Báo cáo KQKD hợp nhất quý 4 năm 2011 - Công ty Cổ phần Đầu tư Phát triển Đô thị và Khu Công nghiệp Sông Đà

cONGTy cp DTprDOTHr & KcN sONc DA
Diachi:Tdng1,2 tol nhacrl khudothi mdiMy Dinh- M6Tri - Tt Licm- HaNoi

MdusdB 02a- DN
(BanhanhtheoQDsd |5/2N6/eD-BTC
ngiry2013/2ffi6cria86 trucrngBTC)

BAocAo rEr euA KrNHDoANHHopxuAr
P h d nI : L 6 i , 1 6
Quf IV nam2011
STT

s6

t Doanhthu bdn hirngvi cung cdp dich vu

I

2 Cdc khodn gilim tr:ir (4+5+6+7)

NAM NAY

4

:eqtr€ejglg_le" _

5

- Giritri hing brinbi tri lai

6

- ThudTTDB, thudxudt khdu phii n6p

7

NAM TRU6C

NAM NAY

NAMTRU6C

37.268.084.810374.349.840.267 137.651.757.3441.016.750.112.952

3

- Chi€tkhduthuonemai

LUYKErtIpAu NAIvT
o6N
cudr euf xAy

QUY IV

MA

DIEN GIAI

43.406.196

0

219.75s.55i

10.221.405

10.22t.40:.
43.406.r96

219.755.553

3 Doanh thu thudn bin hing vir cung cdp dlch vr

10

37.224.678.614 374.349.840.267 137.432.001.191
1.016.739.89t.54i

4 Gid v6n hing b6n

1t

t8.58s.77r.732 r39.823.568.220 107.331.981.781346.034.874.05C

5

20

18.638.906.882234.526.272.047 30.100.020.010670.705.017.491

@vircungcdpdichvu(

6 Doanh thu hoat dOngtii chinh

2l

Chi phi tii chinh

"r',

1.163.686.939

6.816.019.993

4.8s6.874.08? 50.633.487.20',,

50.226.427.277 50.152.777.878 27.656.74s.802 52.2s5.873.83r

_ :rseieilsleyilsls
8 glipli

b6nhing

24

9 C!i_p!iquin l9 doanhnghiqp

7<

10 Loi nhuAnthudn tt hoat d0ng kinh doanh

30

l1

31

Tlg 4gP_$es--.-

L2 Chi phi kh6c

32

13 Loi nhuAnkhdc (31-32)

40

PhAnlei hoac 16trong cdng ty li€n k6t, li6n do:

2.t32.748.4ss

1.348.773.773

4.320.566.345

3.409.604.159

28.703.342.703 12.268.591.883 63.889.620.227 49.209.301.35I
(61.2sy924.614) L77.s72.148.506 (60.9r0.038.277\ 616.463.72s.355
2.366.165.111
32.644.411

2.333.s20.700

(140.346.990)

2.371.765.111

79.670.901

42.749.052

117.262.542

303.792.006

(183.096.042)

2.253.902.569

Q24.t2r.r0s'

15 Tdng lqi nhuAn kd todn trurlc thud(30+40)

50

(14.186.462.42n (6.628.296.0r7 (r4.186.462.42r
9.841.737.8s1
(73.112.866.33s)170.760.756.447(72.842.598.129' 67t.397.866.401

16 Chi phi thud thu nh4p hiqn hinh

51

tr.796.520.928t 42.950.843.511 7.689.744.654 t51.768.832.57:

L7 Chiphi thuethu nhApdoan! ,g!r9p f9en
t

!+i

45

52

Loi nhuAnsau thud (50-51-52)

60

-oi nhu6nsauthudcriacd d6ne thidu sd

6l

rg1gQne
ry
!eltg?1:3gg'€.eu "d_ggtg

62

18.796.900

I.294.033.592 11.970.167.964\

r.030.577.99r

77r.280.150

2.475.',t90.7t6

(72.36s.72A.298)r25.744.599.t94(7|.037.96s.s3s\

Hd Ndi, ngdy

rfie ndu
,',---\

,/

t /
'",/,L-.-

{

(r

NguydnTudn Anh

L.829.465.13t

(7r.33s.L42.307)
726.515.819.344 (68.s62.174.8r9\
4s7.799.568.69r

/rfroanrRudNG

/6/
Nguy€nMinh Hud

8t6.748.94:
456 Sn Rtq 14.<

thdng02 ndm2012