BCTC HOP NHAT Q3 2017

CONG TY CP VAT LIT,,U XAY DUNG BI.IU DIEN
Dia chi:

SO O+

CAu DiSn - Phric DiSn -

Bic Tir Li6m - He NOi

CONC TY Co PHAN VAT LIEU

xAy

DITNG BUU DIEN

BAo CAo TAI CHINH HoP NHAT
Cho k)

Signature Not Verified

Ký bởi: CÔNG TY CỔ PHẦN VẬT LIỆU XÂY DỰNG BƯU ĐIỆN
Ký ngày: 20/10/2017 13:04:31

t<5

todn tir 0t/0t/z0n aiin 30tgt20t7

(


c0Nc; Tv cp vAr Lrcu xAv oty'Nc BU'u DIEN

Dia chr: Sr.r 6+ Cau Di6n - Phirc Di6n Bdc Til Li6rn - I-la Noi

eAo cAo cuA BAN rONG GIAM Doc
Ban Tong Ciiinr cloc ('rirrr

vi

crra rninh

li

{.ir phin Var li*Lr trll,iiLing

gqi tAt ld "C6ng ty'") trinh bi,r, 35o.0r.,

IJirLr ,.1iir.r (saLr dAy

B6o ciio tai chiulr lrrrp nhat cLia Cong ty cho ndrn tdi chinh kEt th(rc ngAl 3{t,

6t)0t1.

rflrAl QUAr cHUNG
Cdng t1,Co phAn VAt li6u XAy clLlng Bu'u dign cluo-c thdnh

lip til vi6c c6 ph6n hoa cloanl.r

nghiep

NIii

Vrit lrelr XAy clpng BuLr clien theo quy6t dinh s6 57/QD-BBCVT ngrly 25 th6ng I I nnm 2005 cira 86

nu'o'c Cong t1'

BLLLr

chinh vi6n

th6ng Vi€t Nam.
C0ng t1,C6 phAn Vat lieu XA.v- du'ng Bur-r di6n hoat clQng theo GiAy ch[rng nh6n cliurg lclo So I(6 lioach DAr: tLl Thanh

pl6 HaN6i c6p ngAy i9

thdng

0l

ndm 2006

vi thay dOi tan 8 viro ngi1,24 thing l2

nin'r 2014 theo CiAy chrlrng nhqrn ding ky doanh nghi6p sO OtOOO8:tSS.

Ngiinh ngh0 i
cr-ra

C6nq t),:

-

San xLrit cac san phinr bing ch6t cleo, cdc san phim tiL gang tlrep. ciu kicn bc tdnu. crip thdng tin. clav
cli0n vd nhilng vAt li0u kh6c phuc vu cho hoqt ddng cLra Doanh nghi0p.

-

XA.v c[r'ng cric c6ng

trinh

br-Lu

chirrh, vi6n th6ng. c6ng ngh6 thong tin" chc cong trinh c6ng nghigp. giao

ct

th6ng, ddn dLrng.

-

l'r-L

v6n. thi6t k6 th6ng tin hfrLr tLry€n cli6n voi c6ng trinh li€rr lac,

l(inlr

cloanh vAt Ii€u, thi6t bi, m6y rn6c rAy drLng, trang bi noi

I(inh cloanh xuAt

khALr. nhAp khALr

vflt

tLr'.

br-r'u

rhI L{

chinl-r vi6n th6ng.

NB\
,f^\

thit

N

thi6t bi bu'u chinh" vi6n thong vA cong nghg th6ng tin.

V6n di€Lr l6 theo GiAv chlLng nhin ding k-.,1doanh doanh nghi6p s5 OtOOOSZI85 thay O6i tin 8 viro ngir'24 thang l2
niinr 201.1 la: '10.000.000.000 cl6ng (B6n mu'oity d6ng chin).
l'rr.r so'chinh cua C6ng tv: S6 64 du'ong CAu Di5n. phuong Phirc Di6n. qLrAn

Bic

'frlL

Li6m, thdnh ph6

I-lar

NOi.

KET QUA HOAT DQNG
Tlnlr hinh tai chinh vd I<6t qirii ho4t trong Btio cio tl\i chinh ho-p nhAt clinh I
l0

q2011ciLLo-c trinh

'l'6n, dia chi c:ic clo'n vi
;rhu thuQc:

STT
I
2
I
4
-5
6
I
8

Don vi tru'c

thuOc

I
Xi nghidp 86 t6ng Buu clign ll
Xi nghi€p

B0 t6ng Buu di€n

I
Xinghi€p Xiiy lip Vi6n th6ng 2
Xinghi€p Xay'lip ViSn th6ng 3
Xi rrghiQp XAy llp Vi6n th6ng,1
Xi nghiOp Tu vAn Thi€t li6
Chi nhdnh mi6n Nam
Xinghi6p

C6ng ty' con:

X61,

lip

t

ViEn thong

Dia chi
Xa Mai LAm -

Hr-r1'6n

D6ng Arrh

' Tp. Ht\ N6i

Thdnh pho Tam Di6p - Tinh Ninh Binh
Xa Mai LA6 - HLry€n D6ng Anh - 1'p. Hd NQi
P. Phrjrc Di6n - Q.
P. Phuc Dirln -

Bic TiL Li€nr - Tp. HAN6i

g. Bic TiL [-i6rr - Tp. Hd N6i

P. Phirc Di6n - Q. BAc Tu Li€nr - Tp. Hn Noi

Xd l\{ai LAm - Huydn EOng Anli - Tp. Ha N6i
PhLLong 14 - QLrdn TAn Binh

-

Tp. Ilo Chi Minh

biy


cONc

ry cp vAT LIEU xlv op'Nc BU'u DtEN

Dia chi: S6

O+

Cau Di6n - Ph[c DiSn -

Bic Tu Li6m - HeN0i

C6ng t1, ]'NI-lH nrQt thdnh vi6n VAt li6u XAy du'ng Buu di6n 2 dia chi s6 6,1 duorrg
quAn Bic TiL Li6m^ th2rnh ph6 Hd N6i

Co'c6u v6n di6u

TT
I
I

CAr,r

Di6n, phuong Phirc Di6n,

lQ:

V5n g6p

C6 d6ng

ri

t9

TAn doiur Buu chinh Vi6n th6ng ViQt Nam

19.600.000.000

49'h

Co .lorrg rrgoei

20.400.000.000

5t%

c0ng

,10.000.000.000

100"1,

HOI DONG QUAN TRI VA BAN GIAM DOC

Cic thinh li6n ctia H6i tl6ng qurin tri bao 96m
Ong'l'6 Chi'l-hdnh
On-e BLri

Chtr ticlr Hoi doug qtrau tri

Xi

VIn

Ong Cao So-n

.^

,

^' 'I
dong quarr tri
Tharrh vien hoi

Bic

Thirnh vi6n h6i d6ng quan tri

Bir Ilodng Thi Minh

Thdnh vi6n h6i d6ng qLrdn tri

Ong Le Anh

^. dorrg
';
Thanh r iirr 'hoi

.^

QLrAn

r;Lrarr

g1!
NG1

tli

I

Cf c thhnh vi6n Ban gi:im tliic
Ong BLri VIn

vi

turA
JUD

k6 tof n truii'ng bao g6m

Xi

ruErt

T6ng Gi6m d6c

Ong Cao Son Bic

Ph6 T6ns Gi6m d5c

Bi\ I-loang Thi Minh

Ph6 T6ns Gi6m d6c

Br\ Phan Thi Thanh

Fluv6n

I(6 to6n tru'ong

Cic th:inh vi0n Ban Ki6m soit bao g6m
6n-g Ddo HLry Tru'ong

Truo'ng Ban ki6m so6t

Bd NsLrv6n Thi Thu

Th2urli vi6rr

Bi Hoing

FILrong

Thhy

Thdnh vi€n

cONG Bo rrrAcH NHrEM cuA BAN TONG GrArvr Doc Dor

vor BAo cAo rAr cHiNH Hop NHAT

Ban T6ng Ciam cloc Cong tl,chju tr6ch nhigrn ve vi0c lAp Bio cao tai chinh hop nhAt phan anh trung thtLc. ho-p ly
tinh hinh hoat d6ng, k6t qua hoat d6ng l

trinlr lip Bao cio tai chinlr ho-p rrhit. Ban Torrg. Ciam doc Cong t1 t.ltroe ;itr citr plrui:

-

l-u'a chon ctlc chinh sach lDLLa ra

NdLr
a16n

c6c d6nh gi6 vii dLl do6n ho-p 117 vd thAn trgng;

rd c6c chuAn muc k6 to6n duo-c 6p dung c6 du'o. c tuAn thu hay kh6ng. c6 nhitng 6p dung sai lqch trong y6u
nriLc cAn phaicong Lro vA giai thich tlong 86o cdo tdichinh hop nh6t hay kh6ng;

-

bdy cdc 86o c6o tdi chinh ho-p nhAt tr6n co so tr-rin thu cdc chuin mqc
cAc clLry clinh c6 li6n qr-ran hi6n hdnh;

-

L|p c6c B6o c6o tdi chinh

LAp

vi trinh

ho-p nhAt du'a tr6n

pttl

co so hoat d6rrg kinh doanh li6n tr;c.

l<6

toiin, cne aO k6 todn vd


CONC TY CP VAT LIEI"J XAY DU'NG BU'U DIEN
t)ia chi:

SO O+ CALr

Di6n - Phtc

Di6n Bic Tir Li6rn - I-ld NOi

Ban l'6ng Gi6rl c16c C6ng ty clhnr bao ring c6c sO k6 to6n drLo-c h-Lu gilr d€ plran dnh tinh hinh tAi chlnh cira C6ng ty,
voi mltc do trung thuc, hop l! tai bAt cir thoi di6m ndo vd c]am bao r[ng 86o ciio tdi chinh hop nhAt tLrin thu cAc cpry
dinh hiQn hanh ciia

Nhi

nLroc.

Barr T6ng Gi6m d6c C6ng t1, c[ing cam l
trii va ttji san ciia C6ng

tl

h[u vd gi6 tri cria cfc khoan c6ug no' phai

thLr.

phii

tai thoi diinr 301012617.

-fong
tlan
Giam d6c C6ng tv car.n l<6t ring 86o cao tni chinh hop nhat di phan anh trung thr-Lc vi hop li,tinh hinh tiii
chinh cira Cong t1, tai thoi cli6m 30i9l2017, h6t qud ho4t d6ng lngdl, 30/9/20 17. phLr hop r,oi chuin rnu'c, che do lie toen Viet Nanr vli tuAn thu cdc qLry clinh hi6n hiinh co li6n quan.

lld

Noi, ngt)1; lQ thdttc l0 ntlnt 2017

,/;[eoNaIr\S
cOnow
c6 pxAu
var u(u xAv

,h

N

iH

{ Dt,N(

p
,I'E,N,I


PIt.\\ \/lT LIEtrXiY D(ih'C lltl'trDIEN

CoNC',t \',Co
56

6.1 clLLi)ng

tliu

Di0n - l'hiro Di6n -

Bic ln'

I..ie

BAO CAO TAI CH1NH HqP NHAT
Cho l
m - Hir N6i

til0ll0ll20l7

d6n301912077

sAo cAo
KET QUA HOAT DQNG KINH DOANH HgP NHAT
Qui III ndm20l7
Dcrn Yi tinh: dt\ng

\te

CHi TrTU

I. l)oanh thu bf n hirng r':\ cung cdp dich

'r'u

2.

('ric kholin gi:inr trir tloanh thtr

.1.

I)oanh thu thuin b/rn h:\ng vii cung cip tlich

-1.

Giir r6n hing bhn

5. l,r1i nhuiin gQp

vi h:in hing

vr

Thu1,6t

so

mlnn

0l

VI.I

02

vl.2

l0
1l

eu! lv2otl

'#::!:l;lil
,798

'l'i'' 01ru1/2016

eurrrr/2016

2ti,:190,589,1

d6n 30/9/20 1 6

89

60,491 ,977 ,00'l

28,13J,551,962

61,916,067

\'l.l

2ti,{3J,55J,962

6tr,946,067,798

28,190,5tt9,189

60,J91 ,977,(X)7

\,1.4

21.666.063,82.1

50,291,3.10.635

)4.477.259"412

50"4(19.061,751

5,255

J8

I -1,65.1,727,1

6J

1,013,329,'777

2.492.20u

6"837.tt

l5

927.985

1.215.80"1

ri.873

201.123.29)

291.05 2.81()

i1-J() -lJ

JJ,,l1i,.t7J

201, t 23,292

)9 t.0 52.Et4

\',1.7

3.960.949. I 66

8.6i 7.25,1.043

1.744,099.084

5.8 r6. I 10.978

\'1.8

1"990.i8

t.7+i

.1.1,17"200.708

1"0'15.817,14

i.170.(r7i.078

6,761i,-l9l

20

,

t

l 0,022,91

vii cung cip tlich vg

21
22

6. Doanh thu lroat tl6rrg tiri chinh
7. Ohi phf tr\i chinh

-'l rong dt\. (-lti ltlti ltii

10. l,r1i nhuAn

21
25

I

Ii tloanh nghiip

thuin ti hoat

t16ng

liinh doanh

('hi

liO

torin truric thtrC

(ihi phitltu0 I \l)\

hiQn hrinh

51

l (r.

('hi

hoitn lrti

52

phi thu0 I \l)\

17. 1,9'i

nhuin sau thu6 'l Nl)N

Ilt. Lii

crr lran

e

70
7t

t,iri sul giiinr trOn c6 phi0u

I

,513,29.1,J51

I

20.1 97,915

31.0()()

li

I2.500.1r0(l

I

I70.65.1"885

\',1.9

76s,903,223

1,683,919,2J9

29.ri8.815

ll lrr ql6

7J(r,7(r-1,408

r,650,696,323

20, I 97,9J5

lAp bi0u

1I.i,1

20,191,945

660,22u,9[i0

)

17.1

Yt.l0

188

t2

5

t/+

h6 toirn truo'ng

C6NG TY

cdpnAu

*[\
\b\,vftufuxAvgl
Y0n

J2,826,163

rlr
+_t

r

Hii

7

I rilJ

,{#?

Bili I'hi

I2.46u.000)

72.597

thrng I0 nirn

\guti

(

\'t.10

I

Phan Thi Thanh fluv0n

RG":ffi

ffi

715,29J.1 (r3

76.500.000
5"8.11^

60

o phii'tr

43.8

I

50

15.

19.

765,90J,22J

30

l0

lJ. [-o'i nhuiin lihric

tli'n

3.719.2 I ,t

3l

pihilthric

l"l. l iine kii nhuin

5

lt

l 'l hu nh41r lihric

12.

\'1.6

23

t,rtv

tl. (lhi phi birn hing
9. Chi phi quiin

\',1.5

l0lJ

a


C]ONC TY CO PHAN

VAT LIDU XAY DU'NG BUU DIEN

So 64 drrong ClaLr I)i0n - Phrhc

l)i6n - llac 'I'ir l.iCrn

-

IIi

BAo CAo TAI CHINTI Ho-P NHAT
-lqi

Ndi

BAo cAo LUIJ cHr.rYtN TrEN TE Hqp

ngar\, 3()19

I2\)Il

xsar

(Theo phucrnC phnp gi6n ti6p)

T4i ngiy 30 thing 9 nim20t7
J)on vr tir-rh. dting

Chi

3U9tzvfi

Mri sd

tiOu

I.

Lurr chur'0n ti0n ti'tro:rt cl6ng liinh rloanh

1.

Lgi nhu$n tru'6t'thad

01

I

I,683,949,239

1,581,461,1I

1,696,739,198

3,5 78,202,9,18

o2

1.795.049.077

3.207.4 I 6.4"1S

05

( l:12.125.452

2. Diiu chinh cho cic lihoiitt

- I(h.irr ltatr tir san c0 r'linh r-a b.it c16ng san diiu tlr
- Cric kl.roan dLL phdng
- (l.ii/la cltinh lech 1r gra h,',i rltui do rlanh gia 1ar

Ntim 2016

Lirr'l,lr(,;ilr illLt! lielt ti.co grrc rle()ili li

- , l.lli , l. lrr lt,rlrt ,1,',rrEt J;ltr trr'. lroat ,l,irrg 11,,,..
- Chi phi liri var'
-). I-gi nhufin/(lfi fi'hottt dQng kinh tloanh tnri'c

06

tha1,

1161

,,j,

ltru rl6nr!

* ( liurg)/girinr

cric l'h
-

(

-

l rurg/igium) ctic kl'roan phai tr.i

1-ing)/gianr hing ton liho

,Ur,'rr1p

5,162,6(t4,059

09

20.503.86 I .3 84

(8.203.52().665

10

(2.007.l]1.01i)
(21.515.337-402

)

,=,

r68
)

692.904. I I 2

lloql il)

Lurr chur,0n ti0n tu'ho:rt cl6ng

diu

thL.r

11()

chur,0n ti6n

ttQng

LL.

(175.6 i 1.000)

q7.873.319t

t.1

(281.151.212)

1385.065.9-11;

15

(e9-.t81.71 8)

434.165.21i)

I6

I80"297.207

I

i6.2i

1.51

1

(2 t

-1

,8

6s,01

7)

5,15 2,406,8i]1

2t

(8+,.141-280
I 9-+.1

)

(2,1 76,1 73.270

)

5().00t)

cita clol r,i khilc

27

diu trr

30

ti'hout d6ng tr)i chinh

I iCn thLL tiL phirrt hi'uth co plrie

12

20

i. I tutr.lrt ,llrr, trt p,,1\ \a,n \il,) rl\iil ri kl(ie
6 Tiin thLr h0i din trr gop r,On r.iio clol vi khirc
2 Tiin thLL lii cho r ar . oo t(rc \,ii lrri nhliin cluoc ohra

Lru chu.titr tiin thuin ti'hogt

nhan r'6n giip ciLa chLi st)

0tto
UNX

l-1()

tu.

hor cho r,ar'. bhn 1ai edc cOng clt

7

;6 Pt

\1

silt. ri-v dr-rng TSCII) r,ii clic trii san clar han
,
I' ltic
2 Ii6n thu ilrthanh i1. nhuorrgbdn I'SCD vii cdc tdi sandiri han
l. f iin chr cho va\'. lllla cdc cr)ng olr no clla cion r.1 kl'raic

l

3,380,688,73 7

luu

TiCn chi dC nrua

III. Lu'u

)

181.65-5.191

0ti

u

Lrtrt c'htt.tin tiin thuin ti'hor.rt il6ng kinh dotnh

-1. lrcn

-1.j.815.87

L. liii r;rr plrrri tlir. lltrri'TNl)N l,ltrri rr,',pr

- ( l'ang)/gilur ciri phi tli trtLric
- 1'l-ring)/giiiru chirnil l'lxriin kinh rloanh
- l re n lai vur tli ttr
- 'l hLre thrr nlrip doanh nghi0p c1i n6p
- 'liin thu khlc tir hoat c10ng kinh c1oanh
- 'ir0n chi I'luic .rhti ll>at doug kinh dtxrirt

lI.

( I ().868.691

)

hfi.Lr

(,.lll 7.li

I5

I 16,5,1(t,53

5

10.868"691

(2,16s,30,t,s7e)

I

:>: ug

,-t


l. triu tra 1li lon gop cl-ur cric chrL str hutt.
rurtra

lai uil phie

I
:l

Ircn

tl'rLr tr-r cli

5

I iOn tra

I

Lr

ciLa ck>anh

nghi0p

r1A

phat hdnl'r

lat

rCr tra no gr)c

va1,

3.179.-1i7.60(l

-l+

(3.112.36,+.049)

36

4,987.500

10

72,081,051

5.18i.(.tl3

-6t )5

(6.051.5is.958)

no gOc thu0 tl)i chinh

6 Cd tLrc. lcri nhr-Lin de tra cho chir so hirLr
I-rt'u cltrrtitr

JJ

tiin thuin ti'ltor.rt tlQng titi ch{rth

Lurr chuve n tiin thuin trong lili'

Tiin r i

ttrrr'rrg

tlurrng tiin rlirr lii

Anl'r

ltLolg

cua

tluv diii tr,gin h6r doii

Tii.n r ir luiing rlurrng tiin e rrii lti

(2s,237,13r
60
cl-r1r

{fi

ngoai

tC

rlrRrrJlt(

(605,3 3 7,7s -t)
)

2,68 1,761,552

{,-180,025,607

1,79ti,261 ,{)55

-1,-15J,7til1, I 76

l,-180,025,6{)7

6l
70

tl
Nuu'ir'i

lip

bi0u

I(0 toirn tru'iing
CONG TY

Bni Thi Hni Y6n

tr

W

cd pndu
vdr ufuxrv

FT

Phan Thf Thanh Huy6n

e
TY

ritl
ir ot
DIB

--4


BAO CAO TAI CI{iNI{ HOP NTIAI.

PIIAN vAT LlEtl xAv nr.rllc Btl'u EIEN
Ciu Oicn - Phuc Di6u - Birc Tir Li6m - tli N0i

coNc'I'\'co
56 {,1 clLrirng

Tai ngi\r' 3019l2't)l1

BANG CAN DOI KE TOAN HgP NHAT
Ttri ngriY 30 thfng 9 nlm 2017
Don t,! tinh. tling

,

M:-r so

:I'AT SAN

A. TAI SAN NCAN HAN
L Ti6n

I

lii

ciic lihoiin tu'o'ng du'ong tidn

mrnh

3{i0912017

0tlull2ttr7

100

62,386,002,816

80,532,359,6 I8

r10

{.J5{,788,176

{,-180,025,607

-1.-t5-1.7tt8. I 76

l.-180.025.607

32.622,319,911

53,126,2.1 I,325

v.02

18.276.295.395

39.85+.+81 .u07

v.03

l . 180.826.-161

rIl

Ti0n

Thuv6t

v.01

2. Chc khoztn rrrong clrrong tidn

tt2

II. Diiu tu'tiii chinh ngiin han
l. Chung kho:in k-inh cloanh
2. D1r phong giam gii chirng liltolin

120

t2l
122

rliLr trL ngin han (*)

i

Diu lu nirn gilr

123

clcn ngAl' c16o han

III. Ctic ll. Phiri llur ngiin han cua lch6cli

h4n

130

lti\ng

l3

r

2. Tm tru6c cho ngtloi bltn ngirl han

t32

I
I

133

Phii thu theo tien d0 HDXD

-5.

Phii

tlur

ld

(>.

Phiri

tlu

ng:ln liatt l
Pluri

tllr

noi bo ngin lun

cho

val ttgin

(*)

\'. tii

150

liliic
h4n

t-51

l.

l

12.589.550.883

w
v05

4,178,686

2-t.8tt 1,609,699

22,87

2-+.831"609.699

22. ti7-tr.47|i"(rti(,

{27,255,000

5 1.6-11.000

v.06

-r27.255.000

5 1.6-+-+.()()0

-53

-i. Ciao clicli niua b:irt lai triii phiOu cltinh plrti

l -5+

-i Tii

srrrr rrglirr lurrl kluic

155

sau

200

l. C:ic lihoiin plriii thu drii htn
l Pirai thtr clAi han crul kltliclr hing
2. 'Ira tnLoc cho ngtloi btirl cl:\i hart

210

3 V6n liinh doanli

213

o clorr vi tr\tc thuOc

13 . 1 6_i.228"082

1+9

152

Ihuc vri cllc khoitn khlic phiu tiru N ha nuoc

v.04

1+l

2 Thue CTCTchLo-c kh,'iu lrtr

B. TAr SAn OAt

J

i39
1J0

l. Clii phi tla trttoc ngin

\

t3'7

lV. I{ring t6n kho
l. Hang t6rr liho
2 DLt plr,rru gilrrrt gitt lulllr: ton l(llo (* )
sirr rtgrrrr Itirrr

5

r35

h4n

h4n kho cloi

178.63

l3l
r36

7 DrL phoug phli tlur ngin
fi 'Tui sun thi6u cho ru 1('

682

2tl
212

"1 Phai thu noi b0 dni han

2r-l

5 Pli:tr tlru r c clio vat' cll)i lun
6. Phli tllr dl\i htln khdc

2t5

7. Dg phong pliai thtr dt\i han kho doi

2-19

2t6

2-1,639,575,-l{

L

26,357,859,718


nAxc cAx oor xs roAN
Tni

ngaj'- 30 thring 9 niirn 2017

(TiOp thco)

Donr,l tinh:

'rnr sAn

Mir

,

so

II. Trii siin c6 dlntr

22{l

1 Ti\i slin c6 Ainh iruu hinh

221

- '\guudn glri

222

- (iiti h'i hoct ttrin

ln.t,

tii(*)

lfr.v-

227

oi,i

hoct tttt)rr

lrr.t'lii(*)

- Cilr (ri hlro rrtorr lrlr ke r*)

232

rV. Trii siin tlti'dang drii han

240

I

211

Chi phi san xu6t. kinh cloanh clo dang dr\i han

212

chinh diii htn

250

I

Diu trr vi\o c6ng t.v con
2 Diu tu vl\o c6ng 1l liOn cloanlr. 1i6n Gt
3 DAu nr gop r'6n vio clou vi klliic
Diu

1rL

trL

nim grii

tii chinh

cl6n

cldi h4n (x)

Tii

t

t6

ooo

ooltS(
4t

ngiv dao h:in

2-51

252
253

2-55

260

12,203,885

12,20J,f185

12.203."885

12.203.88--i

261

san thu6 thu nhl.rp holn lai

3 Thi0t bi. r,it nr. pll.r ti\ng thay th6 dii

\E\

2-5+

VI. Trii sitn diii han lih/tc
l. Chi phi trut trtroc ddt han
2.

(

I

dpng co bAn clo dang

1. Drr phong dAu

ii,T:,:::ffi
ooo//J/ cdttt

t86,100

o\Y[i

l-\

-i.

(61,913,325.,\7-t)

70,4(X).000

(t t6,000,000)

- Ngul,cn giit

tu'tii

v.08

229
230

V. Dflu

((t2,87 5,1 91,7 26)

3

EE,218,581,707

2,1(;6,28)

I86,100,000

[1. Bft d6ng siin diu tu'

rir

E7,13

f )v

r\,\r

2. Chr plii

26"275.25_5.83

l{bt)

3. Tl)i sal c6 airrt, r.6 hinh

- Gia tri

26,3-15,655,fi33

22-t

- Gio tri hcto nrdn

r !/,

21,627,377,556
24,-5-56.971"5-56

221

- -\tguy)n gilt

, rt\!,

v.07

0110t12017

301{t912017

rnrnh

223

2 Ti\i stin co dirtt thu6 {i)i chinh

- \',ttrt',\tt

ThurGt

clortg

262

han

z()-)

4. Tr)i sar dr\i lnn ldtic

268

TONG CqNG TAI SAN

270

87,025,578,25',7

1

06,890,2 19,336

cq

i

L\Eu'

BIJU


BAo cAo rAI clriNIl Ho-P NHAl

co pnAN vAT t,IEtI xAv or/Ncstlu orox
tuong CAu Di6n - Phirc Di6n -

Tai ngt\i' 3Ol9l2011

Bic Tu Li6m - Hd NOi

BANG

cAx Dot KE roAl{ HQ" NHAr
Tai nga!'30 thring 9 nitm 2017
( TieP theo)

l)ott t,i /inh. tlong
Mf,

NGTION VON

s6

Thuy6t
minh

0ll$t

3010912017

120r7

A. Nq PHAr rRA

300

25,719,612,'.1,02

{6,66-1,9{9,50.1

I. No ngiin hiu

310

21,20'7 ,072,1,02

-15,81

v.09

16.293 .(t11 .125

31.(r9(r.u27.ti98

v.l0
v.l I

785.076.-53

I

3r1

lun

Phai tra rtgtroi bltn rlgiin

2. Nguor rnila lril fidn tnr6'c ngin han

.) l1-

3 Thu€ r,u ciic kholtn phAi nqp Nhd nuoc
-l Phai tra ngrroi lao dQttg

313

-i. Chi phi phai lra ngin han

3t5

6.

3I4

7. Phai trlt theo k€ hoach tien d0

HEXD

317

lpn

318

8. Doanh tliu cltla thtLc hi0n ngiln

319

9. Phrii trii ngiln h4n kluic

tii chilh

320

ngirn 14n

I l.Dp phong phai trA ngin han

321

I2. Qui ltliel tlrttortg pluc
13 Qul binh otr gii

322

l-1. Cirro drclr rtttut bltrt

i

lo.

plnr

v.l3
v.l-t

.!_

v.36

3. Chi phi pluri trA cli\i han

333

v.37

-l

334

b:lrt

dii

lrnln

Phai 1ra dr)i han noi b0 r'6 r'6n kinh doanh

Doarilt thtr clitLa tltrc hi6n dAi hqttt

-')

ciii ltln kirlrc
t.ii chinh d:li han

331

v.13

33u

v.22

339

l0

3:10

Co phicu rnr clii

l. Thuc tlur uliip holin lai plilii tra

12 Drr pliong phai tra dii
Qui ph/rt trien khoa

B. VON CU(l SO

h4tr

hQc

-)+-L

vl) c6ng nghQ

I

4u

V6n gop ctta cltrt so hltu

- [ r)rt gip

lihtic,

26.218.-li(r

9-12,600,000

8+6,99 1,500

9-12.600.00t)

846.99 L,-i00

v.23

.100

n0'U

- ('o phiiLt phr) tht)ng ct)

26"218,436

3+3

.110

ilii

3.717.3 52.660

341

L V6n chri sii'hfr'u

- ('6 pltiAu rnr

3,181"446"211

336

't. Tnii lllricrr clrtrr crr cloi

13.

921.(r92.501

335

.r. Phai tra nQi b0 ddi hatt

I

3.260.715.06+

321

)

vz\ ng tltue

5-il

902"574,685

330

2. Nguo'r tmn tra tien truoc

Val

2.U5 9.(r5-r.

11u.v'itt

biau qu.t'At

1l

lct

1l

1b

lllc

R\

HAr't

v.35

8.

2,130.-t11.802

;TY

331

7. Phai trii

1.5 l3 "-599,168
:136 ()60.604

.20-5.07-+. 100

t.)

)

lltl trlti plrictr clrirllr

II. Nrr'tLii han
l. Pliai tra dar han ngrrol

(r.

+6-5.i89"3+0

I

3i6

Piili tra noi b0 ngirt 14rr

10. Vav r ii nq tirud

v.12

3

7,95tj,00+

6

v.l5

1

,fl7 5,966,1 55

6 I .8

7

5,966,1 55

60,225,2(r9,832
6ll ,225,2(t()

,832

+0.000.(x)0"000

10.000.000.000

10,0a0,000,000

10,000,000,00t)

xlv ogtl
r SIEN,

#


1t2

clu r'6n co phAn

chgn

cltl6n doi

truii

A

plien

.115

tii

418
.t

9. Qui h5 tro. sip rOp doanh lglfQp
thr-rQc

(r. Lo-i uhuAn chrra phin ph6i

- Lcti nhutin c:htru PP ltt.v k€ dAn cutii

12. Nguon r'6n cl6u

t00.000.000)

(1,

gi) il7

r00"000.000)

1,39).543,420

r.39-5,5.13.420

l9

k!

trtrri'c

421

(3.0e2.50e.802)

(4,',l

12la

(-r.7-r3,206, 125)

(6,227,123,801)

421b

k.i, na.y'

lrr XDCB

I 6;n 6,)6

l':

43.206"r25)

1,183,9 t7,676

122

Il. Ngu6n liinh phf vi ciic qui khric

,130

I

+31

NgLr6n

"

q r.7?

420

r'6n chir so hftn

- [,o'i nhuatt c:htru l)P

t

r)i) 517

117

Qq- cliu ttr plut trien

5. Qq, khric

(

67?

1t6

san

3. Chenh lech ti, gi1l li6i clozii
-5.

()

.il-t

qut

(r. Ch6nh lech cllnh gid lai

1-5.000.000.0t)0

"000.000"00t)

,l 13

on lC6 phi0u ngan

1-i

ltinh phi

t_al

2. Ngron kinh plii ckl hinh thinli TSCD

c. Lor icu c(ta co DONG rt{Itu s0
{10

TOI\C CONC NGTION V6N

87,025,578,257

106,890,219,f 36

0

G[e!t:

CIc chr ticu co s6 tieu

Atn clrrgc

gll trong ngoac

do'n ( )

Hd nQi ugiv 19 thang I 0 n{tn 20 17

Nguli liip bi6u

K6 torin tru'tirrg

{x

C6NG TY

c^

wilw

L/--

Phnn Thi Thtnh Huy6n

cd

pnAru

vAT LtEu xAy

k)tuf;

Bti

Virn Xfl

s\-

G/*

/s,