Professional Documents
Culture Documents
Van Chuyen Xang Dau
Van Chuyen Xang Dau
TR NG I HC KI NH T THNH PH H CH MINH
-------o0o-------
L KIM IN
THNH PH H CH MI NH NM 2008
LI CM N
Ti xin chn thnh cm n n Qu thy c Trng i Hc Kinh T
TP.HCM tn tnh ging dy v hng dn cho ti nhiu kin thc qu
bu trong sut thi gian theo hc ti trng.
Xin chn thnh cm n PGS. TS L THANH H ngi tn tnh
hng dn ti thc hin lun vn ny.
Xin chn thnh cm n cc thy c trong hi ng chm lun vn tt
nghip ng gp kin thit thc cho lun vn
Xin chn thnh cm n cc cn b lnh o ang cng tc ti Tng cng
ty xng du Vit Nam, cng ty vn ti xng du Vitaco, cc bn ng
nghip ang cng tc ti cc cng ty vn ti bin, h tr cho ti nhiu
thng tin v kin thit thc trong qu trnh ti thu thp thng tin
hon thnh lun vn ny.
LI CAM OAN
Ti xin cam oan y l cng trnh nghin cu ca ti.
Cc s liu, kt qu nghin cu trong lun vn ny l trung thc, ni dung ca
lun vn ny cha tng c ai cng b trong bt k cng trnh no.
L KIM IN
LI M U
1. S cn thit ca ti
Hot ng vn ti v phn phi hng ho l mt phn trong qu trnh sn xut
hng ho, l mt qu trnh khng th thiu c thc y nn sn xut hng
ho ca mt quc gia pht trin. Lch s khng nh rng hot ng vn ti
lu thng hng ho xut pht t nhu cu phc v li ch cho con ngi, ng
thi gn lin vi s pht trin ca nhn loi. Qua cc giai on lch s, trong
tng iu kin x hi, iu kin kinh t, trnh t chc sn xut, quan h sn
xuthot ng vn ti c nhng hnh thi qui m phng thc sn xut khc
nhau.
Ngnh vn ti bin th gii v vn ti bin Vit Nam cng khng nm ngoi
quy lut . Vi d in tch i dng chim 75% din tch b mt hnh tinh, t
thu xa xa con ngi lun tm cch chinh phc n phc v cho mc ch
ca mnh. Ngy nay, bn cnh nhng hnh thc vn ti hng khng, ng b
nh my bay, t, tu ho th vn ti bin lun gi vai tr quan trng trong
ngnh vn ti. Vit Nam tr thnh thnh vin th 150 ca t chc thng mi
th gii WTO, ng thi cng l thnh vin ca nhiu t chc quc t khc nh
AFTA, APEC, th b in gii gia cc quc gia ch mang hnh thc a l, vic lu
thng hng ho gia cc quc gia s tr nn thng xuyn hn. Lc ny cc
doanh nghip khng nhng phi cnh tranh vi cc doanh nghip trong nc m
cn phi cnh tranh vi cc doanh nghip ca cc nc khc u t vo. V vy
ngay t by gi cc doanh nghip cn phi nh hng pht trin cho mnh sn
sng cho vic hi nhp v pht trin vi th gii.
Hot ng vn ti bin thng chim t trng cao do nhu cu vn chuyn mt
khi lng hng ho ln, l loi hnh vn ti m khng c loi hnh vn ti no
cnh tranh c vi nhiu u th nh: gi cc vn ti thp, gi tr u t trn
n v vn ti thp, an ton cao, a mt khi lng ln hng ho n tt c
MC LC
CHNG 1. MT S VN L LUN LIN QUAN N CHIN LC
V XY DNG CHIN LC CA MT CNG TY-------------------------
1.1.1.
1.1.2.
1.1.3.
1.2.1.
1.2.2.
1.2.3.
1.3.1.
1.3.2.
1.4.1.
Ma trn nh gi cc yu t bn ngoi------------------------- 10
(EFE matrix_ External Factor Evaluation matrix )
1.4.2.
11
12
1.4.4.
Ma trn SWOT-----------------------------------------------------
12
1.4.5.
Ma trn QSPM-----------------------------------------------------
14
15
16
16
17
17
18
2.1.2.3. Kt qu v ti chnh---------------------------------------
18
19
25
27
28
33
35
36
40
44
48
50
52
53
55
63
70
71
71
2.10.5
71
71
2.11.
73
Tm tt chng 2--------------------------------------------------
74
74
74
3.2.1.
3.2.2.
74
78
79
81
3.2.3.
3.3.1.
i vi nh nc---------------------------------------------------- 81
3.3.2.
i vi cng ty------------------------------------------------------
82
83
KT LUN---------------------------------------------------------------------------------
84
Bng 2.2. Bng tng lng xng du Vit nam nhp khu v sn lng do tng
cng ty nhp t 2000 2007--------------------------------------------------- 28
Bng 2.3. Bng d bo nng lc 2 nh my lc du (Dung Qut v Nghi Sn) khi
hot ng ht cng sut-------------------------------------------------------- 30
Bng 2.4. Bng d bo nhu cu nhp khu xng du ca Vit Nam v sn lng
xng du do tng cng ty nhp n 2015----------------------------------- 31
Bng 2.5. Bng d bo lng DO do tng cng ty nhp khu n nm 2015--- 31
Bng 2.6. Bng gi th p th gii t 4/2007 n 6/2008-------------------------------- 46
Bng 2.7. Nng lc ng tu du ca mt s nc trn th gii n 2009------- 47
Bng 2.8. Ma tr n nh gi cc yu t bn ngoi (EFE) ca tng cng ty------- 48
Bng 2.9. Ma tr n nh gi cc yu t bn tr ong (IFE) ca tng cng ty-------- 50
Bng 2.10. Ma tr n hnh nh cnh tranh ca tng cng ty--------------------------- 52
Bng 2.11. Ma tr n SWOT ca tng cng ty--------------------------------------------- 53
Bng 2.12. Ma tr n QSPM (Nhm S+O)-------------------------------------------------- 55
Bng 2.13. Ma tr n QSPM (Nhm S+T)-------------------------------------------------- 57
Bng 2.14. Ma tr n QSPM (Nhm W +O)------------------------------------------------ 59
Bng 2.15. Ma tr n QSPM (Nhm W +T)------------------------------------------------- 61
Bng 2.16. Mc gi thu tr n tu Aframax---------------------------------------------- 64
Bng 2.17. Mc gi thu nh hn tu Aframax---------------------------------------- 64
Bng 2.18. n gi nhin liu chy my giai on 2001 2007---------------------- 65
DANH MC HNH NH
Hnh 1.1. Cc yu t bn ngoi nh hng n t chc------------------------- 4
Hnh 2.1. Biu mc tng trng kinh t trung bnh hng nm cc khu
vc kinh t ln--------------------------------------------------------------- 20
Hnh 2.2. D bo tnh hnh s dng nng lng trn th gii n 2025------ 21
Hnh 2.3. Bng d bo nhu cu nng lng th gii t nm 2007 2015---- 21
Hnh 2.4. Biu d bo mc tiu th du th gii theo ngnh kinh t giai
on t 2003 2030--------------------------------------------------------- 22
Hnh 2.5. Biu d bo i tu du th gii c 55.000 120.000 DWT n
nm 2010---------------------------------------------------------------------- 23
Hnh 2.6. S 1s tuyn chnh vn ti du th trn th gii nm 2005---- 24
Hnh 2.7. Biu tng hp v d bo gi thu tu du tu c 55.000120.000
DWT giai on 2000 2012----------------------------------------------- 24
Hnh 2.8. Kho xng du ngoi quan Vn phong----------------------------------- 34
Hnh 2.9. Biu k hoch thay th i tu du trn Th gii t
1991-2010---------------------------------------------------------------------- 45
Hnh 2.10. Biu k hoch thanh thi tu du v n n 2015---------------45
DANH MC CC T VIT TT
1/ AFRAMAX
80.001dwt - 120.000dwt
2/ BARREL
42 US gallons
3/ CF
4/ CIF
7/ EIA
8/ FOB
9/ HANDYMAX
30.001dwt -50.000dwt
10/ IEA
11/ IMO
12/ LR1
13/ LR2
14/ MARPOL
15/ MEPC
Nguyn Khoa Khi v ng Th Thanh Phng (2007), Qun tr chin lc, nh xut bn thng k,
trang 4.
(3)
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn thng k, trang 20.
(4) (3)
PGS-TS ng Th Thanh Phng, Th.s Nguyn nh Ho, Th.s Trn Th Nhi (2005), Gio trnh
qun tr chin lc, Nh xut bn thng k, trang 26.
(5)
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn thng k, trang 9.
1.2.
Cc loi chin lc
Trong mt t chc, qun tr chin lc c th tin hnh 3 cp c bn: cp
cng ty, cp n v kinh doanh v cp b phn chc nng, tin trnh qun tr chin
lc mi cp c hnh thc ging nhau gm cc giai on c bn: phn tch mi
trng xc nh nhim v v mc tiu, phn tch v la chn chin lc, t chc
thc hin v kim tra chin lc, nhng ni dung tng giai on v ra quyt nh
ph thuc vo nh qun tr l khc nhau.
1.2.1. Chin lc cp cng ty
Chin lc cp cng ty xc nh nhng nh hng ca t chc trong di hn
nhm hon thnh nhim v, t c cc mc tiu tng trng, v d: chin lc
tng trng tp trung (thm nhp th trng, pht trin th trng, pht trin sn
phm mi), chin lc tng trng hi nhp (pha trc, pha sau), chin lc tng
trng a dng ho (ng tm, hng ngang, hn hp), chin lc lin doanh v.v...
Trn c s chin lc cp cng ty, cc t chc s trin khai cc chin lc ring ca
mnh.
1.2.2. Chin lc cp kinh doanh (SBU)
Chin lc cp kinh doanh (SBU _ Strategic Business Unit) trong mt cng
ty c th l mt ngnh kinh doanh hay mt chng loi sn phm v.v...Chin lc
ny nhm nh hng pht trin tng ngnh hay tng chng loi sn phm gp
phn hon thnh chin lc cp cng ty, phi xc nh r li th ca tng ngnh so
vi i th cnh tranh a ra chin lc ph hp vi chin lc cp cng ty, v
d: chin lc to s khc bit, chin lc chi ph thp, chin lc phng th
cng c th trng, chin lc tn cng pht trin th trng. Trong nn kinh t
th trng c s cnh tranh gay gt th chin lc marketing c xem l chin
lc ct li ca cp n v kinh doanh, ng vai tr lin kt vi cc chin lc ca
cc b phn chc nng khc.
1.2.3. Chin lc cp chc nng
Cc cng ty u c cc b phn chc nng nh: marketing, nhn s, ti
chnh, sn xut, nghin cu v pht trin v.v...Cc b phn ny cn c chin lc
Mi trng vi m
1/ Cc i th cnh
tranh
2/ Khch hng
3/ Nh cung cp
4/ Cc i th mi
tim n
5/ Sn phm thay
th
CC C HI V
MI NGUY C
CA T CHC
Theo Fred R David (7) cc k thut quan trng hnh thnh mt chin lc bao
gm ba giai on, cc cng c c s dng cho quy trnh ny c th p dng c
cho tt c cc quy m v cc loi t chc, n gip cho nh qun tr c th xc nh,
nh gi v la chn cc chin lc, n c th hin qua cc giai on sau:
Giai on 1: Giai on nhp vo bao gm cc ma trn EFE, ma trn IFE, ma
trn hnh nh cnh tranh, giai on ny tm tt cc thng tin c bn c nhp
vo cn thit cho vic hnh thnh chin lc.
Giai on 2: Gi l g iai on kt hp a ra cc chin lc kh thi c th
la chn bng cch sp xp, kt hp cc yu t bn trong, bn ngoi quan trng.
Trong giai on ny chng ta chn mt trong nhng ma trn nh SWOT, BCG, IE,
SPACE, ...trong ti ny tc gi ch s dng ma trn SWOT t kt hp cc
yu t a ra nhng chin lc thch hp.
(7)
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn thng k, trang 259.
10
11
12
13
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn thng k, trang 266
14
(9)
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn thng k, trang 289
15
1.5 Tm tt chng 1
Trong nn kinh t ca t nc hin nay ang hi nhp vi nn kinh t th
gii, vic cnh tranh ngy cng gay gt, s thnh cng hay tht bi i vi doanh
nghip ph thuc vo vic xy dng cc chin lc ca doanh nghip v cc chin
lc ny c thc hin t hiu qu hay khng tu thuc vo nng lc qun tr
chin lc ca cc nh qun tr trong doanh nghip.
Nh qun tr nu khng hiu r v nm vng cc nguyn tt c bn qu trnh
xy dng chin lc v thc thi chin lc nh c trnh by chng 1 th
kh c th thit lp c mt chin lc ph hp cho doanh nghip v qun tr vic
thc thi chin lc mt cch tt nht.
Nhm nghin cu cc vn cho kt qu mt cch chnh xc, c hiu qu khi
p dng vo thc t ti s dng mt s phng php nghin cu sau:
Phng php nghin cu ti bn: cc thng tin th cp c thu thp v s
dng ch yu t cc ngun thng k ca tng cng ty xng du Vit Nam. Ngun
thng tin ni b t cc bo co hot ng vn ti ca tng cng ty t nm 1996 cho
n nay.
Phng php tham kho kin cc chuyn gia trong ngnh vn ti xng du,
ngnh vn ti hng ri, ngnh vn ti hng container bng ng bin ti Vit
Nam. bng bng cu hi chi tit lm d liu xy dng cc ma trn chin lc, t
xc nh cc chin lc ti u, qun l d liu Exel, kim nh d liu Eview.
T trong chng 2 s phn tch nhu cu tiu th xng du trong nc, nhu
cu vn ti trong nc, nng lc p ng ca cc cng ty vn ti hin hu, phn
tch kh nng pht trin i tu ca tng cng ty thng qua cc chin lc. t
xut cc gii php thc hin chin lc.
16
17
duyt quy hoch chi tit nhm cng I khu vc pha Bc vi tng din tch ca d n
xp x 41 hcta bao gm: 2 bn container v 1 cng du cng h thng kho bi.
Tng gi tr u t nm 2007 l 619 t ng t 83% k hoch v tng 4%
so vi gi tr thc hin cng k nm trc, xy dng mi 89 ca hng xng du, ci
to li 75 ca hng xng du c, ci to li 50.000 m3 b cha ti tng kho xng du
Nh B, tp trung trin khai chin lc pht trin i tu vin dng Aframax.
Tcty cng vi cng ty c phn bo him Petrolimex (Pjico) v cng ty PB
Tankes limited ca Singapore gp vn t 1 l 100 triu USD, lin doanh xy dng
kho cha xng du ngoi quan ln ti vnh Vn Phong tnh Khnh Ho. Trong
Tcty gp 55% vn, Pjico gp 15% vn v PB Tankes Limited gp 30% vn. L
khi cng xy dng thc hin vo ngy 09/12/2007.
Tcty lun ch trng tm hng pht trin mi, m rng loi hnh kinh
doanh v lnh vc kinh doanh. Tcty ang bc u th sc trong kinh doanh kho
xng du ngoi quan, kinh doanh bt ng sn, kinh doanh trong lnh vc ti chnh
ngn hng, tham gia th trng chng khon, v.v
2.1.1. S b my t chc ca tng cng ty
C cu t chc ca Tcty c b tr theo loi c cu t chc trc tuyn chc
nng (xem ph lc) ngoi nhng u im ca c cu trc tuyn v c cu chc
nng n cn to iu kin cho i ng lnh o tr pht huy nng lc, pht huy
kh nng nhn s trong Tcty. Tuy nhin vi c cu ny n cng s c nhng
nhc im nh trch nhim khng r rng, xy ra nhiu tranh ci v.v, cn
phi c cc gii php c th khc phc hin tng ny.
2.1.2. Kt qa hot ng kinh doanh nm 2007
2.1.2.1. Nhp khu
Tng sn lng xng du nhp khu (bao gm c chuyn khu)
8.504.000m3 , tn tng 9%, kim ngch 4,331 t USD tng 21% so vi nm 2006.
Sn lng nhp khu cho th trng ni a 7.405.000 m3 , tn t 100% k hoch
b giao.
18
T trng nhp khu theo phng thc FOB l 72% v nhp theo phng
thc CF/ CIF l 28%. T chc chuyn ti 8 chuyn tu m ti Vn Phong vi tng
sn lng t 860.000m3 chim 18,6% tng nhp diesel, tng 33%so vi nm 2006.
C cu nhp khu v cc cng: Nh B 42,8%, Hn Gai 33,3%, Nha Trang 10,3%,
Nng 8,8%, Cn Th 3,6%, Nghi Hng, Quy Nhn 1,2%.
2.1.2.2. Xut bn
Tng sn lng xut bn (bao gm c chuyn khu) 8.261.000 m3 , tn tng
7% so vi nm 2006, trong xut bn ni a 7.022.000 m3 , tn t 100% k
hoch tng 6,1% so vi thc hin nm 2006.
Th trng ni a:
Xng t 2,462 triu m3 , tn t 104% k hoch, tng 12% so vi
cng k.
Diesel 3,334 triu m3 , tn t 101% k hoch, tng 6% so vi cng k.
Mazut 1,096 triu m3 , tn t 93% k hoch, gim 4% so vi cng k.
Du ho 130.000 m3 , tn t 93% k hoch, gim 7% so vi cng k.
Th trng ti xut chuyn khu 1.239.000m3 , tn trong ti xut
919.000m3 , tn.
2.1.2.3. Kt qu v ti chnh
Tng doanh thu 69.506 t ng tng 21% so vi cng k trong :
Doanh thu hot ng sn xut kinh doanh 68.106 t ng t 112%
so vi cng k.
Doanh thu hot ng sn xut kinh doanh khc v dch v: 1400 t
ng t 108% k hoch, tng 7% so vi cng k.
Np ngn sch nh nc 12.553 t ng t 104% k hoch, tng
14% so vi cng k.
i vi cc cng ty c phn tng doanh thu t 11.660 t ng t
108% k hoch, tng 27% so vi nm 2006. Trong khi vn ti doanh thu t
4.319 t ng t 108% k hoch, tng 23% so vi cng k. Tng li nhun sau
19
20
Hnh 2.1. Biu mc tng trng kinh t trung bnh hng nm cc khu vc
kinh t ln
21
Hnh 2.2. D bo tnh hnh s dng nng lng trn th gii n nm 2025
Global primary energy consumption by fuel
million tonnes oil equ ivalen ts
6%
6%
Oil: 3563
Gas: 2286
25%
39%
24%
Coal: 2412
Nuclear: 611
Hydro: 593
Source: BP
Ngun: BP
Da vo cc nghin cu, phn tch ton din v tnh hnh pht trin ca kinh
t th gii t chc nng lng th gii (IEA) a ra d bo vi 3 trng hp v
nhu cu nng lng th gii trong tng lai gn n 2015. Theo n nm 2015
nhu cu ti thiu l 91,8 triu thng/ngy, ti a l 102,6 triu thng/ngy v trung
bnh mc 98,2 triu thng/ ngy.
Hnh 2.3. Bng d bo nhu cu nng lng th gii t nm 2007 2015
vt : triu thng /ngy
Ngun: McQuilling
22
Elec tric it y
Tra nsporta tion
Indus tria l
Comme rcial
Res ident ia l
98
1 00
80
118
104
111
92
80
60
40
20
0
2 00 3
20 10
2 015
2 020
202 5
20 30
23
24
Ngun:INTERTANKO 2005
V gi cc vn ti tu du th gii g iai on n 2012 c d bo s tng
ln nh trong biu di y. Theo mc gi thu nh hn tu du Aframax
tuyn vng Vnh - Nht bn trong giai on 2008 - 2009 s gim xung mc 23.000
- 25.000 USD/ngy ri tng ln mc gi nm 2006 l 33.000 USD/ngy v tip tc
tng ln mc 39.000 USD/ngy (nm 2011) v 45.000 USD/ngy vo nm 2012.
25
26
Cng nh nhiu nc trong khu vc, ti Vit Nam cung cp nhin liu c
ngun gc t sn phm du ng mt vai tr quan trng trong nn kinh t quc dn.
Xng du c coi l mt hng chin lc v do nh nc qun l v hn mc nhp
khu v gi bn trn th trng. K t khi nh nc Vit Nam thc hin chnh sch
i mi (1986), mc tiu th nhin liu ti Vit Nam tng ng k, c bit giai
on t 1996 n nay. Kt qu thng k trong nhng nm gn y (1996 2007)
cho thy tc pht trin kinh t tc ng mnh n tc tiu th xng du
nh sau:
Bng 2.1 Tc tng trng kinh t v nhu cu tiu th xng du Vit Nam
giai on 1996 2007
Hng mc nh gi
Nm
Tc pht trin
Tiu th xng du
T l tng nhu cu
3
kinh t (%/nm)
(triu tn - m )
xng du (%/nm)
1996
9,34
5.899.000
1997
8,15
5.947.000
0,81%
1998
5,76
6.731.000
13,18%
1999
4,77
7.325.000
8,82%
2000
6,80
7.800.000
6,48%
2001
6,90
7.021.000
- 9,99%
2002
7,08
8.483.000
20,82%
2003
7,34
11.500.000
35,56%
2004
7,79
11.480.000
- 0,17%
2005
8,44
12.400.000
8.01%
2006
8,17
13.100.000
5,65%
2007
8,48
14.048.000
7,24%
Trung bnh giai on 1996 - 2007
8,76%
Ngun : Tng cng ty xng du Vit Nam
2.2.2.1. D bo tiu th xng du ca Vit Nam n 2015
Cc ch tiu trn c rt ra t kt qu thng k ca Tcty xng du Vit
Nam nn m bo tin cy cao. Trn c s , kt hp vi d bo pht trin kinh
t x hi Vit Nam; d bo nhu cu vn ti v t l tng trng cc ch s kinh t
cho cc nm tip theo n nm 2015 lm c s tnh ton, d bo v lp bng tng
hp khi nh gi tc ng ca cc nh my lc du phn sau nh sau:
27
28
Nhu cu
xng - du
ton quc
(m3 _ tn)
Lng xng du do
Cty nhp khu
Khi lng T l
(m3 _tn)
2000
7.800.000
4.810.000 61,7%
2001
7.021.140
4.228.500 60,2%
2002
8.483.180
5.031.950 59,3%
2003
11.500.000 7.200.000 62,6%
2004
11.480.000 7.460.000 65,0%
2005
12.400.000 7.700.000 62.1%
2006
13.100.000 7.710.000 58,8%
2007
14.048.000 8.504.000 60,5%
Trung bnh 61,3%
Ngun: Tng cng ty xng du Vit Nam
Mt hng du DO
Nhu cu
ton quc
(m3 )
4.942.000
4.758.000
5.351.000
5.700.000
5.750.000
5.800.000
6.000.000
6.900.000
T l
2.987.000 60,4 %
2.548.000 53,6 %
2.829.000 52,9 %
3.200.000 56.0 %
3.600.000 62,6 %
3.570.000 61,6 %
3.560.000 59,3 %
4.624.000 67.0%
Trung bnh 59,2 %
29
2.3.1.
30
D bo nng lc ca 2 nh
my lc du
(tn - m3 du sn phm)
6.000.000
4.116.000
168.000
1.144.000
31
nh gi tc ng hot ng ca cc nh my lc du n hot ng
nhp khu v vn ti vin dng, gi thit l sau khi cc nh my lc du i vo
hot ng theo ng k hoch n nh s cung cp ton b sn phm cho nhu cu
ni a Vit Nam v xy dng bng d bo di y (vi t l th phn ca Tcty d
bo chim 50% th phn ton quc).
Bng 2.4. Bng d bo nhu cu nhp khu xng du ca Vit Nam v sn lng
xng du do tng cng ty nhp n 2015
n v: tn m3
Sn lng xng du
Tng nhu cu Hai nh my lc Lng xng du c
Nm
nhp khu ca
c nc
du cung cp
nc nhp khu
cng ty (50%)
2006 13.100.000
13.100.000
6.550.000
2007 14.048.000
14.048.000
7.024.000
2008 15.031.000
15.031.000
7.515.000
2009 16.083.000
16.083.000
8.041.000
2010 17.209.000
6.000.000
11.209.000
5.105.000
2011 18.414.000
6.000.000
12.414.000
6.207.000
2012 19.703.000
6.000.000
13.703.000
6.852.000
2013 21.082.000
12.000.000
9.041.000
4.020.000
2014 22.558.000
12.000.000
10.558.000
5.279.000
2015 24.137.000
12.000.000
12.137.000
6.068.000
Ngun: Tng cng ty xng du Vit Nam
T 1996 2007 Tcty nhp khu t trung bnh 54,6% tng nhu cu du
DO ca c nc. Cn c t l cc mt hng nhp khu trong bng "Qui hoch i
tu du Tcty t 2005 2015" d bo t l du DO do Tcty nhp khu duy tr mc
50% sn lng nhp khu hng nm cho cc nm sau 2005. Trn c s lp bng
cn i nhu cu nhp khu DO cho giai on n 2015 ca Vit Nam v ca Tcty,
lm c s xc nh nhu cu vn ti cho tu Aframax ti bng di y.
Bng 2.5. Bng d bo lng DO do tng cng ty nhp khu n nm 2015
n v: m3
D bo tng sn lng xng du
D bo sn lng du DO do
Nm
cng ty nhp khu
cng ty nhp khu
2006
6.550.000
3.275.000
2007
7.024.000
3.512.000
2008
7.515.000
3.758.000
32
2009
8.041.000
2010
5.105.000
2011
6.207.000
2012
6.852.000
2013
4.020.000
2014
5.279.000
2015
6.068.000
Ngun: Tng cng ty xng du Vit Nam
4.020.000
2.503.000
3.103.000
3.426.000
2.010.000
2.640.000
3.034.000
33
34
35
36
sch hi nhp quc t ca Vit Nam nhm pht huy ni lc, tranh th ngun lc bn
ngoi v ch ng hi nhp kinh t quc t pht trin nhanh, c hiu qu v bn
37
38
39
40
41
2.4.2. Mi trng vi m
Cc i th cnh tranh
Theo quyt nh 187/2003/Q-TTg ngy 15/9/2003 th t ngy
1/1/2004 c nc c hn 10 n v tham gia th trng nhp khu v kinh doanh
xng du, trong c mt s n v ln nh: Cng ty ch bin v kinh doanh du
m (PDC); Cng ty thng mi du kh (Petechim); Cng ty thng mi k thut
v u t (Petec); Cng ty xut nhp khu du kh TP H Ch Minh (Saigon Petro);
Cng ty xng du hng khng Vit Nam (Vinapco); Cng ty lin doanh du kh
Mekong (Petro Mekong); Cng ty xng du Qun i v Cng ty du kh ng
Thp. Trong Tcty l n v chnh, lun duy tr th phn ln nht khong 50% n
60% trong th trng xng du Vit Nam.
Hin cc cng ty vn ti xng du khc trong nc cn kh khn v
ngun hng, cc loi c tu ny ti cc cng ty hu nh rt t u t v gi thnh
cao v khng c th phn ln tiu th nn khng xy ra cnh tranh ln, i vi
Tcty th tu c u t m bo cho hot ng vn ti v pht trin ra th trng
khu vc.
Hin nay s tu du trong nc cng c m bo yu cu ca cng c
quc t l rt t, c bit sau khi IMO trin khai thc hin cng c MAPOL 73/ 78
th s tu ch du s thiu ht trm trng do khng tiu chun chy nc ngoi.
Vic thu tu rt kh khn v gi rt cao, do vic cnh tranh l khng nht thit
l quan trng trong lc ny.
Khch hng
Vi chnh sch pht trin nn kinh t nhiu thnh phn ca ng v nh
nc Vit Nam, ti th trng ni a v ang pht trin cc doanh nghip kinh
doanh xng du tham gia bn bun, bn l xng du trn th trng ni a di
hnh thc i l, tng i l. Tcty cng vi cc i l, tng i l v cc i tc ca
mnh thc hin kinh doanh bnh ng, hai bn cng c li trn c s chp hnh
nghim tc lut php v cc quy nh ca nh nc trong lnh vc kinh doanh xng
du. Cc doanh nghip ny thc s l i ng bn hng tin cy v ang st cnh
42
vi doanh nghip pht trin ngy cng vng mnh. Tcty nh gi cao, coi trng cc
i l, tng i l ca mnh v ch trng tip tc pht trin mi quan h vi cc
doanh nghip ny mt cch cht ch, ton din, bn vng v lu di.
i vi nhm khch hng l cc c s kinh t trng yu trong nn
kinh t quc dn s dng nhiu diesel v nhin liu t l, hot ng sn xut kinh
doanh ca cc doanh nghip ny c nh hng n ton b i sng kinh t-x hi
v an ninh quc phng ca t nc, Tcty ch trng dnh cho nhm khch hng
ny nhng u i nht nh v ngun, gi c, cng n.
i vi nhm khch hng tiu dng trc tip vi s lng nh l,
Tcty cng vi h thng i l, tng i l ca mnh lun n lc phc v vi tinh
thn s lng, ng cht lng v thi gian m ca bn hng.
i vi khch hng tiu dng mt hng chnh sch, Tcty phi hp
cht ch vi cc tnh min ni bo m cung ng y v s lng, tin , ng
a ch v cc chnh sch khc theo ng ch o ca nh nc.
Nh cung cp
Trc nm 1995, Tcty thng nhp xng du t Singapore theo phng
thc CF. n giai on 1995 - 2001, cng vi vic duy tr phng thc nhp CF t
Singapore, Tcty tm kim ngun hng t cc nc khc trong khu vc nh Trung
Quc, i Loan, Thi Lan,..., chuyn sang nhp khu nhiu l hng theo phng
thc mua FOB v s dng i tu du Tcty ch v Vit Nam.
Cng vic duy tr quan h vi cc nh cung cp t cc nc trong khu
vc, Tcty tm kim cc nh cung cp khc t Trung ng. u nm 2002 cho
n nay Tcty tha thun vi ngi bn Trung ng a tu Aframax (trng ti
100.000 t n) n giao hng ti vng bin Vit Nam. Vic Tcty ch ng a tu
Aframax n cng Vit Nam l bc tin trong chin lc kinh doanh v vn ti
xng du. Thc t hn 5 nm chuyn ti thnh cng ti Vn Phong (Khnh Ha)
vi nng sut trung bnh 1 triu tn/nm, to cho Tcty c tm nhn v c hi pht
trin i tu trng ti ln, vn ti xng du vin dng.
43
44
nng lng thay th trong trong vic sn xut ethanol (cn cng nghip) t
cy ma v cc cht thi nng nghip khc rt c quan tm, tuy nhin cc quc
gia cn phi cn nhc gia vn an ninh lng thc v an ninh nng lng, mt
khc ngi ta ch ang tin hnh cc quc gia c nn nng nghip truyn thng
nh Brazil, Cuba, y c th xem l i th tim n cho chin lc vn ti xng du
ca Tcty, nu Vit Nam cng gii quyt vn nng lng ging nh cc nc
khc trn th gii.
Kh t l ngun nng lng quan trng ng th ba trong nn kinh
t th gii sau du m (chim 36,4% tng tiu th nng lng ton th gii) v than
(27,8%), hin nay v tr ca n ngy cng c tng cng, con s thng k cho
thy tng lng kh tiu th ton cu nm 2005 l 97 Tcf (2,75 nghn t m3 ) v nm
2007 khong 100 Tcf. Nu nm 1977 du m chim n 46,8% tng nng lng s
cp tiu th ton th gii th n 2005 ch cn chim 36,4% trong lc kh t
tng t 18,6% ln 23,5% v than gn nh gi nguyn t l 27,5%. Cc nc pht
trin v M l cc quc gia tiu th kh t ln nht chim n 74% nhu cu ton
cu, ring M chim 23%, kh t l loi nhin liu sch hn nhiu ln so vi than
hoc du m, tr lng cn di do v gi tng i r nn c li th ln. Tnh
n ngy 1/1/2006 tr lng kh t ton cu t 6.347,79 Tcf (179,82 t m3 ) tc l
cho nhu cu cho khong 65 nm i vi mc tiu th nh hin nay.
Trong cc nm gn y v hin nay gi du th gii ang tng cao t
bin, iu ny tr thnh nhn t quan trng cho kh t ln ngi, ngoi ra cc th
trng mi ni tuy cn nh v quy m nh Thailan, Philippine, Singapore v cc
nc trn bn o ng Dng cng dn tr thnh th trng tim nng, cng ch
trng thnh lp mt t chc OPEC v kh t do mt s nc xut khu ln cng
s gp phn quan trng kh t ln ngi trong nhng thp nin tip theo ca th
k 21 ny Tuy nhin chi ph khai thc v vn chuyn loi kh t nay vn cn
cao, cc nh my kh ho lng v cc nh my ti kh ho vic u t v xy dng
cn rt cao hn xy dng cc nh my lc du, cc thit b s dng kh t thay th
45
46
49
17
D H share (%)
78
60
94
40
74
49
20
83
60
22
0
1991
1997
40
70
60
50
MARPOL*
EU
OPA90
40
30
20
10
-2
00
2
20
03
20
04
20
05
20
06
20
07
20
08
20
09
20
10
20
11
20
12
20
13
20
14
20
15
47
Col d
Rolled
Steel
Wire
Medium
Steel
Steel Coil
Rod
Sections
696
686
681
686
673
680
688
705
716
772
890
985
1080
1144
606
602
590
594
580
584
584
598
621
687
758
852
920
1005
815
812
819
825
821
844
853
859
871
905
970
1042
1105
1184
48
49
Cc yu t bn ngoi
Mc
quan trng
ca cc yu
t
Phn
loi
S im
quan
trng
Mi trng v m
Yu t kinh t
0.05
0.20
0.05
0.15
0.04
0.12
Gi du th tng
0.04
0.08
0.04
0.12
0.04
0.12
0.05
0.15
50
0.03
0.09
0.05
0.15
Dn s ng
0.03
0.06
10
Yu t cng ngh
11
0.05
0.15
12
nhim m i trng
0.03
0.06
II
Mi trng vi m
Yu t i th cnh tranh
13
0.10
0.20
14
0.10
0.20
0.05
0.15
0.05
0.15
0.05
0.10
0.08
0.24
Yu t khch hng
15
16
17
18
19
0.04
0.12
20
0.03
0.06
Tng cng
1.00
2.67
51
Cc yu t bn trong
Mc
quan trng
ca cc yu
t
Phn
loi
S
im
quan
trng
0.05
0.15
0.04
0.12
0.03
0.06
0.05
0.15
0.05
0.10
0.05
0.15
0,04
0.08
0.06
0.24
Yu t v ngun nhn lc
1
2
3
4
5
6
7
8
52
9
10
11
12
13
14
15
16
17
18
19
20
21
0.06
0.05
3
3
0.18
0.15
0.05
0.10
0.06
0.18
0.04
0.08
0.04
0.12
0.06
0.24
0.03
0.12
0.03
0.06
0.06
0.05
0.04
3
3
2
0.18
0.15
0.08
0.06
1.0
0.18
2.87
53
pht trin i tu c cng ngh tin tin. Tcty cn phi tng cng trnh chuyn
mn ca cn b qun l, to dng mt mi tng lm vic tt, ci m trong n v.
Bn cnh pht huy nhng th mnh l c i ng cn b k thut c trnh
chuyn mn cao, i ng thy th lnh ngh c kh nng lm vic tt trn cc con
tu hin i v c kh nng huy ng ngun vn ln cho chin lc pht trin i
tu ca Tcty.
2.7.
TT
1
2
3
4
5
6
7
Cc yu t thnh
cng
Nm vng th trng
vn ti xng du
trong nc
Tm hiu th trng
vn ti xng du khu
vc
Kh nng huy ng
vn cho vic pht
trin i tu
Doanh thu v li
nhun
nh v thng hiu
Mc
quan
trng
0.12
Tng cng ty
Cng ty U
Cng ty PDC
xng du
LC
Vit Nam
Trng im Trng im Trng im
s
s
s
3
0.36
3
0.36
3
0.36
0.08
0.24
0.24
0.24
0.14
0.42
0.42
0.28
0.10
0.20
0.20
0.30
0.08
0.24
0.16
0.16
0.30
0.20
0.20
0.24
0.16
0.16
54
8
9
10
1.00
0.20
0.30
0.30
0.24
0.24
0.16
0.36
0.24
0.24
2.80
2.52
2.40
Ma trn SWOT
Qua phn tch cc yu t mi trng v m, cc yu t mi trng vi m,
nng lc cnh tranh, thng qua cc ma trn EFE, ma trn IFE, ma trn hnh nh
cnh tranh cho php chng ta pht ha ma trn SWOT nhm khi nim c cc
chin lc ca Tcty.
55
SWOT
IM MNH
(STRENGTH-S)
S1. ang chim lnh th
trng nhiu nht.
S2. S hu i tu th h
mi m bo cc tiu
chun mi trng.
S3. Thng hiu c
truyn thng lu i,
ngi tiu dng d dng
E D0
(THREATEN-T)
T5. m bo an ninh
nng lng, nhiu sn
phm thay th ang e
do .
KT HP S + O
KT HP S + T
56
nhn bit.
mi )
S2 , S4 , S5 + O5 , O6:
Nghin cu pht trin i
tu mi a nng p
ng nhu cu vn ti a
dng (chin lc pht
trin i tu vi phng
S5. Nng lc cnh tranh n mua tu a nng
tt.
mi).
S4. D dng huy ng
vn do hot ng kinh
doanh c hiu qu, pht
trin th trng tim nng
mi.
IM YU
(WEAKNESS ES-W)
KT HP W + O
W2,W3,W4+O1,O2,O3:
W1. C cu t chc cha Tng cng cng tc
marketing, d bo kt hp
linh hot.
vi nhu cu tiu th xng
W2. Cng tc d bo du th gii, trong nc
cha chnh xc.
gia tng(chin lc pht
trin i tu vi phng
W3. Cng tc qung co n thu tu nh hn ).
cha thng xuyn.
W1,W2,W3,W5,W6+
W4. Ngun vn cho vic O1,O2,O3,O4:Tngcng
u t pht trin i tu cng tc o to nghip v
cn hn ch.
chuyn mn trong mi
W5. Trnh ngoi ng trng mi kt hp vi
nhu cu tiu th, cc chnh
thy th cn km.
sch lin quan( chin lc
W6. Chu s qun l ca ti cu trc li c cu t
chc ).
nh nc.
2.9
i tu a nng, cng
ngh mi m bo cc
quy nh v mi trng,
c th vn ti c cc
loi sn phm a dng
ca du m do khng
hong du m nn ngy
cng c nhiu sn phm
thay th e do. (chin
lc pht trin i tu
vi phng n mua tu
a nng mi).
KT HP W + T
W1,W2,W3,W5,W6
+T2,T3,T5:Ti cu trc
li c cu t chc, o to
li i ng nhn vin,
thu th c trnh tay
ngh cao ph hp vi yu
cu hin nay ( chin lc
ti cu trc li c cu t
chc )
W1,W2,W3,W5,W6+
T1,T2,T3,T5:y mnh
cng tc marketing, hon
thin cng tc d bo
m bo thi im u t
i tu l hp l ( chin
lc marketing ).
Ma trn QSPM.
Vic la chn chin lc c quyt nh trn c s s dng ma trn hoch
57
Cc yu t quan trng
chin lc
pht trin
i tu vi
phng n
mua tu
mi
chin lc
pht trin
i tu vi
phng n
mua tu a
nng mi
AS
TAS
AS
TAS
12
12
12
12
Phn
loi
Cc yu t bn trong
1/ Ban lnh o cng ty c trnh chuyn
mn v c nng lc qun l
2/ Trnh qun l cc phng ban chuyn
mn cn hn ch.
3/ Cng tc tuyn dng v o to thu th
mi cha tt.
4/ i tu hin hu ca Tcty c trang b
cng ngh tin tin.
5/ Ngun vn t c u t cho i tu
cng ngh hin i ph hp mi trng cn
t.
6/ Qun l sn xut theo m hnh trc
tuyn chc nng. Gim c nm vng tnh
hnh ca doanh nghip.
7/. Phng php d bo xy dng k hoch
hng nm cha thc t.
8/ Tng cng ty c thng hiu truyn
thng lu i.
9/ Tng cng ty xy dng c thng
hiu i vi nc ngoi.
58
12
16
12
3/ Lm pht
4/ Gi du th tng
12
8/ nhim mi trng
12
12
184
Tng cng
AS: s im hp dn
TAS: tng s im hp dn
195
59
Cc yu t quan trng
Chin lc
pht trin
i tu:
phng n
lin doanh
Chin lc
pht trin
i tu:
phng n
mua tu a
nng
AS
TAS
AS
TAS
12
12
12
12
12
12
Phn
loi
Cc yu t bn trong
1/ Ban lnh o Tcty c trnh chuyn
mn v c nng lc qun l
2/ Trnh qun l cc phng ban chuyn
mn cn hn ch.
3/ Cng tc tuyn dng v o to thu th
mi cha tt.
4/ i tu hin hu ca Tcty c trang b
cng ngh tin tin.
5/ Ngun vn t c u t cho i tu
cng ngh hin i ph hp mi trng cn
t.
6/ Qun l sn xut theo m hnh trc tuyn
chc nng. Gim c nm vng tnh hnh ca
doanh nghip.
7/. Phng php d bo xy dng k hoch
hng nm cha thc t.
8/ Tng cng ty c thng hiu truyn thng
lu i.
9/ Tng cng ty xy dng c thng
hiu i vi nc ngoi.
10/ Chin lc marketing m rng th trng
cha tt.
11/ Tinh thn lm vic ca nhn vin tt
60
12
16
12
4/ Gi du th tng
8/ nhim mi trng
12
Cc yu t bn ngoi
Tng cng
185
195
61
Cc yu t quan trng
chin lc
pht trin
i tu vi
phng n
thu tu
nh hn
chin lc
ti cu trc
li c cu t
chc
AS
TAS
AS
TAS
12
12
12
12
Phn
loi
Cc yu t bn trong
1/ Ban lnh o Tcty c trnh chuyn
mn v c nng lc qun l
2/ Trnh qun l cc phng ban chuyn
mn cn hn ch.
3/ Cng tc tuyn dng v o to thu th
mi cha tt.
4/ i tu hin hu ca Tcty c trang b
cng ngh tin tin.
5/ Ngun vn t c u t cho i tu
cng ngh hin i ph hp mi trng cn
t.
6/ Qun l sn xut theo m hnh trc
tuyn chc nng. Gim c nm vng tnh
hnh ca doanh nghip.
7/. Phng php d bo xy dng k hoch
hng nm cha thc t.
8/ Tng cng ty c thng hiu truyn
thng lu i.
9/ Tng cng ty xy dng c thng
hiu i vi nc ngoi.
10/ Chin lc marketing m rng th
trng cha tt.
11/ Tinh thn lm vic ca nhn vin tt
62
16
12
4/ Gi du th tng
8/ nhim mi trng
Cc yu t bn ngoi
176
188
63
Cc yu t quan trng
chin lc
ti cu trc
li c cu t
chc
chin lc
marketing
AS
TAS
AS
TAS
16
12
16
12
12
Phn
loi
Cc yu t bn trong
1/ Ban lnh o Tcty c trnh chuyn
mn v c nng lc qun l
2/ Trnh qun l cc phng ban chuyn
mn cn hn ch.
3/ Cng tc tuyn dng v o to thu th
mi cha tt.
4/ i tu hin hu ca Tcty c trang b
cng ngh tin tin.
5/ Ngun vn t c u t cho i tu
cng ngh hin i ph hp mi trng cn
t.
6/ Qun l sn xut theo m hnh trc
tuyn chc nng. Gim c nm vng tnh
hnh ca doanh nghip.
7/. Phng php d bo xy dng k hoch
hng nm cha thc t.
8/ Tng cng ty c thng hiu truyn
thng lu i.
9/ Tng cng ty xy dng c thng
hiu i vi nc ngoi.
10/ Chin lc marketing m rng th
trng cha tt.
11/ Tinh thn lm vic ca nhn vin tt
64
12
12
4/ Gi du th tng
8/ nhim mi trng
Cc yu t bn ngoi
188
186
65
66
Tu mi mua li
Tu 5 tui (thu 15
Tu 10 tui (Thu
thu trn 20 nm
thu trn 20 nm
nm)
trn 10 nm)
(ch 3 4 nm )
(thu ngay)
18.688 USD/ngy
14.988 USD/ngy
Thi hn
thu
3 nm
12 thng
5 nm
Gi thu
(USD/ ngy)
27.000
30.000
25.000
32.000 USD/ngy.
67
650.000 thng/chuyn.
68
170.000 USD/nm
250.000 USD/nm
840.000 USD/nm.
150.000 USD/nm.
- Nm th 4-5 :
200.000 USD/nm.
- Nm tu 6-9 :
250.000 USD/nm.
- Nm tu 10-15:
300.000 USD/nm.
- Nm tu 16-25:
350.000 USD/nm.
400.000 USD.
- Ln ln th 2 (tu 5 tui) :
800.000 USD.
1.000.000 USD.
- Ln ln ln 4 (tu 10 tui) :
1.250.000 USD.
1.500.000 USD.
- Ln ln ln 6 (tu 15 tui) :
1.500.000 USD.
1.500.000 USD.
- Ln ln ln 8 (tu 20 tui) :
1.250.000 USD.
1.000.000USD.
170.000 USD/nm.
146.250 USD/nm.
21.500 USD/nm
560.000 USD/nm.
69
630.000 USD/nm.
420.000 USD/nm.
158.000 USD/nm.
264.000 USD/nm.
824.000 USD/nm
- tu 5 - 10 tui:
630.000 + 264.000 =
894.000 USD/nm
684.000 USD/nm
422.000 USD/nm
510.000 USD/nm.
67.500USD/chuyn.
70.000 USD/chuyn
20.000 USD/chuyn
50.000 USD/chuyn
30.000 USD/chuyn
70
8.7000.000 USD
Ni dung
USD/nm
840.000
theo tui tu
3. Sa cha ln
theo tui tu
4. Du bi trn
170.000
USD/chuyn.
theo tui tu
250.000
435.000
510.000
3. Nhin liu cc my ph
67.500
20.000
50.000
6. Cc chi ph khc
30.000
71
Nm d n
n v
Chi ph qun l
Chi ph qun l TV
USD/nm
USD/nm
Ln , sa cha ln
USD/nm
USD/nm
e.
Du bi trn cc loi
USD/nm
Qun l ph ca cng ty
USD/nm
g/s ngy tu
USD
1a + 1 b + 1c + 1d + 1e + 1f
thng
Chi ph vn
Gi tu
USD
Ti thi im mua
USD
Gi tu / s nm khu hao
USD/nm
Vn vay v vn t c x 8.0%
USD
3a + 3 b + 3c
Chi ph qun l + chi ph vn
Cng chi ph vn
Tng vn v qun l ph
USD
n gi thu tu nh hn
USD/ ngy
Doanh thu
USD/nm
Ngy nm t * (5)
Li trc thu
USD/nm
(6) - (4)
Thu DN (28%)
USD/nm
(7) * 28%
Li rng
USD/nm
(7) - (8)
10
11
Gi tr u t v thanh l
Thu hi rng
USD
USD
72
8.549 USD/ngy.
14.676 USD/ngy.
- Chi ph vn v qun l:
11,15 %
14,3 nm
13.180.902 USD.
21.880.902 USD.
73
6.459 SD/ngy.
USD/chuyn
502.500
USD/nm
510.000
74
USD/chuyn
20.000
d. Chi ph u Trung ng
USD/chuyn
50.000
e. Chi ph khc
USD/chuyn
30.000
USD/ ngy
32.000
2.
n gi thu nh hn
3.
thng/chuyn
650.000
4.
chuyn
hn thu
5.
38 ngy/chuyn
thng
Tnh t bng2.18
USD
thu
6.
7.
Cc ph vn ti trung bnh
USD/ thng
75
76
Phng n u t.
Xut pht t mc ch u t l phi chc chn, m bo pht trin bn
77
tu Aframax ch hng nhp khu trc tip t Trung ng v Vit Nam, thay cho
vic thu tu nc ngoi nh hin nay l da trn ngun hng nhp khu n nh.
Tcty l n v c nhiu kinh nghim qun l, khai thc i tu du. Vic u
t, t chc qun l v khai thc cc tu du c trng ti ln l ph hp vi qui lut
pht trin, nhm ti mc ch m rng phm vi hot ng vn ti xng du ra khu
vc v th gii c. Mt khc do tnh hnh du m trn th gii ang gia tng lm
ny sinh nhu cu s dng ngun nng lng thay th khc, do vic u t tu
phi m bo yu cu vn ti c nhiu loi sn phm du m.
Trn y l cc yu t c bn c tc ng thc y Tcty nghin cu xy
dng chin lc pht trin i tu vi phng n mua tu a nng ch du c
100.000 DWT ( c gi chung l tu Aframax), bng cc gii php sau y:
Gii php nghin cu pht trin i tu a nng thch nghi vi
tnh hnh khng hong du m hin nay.
Trong bi cnh ngun du th ngy cng khan him, th kh t l
ngun nng lng quan trng ng th ba trong nn kinh t th gii sau du m.
Kh t l loi nhin liu sch hn nhiu ln so vi than hoc du m, tr lng
cn di do v gi tng i r nn c li th ln. Hin nay cc nc pht trin v
M l th trng tiu th kh t ln nht, chim n 74% nhu cu ton cu. Gi
du tng cao t bin v tr thnh khuynh hng khng th o ngc, iu ny tr
thnh nhn t kh t ln ngi, ngoi h thng ng ng vn chuyn kh t
th cng nghip kh ho lng ang c pht trin mt cch nhanh chng. Do khi
u t i tu chng ta cn phi nghin cu tnh kh thi ca i tu a nng, mc d
gi thnh s cao hn gi thnh ca tu chuyn dng, thi gian thu hi vn s lu
hn nhng n c th vn chuyn c mt s sn phm ca du m m tu du
thng thng khng th vn chuyn c, y chnh l vn m nh qun tr cn
cn nhc a ra chin lc u t mt cch thch hp.
Gii php da vo cc chnh sch khuyn khch vn ti ng bin,
cc chnh sch v mi trng vi li th hin c so vi i th cnh tranh
pht trin i tu
78
79
80
chuyn sang nhp khu nhiu l hng theo phng thc mua FOB v s dng i
tu du Tcty ch v Vit Nam.
C ng vic duy tr quan h vi cc nh cung cp t cc nc trong khu
vc, Tcty cng tm kim thm cc nh cung cp khc t Trung ng. u nm
2002 cho n nay Tcty tha thun vi ngi bn Trung ng a tu Aframax
(trng ti 100.000 t n) n giao hng ti vng bin Vit Nam. Vic Tcty ch ng
a tu Aframax n cng Vit Nam l bc tin trong chin lc kinh doanh v
vn ti xng du.
Vic c thm nhiu nh cung cp s gip Tcty ch ng c ngun
hng trong bi cnh khng hong du m hin nay. N gip Tcty hn ch vic qu
t nh cung cp m qu nhiu i th cnh tranh.
Khi Tcty thc hin chin lc kinh doanh a dng ha sn phm, chin
lc pht trin i tu a nng s c nhiu nh cung cp la chn cho ph hp
vi chin lc ca mnh.
3.2.2. Chin lc tng cng cng tc marketing v pht trin thng hiu.
Gii php phn khc th trng v nh v thng hiu pht trin
i tu hp l
Tng cng cng tc marketing bng vic phn khc th trng kt
hp vi cc chnh sch ca chnh ph khuyn khch pht trin i tu pht trin
th trng mi trong khu vc.Vic u t tu Aframax nm trong chin lc pht
trin th trng mi ca cng ty, phn khc th trng gip cho nh qun tr nm
bt c th hiu, nhu cu khch hng th trng mi, t s dng chu k sng
ca con tu mt cch hiu qu, n l yu t khng th thiu c trong chin lc
pht trin i tu ca Tcty.
Gi tr thng hiu c mt ngha ht sc quan trng, n phi lun lun
c nh v trong tm tr ca khch hng. Nh qun tr cn phi tng cng cng
tc marketing, tng cng cng tc qung b hnh nh ca Tcty gn lin vi thng
hiu t gip khch hng phn bit c cng ty vi i th cnh tranh, lm
81
cho khch hng khi c nhu cu s dng n sn phm th hnh nh thng hiu ca
Tcty s xut hin ra trong tm tr ca h.
Vic nh v thng hiu ngy cng quan trng trong chn lc pht trin
i tu ca Tcty.
Cc bc cn lm tng cng cng tc marketing v pht trin thng
hiu ca Tcty trong giai on hin nay:
Thng xuyn cp nht thng tin v hot ng ca Tcty trn mng ni
b Petronet v mng Internet. Nhng bi vit c a ln mng ca Tcty thng
qua cc d n v ang thc hin t c hiu qu tt, li nhun cao t to
c s tin cy v nng lc vn ti ca Tcty i vi cc khch hng th trng
mi.
m bo phng thc vn ti theo ng tiu chun quc t, giao, nhn
hng ng thi hn tin v thanh ton ng hn cho nh cung cp.
Thit lp h thng qun l v khai thc hon chnh, to dng uy tn
trn th trng khu vc v quc t, ngoi vic vn chuyn phc v kinh doanh ca
Tcty th cn mc tiu l hng ti th trng trong khu vc v th gii. Kt hp
cht ch vi cc i tc trong v ngoi nc, th trong trng hp c kh khn v
ngun hng ni a, Tcty vn c c hi m bo ngun hng vn ti cho i tu
vin dng
3.2.3. Chin lc ti cu trc li c cu t chc.
C cu t chc ca Tcty c b tr theo loi c cu t chc trc tuyn chc
nng ngoi nhng u im ca c cu trc tuyn v c cu chc nng n cn to
iu kin cho i ng lnh o tr pht huy nng lc, pht huy kh nng nhn s
trong t chc, tuy nhin n s c nhng bt cp nh sau: nhiu vn tranh lun
xy ra, khng pht huy ht kh nng chuyn mn ca mnh, vic phn nh chc
nng nhim v cho cc phng ban khng r rng, d chng cho, v xung t ln
nhau. Do cn phi c nhng gii php c th cho c cu t chc nh sau
Gii php c cu li cc phng ban
82
Hon thin, giao quyn hn chc nng nhim v cho phng ban v cho
tng v tr cng tc mt cch r rng, thit lp h thng qun l cht lng theo tiu
chun ISO trong Tcty.
Thng xuyn m cc lp bi dng nghip v chuyn mn cho nhn
vin gip h pht trin ngh nghip. Hnh thc o to thng qua hc ti lp,
tho lun nhm gia cc nhn vin trao i kinh nghim vi nhau. Pht trin
ngh nghip cho cn b, cng nhn vin c xem nh l chin lc ca Tcty
nhm gip h thng tin ngh nghip.
iu tra s gn b trung thnh v s hi lng ca nhn vin i vi
Tcty. Chm lo phc li v quan tm n i sng ca cn b cng nhn vin.
K kt hp ng lao ng, ng bo him x hi, bo him y t v bo
him tai nn cho tt c i tng lao ng.
Phn phi mt s c phn vi gi u i ngoi c phiu u i cho
ngi lao ng khi cng ty c phn ha cng l mt cch gi chn ngi ti gii
cho Tcty.
To dng mt mi trng vn ho c th ca Tcty. To ra mt s
on kt thng nht trong Tcty. Xem Tcty l cn nh th 2 cho tt c mi ngi.
To s gn b, trung thnh sut i ca i ng nhn vin i vi Tcty, tt c mi
cn b, cng nhn vin u c nhn bit c s mng v mc tiu ca Tcty
trong thi gian ti v cng nhau phn u hon thnh nhim v.
Mt nt c th vn ho ca Tcty l bo m mi trng lm v ic
thoi mi, cng bng v to c hi cho tt c nhn vin u c th thng tin. y
khng nhng l ngun ng lc thc y mi ngi hng say lm vic, m cn
tng thm thu nhp cho mi ngi. Vic tuyn dng nhn s vo nhng v tr mi
s c cng khai ton Tcty v u tin khuyn khch mi ngi tham gia d tuyn
vo nhng v tr nu nhn thy mnh c nng lc hon thnh nhim v.
Gii php v ngun nhn lc cho i tu.
Bt c mt t chc hay mt Tcty th ngun nhn lc l yu t then cht
quyt nh s tn ti ca t chc hay Tcty . Hin nay chin lc pht trin ngun
83
Kin ngh
3.3.1. i vi nh nc.
Rt ngn thi gian cp php, n gin ho th tc giy t u t. Theo
ngh nh 49/2006/N-CP, th cc th tc ng k tu bin quc gia t cc hng hi
Vit Nam, b giao thng vn ti, hon thnh th tc ng k cho mt con tu
c php hot ng mt khong t 30 n 45 ngy. Tuy nhin vn thi gian n
cn ph thuc vo hnh thc mua tu ca Tcty, nu Tcty t ng mi mi mt con
tu nc ngoi phi mt t 2- 3 nm ; cn nu Tcty mua tu c ng mi
84
85
3.3.
Tm tt chng 3
86
Kt lun
Vic tng cng ty u t tu du Aframax nhm mc tiu phc v chin lc
kinh doanh ca Tcty v l bc chun b cho qu trnh hi nhp quc t, ph hp
vi ch trng ca ng v nh nc nn rt cn h tr ca cc c quan qun l
nh nc.
T cc phn tch trn cho thy y l mt chin lc mang tnh kh thi v
phng din qun l, khai thc, ti chnh v hiu qu kinh t. Cc d kin nu ra
trong phn tch u da trn cc ti liu c tin cy, c tnh tng hp v mang
tnh c trng.
Vi vic u t tu ch du c Aframax phc v cho hot ng vn ti v
kinh doanh xng du ca Tcty, cng vi phng n khai thc v qun l hp l,
m bo hiu qu kinh t v an ton k thut, chc chn Tcty s thu c nhng li
ch kinh t, x hi sau:
- V ti chnh: tng thm doanh thu cho Tcty, tng thm ngn sch cho nh
nc.
- To c hi cho vic hi nhp vi khu vc v th gii trong hot ng vn
ti bin v kinh doanh xng du.
- Tng th ch ng trong hot ng kinh doanh xng du v m phn hp
ng thng mi.
- Nng cao hiu qu kinh doanh thng qua vic gim chi ph so vi mua CF
ti Singapore.
- To thm vic lm v thu nhp cao cho ca ngi lao ng. c bit i
ng cn b qun l v thuyn vin ca Tcty c thm nhiu c hi hc tp v tin
b v mi mt chuyn mn v ngoi ng.
T i n kt lun vic Tcty xy dng chin lc u t tu ch du
Aframax l ng n v c tnh kh thi.
Fred David (2006), Bn dch khi lun v qun tr chin lc, Nh xut bn
thng k.
5.
Hong Ngc Nhm (2007), Gio trnh kinh t lng, Khoa ton thng k, trng
i hc kinh t TP. HCM.
Phm Th Thu Phng (2007), Qun tr chin lc trong nn kinh t ton cu,
Nh xut bn khoa hc v k thut.
10. Phm Tr Cao v V Minh Chu (2006), Kinh t lng ng dng, Nh xut bn
lao ng x hi
11. Tng cng ty xng du Vit Nam ( 01/2008), bo co tng kt nm 2007 v
phng hng nhim v gii php nm 2008.
12. Trn Ngc Ton (2007), Cuc khnh hong m thm v du m 2007, Thi
bo kinh t VN, kinh t 2007-2008 Vit Nam v Th gii, trang 109.
13. Website: www.intertanko.com
14. Website: www.petrolimex.co m.vn
15. Website: www.meps.couk/world-price.htm
PH LC 1: S b my t chc ca cng ty
b
c
d
e
f
S ngy tu
Tng chi ph nhin liu cho
chuyn
T my pht in chy c nm
Chi ph u bn Vit Nam
Chi ph u bn Trung ng
Chi ph khai thc khc
Cng chi ph khai thc
Chi ph vn ti
a.
e Chi ph thu tu n v
f
Chi ph vn
ti
Chi ph vn ti
Nm1
Nm2
Nm3
Nm4
Nm5
350
350
320
350
320
USD/chuyn
502,500
4,628,289
4,628,289
4,231,579
4,628,289
4,231,579
USD/nm
USD/chuyn
USD/chuyn
USD/chuyn
510,000
20,000
50,000
30,000
510,000
184,211
460,526
276,316
6,059,342
510,000
184,211
460,526
276,316
6,059,342
510,000
160,000
400,000
252,632
5,554,211
510,000
175,000
437,500
276,316
6,027,105
510,000
160,000
400,000
252,632
5,554,211
USD/ngy
tu
17,299
17,312
17,312
17,357
17,220
17,357
Chi ph vn
ti
Nm1
Nm2
Nm3
Nm4
Nm5
5,986,842 5,986,842
1.01
1.01
11,200,000 11,200,000
5,473,684
1.01
10,240,000
5,986,842
1.01
11,200,000
5,473,684
1.01
10,240,000
1.87
1.87
1.87
1.87
1.87
thng/chuyn
thng/nm
USD/thng
USD/ngy
650,000
32,000
USD/thng
US D/thng
2.88
2.883
2.883
2.885
2.877
2.885
US D/tn DO
22.69
22.70
22.70
22.72
22.66
22.72
b
c
d
e
f
S ngy tu
Tng chi ph nhin liu cho
chuyn
T my pht in chy c nm
Chi ph u bn Vit Nam
Chi ph u bn Trung ng
Chi ph khai thc khc
Cng chi ph khai thc
Chi ph vn ti
a
b
c
d
e
Chi ph vn ti
a.
Chi ph vn
ti
Nm6
Nm7
Nm8
Nm9
Nm10
350
320
350
350
310
USD/chuyn
502,500
4,628,289
4,231,579
4,628,289
4,628,289
4,099,342
USD/nm
USD/chuyn
USD/chuyn
USD/chuyn
510,000
20,000
50,000
30,000
510,000
175,000
437,500
276,316
6,027,105
510,000
160,000
400,000
252,632
5,554,211
510,000
175,000
437,500
276,316
6,027,105
510,000
175,000
437,500
276,316
6,027,105
510,000
155,000
387,500
244,737
5,396,579
USD/ngy
tu
17,299
17,220
17,357
17,220
17,220
17,408
Chi ph vn
ti
Nm6
Nm7
Nm8
Nm9
Nm10
5,986,842
1.01
11,200,000
1.87
2.877
22.66
5,473,684
1.01
10,240,000
1.87
2.885
22.72
5,986,842
1.01
11,200,000
1.87
2.877
22.66
5,986,842
1.01
11,200,000
1.87
2.877
22.66
5,302,632
1.02
9,920,000
1.87
2.888
22.74
thng/chuyn
thng/nm
USD/thng
USD/ngy
USD/thng
US D/thng
US D/tn DO
650,000
32,000
2.88
22.69
Mc quan trng: t 0,0 (khng quan trng) n 1,0 (rt quan trng) cho
mi yu t, tng s tt c cc yu t bn ngoi cng ty, tng s tt c cc yu
t bn trong cng ty, hoc cc yu t thnh cng phi bng 1,0.
Phn loi t 1 n 4 cho tng yu t, trong 4 l phn ng tt, 3 l phn
Cc yu t bn ngoi ca cng ty
1 Tc tng trng kinh t cao
2 Hi nhp vo nn kinh t th gii lm tng c
hi v thch thc
3 Lm pht
4 Gi du th tng
5 Tnh hnh chnh tr n nh
6 Php lut ngy cng hon chnh
7 Chnh ph quan tm n vic pht trin vn ti
ng bin
8 Nhu cu x hi ngy cng tng cao
9 iu kin t nhin thun li
10 Dn s ng
11 S pht trin ca cng ngh ng tu
12 nhim m i trng
13 Nhiu cng ty tham gia cnh tranh
14 S lin doanh lin kt
15 Cng bng v bnh ng i vi mi khch hng
16 Phc v khch hng tiu dng mi lc mi ni
Mc
quan
trng
Phn
loi
Cc yu t bn trong ca cng ty
quan
trng
Phn
loi
TT
cng
quan
quan
trng
trng
1 Nm vng th trng
vn ti xng du
trong nc
2 Tm hiu th trng
vn ti xng du khu
vc
3 Kh nng huy ng
vn cho vic pht
trin i tu
Cng ty U
LC
Mc
quan
trng
Phn
loi
5
6
7
8
9
9
10
Doanh thu v li
nhun
nh v thng hiu
Kh nng cnh tranh
v th phn
Nng lc qun l v
vn hnh i tu th
h mi
C cu qun l linh
hot
i ng thy th
c o to chnh
quy
Nng lc vn ti
Cm n cc Anh/Ch tr li cc cu hi trn
Danh sch cc chuyn gia c mi ng gp kin cho cc yu t i vi
cng ty.
Tt H v Tn
n v cng tc
1/
2/
3/
4/
5/
6/
7/
8/
9/
10/
11/
Nguyn Quang
Nguyn Tin
Phm Huy
ng
Phan Anh
Dng nh
Trng Vn
Trung Khnh
Trn Thanh
Trn Huy
Nguyn Thanh
Chin
Dng
Hip
Hiu
Hun
Ninh
Minh
Ngc
Sn
Thch
T
PH LC 4 : Kim nh d bo
1. M hnh d bo tiu th xng du c nc 1996-2007
1.1. th
10
Kt qu d bo m hnh GROWTH
TTXD = e
15.42240 + 0.085767T
11
12
13
14
M hnh Linear b vi phm hin tng phng sai ca sai s thay i, v Sig (F)
trong kim nh White <0.05.
15
16
15.04+0.058T
17
18
19
BNG TNH HIU Q U U T TU VIN DNG (AFRAMAX)
1
2
3
1
a
b
c
d
e.
f
g
2
3
a
b
c
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Nm d n
Chi ph qun l
Cc chi ph qun l TV
USD/nm
Sa cha nh,vt t, vt liu
USD/nm
Sa cha ln, ln
USD/nm
Bo him tu (thn v + P&I)
USD/nm
Du bi trn cc lai
USD/nm
USD/nm
Qun l ph ca Petrolimex
USD/nm
Chi ph thu qun l
Cng chi ph qun l
USD
S ngy tu
USD/ngy
Chi ph vn
Ga tu
USD
S d vay
Khu hao c bn 15 nm
USD/nm
Li vay ngn hng 8%/nm
Li vn t c (25.000.000 x 8%) USD/nm
USD
Cng chi ph vn
Tng vn v qun l ph
USD
n gi thu nh hn
Doanh thu
Li trc thu
Thu DN (28%)
Li rng
Gi tr u t tu v gi bn ct
ph
Thu hi rng
T l chit khu 8%
Gi tr hin ti dng tin (PV)
Gi tr hin ti dng tin tch ly
Tng gi tr hin ti rng
(NPV)
Thi gian hon vn (PB)
T sut ni hon (IRR)
865,453
200,000
882,848
250,000
894,000
170,000
262,753
184,032
2,459,601
350
824,000
170,000
252,500
171,700
2,244,900
350
824,000
170,000
257,575
176,885
2,317,028
350
75,000,000
50,000,000
5,000,000
4,000,000
2,000,000
11,000,000
13,254,000
45,054,000
5,000,000
3,604,320
2,000,000
10,604,320
12,849,220
39,703,220
5,000,000
3,176,258
2,000,000
10,176,258
12,832,167
35,295,387
5,000,000
2,823,631
2,000,000
9,823,631
12,140,659
29,236,046
5,000,000
2,338,884
2,000,000
9,338,884
12,467,142
24,463,188
5,000,000
1,957,055
2,000,000
8,957,055
11,416,656
USD/ngy
USD
USD
USD
USD
32,000
11,200,000
(2,054,000)
32,000
11,200,000
(1,649,220)
32,000
10,240,000
(2,592,167)
32,000
11,200,000
(940,659)
32,000
10,240,000
(2,227,142)
32,000
11,200,000
(216,656)
(2,054,000)
(1,649,220)
(2,592,167)
(940,659)
(2,227,142)
(216,656)
USD
(75,000,000)
USD
USD
(66,054,000)
0.926
(61,161,111)
(61,161,111)
8,955,100
0.857
7,677,555
(53,483,556)
7,584,091
0.794
6,020,496
(47,463,060)
8,882,972
0.735
6,529,250
(40,933,811)
7,111,742
0.681
4,840,132
(36,093,679)
8,740,399
0.630
5,507,934
(30,585,745)
9,000,000
8,604,320
8,176,258
7,823,631
7,338,884
6,957,055
14,3 nm
11%
(50,000,000)
824,000
170,000
250,000
170,000
2,254,000
350
874,107
200,000
800,000
824,000
170,000
260,151
180,423
3,128,258
320
13,180,902
848,400
150,000
856,884
150,000
400,000
824,000
170,000
255,025
173,417
2,655,909
320
USD
840,000
20
891,677
250,000
1,000,000
894,000
170,000
265,380
187,712
3,471,057
320
900,594
250,000
14
15
16
965,558
300,000
1,500,000
684,000
170,000
287,369
219,935
3,906,927
330
975,214
350,000
894,000
170,000
268,034
191,466
2,482,628
350
909,600
250,000
894,000
170,000
270,714
195,296
2,494,314
350
918,696
300,000
1,250,000
894,000
170,000
273,421
199,202
3,806,117
320
927,883
300,000
684,000
170,000
276,156
203,186
2,358,038
350
937,161
300,000
1,500,000
684,000
170,000
278,917
207,249
3,870,078
350
684,000
170,000
281,706
211,394
2,382,239
330
955,998
300,000
684,000
170,000
284,523
215,622
2,394,522
350
17,679,844
5,000,000
1,414,387
2,000,000
8,414,387
11,885,444
12,325,288
5,000,000
986,023
2,000,000
7,986,023
10,468,651
4,798,716
5,000,000
383,897
2,000,000
7,383,897
9,878,211
5,000,000
2,000,000
7,000,000
10,806,117
5,000,000
2,000,000
7,000,000
9,358,038
5,000,000
2,000,000
7,000,000
10,870,078
5,000,000
2,000,000
7,000,000
9,382,239
5,000,000
2,000,000
7,000,000
9,394,522
5,000,000
2,000,000
7,000,000
10,906,927
2,469,456
32,000
10,240,000
(1,645,444)
32,000
11,200,000
1,321,789
370,101
951,688
32,000
10,240,000
(566,117)
(1,645,444)
32,000
11,200,000
731,349
204,778
526,572
(566,117)
32,000
11,200,000
1,841,962
515,749
1,326,213
32,000
11,200,000
329,922
92,378
237,543
32,000
10,560,000
1,177,761
329,773
847,988
32,000
11,200,000
1,805,478
505,534
1,299,944
32,000
10,560,000
(346,927)
(97,140)
(249,787)
32,000
11,200,000
8,730,544
2,444,552
6,285,992
6,768,943
0.583
3,949,613
(26,636,132)
8,512,595
0.540
4,599,090
(22,037,042)
8,335,585
0.500
4,169,868
(17,867,174)
6,433,883
0.463
2,980,133
(14,887,041)
8,326,213
0.429
3,570,970
(11,316,071)
7,237,543
0.397
2,874,128
(8,441,943)
7,847,988
0.368
2,885,689
(5,556,254)
8,299,944
0.340
2,825,808
(2,730,447)
6,750,213
0.315
2,127,949
(602,498)
6,285,992
0.292
1,834,821
1,232,323
6,414,387
5,986,023
5,383,897
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
5,000,000
684,000
170,000
290,242
224,333
2,469,456
350
21
BNG TNH HIU Q U U T TU VIN DNG (AFRAMAX)
19
20
21
22
23
17
18
984,966
350,000
1,500,000
684,000
170,000
293,145
228,820
3,982,111
330
994,816
350,000
1,004,764
350,000
684,000
170,000
296,076
233,396
2,494,892
350
3,982,111
1,024,960
350,000
684,000
170,000
299,037
238,064
2,507,801
350
1,014,812
350,000
1,250,000
684,000
170,000
302,027
242,826
3,770,839
335
2,494,892
2,507,801
32,000
10,560,000
6,577,889
1,841,809
4,736,080
32,000
11,200,000
8,705,108
2,437,430
6,267,678
4,736,080
0.270
1,280,015
2,512,338
6,267,678
0.250
1,568,480
4,080,819
24
25
1,045,561
350,000
1,056,017
350,000
1,066,577
350,000
422,000
170,000
305,048
247,682
2,272,007
350
1,035,209
350,000
1,000,000
422,000
170,000
308,098
252,636
3,285,307
350
422,000
170,000
311,179
257,689
2,298,740
340
422,000
170,000
314,291
262,842
2,312,308
350
422,000
170,000
317,434
268,099
2,326,011
346
3,770,839
2,272,007
3,285,307
2,298,740
2,312,308
2,326,011
32,000
11,200,000
8,692,199
2,433,816
6,258,383
32,000
10,720,000
6,949,161
1,945,765
5,003,396
6,258,383
0.232
1,450,143
5,530,962
5,003,396
0.215
1,073,470
6,604,431
32,000
32,000
32,000
32,000
11,200,000
11,200,000
10,880,000
11,200,000
8,927,993
7,914,693
8,581,260
8,887,692
2,499,838
2,216,114
2,402,753
2,488,554
6,428,155
5,698,579
6,178,507
6,399,138
Gi tu ct bn st vn 435 USD/t x 20.000 tn =
6,428,155
5,698,579
6,178,507
6,399,138
0.199
0.184
0.170
0.158
1,276,990
1,048,199
1,052,294
1,009,140
7,881,421
8,929,621
9,981,915
10,991,055
Gi tr thu hi = NPV + gi tu bn ct st vn =
32,000
11,072,000
8,745,989
2,448,877
6,297,112
8,700,000
14,997,112
0.146
2,189,847
13,180,902
21,880,902