Báo cáo tài chính hợp nhất quý 1 năm 2011 - Công ty Cổ phần Xây dựng hạ tầng Sông Đà

,,",..

y d nh,

,
04.7682972

QUY I NAM 2011

900

2000


v

u o

04.37684581

n h nh
2006
03

04.37682972
.

,,

1 .

31

3

2011
an

c

k

s

c

v
y

y
k

c

k

dong


1
3

1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.

v

k

k

1.
2.
3.
4.
5.
6.
7.
8.

v
c

d
c

a

1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.

a

296,647,028,186
261,847,674,735
128,547,085,843
67,639,727,973
10,578,636,238
23,129,979,788
2,116,569,998
6,653,115,344

233.419,676,750
193,384,602,847

73,587,405,445
62,157,119,573
9,821,617,270
22,635,991,625
2,191,991,961
7,130,269,156

22,377,685,325

14,900,113,591

804,874,226
34,799,353.451

960,094,226
40,035,073,903

501,023,906
27,636,712,173

1,301,023,906
31,447,712,173

151,995,098

157,395,098

6,509,622,274
259,082,012,660
259,082,012,660

209,500,000,000
12,126,085,147

7,128,942,726
256,941,379,521
256,941,379,521
209,500,000,000
12,126,085,147

,583,

0,351,583,

9,248,924,010
3,377,447,735

9,248,924,010
3,377,447,735

35,181,139,713

33,040,506,575

44,619,295,990

44,652,161,759

600,348,336,836

535,013,218,030

k c

1.
2.

k
c

c

s

400

ng

hu

h

nh


on v b

o

h
04.37684581

04.37682972
,

,

?

y

u

2011
on

.

1.
2.

01
02

114,569,774,052
68,194,359
68,194,359

66,594,671,920

114,569,774,052

68,194,359
68,194,359

66,594,671,920

3.
4.

10
11
20
21
22
23
24
25
30
31
32

114,501,579,693
99,732,935,397
14,768,644,296
128,061,804
4,380,182,456
4,350,804,743
1,347,627,612
6,058,444,567
3,110,451,465
62,761,908

13,123,025
__
49,638,883

66,594,671,920
57,052,668,804
9,542,003,116
126,479,095
2,011,565,812
1,813,888,597

114,501,579,693
99,732,935,397
14,768,644,296
128,061,804
4,380,182,456
4,350,804,743
1,347,627,612
6,058,444,567
110,451,465
_62,761,908
_13,123,0
__
9,638,

66,594,671,920
57,052,668,804
9,542,003,116
126,479,095
2,011,565,812

1,813,888,597

6.
7.
8.
9.
10.
11.

24

·
k

15.
16.
_17.
18.
9.
21

1
*

45
50
51
52
60

3,160,090,348
1,052,322,978
_
___

4,016,438,500
_3,640,477,899
5,950,239,082
___ 43.5,872,_662
5,514,366,420
91,426,515
_1.063,417,804
271,043,128

2,107,767,37
2,865,769
2,140,633,140
102

8,792,37 4,67 _
191,802,262
8,600,572,414
1,662

3,160,090,348
1,052,322,978
2,107,767,370
.32,865,
2,140,633,
102

ong
.

* 9.

ung

*

.

_

4,016,438,500
3,640,477,899
5,950,239,082
435,872,662
5,514,366,420
91,426,51
9,063,417,804
271,043,128
8,792,37 4,67 .
191,802,262
8,600,572,4
1,662

un 2011

v

u
h nh

04.37684581

04.37682972
,..

,,

2011
2010

0

k

n

donq

doanh

20

,131,382

8

90, 142

c

v

n

d6n.q

30

6,00 ,34,,484

d6n.q

40

51,041,26,,788

12,690,2

376,

v
y
c

c

c

ky
ky
c
ky

n

ng

36,886,31 ,587


u

n

n h nh k
15 2
g y 20 0 006

s

04.37684581

09

u

9

ong

04.37682972
x

y

2011

c

1·

d
v

y

c
s

v v

y

c y
y

y

ky k

c
ky

k

y
ky

c
ky

6
v

v

c

c

c

y

y

c

c
k

v

ky

s

y

y
k
k
c c
c

ky
v
c

k

x

k

1

a,

x

k c
k
k

c

y

k

cc

x
y

c
y

c
ky

x

cc

v
k c

c

x

y

s
k

sc

v

k

c
c

y
y
y

y

c
ky

c
s
2


y
k

c

k

y
s

k

v
c

c

h

c
c
v
cc
c

s

s

c
c

c c
c

k

ky

c

c

v
v

c

y

v y

v y

v c

k

y
v

c

v

k
v

k
ky
v

c c

c

k
v
k

c
c

s

3

s
k

ky
s

x
c

s

c

ky

s

c s

v

v

o
v

ky

c

6

ky

10.
c
k c
k c
k

c
s

c

c

c

s
c

c

s

k

c

c c c
y

s

k
k

c

c

.

v

s

c

11.
y

k

x y
y

c ky
c

s

c

c c

k
k

x

v
y

s
c

v

c
x

v

12.
ck
k

c
c

v y
s

o x


cc

s

ky k

v

13.

h h,

n

s

cx
v

1.
n

15,541,371,395

1,382,306,022

669,562,521

2,084,144,004

16,210,933,916

3,466,450,026

2,110,564,537

17,389,537

882,180,397

15,882,180,397

2,992,744,934

15,899,569,934

1,100,340,000

1,100,340,000

403,670,245

376,258,165

85,292,639,174

85,305,156,419

86,796,649,419

86,781,754,584

2,875,376,565

1,601,424,000

14,237,596,970

6,965,756,790

150,069,109

147,669,109

76,004,692,173

58,899,644,154

164,675,405

110,467,072

k

u
c

y

y

k

v c
c

y

v
c

c

1,963,576,000

s

234,924,101

234,924,101

95,630,910,323

67,959,885,226

k

s

5


c

c

k

c

s

h
517,038,481

cc
c

c

k

76,704,099

133,925,744

76,704,099

650,964,225

y y
k

y

ky c cc
ck
k
c

c
y

88,541,499,405

5,137,777,224 3,398,326,022

1,949,110,531

108,777,909,494

7,031,909,090

33,910,909

15,409,091

7,081,229,090

9,751,196,312

95,573,408,495

5,137,777,224 3,432,236,931

1,964,519,622

115,859,138,584

3,627,249,474

14,758,611,522

2,636,587,929

1,935,107,781

674,966,278

23,632,522,984

125,258,532

2,282,596,598

397,623,240

101,539,897

89,657,327

2,996,675,593

9,751,196,312

ky

k
s

ky

ky

6


k c
ky

ky

3,752,508,006

17,041,208,120

3,034,211,169 2,036,647,678

764,623,605

26,629,198,577

6,123,946,838

73,782,887,883

2,501,189,295

1,463,218,241

1,274,144,253

85,145,386,510

2,103,566,055 1,395,589,253

1,199,896,017

89,229,940,007

5,998,688,306 78,532,200,375

c

c

c

c

cy

c

9,447,915,818

9,447,915,818

9,447,915,818

9,447,915,818

6,315,693,696

6,315,693,696

268,480,899

268,480,899

6,584,174,595

6,584,174,595

3,132,222,122

3,132,222,122

2,863,741,223

2,863,741,223

ky

k c
c

ky
k

ky
c
c
c
k
ky

ky


s

c

s
s

c
d

38,100,000,000

38,100,000,000

38,100,000,000

38,100,000,000

38,100,000,000

38,100,000,000

38,100,000,000

38,100,000,000

ky

ky

ky

ky

ky

k k

n
s

8


535,218,181

535,218,181

32,224,500
12.

oo

1,600,000,000

v

200,000

150,000
1,500,000,000

2,000,000,000

4,500

4,500
4,650,000,000

4,650,000,000

6,650,000,000

6,150,000,000

12,553,161,989

10,545,962,698

12,553,161,989

10,545,962,698

127,528,690,658

71,826,684,621

1,018,395,185

1,760,720,824

128,547,085,843

73,587,405,445

6,977,187,597

7,345,963,406

ky
v y
y

y

k

14.

c
c
9
15.

16.


15,424,914,515

14,763,898,535

531,679,977

526,083,320

44,649,851

c

k

151,547,848

46,364

c
23,129,979,788

22,635,991,625

6,653,115,344

7,130,269,156

6,653,115,344

7,130,269,156

271,450,406

189,128,165

x

788,449,154

516,269,221

y

204,596,451

147,166,846

93,876,844

69,039,448

21,019,312,470

13,978,509,911

22,377,685,325

14,900,113,591

27,636,712,173

31,447,712,173

27,636,712,173

31,447,712,173

27,636,712,173

31,447,712,173

17.

k
x

18.

v c
ky

ky

c

k c

19.
y
k

20.
y

y

c

10


x

v
a.
c

c

k

s
c

s

k

c

c
c
v

Sd

v
51,750,000,000

12,157,753,767

15,083,885,088

157,750,000,000

157,750,000,000
35,834,143,155

k c

168,331,380

c

78,991,638,855

35,834,143,155
168,331,380

200,000,000

17,877,521,667

18,077,521,667

12,126,085,147

33,040,506,575

254,666,591,722

2,140,633,140

2,140,633,140

1

209,500,000,000
n

n ,v

ky
ky
c
v

ky

11


ky
k

2

ky

209,500,000,000

12,126,

35,181,139,713

2
256,807,224,860

Sd
209,500,000,000

51,750,000,000

12,626,371,745

11,626,371,745

Sd

c

ky
ky
ky
ky

ky

12


c
c

k

v
k

c

y

c

Sd

23.
k

c
24.
k

2011

c

25.

c

y

114,569,774,052

66,594,671,920

11,838,104,237

12,609,882,172

81,480,863,671

850,955,645

21,250,806,144

53,133,834,103

2011
26.

2010

2010

68,194,359

68,194,359

27.

c v
x
28.

2011

2010

114,501,579,693

66,594,671,920

11,838,104,237

12,609,882,172

81,480,863,671

850,955,645

21,182,611,785

53,133,834,103

2011
11,448,757,743
v

y

2010
16,948,784,864

74,551,694,415

1,625,789,382

13,732,483,239

38,4 78,094,558

99,732,935,397

57,052,668,804
13


29.
c

y

2011

128,061,804

2010
126,479,095

128,061,804

126,479,095

2011
4,350,804,743

2010
1,813,888,597

29,377,713

197,677,215

4,380,182,456

2,011,565,812

ky

ouq c
y
y

c

c
k c

30.
y
k

c
c ck

c
c
c

31.

2011

2010

1,052,322,978

271,043,128

1,052,322,978

271,043,128

c

32.

2011

2010

s
c

k
c ck

33.

y

2011

2010
14


c

55,141,937,944

38,849,606,243
c
v

2011

c

n

2010

k

y
c c
k c

15