Professional Documents
Culture Documents
Phantichtaichinh AnThai
Phantichtaichinh AnThai
Thanh Phng
PHN M U
1.
L DO CHN TI
tin hnh sn xut kinh doanh, doanh nghip phi c mt lng vn nht
nh bao gm: vn lu ng, vn c nh v vn chuyn dng khc. Nhim v ca
doanh nghip l phi t chc, huy ng v s dng vn sao cho c hiu qu nht trn
c s tn trng cc nguyn tc v ti chnh, tn dng v chp hnh lut php. V vy
kinh doanh t hiu qu mong mun, hn ch ri ro xy ra, doanh nghip phi
phn tch hot ng kinh doanh ca mnh, ng thi d on iu kin kinh doanh
trong thi gian ti, vch ra chin lc ph hp. Vic thng xuyn tin hnh phn
tch tnh hnh ti chnh s gip cho cc nh doanh nghip thy r thc trng ti chnh
hin ti, xc nh y v ng n nguyn nhn, mc nh hng ca cc nhn
t n tnh hnh ti chnh. T c gii php hu hiu n nh v tng cng tnh
hnh ti chnh.
Phn tch tnh hnh ti chnh chnh l cng c cung cp thng tin cho cc
nh qun tr, nh u t, nh cho vay... mi i tng quan tm n ti chnh doanh
nghip trn gc khc nhau phc v cho lnh vc qun l, u t ca h. Chnh
v vy, phn tch tnh hnh ti chnh doanh nghip l cng vic lm thng xuyn
khng th thiu trong qun l ti chnh doanh nghip, n c ngha thc tin v l
chin lc lu di. Chnh v tm quan trng em chn ti Phn tch tnh hnh ti
chnh ti cng ty TNHH lin doanh cng nghip thc phm ( CNTP ) An Thi
lm ti tt nghip.
2.
MC TIU NGHIN CU
3.
NI DUNG NGHIN CU
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
4.
- Phng php thu thp s liu: thu thp s liu qua cc bo co v ti liu ca
c quan thc tp.
- Phng php x l s liu: l lun c bn l ch yu sau tin hnh phn tch
cc s liu thc t thng qua cc bo co, ti liu ca c quan thc tp. So snh, phn
tch, tng hp cc bin s bin ng qua cc nm, qua c th thy thc trng doanh
nghip trong nhng nm qua, trong hin ti v c nhng nh hng trong tng lai.
5.
PHM VI NGHIN CU
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An ThiGVHD: Trn T.Thanh Phng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
ch tiu.
- Cc mc tiu d kin ( k hoch, d ton, nh mc) nhm nh gi
tnh hnh thc hin so vi k hoch, d ton, nh mc.
- Cc ch tiu trung bnh ca ngnh nhm nh gi tnh hnh ti chnh ca
doanh nghip so vi cc n v khc trong ngnh.
Cc ch tiu ca k c so snh vi k gc ( gc so snh) c gi l ch tiu k
thc hin v l kt qu doanh nghip t c.
b) iu kin so snh c:
-
Cc ch tiu kinh t phi c hnh thnh trong cng mt khong thi gian
Cc ch tiu kinh t phi thng nht v ni dung v phng php tnh ton
nh nhau
c) K thut so snh:
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
S tng (+), gim (-) tng i = ch tiu thc t - (ch tiu k hoch x h s tnh chuyn)
- S tng i ng thi: biu hin s bin ng v mc ca cc
ch tiu kinh t qua mt thi gian no . C th chn s liu thi gian no lm gc,
ly s liu ca thi gian sau so vi thi gc.
- S tng i kt cu: phn nh t trng tng b phn chim trong
tng s.
- S tng i hiu sut: l kt qu so snh gia hai tng th khc
nhau nhm nh gi tng qut cht lng sn xut kinh doanh ca doanh nghip.
Tng th cht lng
S tng i hiu sut = Tng th s lng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Bng cn i k ton:
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Cn i trn ch mang tnh l thuyt. Tuy nhin, thc t trong qu trnh sn xut kinh
doanh thng c mi quan h kinh t qua li vi nhau ko theo nhng mi quan h v
thanh ton nn vic chim dng vn ln nhau l ph bin.
Trng hp 1:
Nu B ngun vn > ( I + II + IV + V + VI ) A ti sn + ( I + II + III ) B ti sn
Trng hp 2:
B ngun vn < ( I + II + IV + V + VI ) A ti sn + ( I + II + III ) B ti sn
u k
S tin
T trng %
Cui k
S tin
T trng %
A.
TI SN LU NG V
U T NGN HN
1.
Tin
2.
u t ti chnh ngn hn
3.
Cc khon phi thu
4.
Hng tn kho
5.
Ti sn lu ng
B.
TI SN C NH V
U T DI HN
1.
Ti sn c nh
2.
Gp vn lin doanh
3.
Chi ph c bn xy dng d
dang
Qua bng kt cu vn c th nh gi quy m v vn ca doanh nghip tng hay
gim. C s vt cht k thut ca doanh nghip c c tng cng hay khng th hin
qua tnh hnh tng thm ti sn c nh.
Khon u t di hn tng s to ngun li tc lu di cho doanh nghip. Vic u t
chiu su, u t mua sm trang thit b c nh gi thng qua ch tiu t sut u t.
T sut ny phn nh tnh hnh trang b c s vt cht k thut, th hin nng lc sn
xut v xu hng pht trin lu di ca doanh nghip.
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
T sut u t =
Ti sn c nh v u t di hn
x 100%
Tng ti sn
Vn ch s hu
T sut t ti tr =
x 100%
Tng ngun vn
BNG KT CU NGUN VN
Ch tiu
A.
1.
2.
3.
B.
1.
2.
S u k
S cui k
N phi tr
N ngn hn
N di hn
N khc
Ngun vn ch s hu
Ngun vn Qu
Ngun kinh ph
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Qua phn tch kt cu ngun vn ngoi vic phn nh t l vn theo tng i tng
gp vn, cn c ngha phn nh t l ri ro m ch n phi chu nu doanh nghip tht
bi. Tuy nhin, vic phn tch trn mi ch dng li mc nh gi khi qut, kt
lun chnh xc cn phi i su phn tch mt s ch tiu ch yu lin quan n tnh hnh
ti chnh.
4.2.Phn tch cc t s ti chnh
4.2.1. Phn tch tnh hnh thanh ton v kh nng thanh ton ca doanh nghip
Ti sn lu ng v u t ngn hn
N ngn hn
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Khi phn tch kh nng thanh ton cn thit phi xem xt s vng quay cc loi
hng tn kho v cc khon phi thu, bi v tc lun chuyn nhanh hay chm ca n
nh hng n kh nng thanh ton.
S vng quay hng tn kho phn nh mi quan h gia khi lng hng ha
bn vi hng ha d tr trong kho. H s ny th hin s ln hng ha tn kho bnh qun
c bn trong k.
Gi vn hng bn
Tr gi hng tn kho bnh qun
H s quay vng cc khon phi thu th hin quan h gia doanh thu thun vi
cc khon phi thu ca khch hng. H s ny phn nh tc chuyn i cc khon
phi thu thnh tin mt ca doanh nghip. Cng thc tnh:
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
qun l vn, cht lng cng tc qun l sn xut kinh doanh. Trn c s ra cc
bin php nhm nng cao hn na kt qu sn xut kinh doanh, hiu qu s dng vn ca
doanh nghip.
S vng quay vn c nh =
T l li gp:
T l li gp =
Li gp
Doanh thu thun
10
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Doanh li tiu th =
T l sinh li vn c nh
T l sinh li vn c nh =
T l sinh li vn lu ng
T l sinh li vn lu ng =
Doanh li vn t c
11
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
12
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Canada, Australia, Anh, Php, c, Italia, H Lan, Nauy, Thy in, an Mch, Nga,
Estonia, BaLan, Cng Ha Sec, Slovakia, Hungary, Singapore, Malaysia, Philippin,
Myanmar, cc tiu vng quc Rp thng nht, Lo, Campuchia, o quc Mauritus,
Nam Phi, Madagasca. Cng ty TNHH lin doanh cng nghip thc phm An Thi vi
biu tng hai con voi trng nim t ho v uy tn v cht lng, sn phm ca cng ty
t c nhiu gii thng ln ti cc k Hi ch quc t trong nc v nc ngoi.
T kinh nghim tch ly c qua hn 10 nm trong kinh doanh, cng ty An Thi
tng bc khng nh mnh l mt trong nhng nh tin phong trong ngnh ch bin
thc phm n lin, cc sn phm ca An Thi lun t tiu chun cao v cht lng cng
nh v bao b, mu m, c u t trong lnh vc k thut ch bin hng u. ng
thi, cng ty An Thi khng ngng cp nht nghin cu trong sn xut kinh doanh
nhm to nn mng cho s pht trin bn vng. Vi mc tiu pht trin bn vng ca
cng ty, An Thi lun phn u, lun lng nghe, tip thu cc nhu cu ca th trng v
tm kim cc gii php sng to p ng cc nhu cu ngy cao ca khch hng trong
v ngoi nc.
Cng ty c c cu vn kinh doanh: 12.076.190.975, trong :
Vn ngn sch: 9.000.000.000
Vn t b sung: 3.076.190.97
1.2. C cu t chc v b my qun l ca doanh nghip
Cng ty do Gim c trc tip iu hnh, c cu cc Ph Gim c gip vic.
Cc trng phng, qun c phn xng, chi nhnh gip vic ban gim c trong cng
tc kinh doanh v qun l.
13
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
S T CHC
GIM C
Phng t chc
hnh chnh
Ph gim c
kinh doanh
Ph gim c k
hoch- xut nhp khu
Phng k ton
ti v
Phn xng sn
xut
Phng k thut
in c
Ban Gim c:
+ Gim c: ph trch chung, trc tip ch o v t chc, hoch nh v quyt
nh chin lc sn xut kinh doanh, trc tip ph trch k ton ti chnh v xut nhp
khu, t chc.
+ Ph Gim c thng trc: ph trch phng kinh doanh ch yu l th trng
Campuchia, gii quyt cng vic thay Gim c khi Gim c vng trong phm vi c
y quyn.
+ Ph Gim c: chu trch nhim v cht lng sn phm v lnh o trc tip
phng K hoch - Xut nhp khu ca cng ty.
Cc phng ban trc thuc: ti cng ty c 6 phng trc thuc bao gm:
+ Phng t chc hnh chnh: 23 cn b cng nhn vin, bin ch 23 ngi, nhim
v thc hin cng tc t chc v nhn s, tham mu cho Gim c trong vic o to
14
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
tuyn dng nhn vin, sp xp nhn s cng ty. Qun l ch lao ng, tin lng, vn
th lu tr, tp v...
+ Phng k ton ti v: 08 cn b cng nhn vin, m nhn cng vic lp k
hoch hot ng kinh doanh ca cng ty thng qua K ton trng gip Gim c ch
o thc hin cng tc k ton thng k, ng thi kim tra kim sot kinh t ti chnh
cng ty v cc chi nhnh trc thuc. Phng ny trc tip ch o ca Gim c cng ty.
+ Phng k hoch - xut nhp khu: 25 cn b, tham mu gip vic cho Ban
Gim c cng ty v nh hng k hoch sn xut kinh doanh, thng tin gi c, k
thut, cht lng nguyn liu u vo v sn phm u ra ca cng ty, chu s lnh o
trc tip ca 1 Ph Gim c.
+ Phng kinh doanh: 17 cn b nhim v chnh ca phng tp trung nh hng
k hoch pht trin th trng Campuchia, t chc xut khu sang th trng Campuchia,
qun l cc ca hng trng by sn phm, qun l i xe ca cng ty. Chu s lnh o
trc tip ca 1 Ph Gim c.
+ Phn xng sn xut: 168 cn b cng nhn vin c phn ra thnh tng t:
Gia v, vn hnh thit b, thnh phm ca A, thnh phm ca B, t cng nht. C nhim v
t chc sn xut cc sn phm ca cng ty theo quy trnh, k hoch c Ban Gim
c ph duyt. Phi hp vi phng k thut in c, phng k hoch XNK nghin cu
ci tin k thut, ci tin cng ngh sn xut, hon thin dy chuyn sn xut.
+ Phng k thut in c: 17 cn b cng nhn vin nhim v qun l ton b
my mc thit b hin c, lp l lch cc thit b, my mc ca cng ty. Ln k hoch sa
cha, bo tr, mua sm vt t, ph tng thay th, ci tin nng cao cng sut s dng ca
cc dy chuyn sn xut. Chu trch nhim trc Ban Gim c v hiu qu qun l v
kt qu tham mu ca mnh.
+ Chi nhnh TPHCM: 16 cn b cng nhn vin nhim v t chc mng li
kinh doanh sn phm ca cng ty th trng ni a, t chc giao nhn hng ho,
nguyn liu ca cng ty ti TPHCM, t chc thu thp thng tin kinh t, qun l lu tr
thng tin v bo co kp thi cho lnh o, qun l kho hng v ti sn ti chi nhnh
TPHCM, chu trch nhim u ra ca sn phm th trng ni a.
1.3. nh gi chung tnh hnh hot ng ca cng ty:
Trch s liu hot ng kinh doanh trong 2 nm 2001 2002 ca cng ty:
CH TIU
Nm 2001
Nm 2002
So snh
Chnh lch
Doanh thu
44,763,571,503 51,742,125,009
6,978,553,506
Li nhun
-4,938,875,408
5,951,755,480
1,012,880,072
T l
15.59%
15
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
16
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
17
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
chn; Cp vng cht lng v Tng vng Nim tin ng bng ti Hi ch thng mi
quc t - Cn Th nm 2003.
Vi nhng gii thng t c, cng ty t ra mc tiu s lun phn u
gi vng nhng danh hiu trn, a cng ty ngy cng pht trin bn vng. Cng ty lun
lun mong nun mang n cho mi ngi mt hng v mi trong cuc sng hng ngy
vi cht lng cao.
2. Phn tch tnh hnh ti chnh ca Cng ty TNHH lin doanh CNTP An Thi
2.1. Phn tch chung bng cn i k ton
Trch bng cn i k ton 3 nm 2000 2001 - 2002 nh sau:
VT: ng
Ch tiu
A. Ti sn lu ng v TNH
I/ TM, TGNH v tin ang chuyn
II/ u t ti chnh ngn hn
III/ Cc khon phi thu
IV/ Hng tn kho
V/ Ti sn lu ng khc
VI/ Chi s nghip
B. Ti sn c nh v TDH
I/ Ti sn c nh
1) Ti sn c nh hu hnh
- Nguyn gi
- Gi tr hao mn lu k
2) Ti sn c nh thu ti chnh
3) Ti sn c nh v hnh
- Nguyn gi
- Gi tr hao mn lu k
II/ u t ti chnh di hn
III/ Chi ph xy dng c bn d dang
IV/ Cc khon k qu k cc di
hn
Tng cng ti sn
A. N phi tr
I/ N ngn hn
II/ N di hn
Nm 2000
Nm 2001
Nm 2002
14,900,584,334
18,542,945,039
21,762,868,662
78,347,423
3,667,055,605
630,224,157
3,790,157,569
10,923,454,907
108,624,435
5,879,601,244
8,954,685,629
41,602,561
7,532,804,476
12,977,659,310
622,180,719
14,948,428,006
14,357,428,006
13,595,100,037
50,398,824,241
-36,803,724,204
12,762,974,704
12,741,974,704
12,033,114,330
52,234,540,141
-40,201,425,811
11,732,899,512
11,714,899,512
11,006,039,138
52,958,062,584
-41,952,023,446
762,327,969
1,414,486,640
-652,158,671
570,000,000
708,860,374
1,414,486,640
-705,626,266
708,860,374
1,414,486,640
-705,626,266
21,000,000
21,000,000
18,000,000
29,849,012,340
21,934,615,815
21,215,074,531
31,305,919,743
19,196,116,001
17,970,618,294
33,495,768,174
17,457,962,068
16,461,612,163
18
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
III/ N khc
B. Ngun vn ch s hu
I/ Ngun vn kinh doanh - Qu
1) Ngun vn kinh doanh
2) Qu u t pht trin kinh
doanh
719,541,284
7,914,396,525
7,914,396,525
7,914,396,525
3) Qu d phng ti chnh
4) Li cha phn phi
1,225,497,707
12,109,803,742
12,076,190,975
71,161,513
33,612,767
996,349,905
16,037,806,106
15,753,160,053
15,326,190,975
355,807,565
284,646,053
35,580,757
249,065,296
29,849,012,340
31,305,919,743
33,495,768,174
nh gi khi qut tnh hnh ti chnh ca cng ty trong nm, ta phn tch cc s
liu phn nh v vn, ngun vn ca cng ty trong bng cn i k ton trn c s xc
nh nhng bin ng v qui m, kt cu vn v ngun vn ca cng ty.
2.1.1. nh gi khi qut s bin ng v ti sn v ngun vn
a) Phn tch khi qut s bin ng v ti sn:
Vn doanh nghip l ton b gi tr ti sn hin c ca n v ang tn ti trong
cc giai on, cc khu ca qu trnh sn xut v kinh doanh. Trn bng cn i k ton
c 2 loi:
- Ti sn lu ng v u t ti chnh ngn hn
- Ti sn c nh v u t ti chnh di hn
phn tch ta so snh tng s vn cui nm v u nm nh gi s bin
ng v qui m ca cng ty, ng thi so snh gi tr ca t trng ca ton b vn.
19
T trng
20
0,14%
100%
21.000.000
29.849.012.344
4. K qu k cc di hn
Tng cng ti sn
31.305.919.743
21.000.000
100%
0,16%
3,81%
570.000.000
2. u t ti chnh di hn
12.741.974.704 99,84%
96,05%
14.357.428.006
0,22%
1. Ti sn c nh
41.602.561
8.954.685.629 48,29%
12.762.974.704 40,77%
0,73%
5.879.601.244 31,71%
3.667.055.605 19,78%
14.948.428.006 50,08%
108.624.439
73,31%
10.923.454.907
T trng
18.542.945.039 59,23%
S tin
2001
B. Ti sn c nh v u t di hn
6. Chi s nghip
5. Ti sn lu ng khc
4. Hng tn kho
25,44%
3.790.157.569
2. u t ti chnh ngn hn
0,53%
78.347.423
14.900.584.338 49,92%
S tin
2000
1. Tin
A. Ti sn lu ng v u t ngn hn
Bng kt cu ti sn
T trng
2,90%
2,86%
0,15%
100%
33.495.768.174
/
18.000.000
11.714.899.512 99,85%
11.732.899.512 35,03%
622.180.717
12.977.659.310 59,63%
7.532.804.476 34,61%
630.224.159
21.762.868.662 64,97%
S tin
2002
VT: ng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Ch tiu
A. N phi
tr
B. NVCSH
Tng
u nm 2001
T
trng
Cui nm 2001
T trng
Chnh lch
21.934.615.815
73,49%
19.196.116.001
61,32%
-2.738.499.814
-12,48
7.914.396.525
29.849.012.340
26,51%
100%
12.109.803.742
31.305.919.743
38,68%
100%
+4.195.407.215
+1.456.907.401
+53,01
+4,88
21
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
u nm 2002
A.
N
phi tr
B.
NVCSH
T
Cui nm 2002
T
Chnh lch
%
trng
trng
17.457.962.068 52,12% -1.738.153.933
-9,05
19.196.116.001 61,32%
12.109.803.742 38,68%
31.305.919.743
100%
16.037.806.106 47,88%
33.495.768.174
100%
+3.928.002.364 +32,44
+2.189.848.431 +6,99
22
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Nm 2000
14,900,584,334
78,347,423
VT: ng
Nm 2001
Nm 2002
18,542,945,039
21,762,868,662
3,667,055,605
630,224,157
/
3,790,157,569
10,923,454,907
108,624,435
/
56,897,379
/
14,948,428,006
14,357,428,006
570,000,000
/
5,879,601,244
8,954,685,629
41,602,561
/
/
/
12,762,974,704
12,741,974,704
/
/
7,532,804,476
12,977,659,310
622,180,719
/
360,519,714
/
11,732,899,512
11,714,899,512
/
/
21,000,000
/
21,000,000
/
18,000,000
21,934,615,815
21,215,074,531
8,033,538,078
/
/
719,541,284
7,914,396,525
19,196,116,001
17,970,618,294
10,426,606,465
/
/
1,225,497,707
12,109,803,742
17,457,962,068
16,461,612,163
13,124,299,648
/
/
996,349,905
16,037,806,106
IV/ Cc khon k qu k cc
di hn
NGUN VN
A. N phi tr
I/ N ngn hn
1) Vay ngn hn
2) N di hn n hn tr
II/ N di hn
III/ N khc
B. Ngun vn ch s hu
2000
25,986,127,715
2001
25,363,715,938
2002
25,683,302,693
7,914,396,525
12,109,803,742
16,037,806,106
18,071,731,190
13,253,912,196
9,645,496,587
(2001- 2000 )/ 2000
( 2002 2001)/ 2001
-26,66%
-27,23%
23
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
24
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Nm 2002:
Vn i chim dng = 16.461.612.163 13.124.299.648 + 996.349.905
= 4.333.662.420
Vn b chim dng = 7.532.804.476 + 261.661.005 + 18.000.000
= 7.812.465.481
+ Vn i chim dng nh hn vn b chim dng:
4.333.662.420 7.812.465.481 = - 3.478.803.061
Nm 2002 u nm vn i chim dng l 8.769.509.536 v cui nm vn i chim
dng 4.333.662.420. Trong nm 2002 vn b chim dng tng ln cn vn i chim
dng b gim xung. Do cng ty cn tng cng mi quan h nhiu hn hn ch
tnh trng cng n ko di.
2.1.3. Phn tch kt cu ti sn v ngun vn ca doanh nghip
a)
25
26
Ti sn lu ng v TNH
4. Ti sn thiu ch x l
3. Chi ph ch kt chuyn
2. Chi ph tr trc
1. Tm ng
V. Ti sn lu ng khc
6. Hng gi i bn
4. Phi thu ni b
2. Tr trc ngi bn
1. Tin mt ti qu
I. Tin
177.677.850
41.602.561
41.602.561
177.677.850
108.624.435
51.727.056
360.519.714
261.661.005
622.180.719
177.677.850
5.365.686
1.021.454.986
56.897.379
662.639
3.633.390
301.866.763
1.054.325.054
3.400.600.410
1.342.141.034
1.734.591.576 1.629.100.427
113.608.541
-1.082.048.846
7.030.419.344
7.813.818.255 6.731.769.409
139.408.782
-1.968.769.278
3.642.360.701
-56.897.379
-10.124.495
-67.021.874
-2.970.751
-752.458.291
-25.800.241
-105.491.149
-76.892.335
-208.696.917
-131.804.582
1..204.759.234
-21..324.000
2.100.785.160
21.324.000
-208.696.917
1.044.996.966 2.249.756.200
-238.173.900
1.221.074.676
5.640.716.233
2.617.467.285 3.838.541.961
0
2.089.443.675
238.173.900
601.85%
24,44%
-100%
-19.57%
-61.70%
-81.76%
-71.37%
-18.51%
-6.08%
-13.85%
-18.02%
-58.34%
-100%
115.29%
-100%
46.65%
55.13%
3.265.519.104 13248.64%
7.532.804.476
542.169.287
24.647.956 3.290.167.060
323.188.078
3.790.157.569 5.879.601.244
88.054.870
376.887.545
53.699.467
2002
630.224.157
2001
78.347.423 3.667.055.605
2000
4.44%
-17.61%
298.649.935
-286.959.393
709.74%
238.38%
3.219,923,623
360.519.714
220.058.444
17,36%
528.95%
580.578.158 1395,53%
4.703.047
719.588.2.23
3.286.991.869 2893.26%
44.93%
4.022.973.681
-6.62%
46.95%
1.802.174.272
-148.971.040
28.12%
-83.52%
-2.747.997.773
1.653.203.232
-82.81%
-76.64%
-288.832.675
%tng gim
-3.036.831.448
Chnh lch
2002/2001
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
27
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
28
IV. Cc khon k qu k cc di hn
21,000,000
570,000,000
II. u t ti chnh di hn
762,327,969
3. Ti sn c nh v hnh
21,000,000
708,860,374
18,000,000
708,860,374
1. Ti sn c nh hu hnh
2. Ti sn c nh thu ti chnh
I. Ti sn c nh
2002
2001
B. Ti sn c nh v TDH
2000
Phn ti sn c nh v u t di hn
-570,000,000
-53,467,595
-1,561,985,707
-1,615,453,302
-2,185,453,302
-7.01%
-11.49%
-11.25%
-14.62%
-3,000,000
-1,027,075,192
-1,027,075,192
-1,030,075,192
-14.29%
-8.54%
-8.06%
-8.07%
VT: ng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
29
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
N phi tr
30
3. Nhn k cc, k qu di hn
2. Ti sn tha ch x l
1. Chi ph phi tr
III. N khc
2. N di hn
1. Vay di hn
II. N di hn
7. Phi tr cc n v ni b
719.541.284
719.541.284
47.195.263
1411706091
11.722.635.099
17.504.122
25.682.427
-702.037.162
970.667.478 1.207.993.585
1.207.993.585
505.956.423
51.394.177
996.349.905
313.647.701
2.628.134.479 1.442.431.508
395.530.335 -7.131.350.309
1.225.497.707
98.589.440
2854137599
4.591.284.790
1. Vay ngn hn
2. N di hn n hn tr
-97.57%
70.32%
108.90%
102.18%
8.178.305
-237.326.107
-229.147.802
215.058.261
-226.003.120
-60.83% -4.195.754.455
2.697.693.183
46.72%
-19.65%
-18.70%
218.14%
-7.92%
-91.39%
25.87%
-8.40%
-9.05%
-15.29% -1.509.006.131
29.79%
VT: ng
2002/2001
-12.48% -1.738.153.933
I. N ngn hn
2002
2001
2001/2000
A. N phi tr
2000
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
31
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Qua bng phn tch ta thy n phi tr qua ba nm c xu hng gim. Nm 2001 so
vi nm 2000 n phi tr gim 2.738.499.814 vi t l gim tng ng 12,48% , n
nm 2002 tip tc gim 1.738.153.933 (t l gim 9,05% ), trong bin ng ln nht
l khon vay ngn hn, phi tr ngi bn, thu...
- Vay ngn hn nm 2001 so vi nm 2000 tng 2.393.068.387 vi t l tng
29,79%, n nm 2002 li tng 2.697.693.183, t l tng 25,87%.
- Phi tr cho ngi bn nm 2001 gim 60,83% so vi nm 2000, n nm 2002 tip
tc gim mnh vi t l gim 91,39%. Khon ny gim nhiu l do cng ty phi tr n
mua nguyn liu cho pha cung cp nc ngoi v trong nm 2002 cng ty mua hng vi
phng thc tr ngay gim gi thnh.
- Thu v cc khon phi np Nh nc nm 2001 tng s tin 1.442.431.508 so vi
nm 2000 t l tng tng ng 102,18%. n nm 2002 khon ny gim vi t l gim
l 7,92%, s tin gim cn thp so vi khon phi np. iu ny cho thy cng ty
khng lm tt ngha v np ngn sch i vi Nh nc.
Tm li, trong cc khon n, phn ln l n ngn hn nh cc khon: phi tr ngi
bn, vay ngn hn, thu v cc khon phi np Nh nc l nhng khon vn cng ty
i chim dng ca bn ngoi s dng. Cng ty cn xem xt khon no l chim dng
hp l, khon no l chim dng khng hp l s dng vn ngy cng c hiu qu
hn.
Ngun vn ch s hu:
32
4,838,205,550
3,076,190,975
- Vn t b sung
3,643,356,311
3,250,000,000
3,250,000,000
0
4,195,407,217 53.01%
4,161,794,450
4,161,794,450
0
33,495,768,174
249,065,296
249,065,296
Tng ngun vn
35,580,757
35,580,757
-33,612,767
Qu d phng tr cp mt vic lm
33,612,767
71,161,513
284,646,053
31,305,919,743
3,928,002,364
4,195,407,217 53.01%
355,807,565
Chnh lch
% tng
gim
Chnh lch
284,646,053
71,161,513
355,807,565
3,076,190,975
12,250,000,000
15,326,190,975
15,753,160,053
16,037,806,106
2002
2002/2001
36.11%
26.91%
30.09%
32.44%
% tng
gim
Phn ngun vn ch s hu
VT: ng
7) Vn u t xy dng c bn
5) Qu d phng ti chnh
4) Qu u t pht trin
3) Chnh lch t gi
29,849,012,340
12,076,190,975
7,914,396,525
33,612,767
12,109,803,742
7,914,396,525
I. Ngun vn - qu
2) Chnh lch nh gi li ti sn
12,109,803,742
7,914,396,525
2001
B. Ngun vn ch s hu
2000
2001/2000
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
33
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Qua bng phn tch ta thy ngun vn ch s hu qua ba nm u tng ln. Nm 2001
ngun vn ch s hu tng 53,01% so vi nm 2000, n nm 2002 li tng ln 32,44%.
Nguyn nhn l do:
- Nm 2001 ngun vn kinh doanh tng s tin 4.161.794.450 vi t l tng 52,59%
do cng ty c cp trn cp thm vn.
- Nm 2002: ngun vn ch s hu tng so vi nm 2001 ch yu l do ngun vn
kinh doanh tng ln v cc qu cng tng, cho thy tch ly t ni b ca cng ty tng
ln.
Tuy nhin, nh gi s bin ng ca ngun vn ch s hu ta xem xt s bin
ng ca ch tiu t sut ti tr. Ch tiu t sut ti tr phn nh kh nng t ch v mt
ti chnh t cho thy kh nng t ch ca doanh nghip trong hot ng ca mnh.
7.914.396.525
- Nm 2000: T sut t ti tr = 29.849.012.340 x 100% = 26,51%
12.109.803.742
- Nm 2001: T sut t ti tr = 31.305.919.743 x 100% = 38,68%
16.037.806.106
- Nm 2002: T sut t ti tr = 33.495.768.174 x 100% = 47,88%
Nhn xt:
- Nm 2000: t sut t ti tr l 26,51% ngha l trong 100 ng vn ch c 26,51
ng thc s thuc s hu ca doanh nghip, cn li 63,49 ng l do doanh nghip i
vay, i chim dng... iu ny l bt li v doanh nghip phi tr thm nhng chi ph cho
vic s dng nhng khon vn ny ng thi li km ch ng trong vic chi tiu.
- Nm 2001: t sut t ti tr l 38,68%, tng 12,17% l do trong nm cng ty c
ngn sch cp thm mt s vn lm ngun vn ch s hu tng.
- Nm 2002: t sut t ti tr l 47,88%, tng 9,2%. y l biu hin tt chng t
hiu qu hoy ng sn xut kinh doanh c nng cao.
Nhn chung qua 3 nm t sut t ti tr ca cng ty ngy cng tng, chng t cng ty
ngy cng th hin kh nng c lp cao v mt ti chnh, kh nng t ti tr ca cng ty
ngy cng cao.
Tm li, qua 3 nm ngun vn ch s hu ca cng ty tng ln v s tuyt i ln t
trng chng t cng ty sn xut kinh doanh ngy cng hiu qu, tnh hnh ti chnh tng
i n nh.
34
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
2.2. Phn tch tnh hnh ti chnh doanh nghip thng qua cc t s ti chnh:
2.2.1. Phn tch tnh hnh thanh ton ca cng ty:
Tnh hnh cng n th hin quan h chim dng trong thanh ton, khi ngun b p
cho ti sn d tr thiu doanh nghip i chim dng, ngc li khi ngun b p cho ti
sn tha doanh nghip b chim dng. Nu vn b chim dng qu nhiu s nh hng
n hiu qu hot ng kinh doanh ca doanh nghip. V th ta cn phi phn tch tnh
hnh thanh ton thy r hn hot ng ti chnh ca doanh nghip.
Phn tch tnh hnh thanh ton l nh gi tnh hp l v s bin ng ca cc khon
phi thu, cc khon phi tr.
Phn tch cc khon phi thu:
35
3,898,782,004 5,921,203,805
56,897,379
7. Chi ph ch kt chuyn
41,602,561
-131,804,582 -208,696,917
21,324,000
1,044,996,966 2,249,756,200
238,173,900
51,727,056
Tng cng
2001
2,617,467,285 3,838,541,961
6. Tm ng
2000
2002
Chnh lch
-100%
58.34%
-100%
-56,897,379
% tng
gim
360,519,714
220,058,444 528.95%
-6.62%
-100%
-10,124,495 -19.57%
76,892,335
8,154,985,195 2,022,421,801
360,519,714
261,661,005
-208,696,917
-21,324,000
-238,173,900
Chnh lch
2002/2001
VT: ng
% tng
gim
2001/2000
5,640,716,233 1,221,074,676
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
36
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
+ T l gia tng gi tr cc khon phi thu v ngun vn. Cng thc tnh:
Tng gi tr cc khon phi thu
T l gia tng gi tr CKPT v tng ngun vn =
x100%
Tng ngun vn
+ Nm 2000:
3.898.782.004
T l gia tng gi tr CKPT v tng ngun vn =29.849.012.340 x100% = 13,06%
+ Nm 2001:
5.921.203.805
T l gia tng gi tr CKPT v tng ngun vn =31.305.919.743 x100% = 18,91%
+Nm 2002:
8.154.985.195
T l gia tng gi tr CKPT v tng ngun vn =33.495.768.174 x100% = 24,34%
- Nm 2001:
T l gia tng gi tr cc khon phi thu v tng ngun vn nm 2001 so vi nm
2000 tng 5,85% ( 18,91% - 13,06% ). y l biu hin khng tt chng t t l vn b
chim dng tng, t l vn thc cht tham gia vo hot ng sn xut kinh doanh gim.
Xt v s tuyt i tng cc khon phi thu tng 2.022.421.801, trong khon phi thu
ca khch hng tng 1.221.074.676, t l tng 46,65%; thu gi tr gia tng tng
1.204.759.234. y l khon tng hp l v nhu cu kinh doanh ca cng ty ngy cng
m rng nn lng khch hng c tng, t cng n tng theo ch khng phi cng ty
khng tch cc thu hi. Cn phn thu gi tr gia tng cha c hon l do ph thuc
vo th tc v cc Thu. Tuy nhin d phng cc khon phi thu kh i tng ln
76.892.335 cho thy c nhng khon n phi thu c kh nng kh i hn.
- Nm 2002:
T l gia tng gi tr cc khon phi thu v tng ngun vn nm 2002 so vi nm
2001 tng 5,43% ( 24,34% - 18,91% ) chng t vn b chim dng ca cng ty tng. Xt
v s tuyt i tng cc khon phi thu tng s tin 2.233.781.390 ch yu l do khon
thu ca khch hng tng.
Nhn chung qua ba nm t l cc khon phi thu c chiu hng tng, chng t cng
tc qun l thu hi cc khon phi thu ca cng ty khng tt. Cng ty cn tch cc hn
na trong vic n c thu hi cc khon n ca khch hng gim lng vn b chim
dng, to iu kin cho vic sn xut kinh doanh c thun li.
Phn tch cc khon phi tr:
37
Tng cng
9. Ti sn tha ch x l
8. Chi ph phi tr
6. Phi tr ni b
2. Phi tr ngi bn
1. N di hn n k hn tr
21,934,615,815
8,033,538,078
719,541,284
47,195,263
1,411,706,091
11,722,635,099
2000
19,196,116,001
10,426,606,465
17,504,122
1,207,993,585
98,589,440
2,854,137,599
4,591,284,790
2001
395,530,335
2002
17,457,962,068
13,124,299,648
25,682,427
970,667,478
313,647,701
2,628,134,479
-2,738,499,814
2,393,068,387
-702,037,162
1,207,993,585
51,394,177
1,442,431,508
-7,131,350,309
Chnh lch
2001/2000
Chnh lch
-7.92%
-91.39%
% tng
gim
2,697,693,183
8,178,305
-237,326,107
-9.05%
25.87%
46.72%
-19.65%
215,058,261 218.14%
-226,003,120
-12.48% -1,738,153,933
29.79%
-97.57%
108.90%
102.18%
-60.83% -4,195,754,455
% tng
gim
2002/2001
VT: ng
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
38
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Cng thc:
T l n phi tr =
Tng s n phi tr
x100%
Tng ti sn
Nm 2000
T l n 21.934.615.815
phi tr
29.849.012.340 x100%
= 73,48%
Nm 2001
Nm 2002
19.196.116.001
31.305.919.743 x100%
17.457.962.068
33.495.768.174 x100%
= 61,31%
= 52,11%
Nm 2000
T l cc 2.853.785.038
khon phi 21.934.615.815 x100%
thu vi cc
khon phi = 13,01%
tr
Nm 2001
Nm 2002
5.921.203.805
19.196.116.001 x100%
8.154.985.195
17.457.962.068 x100%
= 30,84%
= 46,71%
39
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Ti sn lu ng v TNH
x100%
N ngn hn
Nm 2000
H s kh 14.900.584.334
nng thanh 21.215.074.531
ton hin
= 0,7
hnh
Nm 2001
Nm 2002
18.542.945.039
17.970.618.294
21.762.868.662
16.461.612.163
= 1,03
= 1,32
- Nm 2001:
Kh nng thanh ton ca cng ty cui nm 2001 cao hn so vi nm 2000, c th
u nm 1 n ngn hn c m bo bng 0,7 ti sn lu ng th n cui nm 1
n ngn hn c m bo bng 1,03 ti sn lu ng. iu ny cho thy kh nng
thanh ton ca cng ty c ci thin tt.
- Nm 2002:
H s kh nng thanh ton hin thi ca cng ty tng ln 1,32 cho thy kh nng
thanh ton ca cng ty c ci thin tt. Nguyn nhn tng l do ti sn lu ng
tng vi tc tng l 17,36%, trong khi n ngn hn li gim vi t l gim l
15,29%.
Qua s liu phn tch trn c th cho ta thy kh nng thanh ton n ngn hn ca
cng ty ngy cng c chiu hng tt. Tuy nhin xc nh kh nng thanh ton ca
cng ty mc cao hn, an ton hn ta xc nh h s thanh ton nhanh v h s kh
nng thanh ton bng tin.
b) H s kh nng thanh ton nhanh:
40
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Nm 2000
Nm 2001
Nm 2002
H s 78.347.423+3.790.157.569 3.667.055.605+5.879.601.244
kh
21.215.074.531
17.970.618.294
nng
= 0,53
thanh = 0,18
ton
nhanh
630.224.157+7.532.804.476
16.461.612.163
= 0,5
H s kh nng thanh ton nhanh th hin kh nng doanh nghip chuyn nhanh thnh
tin cc loi ti sn lu ng tr n.
- Nm 2000 h s thanh ton nhanh bng 0,18 cho thy kh nng thanh ton ca cng
ty rt thp.
- Nm 2001 h s ny tng ln 0,53: cng ty ci thin c tnh hnh ti chnh. S
tng ln ny l do tin tng ln rt mnh, trong khi n ngn hn li gim.
- Nm 2002, h s ny gim nh cn 0,5 nguyn nhn l do tin gim.
Nhn chung, trong c 3 nm h s thanh ton nhanh ca cng ty u nh hn 1 cho
thy cng ty vn gp kh khn trong thanh ton, cng ty cn phn u ci thin tnh
hnh ny.
c) H s kh nng thanh ton bng tin:
H s kh nng thanh ton bng tin =
Tin + TTCNH
N ngn hn
Nm 2000
78.347.423
H s kh
nng thanh 21.215.074.531
ton bng
= 0,003
tin
Nm 2001
Nm 2002
3.667.055.605
17.970.618.294
630.224.157
16.461.612.163
= 0,2
= 0,04
41
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
3.790.157.569 + 5.879.601.244
= 4.834.879.407
2
44.763.571.503
H s quay vng cc khon phi thu = 4.834.879.407 = 9,26 vng/nm
- Nm 2002:
+ Cc khon phi thu bnh qun =
5.879.601.244 + 7.532.804.476
= 6.760.202.860
2
42
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
51.742.125.009
6.760.202.860 = 7,71 vng/nm
- Nm 2001: cc khon phi thu t 9,26 vng quay mt nm cho thy tnh hnh thu
n ca cng ty chm.
- Nm 2002: cc khon phi thu gim 1,55 vng cn 7,71 vng quay mt nm.
Nguyn nhn gim do cc khon phi thu tng 39,82% ln hn tc tng ca doanh thu
thun ( doanh thu thun tng 15,59% ). iu ny cho thy cng ty thu hi cc khon cng
n chm, v kh nng chuyn i thnh tin ca cc khon phi thu chm nh hng
khng tt n kh nng thanh ton ca n v.
c) T s kh nng thanh ton li vay:
Ch tiu ny l c s nh gi kh nng m bo ca cng ty i vi n vay di
hn. N cho bit kh nng thanh ton li ca cng ty v mc an ton c th c i vi
ngi cung cp tn dng. Thng thng, h s kh nng thanh ton li vay > 2 c xem
l thch hp m bo tr li di hn. Tuy nhin iu ny cn ph thuc vo xu hng
thu nhp lu di ca doanh nghip.
+ Cn c chi tit ph ca cng ty cp:
Li n vay: nm 2001: 1.464.007.959
nm 2002: 431.087.475
H s kh nng thanh ton li vay =
- Nm 2001:
H s kh nng thanh ton li vay =
-4.938.875.408 + 1.464.007.959
= -2,37
1.464.007.959
- Nm 2002:
H s kh nng thanh ton li vay =
1.012.880.072 + 431.087.475
= 3,35
431.083.475
Qua s liu trn cho thy, nm 2001 cng ty kinh doanh b l 4.938.875.408 nn
h s tr li vay l 2,37. n nm 2002 cng ty c gng trong hot ng kinh doanh
c li 1.012.880.072, h s kh nng thanh ton li vay l 3,35 tc l 1 ng tin li
c m bo bng 3,35 ng thu nhp trc thu cho thy cng ty m bo kh nng
tr li vay.
2.3. Phn tch t s n
nh gi kh nng thanh ton n di hn ta cng c th s dng ch tiu t s n:
43
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
T s n =
Tng s n phi tr
x 100%
Tng ti sn
Nm 2000
Nm 2001
Nm 2002
21.934.615.815
29.849.012.340 x100%
= 73,48%
19.196.116.001
31.305.919.743 x100%
= 61,31%
17.457.962.068
33.495.768.174 x100%
= 52,11%
Nhn xt:
T s n nm 2001 so vi nm 2002 gim 12,17% ( 73,48% - 61,31% ). n nm
2002 t s ny tip tc gim 9,2% ( 61,31% - 52,11% ) cho thy kh nng thanh ton cc
khon n ca cng ty ngy cng tt.
2.4. Phn tch hiu qu s dng vn
Trch bng cn i k ton nm 2000 2001 2002
VT: ng
2000
2001
2002
1. Ti sn lu ng v TNH 14.900.584.334 18.542.945.039 21.762.868.662
2. Ti sn c nh v TDH 14.948.428.006 12.762.974.704 11.732.899.512
3. Tng cng ngun vn
29.849.012.340 31.305.919.743 33.495.768.174
Nm 2001 =
29.849.012.340 + 31.305.919.743
= 30.577.466.042
2
44
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Nm 2002 =
31.305.919.743 + 33.495.768.174
=32.400.843.959
2
44.763.751.503
+ H s quay vng ca vn nm 2001 =30.577.466.042 = 1,46 vng /nm
51.742.125.009
+ H s quay vng ca vn nm 2002 =32.400.843.959 = 1,60 vng /nm
14.900.584.334 +18.542.945.039
= 16.721.764.687
+ Vn lu ng s dng bnh =
2
qun nm 2001
+ Vn lu ng s dng bnh =
18.542.945.039 + 21.762.868.662
= 20.152.906.851
2
qun nm 2002
44.763.751.503
+ S vng quay vn lu ng nm 2001 = 16.721.764.687 = 2,67 vng / nm
51.742.125.009
+ S vng quay vn lu ng nm 2002 = 20.152.906.851 = 2,57 vng / nm
45
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
+ Vn c nh s dng bnh =
14.948.428.006 +12.762.974.704
= 13.855.701.355
2
qun nm 2001
+ Vn c nh s dng bnh =
12.762.974.704 + 11.732.899.512
= 12.247.937.108
2
qun nm 2002
44.763.751.503
+ Hiu sut s dng vn c nh nm 2001 = 13.855.701.355 = 3,23
51.742.125.009
+ Hiu sut s dng vn c nh nm 2002 = 12.247.937.108 = 4,22
Ch tiu ny o lng vic s dng vn c nh t hiu qu nh th no ? C th
nm 2001 mi ng ti sn c nh c u t to ra 3,23 ng doanh thu thun, nm
2002 mi ng ti sn c nh c u t to ra 4,22 ng doanh thu thun. Hiu qu s
dng vn c nh nm 2002 cao hn nm 2001 0,99 ng vn c nh b ra.
Ch tiu
1. Doanh thu thun
2. Vn lu ng bnh qun
3. Vn c nh bnh qun
4. Tng s vn s dng bnh qun
5. S vng quay ton b vn
6. S vng quay vn lu ng
7. S vng quay vn c nh
2001
44.763.751.503
16.721.764.687
13.855.701.355
30.577.466.042
1.46
2.67
3.23
VT: ng
So snh
2002
2001/2002
51.742.125.009
6.978.373.506
20.152.906.851
3.431.142.164
12.247.937.108 -1.607.764.247
32.400.843.958
1.823.377.916
1.6
0.14
2.57
-0.1
4.22
0.99
46
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
+ Nm 2001 =
16.721.764.687 x 360
= 135 ngy
44.763.571.503
+ Nm 2002 =
20.152.906.851 x 360
= 140 ngy
51.742.125.009
47
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
( 31 / 12 nm 2001 v 2002 )
VT: ng
2002/2001
Chnh lch
%tng gim
Tng doanh thu
45,020,408,472 52,317,241,415
7,296,832,943
16.21%
Cc khon gim tr
256,836,969
575,116,406
318,279,437 123.92%
Chit khu
4,602,128
4,602,128
Gim gi
189,606,850
570,514,278
380,907,428 200.89%
Gi tr hng bn b tr li
67,230,119
0
-67,230,119
1. Doanh thu thun
44,763,571,503 51,742,125,009
6,978,553,506
15.59%
2. Gi vn hng bn
42,641,873,694 46,165,080,190
3,523,206,496
8.26%
3. Li nhun gp
2,121,697,809 5,577,044,819
3,455,347,010 162.86%
4. Chi ph bn hng
1,908,650,170 4,376,828,388
2,468,178,218 129.32%
5. Chi ph qun l doanh nghip 4,331,534,201 2,330,752,481 -2,000,781,720
-46.19%
6. Li nhun thun t hot ng -4,118,486,562 -1,130,536,050
kinh doanh
7. Li nhun hot ng ti chnh -2,037,957,547 -437,721,041
8. Li nhun bt thng
1,217,568,701 2,581,137,763
9. Li nhun trc thu
-4,938,875,408 1,012,880,672
10. Thu thu nhp doanh nghip
324,121,815
11. Li nhun sau thu
688,758,857
2001
2002
Tng doanh thu qua hai nm c s gia tng, nm 2002 tng 16,21%, trong doanh
thu thun cng tng vi t l gn bng t l tng ca tng doanh thu 15,59%. Li nhun
gp nm 2002 tng 162,86%, chi ph bn hng ca nm 2002 cng tng mnh 129,32%
(2.468.178.218 ), chi ph qun l gim 46,19% (2.000.781.720 ). Nm 2002 chi ph
bn hng v qun l tng vi tc nh hn tc tng ca li nhun nn li nhun
thun tng ln. Tuy nhin, nu xt v s tuyt i cng ty vn cn b l, th hin hiu
qu kinh doanh ca cng ty cn thp. Doanh nghip cn c gng nng cao hiu qu kinh
doanh hn na.
2.5.1. T l li gp:
Li gp
T l li gp = Doanh thu thun x 100%
2.121.697.809
+ Nm 2001: T l li gp = 44.763.571.503 x 100% = 4,74%
48
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
5.577.044.819
+ Nm 2002: T l li gp = 51.742.125.009 x 100% = 10,78%
+ Nm 2001: Cng ty b l
+ Nm 2002:
688.758.857
Doanh li tiu th = 51.742.125.009 x 100% = 1,33%
Nhn xt:
Trong nm 2002 doanh li tiu th t 1,33%, so vi nm 2001 t b l cng ty
kinh doanh c hiu qu, t 100 doanh thu to ra c 1,33 li nhun. Tuy nhin,
doanh li tiu th qu thp phn nh li nhun ca hot ng kinh doanh thp, nguyn
nhn l do chi ph cn cao. Nm 2002, doanh li tiu th tng ln l do doanh thu tng
ln hn s tng ca chi ph chung. y l nhng chi ph ngoi sn xut, phn nh cht
lng cng tc qun l ca doanh nghip. Do cng ty cn c nhng bin php qun l
cc loi chi ph nhm tit kim chi ph gia tng sinh li.
2.5.3. T l li nhun trn vn s dng:
Li nhun sau thu
T l li nhun trn vn s dng = Vn s dng bnh qun x100%
-4.938.875.408
+ Nm 2001: T l li nhun trn vn s dng = 30.577.466.042 x100% = -16,15%
1.012.880.672
+ Nm 2002: T l li nhun trn vn s dng = 32.400.843.958 x100% = 3,13%
49
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
Nhn xt:
T l sinh li vn c nh nm 2002 t 8,27% cho thy cng ty cng c ch trng
nhiu trong vic trang b c s vt cht, c u t nng cp ci to mt s dy chuyn sn
xut m nhm phc v cho nhu cu pht trin sn xut kinh doanh. Tuy vy, t l li
nhun trn vn s dng khng cao, hiu qu kinh doanh thp. Cng ty nn xem xt li
tnh hnh s dng vn nng cao hn na hiu qu vn kinh doanh.
2.5.5. T l sinh li vn lu ng:
Li nhun sau thu
T l sinh li vn lu ng = Vn lu ng s dng bnh qun x100%
+ Nm 2001: Cng ty b l
1.012.880.672
+ Nm 2002: T l sinh li vn lu ng = 20.152.906.851 x100% = 5,03%
Nhn xt:
T l sinh li vn lu ng nm 2002 t 5,03% cho thy c 100 vn lu ng th
to ra c 5,03 li nhun. Li nhun cho thy vic s dng vn lu ng t hiu qu
cao ( nm 2001 cng ty l 4.938.875.408 sang nm 2002 li 1.012.880.072 ).
2.5.6. Doanh li vn t c:
Doanh li vn t c =
+ Nm 2001: Cng ty b l
50
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
1.012.880.672
+ Nm 2002: Doanh li vn t c = 14.073.804.924 x100% = 7,20%
Nhn xt:
Doanh li vn t c nm 2002 t 7,20%, ngha l c 100 vn ch s hu nm
2002 th to ra c 7,2 li nhun, cho thy cng ty cng c gng tng li nhun
b sung cho ngun vn ch s hu.
Ch tiu
1.
2.
3.
4.
5.
6.
T l li gp
Doanh li tiu th
T l li nhun trn vn s dng
T l sinh li vn c nh
T l sinh li vn lu ng
Doanh li vn t c
2001
2002
4,74%
Cng ty b l
-16,15%
Cng ty b l
Cng ty b l
Cng ty b l
10,78%
1,33%
3,13%
8,27%
5,03%
7,20%
51
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
52
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
53
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
54
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
55
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
+ Tnh ton phn b chnh xc, ng i tng cc khon tin lng, khon trch
bo him x hi ... vo chi ph sn xut kinh doanh ca cc n v s dng lao ng.
+ Tnh ton, phn nh v thanh ton y , kp thi cc khon thu thu nhp v
trch np khc.
2. Kin ngh:
i vi cng ty:
- Mt kh khn i vi cng ty l vn thiu. Do cng ty cn phi gia tng t l
tch ly vn bng cch tng qu u t pht trin sn xut kinh doanh, tng cng mi
quan h tt i vi cc cng ty, cc t chc ti chnh, ngn hng c th tm c cc
khon tn dng vi li sut u i.
- Qun l ti sn lu ng: xc nh nhu cu ti sn cn thit cho tng k sn xut
nhm huy ng hp l cc ngun vn b sung. Nu khng tnh ng nhu cu ti sn lu
ng cng ty hoc s gp kh khn trong thanh ton, sn xut b ngng tr hoc s dn
n lng ph v lm chm tc lun chuyn ti sn lu ng.
- Qun l ti sn c nh: b tr dy chuyn sn xut hp l, khai thc ht cng sut
v nng cao hiu sut hot ng ca my mc thit b, x l dt im nhng ti sn c
nh khng cn dng, li thi khng cn ph hp vi quy m sn xut nhm thu hi vn
c nh, u t thm my mc thit b hin i nng cao cht lng sn phm. Hoc
a vo lun chuyn, b sung vo ti sn lu ng cho sn xut kinh doanh nhiu hn.
- Cng ty phi tng bc hin i ha phng php qun l, cp nht nhanh thng
tin, gi nghim tnh k lut ca ch bo co thng xuyn v nh k lm c s ra
quyt nh nhanh chng, chnh xc. i vi th trng nc ngoi, vic thu thp thng
tin qua mng li thng tin Quc t v trao i giao dch qua fax, telex...l cn thit v
ph hp vi qui m cng ty hin nay.
- Cng ty cn c ng li ch trng chnh sch kinh doanh ng n, trin khai
cng vic kp thi ng b. V qun l, giao quyn cho cc phng ban trc thuc cng
ty, cho ngi qun l iu hnh, qun l, bo ton, pht trin v trc tip chu trch
nhim, c ch thng pht r rng. Mnh dn o to cn b nng lc v trnh
nhm p ng yu cu thc hin nhim v trong thi gian ti.
i vi Nh Nc:
- Tnh hnh vn va qua ca cng ty cn rt hn ch. Nh nc cn xem xt cp b
sung vn cho cng ty m bo cng ty c vn hot ng sn xut kinh doanh.
- Do tnh hnh lch s cng ty li i ng cng nhn vin chc cng ty trnh
hn ch, bin ch d, song cng ty khng th t gii quyt c bng qu ca cng ty.
Nh Nc cn c chnh sch i vi s lao ng d ny, m bo cho h tm vic khc.
- V chnh sch u t: chnh sch ca ng v Nh nc l u t v nm gi cc
doanh nghip c lin quan n an ninh quc gia, cc doanh nghip cng ch Tuy vy
i vi loi hnh cng ty, Nh nc nn c chnh sch du t gin tip v ngnh ch bin
m khng phi l ngnh kinh t mi nhn. Vic u t gin tip thng qua vic cp tn
56
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
57
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng
KT LUN
Trong nn kinh t th trng ca nc ta hin nay, c khng t doanh nghip sau
khi hot ng cha c bao lu phi ph sn v nhng l do ch quan ln khch
quan. Nhng doanh nghip cn tn ti th cng gp nhiu kh khn, c bit l cc
doanh nghip Nh nc.
Cng ty TNHH Cng nghip thc phm An Thi t ngy thnh lp n nay
hn 10 nm, tri qua khng t kh khn. Cng vi s chuyn mnh ca t nc
cng ty v ang t khng nh mnh i ln. Tuy cn tn ti nhiu kh khn,
nhng qua phn tch trn cho thy:
- Cc khon cng n ca cng ty tuy ln nhng cng ty c th khng ch v qun
l.
- Doanh li ca cng ty tuy khng cao nhng cng ty ang c nhng bin php
thu ht khch hng v ngy cng to c uy tn vi khch hng trong v ngoi nc,
hot ng sn xut kinh doanh ca cng ty ngy cng hiu qu.
Vi truyn thng on kt, bn lnh lnh o ca Ban gim c cng ty tn
dng thun li vt qua nhng kh khn hon thnh nhim v c giao mt cch
tng i. Nhng iu khng nh mt tng lai pht trin vng chc ca cng ty.
Phn tch tnh hnh ti chnh cng ty TNHH lin doanh CNTP An Thi GVHD: Trn T. Thanh Phng