•
•
•
!
•
"#
•
$%& !
•
$%& '
•
()*+#
•
,
•
+%& /0 -1
•
"#
•
•
203' 04
45 6
78 9:1%
'!#;7
895;<83
7'
8 9:1%'
!#=>8%
;837 /09
7?8
8 9:1%'
3!#=>8%;
837-19
•
7'8 9:
1%'!#=>
8%;837 /09
•
4'!#@4'55
<!8%34'!#5
68'%5!A
A''%3
''+8B
•
0<!C
4'!#D0'
4'!#D0
0
.!!3C
E%
4
F6
08%G
Khueỏch ủaùi lửùc gaỏp n lan F
.!!3
C
E%:H
4:4'!
#
F6:E3
4G 4F 4,G
6IC0%35
H JJJJK JJJK LMJJK
4'
4'!# NJJJ ,JJJ OJJJ
4'! ,JJJ NJJJ 2JJJ
E37 /09 JJJ ,JJJ ,MJJ
0<!
4'!#D' JANP JA,, JAP,
4'!#D JANJ JAP JAN,
6.C15;MJQ%&;5!!'
H MJJJK RMJJK ,L,MJK
4'
4'!# NJJJ ,JJJ OJJJ
4'! 2JJJ JMJJ OMJJ
E37 /09 MJJJ OJJJ JNMJ
6; /0 OJJQ JJQ 22JQ
7 /0
: /0
@
9D /0
@
S!8
H;
S<%
/0;
H;
1%
/0;
<
1%8 /0;
3!83385<%
!
•
!:+%&<!
8%37T<!9< 383
'C
•
!:<!8%3T<!3
='AA83=J
TC
/0U83%3! 8&7839
U3
FU!'3 #
7:F9U8&'
$U<!8%3<V!
GU#'
$
U<!8%3 !
!79
•
0 !
HU0'
W$
UFW$
XG
7:F9$
UG
$
UGD7:F9
•
Y<%<V!V'3
8MJKA'!#;8JJJJJK
'!8,MKD3 #C
•
$
UGD7:F9UJJJJJD7MJ:,M9UOJJJ
.>' !
8%3
•
7?'
8 :HZE9:[8%3%
883
5<!8%3T
7HZE93%<
8%3$719
6;83
6;<8%3
7T9
=
QQ
EBITEBIT
DOL
/
/
∆
∆
=
4%V#
•
<8%3C
•
<!C
BE
Q
QQ
Q
FVPQ
VPQ
DOL
−
=
−−
−
=
)(
)(
EBIT
FEBIT
FVS
VS
DOL
S
+
=
−−
−
=
Y<%<V!V'38MJKA
'!#;8JJJJJK '!
8,MKD3 #
•
<8%3
•
()*
•
0%%<8%38MJJJ3 #A%>'6
;<8%35!83
MQ
•
0%%<8%38RJJJ3 #A%>'6
;<8%35!83
2Q
5
000.100)2550(5000
)2550(5000
5000
=
−−
−
=
DOL
3
000.100)2550(6000
)2550(6000
6000
=
−−
−
=
DOL
\=<!8
1!8%3<V!
7$9
E37 /09 7HZE9
0 - 100.000 0,00
1000 - 75.000 - 0,33
2000 - 50.000 - 1,00
3000 - 25.000 - 3,00
Q
BE
= 4000 0 Khoâng xaùc ñònh
5000 25.000 5,00
6000 50.000 3,00
7000 75.000 2,33
8000 100.000 2,00
\= &
$%&83
3 !
•
4V !A837T
8>983
•
4V !
•
!! %5<!
8%3<V! !6!
!
•
S<!8%3<V! %3
V !<&!6!
'
QQ
EBITEBIT
DOL
/
/
∆
∆
=
]
'
.!<!
8%3
7T9
.!83
7 /09
7HZE9
.!83
7 /09
%35!
()*! 3+
#
•
%8,8%3&C
•
!!A<&5!^
!_8!'86A%
•
!V!A&<&5!
^V!_!'86
•
!5
%365
•
\<%%3<%5DJL! 3
5 8#\&
•
7?88 9:\%
<%%5'!#
7'! '!%&9!
6 !
•
:1%'3!
#=>8%;83
7-19
1%5%&
•
•
1%'
!#
=>8%
;83
7 /09
•
HT
+!#
•
•
1%'
3!#
=>8%
;83
7-19
•
48%
3'
0<<%`
1%
Y;'
!!
#
Y;83
; ỗ
407-19
0%383
\%;83
-1
833;
'`
+ /0@-1
•
/0@-1:<%%3
%&'%3357'!A
'!%& '!%398-1
•
FC4404AJa1H !'6
%3A6Ma1H3
<V5.'%3 !C79'!
%3A7,9'! 38&<!,QA729'!
%& 3%Q /08AM
a1H%!3<V55 /0<&
;!,ANa1H0!'8
OJQ ,JJJJJ'6!<%
'%3%!AJJJJJ
'6 3MJa1HD'6M
a1H
4%-1
NS
PDtIEBIT
EPS
−−−
=
)1)((
0C/U8&<!;'
HU%;'
U!<!!'
1U<!8%3'6'
"#-12'%3
"#+
•
+: /03
'%3368-1%
•
%3''V#+C
%3''
%3''<!
"#+=