..~
S6: bJiJ.-/CDBECO
Kinh gui:
TPH6 Chi Minh, ngay 08 thang 10 ndm 2012
SO GIAO DICH CIIlJNG KHoAN
(VJ viec giai trinh kit qua SXKD Quy 3/2012 chenh l?ch so voi Quy 3/2011)
~..-,'
Can cir k€t qua hoat dong san xuat kinh doanh quy 03 nam 2011 & quy 03 nam
2012 tren BCTC quy 03 nam 2012 do Cong ty c6 phan NGK Chuong Duong lap.
C6ng ty tran trong bao cao k€t qua sari xuat kinh doanh quy 03 nam 2012 chenh lech thap
hon 19 % so voi cling ky nam 2011
Ly do: Chi phi ban hang tang 22% so voi cung ky do C6ng ty trich truce chi phi
HTBH then chinh sach ban hang 2012, chi phi quan ly tang 18 % do chi phi tro dp m~t
viec him qui 3 tang dot bien ( s6 lao dong c6 tham nien him viec lau nam tai cong ty nghi
tang cao ) so voi cung ky.
Tran trong bao cao den So' Giao Dich Chung Khoan TP.H6 Chi Minh.nha dftu tu r5.
1/;;
Not nhlj.n:
- Nhir tren
- LUll: VT, TCKT
''tiiin ~
sa B 0Ia-DN
Mliu
TONG CTY CP BIA RVQU NGK SA! GON
s6
(Ban hanb theo QD
Dan vi: CONG TY CP NGK CHUaNG DUONG
Dia chi: 606 VO Van Kiet, p.ciiu Kho, Q.!
ngay 20/03/2006
15/2006/QD-BTC
cua B(5 tru&ngBTC)
BANG CAN DOl KE ToAN GIUA NIEN DQ
T~i ngay 30 thang 09 nam 2012
DO'Yl
TAl SAN
1
AJ, TAl SAN NGAN H~N
(100
Ms
Thuy~
t minh
2
3
vi tinh: d6ng
0110112012
30/09/2012
5
4
100
172.507.817.110
179.267.618.512
110
109.682.549.666/
30.682.549.666
121.053.284.168
= 110 + 120 + 130 + 140 + 150)
1- Ti~n va cac khoan nrong dU'o'ng ti~n
I.Ti~n
V.OI
2.Cac khoan nrong duong ti~n
II. Cac khoan d§u tu· tai ehinh ng~n han
I. D§u nr ng~n han
2. Du phong giam gia o§u nr ng~n han (*)
III. Cac khoan phai thu ng~n han
129
130
16.679.465.722
20.082.045.585
I. Phai thu cua khach hang
131
16.288.052.533
17.166.558.639
2. Tra tnroc cho ngiroi ban
3. Phai thu n(ii b(i ngan han
132
104.460.667
951.398.530
4. Phai thu theo ti~n o(i k~ hoach hop o6ng xay dung
5. Cac khoan phai thu khac
6. Dir phong cac khoan phai thu kh6
oai (*)
79.000.000.000
V.02
-
-
133
134
135
139
V.03
1.898.745.420
(1.611. 792.898)
140
141
2. Dir phong giam gia hang t6n kho (*)
149
V. Tai san ng~11han khac
150
984.314.435
1. Chi phi tra tnroc ngan han
2. Thu~ GTGT duoc khau tnr
151
439.985.719
152
154
L>
2.749.483.600
v
36.249.940.051
36.746.144.217
(496.204.166)
V.04
45.657.691.453
(496.204.166)
V.05
1.882.348.708
433.551.799
-
-
38.198.762
1.410.598.147
158
200
544.328.716
45.889.449.680
52.575.828.182
I. Cac khoan phai thu dai han
210
34.300.000
34.300.000
I. Phai thu dai han cua khach hang
2. V5n kinh doanh a don vi true thuoc
3. Phai thu dai han n(ii b(i
4. Phai thu dai han khac
5. Du phong phai thu dai han kh6 doi (*)
II. Hi san
djnh
211
212
213
218
219
220
V.06
V.07
34.300.000
34.300.000
35.048.197.008
32.932.985.274
221
V.08
3. Tai san ng~n han khac
B/. TAl SAN DAI H~N
(200
= 210 + 220 + 240 + 250 + 260)
ca
1. Tai san c5 dinh hiru hinh
- Nguyen gia
- Gia tr] hao man hiy k~ (*)
2. Tai san c5 dinh thue tai chinh
- Nguyen gia
- Gia tri hao man luy k~ (*)
3. Tai san c5 dinh vo hinh
6.552.823.730
49.296.993.833
(42.744.170.103)
222
223
224
V.09
-
225
226
227
V.IO
74.53l.l36
/'
(785.395.184)
45.161.487.287
IV. Hang t6n kho
1. Hang t6n kho
3. Thu~ va cac khoan phai thu Nha nuoc
V
17.153.284.168
103.900.000.000
III
112
120
121
1/
1/
5.522.065.284
46.816.939.288
(41.294.874.004)
-
104.028.186
Trang 1
/'
- Nguyen gia
- Gia tr] hao man lily k~ (*)
4. Chi phi xay dung co ban do dang
--
Ill. B~t dQng san dAu tu·
- Nguyen gia
- Gia tri hao man lily k~ (*)
230
240
V.II
V.12
250
2. D~u nr vao cong ty lien k~t, lien doanh
3. D~u nr dai han khac
4. DlJ phong giam gia d~u nr tai chinh dai han (*)
V. Tai san dai han khac
I. Chi phi tra tnroc dai han
259
260
261
2. Hi san thu~ thu nhap hoan lai
3. Hi san dai han khac
262
268
V.13
V.14
V.21
270
1
2
3
AI. NQ PHAI TRA (300= 310 + 330)
300
I. Yay va no ngan han
310
311
2. Phai tra cho nguoi ban
3. Ngiroi mua tra ti@ntruce
312
313
15.870.182.785
8.750.000.000
15.890.000.000
314
5. Phai tra nguoi lao d(\ng
6. Chi phi phai tra
7. Phai tra n(\i b(\
315
316
317
V.17
8. Phai tra theo ti~n d(\ k~ hoach hop d6ng xay dung
318
319
320
V.18
V.16
323
330
331
2. Phai tra dai han n(\i b(\
332
V.19
3. Phai tra dai han khac
4. Yay va no dai han
333
334
V.20
5. Thu~ thu nhap hoan lai phai tra
6. DlJ phong tro Clip mfttviec lam
335
336
7. DlJ phong phai tra dai han
337
8. Doanh thu chua thuc hien
9. Quy phat trien khoa hoc va cong nghe
B/. VON CHi! so Hlru (400= 410 + 430)
338
339
400
I. VBn chu so' hfru
410
411
I. V6n d~u ur cua chu sa huu
2. Thang dtr v6n c6 phan
412
3. V6n khac cua chu sa htru
413
(19.817.215)
3.738.360.123
2.056.952.672
1.818.739.805
222.212.867
3.500.147.256
222.212.867
16.000.000
218.397.266.790
231.843.446.694
30/09/2012
0110112012
4
5
53.917.864.872
62.869.412.578
53.762.114.872
62.713.662.578
24.679.075.826
34.583.251.048
87.817.069
2.328.381.983
8.11l.914.628
803.848.981
V.15
4. Thu~ va cac khoan phai n(\p Nha mroc
I. Phai tra dai han ngiroi ban
8.750.000.000
16.000.000
Thuy€
tminh
9. Cac khoan phai tra, phai n(\p ng~n han khac
10. DlJ phong phai tra ng~n han
II. Quy khen thuong, phuc loi
II. NQ·dai han
-
-
Ms
I. NQ' ng~n han
-
251
252
258
NGUONVON
(159.660.214)
27.306.891.804
(189.157.264)1/
28.420.842.142
241
242
IV. Cac khoan dAu tu· tai ehinh dai han
I. D~u nr vao cong ty con
TONG CONG TAl SAN (270= 100 + 200)
263.688.400
263.688.400
228
229
5.752.146.838
--
16.012.392.161
6.932.552.865
11.395.525.136
l.---
2.766.170.387
2.598.877.102
/"
(223.637.182)
155.750.000
647.460.608
155.750.000
155.750.000
155.750.000
V.21
-
V.22
164.479.401.918
168.974.034.116
164.479.401.918
168.974.034.116
85.000.000.000
85.000.000.000
Trang 2
4. C6 phieu guy (*)
414
5. Chenh lech danh gia lai Uti san
415
6. Chenh lech ty gia h6i doai
416
7. Quy ddu nr phat tri~!L
417
59.639.122.377
199.530.700
59.416.909.510
8. Quy djr phong tai chinh
418
7.577.080.285
7.577.080.285
9. Quy khac thuoc v6n chu
sa hiru
420
11. Nguon v6n ddu tu XDCB
421
12. Quy h6 tro s~p x~p doanh nghiep
va quy
2. Nguon kinh phi dll hinh thanh TSCD
433
TONG CQNG NGUON VON (440= 300 + 400)
440
-
V.23
218.397.266.790
231.843.446.694
CHi TIEU NGOAI BANG CAN DOl KE ToAN
Thuyet
CHiTlEU
minh
1. Hi san thue ngoai
ill,
17.127.790.459
422
432
cAc
(347.276.838)
12.610.476.094
430
khac
1. Ngu6n kinh phi
2. V~t
-
419
10. Lei nhuan sau thu~ chua phan ph6i
II. Nguao kinh phi
(347.276.838)
30/09/2012
01/0112012
24
8.591.547.593
hang hoa nhan gifr hQ, nhan gia cong
Trong do : Gifr hQ Cong ty mua ban nc
Hi san thuoc dien huy be
Hi san khong co gia tr] thu h6i
76.788.099
Thanh pham gifr hQ khach hang
8.514.759.494
3. Hang h6a nhan ban hQ, nhan ky gir], ky ciroc
98.671,85
663.707.882
92.628,18
496,65
494,26
663.707.882
4. No kh6 doi dll xli Iy
5. Ngoai te cac loai : - USD
- JPY
-EUR
-GBP
- FF
6. DI! toan chi Sl! nghiep, dir an
Ldp, ngay 08 thang 10 ndm 20 12
L(ip biiu
Nguyen Thi Thu Thuy
Ki todn truong
£)6 Thi Thanh Loan
Trang 3
TONG CTY CP BlA RlfQU NGK
sAr GON
Mliu
sa B 02a-DN
(Ban hank theo QD
£lOTIvi: CONG TY CP NGK CI-flfONG DVONG
Dia chi: 606 Vo Van Kiet, P.C§u Kho, 0.1
ngay 20/03/2006
s6
/5/2006/QD-BTC
cua B9 truong BTC)
BAo CAO"KET QUA HO~T DQNG KINH DOANH GIUA NIEN DQ
QUY 03 NA.M 2012
Don vi tinh: dong
CHi TIEU
1
I.Doanh thu ban hang va cung dip djch
vu
2.Cac khoan giam trir doanh thu
MS
TM
2
3
01
VI.25
02
VI.27
+Chi€t kh~u thuong rnai
Luy k~ HI' IIftu nam
Quy03
2012
2011
2012
2011
4
5
6
7
69.526.501.041
/
76.049.267.827 / 220.659.666.275 / 281.494.467.071 V
1.620.864.711 ,;'
3.436.680.780 ;-
5.821.462.076 "
7.913.756.135
1.562.555.764
3.270.906.379
5.542.273.147
7.403.235.855
.
.
+Gia tri hang ban bi tra lai
58.308.947
+Thu€ TT£lB phai nop
.
165.774.401
279.188.929
510.520.280
3.Doanh thu thufin vS ban hang va cung
cAp djch v••.•
(10=01-02)
10
24
67.905.636.33QL.-
72.612.587.047/
214.838.204.199
273.580.710.936
4. Gia van hang ban
II
25
51.069.435.594 {
56.734.812.231 /
161.508.963.883
218.756.959.621
5. LQ'inhuan gi}p vS ban hang va cung
cAp djch v ••.•
(20=10-11)
20
16.836.200.736
15.877.774.816
53.329.240.316
54.823.751.315
6. Doanh thu hoat di}ng tai chinh
21
24
5.478.128.923
11.235.748.431
8.048.972.956
7. Chi phi tai chinh
22
26
5.938.480,0
42.902.127
1.113.800.381
8.330.301.465
33.350.334.424
29.815.363.669
5.574.159.075
21.487.290.352
16.804.176.274
5.313.854.798
9.684.461.844
15.139.383.947
Trang do: Chi phi lai yay
./
3.122.648.614
(217.891.908)
/'
/'
-
23
24
10.791.132.380
9. Chi phi quan Iy doanh nghi~p
25
6.841.531.323
10.LQi nhu~n thufin tir HDKD
{30=20+(21-22)·(24+ 25)}
30
4.675.727.476
8. Chi phi ban hang
/
11. Thu nh~p khac
31
38.505.963
962.099.322
1.563.468.632
1.006.824.660
12. Chi phi khac
32
2.024
419.462.118
19.452.473
427.299.044
13. LQ'inhuan khac (40 = 31 - 32)
40
38.503.939
542.637.204
1.544.016.159
579.525.616
14. Tang IQ'inhu~n k~ toan truoc thu~
(50=30+40)
50
4.714.231.415
5.856.492.002
11.228.478.003
15.718.909.563
1.464.123.001
2.807.119.501
3.929.727.393
15. Chi phi thu~ thu nh~p hi~n hanh
16. Chi phi thu~ thu nh~p hoan lai
17. LQi nhuan sau thu~ TNDN (60=50-5152)
18. Lai
CO'
ban tren ca phi~u
L~p biSu
Nguyen Thi Thu Thuy
51
1.178.557.854
52
60
3.535.673.561
4.392.369.001
8.421.358.502
11.789.182.17(
70
417
518
993
1.391
K~toan tnrong
f)6 Thi Thanh Loan
Trang 1
/
M§u
TONG CTY CP BIA RVOU NGK SAI GON
Don vi:
CONG TY CP NGK CHlJdNG
Dia chi: 606 VO Van Kiet.
DUdNG
p.du Kho.
In
0.1
BAo cAo
sa B 03 a-DN
hanh theo QD
?GY20/03/2006
s6
J 5/2006/QD-B
cua B(j truang BTC
.
LUU CHUYEN TIEN TIt. GIU A NIEN DO
(Thea phuong phap gian tiep)
Qui
III NAM 2012
Dan vi tinh . Dong
I-Luu
chuyen
cat rrsu
Ms
1
2
Thuyet
minh
3
Luy k~ tir d~u nam
QUi3
4
5
ti~n tir hoar dQng kinh doanh
I.L(Ji nhuiin trutic thlli
11.228.478.003
01
4.714.231.415
- Khau hao TSCD
02
472048679
- Cac khoan dir phong
03
(19.817.215)
2.Di€1I chlnh cho ctic khoiin
- Lai, 16 chenh lech ty gia h6i doai chira thuc hien
04
- Lai, 16 nr hoat dong d§u
05
nr
- Chi phi Iili vay
1.478.793.149
(5.338.670.561)
806.580.499
(10978723.621)
06
3. L(Ji nhuiin tit hoat tlPlIg kinh doanti truce th ay tl6i vall
tlpng
2.535.128.030
08
(/72.207.682)
- Tang, giarn cac khoan phai thu
09
1.880.577.060
2.162.618.155
- Tang, giam hang t6n kho
10
157.954.502
(8.911547.236)
/11'11
- Tang, giam cac khoan phai tra (Khong k~ Iili vay phai tra, thue TNND phai
11
15.293.254.744
(6.434.294.765)
- Tang, giam chi phi tra truce
12
471.409.880
1.674.973.531
- Ti~n Iili vay dil tra
13
- Thu~ TNDN dii nop
14
(728.998.500)
(5.178.101.053)
15
745.224.770
16
(445.338.240)
(1.636.301.030)
20
17.201.876.534
(14.596.212.928)
I. Ti~n chi d~ mua stun, xay dong TSCD va cac tai san dai han khac
21
(1.511.648.545)
(3.594.004.883)
2. Ti~n thu tir thanh ly, nhuong ban TSCD va cac tai san dai han khac
22
nop)
- Ti~n thu khac
ur heat
dong kinh doanh
- Ti~n chi khac cho hoat dong kinh doanh
LII'1I clIlIY€1I ti€n thllilll
II. Luu chuyen
tit hoat tlPlIg kinh doanlt
ti~n tir host dQng diu ttr
6. Ti~n thu h6i d§u
nr gop
7. Ti~n thu Iili cho vay, c6
LIl'II clIIIY€1l ti€1I tllllilll
III. Luu chuyen
1. Ti~n thu
6. C6
v6n vao don vi khac
nrc va loi nhuan diroc
chia
lit hO{11tlpng tlilll Ill'
hanh c6 phieu, nhan v6n gop cua chu
sa hiru
7.140.000.000
7.140.000.000
27
5.455.890.249
12.395.943.309
30
11.084.241.704
15.941.938.426
-
31
dil tra cho chu so htru
ti~n thu§n
duong
Ti~n va nrong duong
trong
ky (50=20+30+40)
ti~n d~u ky
ti~n cu6i
Ngu·o·jI~p bj~u
~~---------------Nguyen Thi Thu Thu)!
ky
( 12.716.460.000)
36
LIeu ChIlY~1lti€1l thuan tic hoat dong tai chinh
Ti~n va nrong
26
ti~n tir hoat dQng tai chinh
nr phat
nrc, loi nhuan
Luu chuycn
1.191.31 1.440
(70 = 50 + 60 + 61 )
40
-
(12.716.460.000)
50
28.286.118.238
(11.370.734.502)
60
81.396.431.428
121.053.284.168
109.682.549.666
109.682.549.666
70
K~ toan
tru'O'Dg
31
Dan vi:
M§u
CONG TY CP NGK CHUONG DUONG
Dia chi: 606 Yo ya~-f<.iet: p.du Kho, 0.1
(Ban hanh theo QD
ngay 20/03/2006
THUYET MINH
Sa B09 -DN
BAo cAo
s6 15/2006/QD-BTC
cua B6 truong BTC)
TAl CHINH
QUY 03 NAM 2012
I. f)~c di~m hoat dQng cua doanh nghi~p :
I. Hinh thirc
sa hfru van
Cong ty c6 ph§.n
2. Linh vue kinh doanh
Theo gi§y clurng nhan DKKD sa 4103002362
do Sa KH&DT cap ngay 02/06/2004
dang ky thay d6i I§.n4 ngay 06/01/2012
3. Nganh ngh~ kinh doanh
San xuat, mua ban d5 uong. San xuat, kinh doanh nguyen v~t lieu, bao bi, thiet bi, cong ng
nganh san xuat d5 uong. Kinh doanh nha. Moi gioi bat dQng san
4. D~c diem heat dQng cua doanh nghiep trong narn tai chinh c6 anh huang den bao cao tai chinh .
II. Ky k~ toan, don
vi ti~n t~ su· dung trong k~ toan :
I. Ky ke toan narn bat d§.u nr
0 I/0 I ketthuc
vao ngay
2. Dan vi ti~n t~ su dung trong ghi chep ke to an :
3 1/12 hang narn
D5ng Vi~t Nam
III. Chuiin muc k~ toan ap dung
I. Che dQ ke to an ap dung:
Ke to an Vi~t Nam
2. Tuyen ba v~ viec tuan thu Chuan rmrc ke to an va che dQ ke toan .tuan thu theo cac chuan mire ke toan Vi~t Nam va che dQ
ke to an hien hanh
Nhat ky chung
3. Hlnh thirc ke to an ap dung:
IV. Cac chinh sach k~ toan ap dung
I. Nguyen t~c ghi nhan cac khoan ti~n va cac khoan nrong duong ti~n: theo chuan rmrc ke roan
Ti~n va cac kh0110tuong duong ti~n bao g5m ti~n m~t tai quy, ti~n gui khong ky han hoac ngan han, cac kh0110 d§.u tir co tinh
thanh khoan cao d€ dang chuyen d6i thanh ti~n voi s5 ti~n c6 the xac dinh r5 rang va it chiu rui ro lien quan den viec thay d6i gia trio
Phircng phap chuyen d6i cac d5ng ti~n khac ra d5ng ti~n sir dung trong ke toano
T! gia ban ra cua ngan hang Ngoai thuong TP.HCM theo thai diem
2. Nguyen t~c ghi nhan hang t5n kho:
- Nguyen t~c ghi nhan hang t5n kho
V~t nr g5m gia mua, chi phi v~n chuyen bac xep, thue nh~p khau (neu co), thanh pharn
g5m chi phi nguyen v~t lieu tnrc tiep, chi phi lao dQng true tiep va chi phi san xu§t chung
- Phuong phap tfnh gia tr] hang t5n kho
Binh quan gia quyen
- Phuong phap hach toan hang t5n kho:
Ke khai thirong xuyen
Theo chuan mire ke toan hien hanh, Theo do, Cong ty diroc phep trfch I~p
- Phuong phap I~p dir phong giam gia hang t5n kho:
Dir phong giam gia hang t5n kho 16i thai, hong, kern pham chat trong tnrong hop gia tr] thuc te cua hang t5n kho cao hon gia thi
tnrong tai
thai
diem ket thuc nien dQ ke to an
3. Nguyen t~c ghi nhan va khau hao TSCD va bat dQng san d§.u nr:
- Nguyen t~c ghi nhan TSCD (huu hinh, vo hlnh, thue tai chfnh) : Theo nguyen gia tnr gia tri hao rnon lily ke
- Phuong phap khau hao TSCD hiru hinh, TSCD vo hinh:
Kh§u hao theo duong thang
4. Nguyen t~c ghi nhan va khau hao bat dQng san d§.u nr: Khong co
- Nguyen t~c ghi nhan bat dQng san d§.u nr: Khong
- Phuong phap khau hao bat dQng san d§.u nr: khong
5. Nguyen t~c ghi nhan cac khoan d§.u nr tai chfnh:
- Cac khoan d§.u nr vao cong ty con, cong ty lien ket, van g6p vao
CO"
sa KD
d5ng kiem soat: khong
- Cac khoan d§.u nr chirng khoan ngan han
- Cac khoan d§.u nr ng~n han, dai han khac: d§.u nr g6p van
- Phuong phap lap du phong giam gia d§.u nr ng~n han, dai han: Theo qui dinh hien hanh
6. Nguyen t~c ghi nhan va van hoa cac khoan chi phi di vay :
- Nguyen t~c ghi nhan chi phi di vay: chua co
- Ty I~ van hoa duoc
su dung
de xac dinh chi phf di vay duoc van hoa trong kY
7. Nguyen t~c ghi nhan va van hoa cac khoan chi phf khac:
BCTC-Q3-12.xls/TM( I)
+ Chi phi tra tnroc dai han cua C6ng ty phan anh gia tri cua bao bi, chai ket, c6ng cu dung cu cho ph an b6.
+ Chi phi khac
- Phuong phap phan b6 chi phi tra truce
Phan b6 theo duong thang
- Phuong phap va thai gian phan b6 loi th~ thirong mai:
Kh6ng c6
8. Nguyen t~c ghi nhan chi pRTflhai tra : Tien thue d.1t, tien di~n, chi phi marketing, chi phi h6 tro ban hang.
Co
sa d~ xac nhan
nhirng khoan phai tra la hop d6ng, Kwh thuc t~ str dung, theo k~ hoach narn
9. Nguyen t~c va phirong phap ghi nhan cac khoan du phong phai tra : Theo k~ hoach, hop d6ng
sa htru
d~u nr chu sa hiru,
10. Nguyen t~c ghi nh~n v6n chu
- Nguyen t~c ghi nhan v6n
+ V6n d~u nr cua chu
sa hfru
thang dir v6n c6 phan, v6n khac cua chu
sa hiru
:
sa hiru
: Ghi nhan theo v6n thuc g6p cua chu
- Nguyen t~c ghi nhan chenh I~ch danh gia lai tai san : Chira danh gia lai
- Nguyen tac ghi nhan chenh lech
theo tung thai di~m
tY
tY
gia : Chenh I~ch
tY
gia h6i doai phan anh tren Bang CDKT la CL ty gia phat sinh
gia binh quan lien ngan hang
- Nguyen t~c ghi nhan loi nhuan chira phan ph6i : Sau khi tnr chi phi thue TNDN hien hanh
11. Nguyen t~c va phuong ghi nhan doanh thu: Theo chuan muc s6 14
- Doanh thu ban hang: Da d6ng thai thoa man t.1t ca 05 dieu kien sau
+ DN
da: chuyen giao phan lon rui ro va loi ich g~n lien v6'i quyen
+ DN
kh6ng can narn giiI quyen quan Iy hang h6a nhir ngirci
sa hiIu san
sa hiIu hang
pham cho nguoi mua
h6a hoac quyen kiern soat hang h6a
+ Doanh thu duoc xac dinh nrong d6i chac chan
+ DN da thu duoc hoac se thu duoc loi Ich kinh t~ ill giao dich ban hang
+ Xac dinh ducc chi phi lien quan d~n giao dich ban hang
- Doanh thu cung cc1pdich vu : Kh6ng c6
- Doanh thu heat d(\ng tai chinh : Da tuan thu d~y du 02 dieu kien sau
+ C6
kha nang thu duoc loi ich kinh t~ tir giao dich d6
+ Doanh thu duoc xac djnh tuong d6i chac chan
- Doanh thu hop d6ng xay dung
12. Nguyen t~c va phircng phap ghi nhan chi phi tai chinh .
+ Chi phi tai chinh
ghi trong bao cao KQKD la t6ng chi phi tai chinh phat sinh.
13. Nguyen t~c va phtrong phap ghi nhan chi phi thue TNDN hi~n hanh, chi phi thue thu nhap hoan lai .
+ Chi phl thue TNDN hien hanh duoc xac djnh theo to khai thu~ TNDN quy
- Nguyen t~c ghi nhan chi phi hop d6ng xay dung: chira c6
14. Cac nghiep vu dir phong rui ro h6i doai
15. Cac nguyen t~c va phirong phap k~ toan khac
V. Thong tin ba sung cho cac khoan muc trinh bay trong Bang din dBi k~ toan
DVT: D6ng
01. Tien
D§u nam
Cu6i quy
115.840.703
1.675.741
- Tien mat
- Tien giri ngan hang
30.680.873.925
17.037.443.465
- Cac khoan nrong dirong tien
79.000.000.000
103.900.000.000
109.682.549.666
121.053.284.168
CQng
D§u narn
Cu6i quy
02. Cac khoan d§u nr tai chinh ng~n han
S61uqng
Gia tri
S61uqng
Gia tri
CQng
BCTC·Q3·12.xlsfTM( I)
03. Cac khoan phai thu khac
Cu6i guy
*Cong nc TIPP SG Co-op (h5 sa dang cho xu Iy)
1.444.394.600
* T':Im treo an phi D':Ii Iy Hoang Phuong
* T':Im treo nhan c6 nrc SG tay do
1.444.394.600
5.089.000
20 II
1.300.000.000
* T':Im treo an phi CTy TP Mi€n Bac
11.800.000
* T':Im treo an phi D/ly Thien Tan
* Trich
D§u narn
7.550.820
truce lai ngan hang hang thang ( do lanh lai cu6i Icy )
HD 26,28,29
CQng
04. Hang t5n kho
435.000.000
1.898.745.420
Cu6iguy
2.749.483.600
D§u narn
( 12.296.244)
- Hang mua dang di duong
- Nguyen lieu, v~t lieu
23.757.928.357
20.535.509.400
- Cong cu, dung cu
56.808.555
44.397.882
- Chi phi san xwlt kinh doanh do dang
77.070.114
62.557.317
21.765.884.427
16.115.975.862
45.657.691.453
36.746.144.217
- Thanh pharn
- Hang giri di ban
CQng gia gac hang t6n kho
05. Thu€ va cac khoan thue phai thu
- Cac khoan thu€ n9P thua cho
Cu6i guy
ha mroc
D§u nam
38./98762
ha nuoc:
+ Thu~ Nhdp khdu
38./98762
+ Thu€ thu nh~p ca nhan
38.198.762
CQng
06. Phai thu dai han n9i b9
Cu6i guy
07. Phai thu dai han khac
D§u narn
- Ky guy, ky ciroc dai han
- Cac khoan tien nhan uy thac
- Cho vay khong co lai
- Phai thu dai han khac
+ Phai thu CB CNV
cd phieu
ban Ira chdm
CQng
34.300.000
34.300.000
34.300.000
34.300.000
34.300.000
34.300.000
BCTC-Q3-12.xlsrrM( I)
08. Tang, giarn tai san c6 dinh hitu hlnh:
Nha cira, v~t
ki~n true
Khoan muc
May moc, thi~t b]
Phuong ti~n
l~\...V
VItai Tr/dlin
Thi~t b] d/cu
quanly
3.447.067.084
866.806.417
-
22.600.000
hfru hinh
Tang cQng
Nguyen gia TSCf) huu hinh
S6 dir delu quy
--
4.492.345.486
38.990.520.30
1.477.654.545
- Mua trong quy
I
-
47.796.739.288
1.500.254.545
-
- Delu nr XDCB hoan thanh
- Sua chua IOn TSCD
- Tang khac (dieu chinh)
- Thanh Iy, nhirong ban
- Giam khac (dieu chin h)
S6 dir cuoi quy
4.492.345.486
40.468.174.846
3.447.067.084
889.406.417
-
49.296.993.833
-
Gia tr] hao mon kfiy k~
S6 dir delu quy
- Kh~u hao trong ky
3.303.494.080
36.021.008.375
2.302.235.170
655.216.149
44.594.400
303.494.437
86.749.434
27.378.058
42.281.953.774
-
462.216.329
-
-
-
-
-
3.348.088.480
36.324.502.812
2.388.984.604
682.594.207
42.744.170.103
- Tang khac (dieu chinh)
- Thanh ly, nhuong ban
- Giarn khac (di€u chinh)
S6 dir cu6i quy
-
Gia tr] con Il.Iicua TSCf) HH
- Tai ngay delu quy
1.188.851.406
2.969.511.926
1.144.831.914
211.590.268
5.514.785.514
- Tai ngay cu6i quy
1.144.257.006
4.143.672.034
1.058.082.480
206.812.210
6.552.823.730
BCTC·Q3·12.xlsffM(2)
09. Tang, giam Uti san c6 dinh thue tai chinh:
Khoan muc
May moc
thi~t bi
Phuongti~n
V/tai Tr/dlin
Thiet b] d/cu
ouan Iv
TSCD khac
Tang cQng
Nguyen gia TSCD thue TC
S6 dir d.1u quy
--
- Thue tai chfnh trong quy
- Mua lai TSCD thue tai chfnh
- Tra lai TSCD thue tai chfnh
-
S6 dir cu6i quy
-
-
-
-
Gia tr] hao men kiiy k~
-
S6 du d.1u quy
-
- Khftu hao trong quy
-
-
-
-
-
-
-
-
- Mua lai TSCD thue TC
- Tra lai TSCD thue TC
S6 du cu6i quy
Gill tr] con Il,liciia TSCD thue TC
- Tai ngay d.1u quy
- Tal ngay cu6i quy
- Ti~n thue phat sinh them duoc ghi nhan la chi phf trong quy
- Can cir d€ xac dinh ti~n thue phat sinh them
- Di~u khoan gia han thue hoac quyen duoc mua tai san
* Cac
cam k€t v~ vi~c mua, ban TSCD heu hlnh co gia tr] 1611 chira thirc hien:
10. Tang, giam tai san c6 dinh vo hinh:
Khoan muc
Quyen sil'
dung d§t
Ban quyen,
quy€n sang ch~
Nhan hi~u
hang hoa
Phan mem
may vi tinh
TSCDvo
hinh khac
Tang cQng
Nguyen gili TSCD vo hinh
263.688.400
S6 du d.1u quy
263.688.400
-
- Mua trong quy
- Tao ra tir nl)i bl) doanh nghiep
- Tang do hop nhftt kinh doanh
- Tang khac
- Thanh ly, nhirong ban
S6 dir cuoi quy
-
-
-
263.688.400
263.688.400
-
Gia tr] hao men kiiy k~
S6 dud.1u quy
- Khftu hao trong nam
179.324.914
179.324.914
9.832.350
9.832.350
-
- Thanh ly, nhuong ban
- Giam khac
S6 du cu6i quy
-
-
-
189.157.264
189.157.264
-
Gia tr] con Il,licua TSCD vo hinh
- Tai ngay d.1u quy
84.363.486
84.363.486
- Tai ngay cu6i quy
74.531.136
74.531.136
Thuyet minh s6 li~u va giai trinh khac theo yeu cau cua Chuan mire k€ toan s6 04 "TSCD vo hlnh"
BCTC-Q3-12.xlsfTM(3)
II. Chi phi xiiy dung co ban
da dang:
Cuoi ky
- Chi phi XDCB do' dang
f)~u narn
28.420.842.142
27.306.891.804
301.322.312
301.322.312
2.550.000
2.550.000
+ Chi phi khoan tham d<\quan 'tr~c ... ruroc ng~m tai KCN MP3
147.050.908
147.050.908
+ Chi phi khoan khao sat dia hinh dia chat
172.727.272
172.727.272
Trang d6: Nhfrng cong trlnh Ian:
+ Chi phi nr veln di doi nha may
+ Chi phi giam sat khoan gieng-Di doi NM
+ Chi phi quan
ly
du an MP3
265.000
+ Quyen sir dung delt My Phiroc 3
23.486.167.500
+ Quyen Slr dung delt tai Q.Tiin Phil
265.000
23.486.167.500
90.909.091
90.909.091
+Ph~n rnem ERP
934.218.526
934.218.526
+ Tu veln thi€t k€ TC, BC KTKT Q.Tiin Phil
179.900.831
179.900.831
2.694.265.273
1.898.780.364
200.331.429
93.000.000
+ Chi phi xiiy dung nha tnrng bay Tiin Phil
+ Phi dang kY nhan hieu ra nuoc ngoai
+ H~ thong xtr
Iy khi
thai
211.134.000
12. Tang, giam belt d(ing san d~u nr:
Khoan muc
ss dfiu
nam
Tang trong nam
Clam trong nam
s6 cu6i nam
Nguyen gia hilt dQng san dfiu tu'
- Quyen Slr dung delt
- Nha
- Nha va quyen sir dung delt
Gia tr] hao mon kiiy k~
-
- Quyen Slr dung delt
-
- Nha
-
- Nha va quyen Slr dung delt
-
Gia tr] con IlJi BDS dfiu tu
-
- Quyen Slr dung delt
-
- Nha
-
- Nha va quyen sir dung delt
-
- Thuyet minh s5 li~u va giai trlnh khac then yeu c§u cua Chuan mire k€ to an s5 05 "Belt d(ing san d~u nr"
BCTC-Q3-12.xlsrrM(4)
13. Cac khoan a§u nr tai chfnh dai han
Cuoi quy
S6 lirong
D§u nam
Gia tri
S6 hrong
Gia tri
a- D§u nr vao cong ty con
b- D§u nr vao cong ty lien doanh, lien k~t
c- D§u nr dai han khas-,
8.750.000.000
15.890.000.000
- D§u nr c6 phieu
+ Gap v6n thanh I~p Cty C6 phan DT & KD CSHT KCN Sa
225.000
2.250.000.000
225.000
2.250.000.000
+ Gap v6n vao cty c6 ph§n Bia NGK Sai Gon -Tay Do
650.000
6.500.000.000
650.000
6.500.000.000
7.000
7.140.000.000
+ Gap v6n vao Qiiy a§u nr Sabeco I
CQng
14. Chi phf tra truce dai han
Chi phf bao bi
cho phan
b6
CQng
f-
8.750.000.000
15.890.000.000
Cu6i quy
D§u narn
1.818.739.805
3.500.147.256
1.818.739.805
3.500.147.256
15. Yay va no ngan han
Cuoi quy
D§u narn
16. Thu~ va cac khoan phai n9P Nha mroc
Cu6i quy
D§u
nam
- Thu~ GTGT
1.121.950.427
2.091.307.151
Thui GTGT hang nI}i ala
1.121.950.427
2.091.307151
+ Thue GTGT hang nhdp kht1u
- Thu~ Tieu thu a~c biet
18.487.055
50.715.328
1.178.557.854
3.549.539.406
- Thu~ xullt, nhap khau
40.824.953
- Thu~TNDN
- Thu~ thu nhap ca nhan
3.932.152
- Thu~ thu nh~p khau tnr 10%
3.965.175
17.600.000
- Thu~
1.489.320
2.160.000
tai nguyen
- Thu~ nha allt va ti~n thue allt
- Cac loai thue khac
- Cac khoan phi, l~ phi va cac khoan phai n9P khac
CQng
5.752.146.838
2.328.381.983
D§u
Cu6i quy
17. Chi phf phai tra
- Trfch tnroc chi phf b6c xep, v~n chuyen ... (TK 3351)
- Chi phl thu lao HDQT, BKS. (TK 3351)
- Trfch truce ti~n thue allt ... (TK 3351)
- Trfch tnroc phf BVMT, chi phf kiem toan, chi phf khac
- Trfch tnroc chi phf h6 tro ban hang,CKKM. marketing
(TK 3351)
(TK 3357)
nam
3.286.368.842
3.637.632.770
197.000.000
92.000.000
4.592.195.447
2.534.292.000
78.698.776
222.383.378
7.858.129.096
4.909.216.988
- Trfch tnroc tien dien (TK 3352)
CQng
16.012.392.161
18. Cac khoan phai tra, phai n9P ngiin han khac
- Hi san thira cho
xu Iy ( TK
3381 )
- Kinh phl cong dean ( TK 3382 )
- Bao hiern xa hoi ( TK 3383)
- Bao hiern y t~ (TK 3384 )
./
11.395.525.136
Cu6i quy
D§u nam
194.487.584
194.262.424
125.509.064
388.125
388.125
9.054.331
9.054.331
- Bao hi~m thllt nghiep (TK 3389 )
- Nhan ky quy, ky ciroc ngan han (TK 3386 )
2.178.112.000
2.143.312.000
225.830.000
225.830.000
225.830.000
225.830.000
32.789.283
26.030.222
- Doanh thu chira thirc hien
- C6 tire phai tra (TK 33883 )
+ T6ng cong ty
+
C6 aong
khdc
- Cac khoan phai tra, phai n9P khac
* ru«
dong thui XNK (TK 33881)
BCTC-Q3-12.xlsITM(5)
* tu« ban Chu-Hi (TK 33881)
* Thanh phdm khach hang g6'i kho
* Ban h6 so' moi thdu (TK 33881)
* Baa bi la TS thieu cha xu If' dil thu h6i duac (TK 33881)
.
* Phi baa v¢ may ATM (TK 33885)
* Tien phat My hod don (TK 33886)
* Phai tra CB CNV khen thuong vuot KH (TK 33884)
* Tgm treo ti€n hoan thui TNCN 2010,2011 (CNV nghl viec
3.000,000
--~
309.000
3,000.000
309,000
6.000,000
TK 33881 )
2.160.000
840.000
7,817.492
7.817.492
19.502,791
8063.730
2.766.170.387
2.598.877.102
19, Phai tra dai han ni)i bi)
Cu6i quy
D~u nam
20. Yay va no dai han
Cuoi quy
D~u nam
21. Hi san thue thu nhap hoan lai va thu~ thu nhap hoan lai phai tra
Cu6iquy
D~u nam
222.212.867
222.212.867
222.212.867
222.212.867
CQng
a- Tai san thui thu nhdp hoiin lai
Tai san thui thu nhdp hoiin lai Win quan din khoan chenh I¢ch
tam thoi dU9'C khdu trir
CQng
b- Thui thu nhdp hoiin lai phai tra
BCTC-Q3-12.xlsrrM(5)
22. V6n chi! sa htru
-
-·'0
-~.
-_._--
-----
y--
-
.
--- ---
-- ._-V6n dh nr cua
chi! sa hiru
A
sa dtr d§u quy 3/2011
1
3
85.000.000.000
Quy d.1u nr phat
quy
Chenh lech tY
gia h6i doai
4
6
7
C6 phieu ngan
(347.276.838)
-
*Tang trong quy
V6n khac cua chi!
sa hiru
-
-
trien
Quy du phong tai
chinh
8
57.162.832.498
Quy khac
thuuoc v6n chi!
so hiru
9
-
*Giiun trong quy
-
-
Tong cong
ph6i
10
6.450.041.779
-
Loi nhuan sau
thuS chira phan
10
7.396.813.169
155.662.410.608
4.392.369.001
4.392.369.001
-
sa dir cuai quy 3/2011
sa dtr d§u quy 3/2012
85.000.000.000
85.000.000.000
-
*Tang trong quy
(347.276.838)
-
57.162.832.498
6.450.041.779
(347.276.838)
-
59.639.122.377
-
-
-
-
11.789.182.170
160.054.779.609
7.577.080.285
-
9.074.802.533
160.943.728.357
-
-
3.535.673.561
3.535.673.561
- Trich tit LN sau thui 2011
-
- Danh gia CLTG cuoi nam
-
- Mua
c6 phieu
quji
-
- B6 sung tit LN con lai
-
- L(1i nhudn
3.535.673.561
-
*Gi:im trong quy
- Trich 5%
c6 tuc
-
-
-
-
-
-
3.535.673.561
-
-
ndm 2011
-
-
- Trich 15% c6 tire ndm 2011
- Trich Quji DTPT
-
~ Trich Quji DPTC
-
r Trich
Quji KTPL
-
I
- Trich thutmg BDH wi CB CNV
-
- Chi tit cac quji
-
- Holm nhdp danh gia CLTG cuoi niim
-
sa du cuai auy 312012
85.000.000.000
(347.276.838)
-
59.639.122.377
7.577.080.285
-
12.610.476.094
164.4 79.401.918
BCTC-Q3-12.xlsrrM(6)
b- Chi ti€t v6n dftu nr cua chu
sa hiru
Bftu nam
Cuoi quy 3
- V6n g6p cua Nha mroc
43.350.000.000
43.350.000.000
- V6n g6p cua cac d6i nrong khac
41.650.000.000
41.650.000.000
85.000.000.000
85.000.000.000
Ci}ng
t
Gia tri trai phieu aa chuyen thanh c6 phieu trong narn
* S6 ILIQ'ngc6 phieu
22.360
22.360
quy
c- Cac giao dich v~ v6n voi cac chu
sa hiru va phan
Quy 3 narn nay
ph6i c6 nrc,
Quy 3 nam tnroc
chia IQ'inhuan
- V6n dftu tLIcua
chu
sa hiru:
+ V6n g6p dftu narn
85.000.000.000
85.000.000.000
85.000.000.000
85.000.000.000
+ V6n gop tang trong nam
+ V6n g6p giam trong narn
+ V6n g6p cu6i nam
- C6 nrc, IQ'inhuan aa chia
d- C6
t(I"C
d- C6 phieu
* Menh
gia
Quy 3 nam nay
cd phieu
dang luu hanh
Thea Nghi quyet cua Dai hoi
Quy 3 nam truce
10.000
10.000
cd dong thuong nien ngay 12 thang 4 ndm 2006 di1phe duyet viec sua d6i ddu t? cua Cong
cd phieu cua C6ng ty tir 100. 000 d6ngic6 phieu xuong 10. 000 d6ngic6 phieu, theo do
ty ding se tang tir 85 O. 000 c6 phieu ten 8.500. 000 c6 phieu. Viec thay d6i nay nham phuc v¥
ty baa gom viec thay d6i menh gia
s6 luong cd phdu
cho viec niem yit
cua C6ng
c6 phieu cua
C6ng ty tren thi truong chung khoan.
e- Cac quy cua doanh nghiep
g- Thu nhap va chi phi, lai hoac 16 aLIQ'Chach to an true ti€p vao V6n chu
sa hfru
theo quy dinh cua cac chuan mire k€ to an khac
23. Ngu6n kinh phi
Quy 3 nam nay
Dftunam
24. Tai san thue ngoai
Quy 3 nam nay
Dftu nam
VI- Thong tin ba sung cho cac khoan muc trinh bay trong bao cao k~t qua hoat di}ng kinh doanh
BVT:
Quy 3 nam nay
25. Tang doanh thu ban hang va cung dp
dich VI! (Mil sa 01)
69.526.501.041
d6ng
Quy 3 nam truce
76.049.267.827
Trong d6:
+ Doanh thu ban hang & cung dp dich vu
26. Cac khoan giam trir doanh
thu (mil sa 02)
69.526.501.041
76.049.267.827
1.620.864.711
3.436.680.780
1.562.555.764
3.270.906.379
58.308.947
165.774.401
Trong d6 :
+ Giam gia hang ban
+ Chi€t khau thuong mai
+ Hang ban bi tra lai
+ Thu€ Tieu thu d~c biet
27. Doanh thu thuftn v~ ban hangva
28. Gia van hang ban (Ma sa 11)
- Gia v6n cua thanh pham aa ban
cung dp
djch vI! (Ma sa 10)
67.905.636.330
Quy 3 nam nay
72.612.587.047
Quy 3 nam truce
51.069.435.594
56.734.812.231
51.069.435.594
56.734.812.231
- D\1 phong giam gia hang t6n kho
Ci}ng
BCTC-Q3-12.xlsrTM(7)
29- Doanh thu hoat dQng tai chinh (Ma sa 21)
Quy 3 narn nay
- Uii ti~n giri, ti~n cho yay
Quy 3 nam trutrc
2.436.715.561
3.103.069.428
- Uii delu ill trai phieu, leYphieu, tfn phieu
- C6 tire, lei nhuan duoc chia
- Lai ban ngoai
117.219.688
t~
tY gia dil: thuc hien
- Lai chenh I~ch tY gia chira thirc hi~n
- Lai chenh I~ch
22.238.674
- Lai chuyen nhirong c6 phieu
19.579.186
2.901.955.000
- Doanh thu hoat dQng tai chfnh khac
CQng
5.478.128.923
30. Chi phf tai chfnh (Mil: s6 22)
3.122.648.614
Quy 3 nam nay
Quy 3 narn truce
- Liii ti~n yay
- Chiet khau thanh toan, lai ban hang tra cham
- L6 phat sinh khi ban ngoai t~
- L6 ban ngoai t~
tY gia dil: thuc hi~n
I~ch tY gia chua thirc hi~n
- L6 chenh I~ch
- Liii chenh
- Dl,Tphong giam gia cac khoan delu tu ngan han, dai han
25.755.695
243.375.314
(19.817.215)
(461.267.222)
- Chi phf tai chlnh khac
5.938.480
CQng
- Chi phf thue thu nhap 0
(217.891.908)
Quy 3 narn truoc
Quy 3 narn nay
31. Chi phi thu~ thu nhap doanh nghiep hi~n hanh (Mil: s6 51)
1.464.123.001
1.178.557.854
tfnh tren doanh thu chiu thu~ nam hi~n hanh
- f)/C chi phf thu~ thu nhap cua cac nan tnroc vao CP thue TN hi~n hanh narn nay
- T6ng chi phf thue thu nh~p hien hanh
32. Chi phi thu~ thu nh~p hoan Il,li (Ma sa 52)
Quy 3 narn nay
Quy 3 narn tnroc
33. Chi phi san xu§t kinh doanh theo y~u ta
Quy 3 nam nay
Quy 3 nam trutrc
- Chi phf nguyen, nhien, v~t li~u
45.307.319.554
60.619.027.521
- Chi phf nhan cong
11.060.347.902
9.926.296.097
472.048.679
501.109.740
- Chi phi khfru hao TSCf)
- Chi phf dich
VI,I
rnua ngoai
- Chi phf khac bang ti~n
CQng
VII. Thong tin b6 sung cho cac khoan
4.288.544.200
1.911.545.852
8.053.547.602
6.284.445.085
69.181.807.937
79.242.424.295
muc trinh bay trong bao cao luu chuyen ti~n t~
f)VT:
34. Cac giao djch khong b~ng ti~n anh hU'O'ng d~n bao cao luu chuyen ti~n t~ va cac khoan ti~n do D
khdng dU'q'c sir dung
Quy 3 narn nay
VIII. Nhirng thOng tin khac
1. Nhfrng khoan no ti~rn tang, khoan cam k~t va nhfrng thong tin tai chfnh khac :
* Trong
cong no phai thu khach hang c6 2,868,741,563
dang la no kh6 doi hoac kh6ng c6 kha nang doi no
( don vi v~n chuyen thu hQ tien hang) dil:qua han thanh toan tren hop dbng
Lap bieu
Nguyin Thi Thu Thuy
K~ toan tnrong
.>:
£)6 Thi Thanh Loan
dbng
n~rn giu' nhung
Quy 3 narn tnroc