Báo cáo tài chính quý 1 năm 2009 - Công ty Cổ phần Tập đoàn Hoa Sen

r
e01'iG

TV eo 1'1I'\1'i T,~I' 1>0'\1'i 110,\ SEN

BAO CAO TAl CHiNII TOM TAT
(Qu)'

I Nit-n dO 2009~201ll til' 01-10-09 cJt-1l 31-12~tJ9)

I.A. BANG CAN 001 1(1::TOAN
(.ripthmg w1i cdc doanh nghi~p Irong /il1h v!r(" sail XUdf, cht biin, Jie/' \'~/)
STT

sf, dlT (1.1u k)"
(n 1.1 0.21101})

TAl SAN

I

TAl SAN NGA.'\' II~N

I

Til'" ni de khmin tu'O"ug (ltrlm:.: tiell

2

C,ie khmin d~lI Ill' t;\i chinh Ill-:~IIh:~11

,
5

IIfm~ tAn kho
T:,i s:ln ngiin hl.1Il kldc

II

'1''\1 S'\1'i 1)'\IIl~1'i

I

elk kho:ln phiH thu doli hopl
T:'ti san cc1dinh
Tai san co djnh hUll binh
Tili san cO dinh Ihue {ai ehinh
Tai san co dinh vb hinh
Chi phi xfiy d\ffig cO' ban do dung

2

•

•
•

•

~7,653.614,415

B;~I dqng siin

5

Cole khoiin lh1u Ill' tai chinh dai
T:ii s:lo d:li h~1I1kh:ic
TONG CQNG TAl S,\N

III

1,594.789,IIH.UII
137,584.573,811

.

-

2Q8,978,J39,~25

483.429,899,721

747.124,150,310

8911,230.081.927

114,718,636,431

83,044,468,551

1,230,298.431,4811

1,596,572,776,2%

1,151'1,228.495,053

1,520,749,639.026

755,358,089,492

761,137,510,847
12,399,129,032

1S5,962.339,810

185,757,167.357

204,166,561,719

561.455,83 1.7'10

th1u Ilf

J

,

(31.12.2t10lJ)

I,20S.~7~,740.5S1

C,ie khuiiu ph.ii thu IIg:1n h:.111

J

SCI' dlT emil kl

h:.111

58,414,544.958

58,414,544,958

13,655,391,.169

17,..08.592,3 12

2,H8, 773,172,061

3,191,361,SOO.3117

,

IV

N<.j 1'11,\1TId

1.492,292,:li2(',U8lJ

2,094,4 43,040, 50S

I

1.155.085.741.286

t ,586,339,623, 751

2

.titl..!!":~1fihan
N(,. did han

\'

VON elll)

I

vtlll

Sa IIcru

c1ui Sl1 hii'u
VOll dau tlr ella chu solum

Th~ng du vbn co phan
Von khitc ella ChlJ

337.206,784,803

508,103,416,757

946,41'0,645,972

I,096.9IS.759,79R

93IJ,32S,719,111

I,093,427.131,5SS

570,385,000.000

570,385,000.000

88,222,712,000

so hilu

Co phicll qu)' (*)

(572,000,000)

Chcnh I~ch danh gia hli lui san

21,4-n,090,156

LQi nhll~n sau Ihue dura philn phoi

-

VI

von (htu lu XDCD

Ngu~11 killh phi ,,:', (JUS'Idl:il'
QuS' khen Ihuong, phlJC IQ'i

.

Ngu6n kinh phi

-

Nguon kinh phi dd hinh thallh TSCD
TOl'lG C<):"G :"r;UON

.
-

C,1e qiiy

2

(572.000,000)
21.447,OQO,156

.

CIIl~nhI~ch t)' gia hoi dmii

.

. Nguon

S8,222,712,OOO

\'0:-;

~ 13.944,329,429

259.845.916,955

-

.

7,151,926,861

3.-191,628,213

7,151,926,861

3,49/ ,62S.213

2.-138,773,172,061

3.1 ~ ) ,36I,NOfl,J07


II.A. KET QUA 1I0~ T \JQNG KINII \JOANII

rAp d!lnX l'ch cdc t/oanh

E

!Jghi~p win

.mdr. chi biin. diell

h:~'nil~'
(0 III 01200<).3 1112/2009)

CHi T1EU

Uoanh thu h:ln hang ,"'ilrlln~~AjI tijch \'I••

J'
4

:=;l

JUT Ihulll'~

b:ln h:'lll~ "il

Chi phi tal chinh

1,9]0.546.673
1.09t,211,1611,202

,

-------

Chi phi him hang

~

Chi phi quan I)' doanh nghi~p

9

LVinhu:;n thu~n IiI IWl;It "qllg kin';-;Ioanh

:;1

---

Thu nh~p khac

---

-"

Chi phi kMc
I

Lqi !lhuan kh:\c

•

.-.-

--

15

ki loan IrUlfe
---Thue thu nh~p doanh nghi~p

16

Lvi

>--u
18j


Doanh thu hOi,1Idl)ng tAi chioh

...,....

14

r

dl' djch \'1}

v8n hang ban
~.oi,h,;" gVp ,I b'" h;"g ,. "'"

8

:>1

rung

:GiA

~--

~

1,093,14',71.t875

Cfle lhoi'm giilm Ins doanh thu

2.

Ttmg Iyi nhu~n

Ui

Ihu~

nhu~~ Mill 1I~~ fhu r-"-.J-p-,-',-,a-,-h-,-,-hLfP
ClI

VII)

~

t=:-

to III

LIl~
k~
012UlJ').31/121201l"1

1,093.141,7'4,875
1,930.546,673

--

1,091,lll,1611,lOl

785,032,188A95

785,032,188.495

3(16,178,979,707

30(',178.97".707

5.959,938,563

5,959,938,563

71,130,367,645

71,130,367,645

43,076,890,627

43,076,890,627

---

34.758,362,762

34,758,362,762

163,173,297,236

163,173,297,236

6,864,930,288

6,864,930,288

1.060,761.944

1,060.761.944

---

5,804,168,344
5,804,168,344
1M,

IMi,977 ,.I(,5,SIHl

l-t879.053,I06

14,879,053.106

1:H,U9K,411,47 4

I 5.1,ll9K.4 I 2,474

ban Irell c6 ph~

C6 tIre lr~nm6i c6 phicu

.,,() T()NG GIAM o6c
",liN NGOC CHU