho6n thdnh - Tang do diau chiDh loei TSCD - TIng kh6c - Chuy6n sang BDS dliu hl - Thanh li, nhuo-ng brn - ciam do ilicu chinh loai TSCD - ciem do diau chinh ttuii VAT - Giem khrc so ou cuo, quy Gi6 s,5 tri 7A.257.a56 -1 3 4 2 7-8 94 -1 7 6-9 25 17 -5 1t;759.459 3.027.267.A67 l?6.69ls595a5... chus PP 414 4 21 414 93.549.!!Xt 10 0 .16 3.05a.20a 18 . 218 0.522.360 46.302.0 91. 423 c0rg - TAng v5n t'ong n5m trudc - L5l trong n5m trudc - Tdng - ciim - L5 khi€ 994.256 .13 8 trong n6m tflJdc - du cuSl n;m tn dc s6drilr,u dm - 904.256 .13 4 \,6n !'ong nam trudc - Glem kh6c Sd u.782.7L3,7a3 nay 14 e€?!{29!qQ 14 . 41? {qq ) 14 9.923.570.000 a.520. 414 . 412 ( 817 .2 91, 5{0) 994.266 ,13 8 46. 913 .2203qS !9!29!0 1- - !qqE4q?q!3... 353 ,18 .088.372 15 .046.838.809 11 .834.837.522 - Khliu hao trong nam 1. 426. 918 2n 765.642.576 42t.445.t09 r33r.m2.355 63.560.78E 31. 1 r03. 812 .780 2- 717 8$.676 - Trng do diau chinh loai TSCD - Tang k1lec - Chuy€n sang BES &iu tu - Ihanh ly, Dhuqng b6n 15 / - Giem do diau chinl loai TSCD ki6c - ciam r 414 815 36.775.006.584 15 . 812 .4 81. 385 12 .256.24?.6 31 tl5 66_278.60s.733 Gi{ tri cdn bi cta TSCD HE - I - I... 4.6'76.225.2 91 trgng kh6c t9. 619 .4 71. 928 c0ng 29.824.279.525 20.490.495.768 l 7- Thu6 vA cdc khoin phei nop nhd nu6c s) Ph6i nop - IIU6 GTGT - Thu6 TNDN Cu6i ou{ 1 EAu ntrm 459.695.388 - Thuii tlru nh4p ca nhlin 6.949.68',7 .17 378.825 ',7 51 450 .14 6. 816 1. 178.539.598 206.8 91. 007 15 4.029.639 - Thu6 khhc c0ns b) Phei thu 1. 116 .739. 211 Cu6i qu.f 1. 711 .394.988 Diu nim l7 a - ThuS 10 .550.536 33.484. 71' l - ThU6... (t2.t 21. 347) + ThUi TNDN t 01. t8t 975.299 (450 .11 6. 816 ) (15 0 t 46. 816 ) + Tht4i TNDN hoa lqi Lqi nhu4n sau thu! Lqt nhuin DhtD b6cho kh6ng ki6m so{t Lqi trhu6tr Dhtn - bA cho c6ng Chi phl khiu bio 92ra1 218 1 12 .222.5 41. 994) 912 .684320 (223.89E165) 30.860.0 41 (r54J42.6rr) gtni4E.4A9 (67 .19 5.29' (67 .19 529 51 c6 d6ng ty Q,22r.5 41, 994' 8. 812 .576.337 922Atxat 9n.68a320 0.357.6 91. ?84) (19 1 .15 7.032) (12 5.635. 412 )... t49.923 670.000 14 9 923 670 000 t49 923 g6p giam trong nem + V5n g6p cu6i qu1y' - C6 hto, lqi nhuAr da d) ffi LUOr ci5 phi6u dang 0.000 59. 411 .18 1.599 C6 phi6u - 56 luqng 6'.7 ky ph6t hdrh - Sii luqng c6 phii:u da btu ra c6ng ching + co pnteu pho thong quy Ndm tnn6t t4.992.3 61 t4.992.3 61 t4.992.36'7 14 .992.36',7 14 .992.367 14 .992.367 61. 412 61. 412 61. 412 6t .11 2 14 .930.955 14 .930.9s5 t4.930.955 11 .930.955... SSE - Chi phi diu tu cna c6 kh6ng ki6m so6t (16 ,26% vtin) Gii ri hqp lj cna laisen thuln (16 .26 010 v6n) - Phatr b6 lqi ich c6 d6ng L.h6ng ki6m so6t pl6t sinh trong kj, - Lqi ich cia c5 itAng kh6trg ki6m sodt SSf, * CQng lqi ich cria c6 11 I- 2.359 729 212 t 840. 210 .18 8 1. 840.270.7E8 1 t04 t62.480 1. 058 .15 5. 710 46.006.770 46.006.764 690 .10 t-538 736.I08. 314 1. 800.000.000 1. 800.000.000 1. 510 .445.876 1. 510 .262.067... dang 10 - Tdng, ginm 825.239 414 .097. 518 - Hang gui di btin 662.88',7 2 41. 265-tt6.833 ,' (t0.946.4t6.7 71) / 230. 319 -5 90.062, ttl nIm s72 t2 .14 4,845.9'72 12 .t44.A85.vt2 12 .t 44.AA5. 912 tni sen (5 htu htnh: Nhi cta, Khoin muc v$t ki6n ftic 2t1t Mdy m6c tbi6t bi 2tl2 Phudng fietr van truydn tei din 211 3 Thi6t bi dung cu quAn li roog coog 211 4 Nguyen gid TSCD hau hitrh Sii du dAu nnm - 7A.25 7-3 56 -1 3 4 11 -A94 -1 7 6-9 25... 36.828.436 1. 034.970 .10 5 43.704.875 t6 - I len thue oat Ot1 11 4 294 1 - Cdng cu , dqng cu - KhAc c0ng phi trn tru6c dA,i hAtr l3b- Chi - Chi phi nghien cuu gi6ng - Chi phi sta ch&a cei t4o - I len mue oat 11 8.003.034 234.645.9 31 2. 218 .249 603 9',7.635.2t7 4.4A5.fi5.472 955.986.023 655.289.785 6 .11 0.345.8 71 2.339 920.649 2.635.8',73 710 65s.289.785 1 0t7 t14.294 - C6ng cg, dlmg cq 423.446.249 479.073. 416 fti... dung cu - Chi - I p}f S)a, 633.3 41 480 L7',78.',l66.386 15 .305.58 3- 516 12 .543 _269 355 49.6U.43',7.384 63 .12 0.880.559 14 . 911 .035.037 3'7 87 5 1 KD do dane nanh pnam - Herg h6a C{ng gii g6c hing t6n l.,lIo - Dyphdng giam gi6 hary t6 cid tr! thuir 237 7M 922 .19 3 c6 th6 thu-c hiCn ilugc / 23 6- 515 -4 9 5-5 25 cuSi quv Chi phl chuydn quyan su dune d6t 12 .14 4.885 c0ng dlnh ,/ ll 19 2.426.668)/ kno 0 9- l