Professional Documents
Culture Documents
(COMECO)
Bo co ti chnh
cho nm ti chnh kt thc ngy 31 thng 12 nm 2011
c kim ton
MC LC
NI DUNG
TRANG
23
4
BO CO KIM TON
BO CO TI CHNH C KIM TON
57
Bng cn i k ton
Bo co kt qu hot ng kinh doanh
Bo co lu chuyn tin t
10 26
Khi qut
Cng ty C phn Vt t Xng du (COMECO) c chuyn i t doanh nghip nh nc thnh
cng ty c phn theo Quyt nh s 94/2000/Q-TTG ngy 09/08/2000 ca Th Tng Chnh Ph.
Giy ng k kinh doanh s 4103000236 ngy 13/12/2000 do S K Hoch v u T Thnh ph H
Ch Minh cp v giy chng nhn ng k doanh nghip s 0300450673 ngy 01/11/2011.
Hot ng ca Cng ty l: Xut nhp khu: Xng, du, nht, m, gas. Bn bun xng, du, nht, m.
Bn l xng, du, du nhn, m bi trn v cc sn phm nhin liu khc. Mi gii bt ng sn, kinh
doanh bt ng sn, cho thu kho bi. Dch v cung ng tu bin, giao nhn hng ha trong v ngoi
nc. Bn l phn bn, ha cht (tr ha cht c tnh c hi mnh). Mua bn thit b, dng c h thng
in (my bin th, m t in, n p, my pht, dy in, vt lu dn, bng n, bng in, cng tc,
cu ch, ptmt), vt liu xy dng, thit b my ngnh cng nghip khai khong lm nghip v
xy dng, thit b v sinh. Bn l vi, len, si, ch khu v hng dt khc trong cc ca hng chuyn
doanh. Mua bn my vi tnh, thit b ngoi vi, thit b iu ha nhit , thit b v sinh. Lp t h
thng phng chy cha chy. Bn bun phn bn, ha cht. i l mua bn hng ha, t vn u t (tr
t vn ti chnh, k ton), dch v i l bu chnh vin thng (tr i l truy cp internet). Vn chuyn
nhin liu, nht, m bng t. Nh hng v dch v n ung phc v lu ng (khng hot ng ti tr
s). Qung co thng mi. Cho thu vn phng. Vn ti hng ha ng thy ni a. Vn ti hnh
khch ng thy ni a. Nh tr, phng tr v cc c s lu tr tng t (khng hot ng ti tr s).
Xy dng dn dng v cng nghip, thit k kt cu cng trnh dn dng v cng nghip, t vn xy
dng. Bn l t con (loi 12 ch tr xung). Sa cha, tn trang phng tin, thit b giao thng vn
ti, dch v ra xe. Bn mt, xe gn my. Mua bn vi, hng may mc, khu trang, qun o bo h lao
ng, giy dp. Bn l hng may mc, giy dp, hng da, gi da trong cc ca hng chuyn doanh. Vn
ti hnh khch ng b trong ni thnh, ngoi thnh (tr vn ti bng xe but). Kinh doanh bi xe.
Tr s chnh ca Cng ty ti 549 in Bin Ph, Phng 3, Qun 3, thnh ph H Ch Minh.
Ch tch
y vin
y vin
y vin
y vin
Tng Gim c
Ph Tng Gim c
Ph Tng Gim c
Ph Tng Gim c
La chn cc chnh sch k ton thch hp v p dng cc chnh sch ny mt cch nht qun;
a ra cc nh gi v d on hp l v thn trng;
Lp v trnh by cc bo co ti chnh trn c s tun th cc chun mc k ton, ch k ton v
cc quy nh c lin quan hin hnh;
Lp cc bo co ti chnh da trn c s hot ng kinh doanh lin tc, tr trng hp khng th
cho rng Cng ty s tip tc hot ng kinh doanh.
Ban Tng Gim c Cng ty m bo rng cc s k ton c lu gi phn nh tnh hnh ti chnh
ca Cng ty, vi mc trung thc, hp l ti bt c thi im no v m bo rng Bo co ti chnh
tun th cc quy nh hin hnh ca Nh nc. ng thi c trch nhim trong vic bo m an ton ti
sn ca Cng ty v thc hin cc bin php thch hp ngn chn, pht hin cc hnh vi gian ln v
cc vi phm khc.
Ban Tng Gim c Cng ty cam kt rng Bo co ti chnh phn nh trung thc v hp l tnh hnh
ti chnh ca Cng ty ti thi im ngy 31 thng 12 nm 2011, kt qu hot ng kinh doanh v tnh
hnh lu chuyn tin t cho k k ton kt thc cng ngy, ph hp vi chun mc, ch k ton Vit
Nam v tun th cc quy nh hin hnh c lin quan.
Thay mt Ban Tng Gim c
_____________________
Trng c Hnh
Tng Gim c
TP. H Ch Minh, ngy 20 thng 02 nm 2012
3
S : ............. /BCKT/TC
BO CO KIM TON
V Bo co ti chnh nm 2011
ca Cng ty C phn Vt t - Xng du (COMECO)
Knh gi:
Chng ti thc hin cng tc kim ton bo co ti chnh ca Cng ty c phn Vt t - Xng du
(COMECO) c lp ngy 20/02/2012 gm: Bng cn i k ton ti ngy 31 thng 12 nm 2011, Bo
co kt qu hot ng kinh doanh, Bo co lu chuyn tin t v Bn thuyt minh bo co ti chnh cho
nm ti chnh kt thc ngy 31 thng 12 nm 2011 c trnh by t trang 05 n trang 26 km theo.
Vic lp v trnh by bo co ti chnh ny thuc trch nhim ca Ban Tng Gim c Cng ty. Trch
nhim ca chng ti l a ra kin v cc bo co ny cn c trn kt qu kim ton ca chng ti.
C s kin
Chng ti thc hin cng vic kim ton theo cc chun mc kim ton Vit Nam. Cc chun mc
ny yu cu cng vic kim ton lp k hoch v thc hin c s m bo hp l rng cc bo co
ti chnh khng cn cha ng cc sai st trng yu. Chng ti thc hin vic kim tra theo phng
php chn mu v p dng cc th nghim cn thit, cc bng chng xc minh nhng thng tin trong
bo co ti chnh; nh gi vic tun th cc chun mc v ch k ton hin hnh, cc nguyn tc v
phng php k ton c p dng, cc c tnh v xt on quan trng ca Tng Gim c cng nh
cch trnh by tng qut cc bo co ti chnh. Chng ti cho rng cng vic kim ton ca chng ti
a ra nhng c s hp l lm cn c cho kin ca chng ti.
BNG CN I K TON
Ti ngy 31 thng 12 nm 2011
n v tnh: VND
TI SN
M Thuyt
s
minh
31/12/2011
01/01/2011
230.217.066.677
265.481.180.791
A . TI SN NGN HN
100
110
111
112
V.1
38.142.270.504
38.142.270.504
-
22.936.221.124
12.844.554.457
10.091.666.667
120
121
129
V.2
46.863.202.000
62.315.031.000
(15.451.829.000)
48.579.707.000
57.374.636.000
(8.794.929.000)
130
131
132
135
95.207.785.259
44.232.408.071
48.675.606.070
2.299.771.118
101.900.717.421
50.248.810.615
49.268.145.138
2.383.761.668
140
141
149
42.122.346.995
42.535.326.869
(412.979.874)
83.324.158.476
84.017.990.010
(693.831.534)
V. Ti sn ngn hn khc
1. Chi ph tr trc ngn hn
2. Thu GTGT c khu tr
3. Ti sn ngn hn khc
150
151
152
158
7.881.461.919
1.082.443.430
1.132.340.719
5.666.677.770
8.740.376.770
402.553.894
1.620.345.356
6.717.477.520
B. TI SN DI HN
200
218.338.162.087
198.845.719.870
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 v hnh
- Nguyn gi
- Gi tr hao mn lu k
3. Chi ph xy dng c bn d dang
220
221
222
223
227
228
229
230
V.8
214.936.162.087
110.869.827.088
151.826.178.542
(40.956.351.454)
19.834.700.541
22.500.584.020
(2.665.883.479)
84.231.634.458
194.687.719.870
109.143.006.987
145.615.592.349
(36.472.585.362)
20.367.220.797
22.500.584.020
(2.133.363.223)
65.177.492.086
II. Ti sn di hn khc
1. Chi ph tr trc di hn
260
261
V.9
3.402.000.000
3.402.000.000
4.158.000.000
4.158.000.000
448.555.228.764
464.326.900.661
TNG CNG TI SN
V.3
V.4
V.5
V.6
V.7
270
NGUN VN
M
s
Thuyt
minh
31/12/2011
01/01/2011
90.719.710.045
107.101.332.751
85.709.554.775
34.000.000.000
8.118.940.993
15.439.539.145
3.397.520.548
7.876.649.652
55.401.755
11.528.187.073
5.293.315.609
101.427.192.400
24.700.000.000
48.673.532.920
1.334.018.464
4.413.086.967
13.735.319.998
55.401.755
4.455.810.949
4.060.021.347
5.010.155.270
1.685.532.780
2.963.916.950
360.705.540
5.674.140.351
1.302.425.005
4.011.009.806
360.705.540
357.835.518.719
357.225.567.910
357.835.518.719
141.206.280.000
138.228.344.134
18.278.528.199
(14.946.154.700)
38.608.862.280
7.476.221.750
28.983.437.056
357.225.567.910
141.206.280.000
138.228.344.134
17.231.435.343
(14.946.154.700)
34.916.995.280
5.630.287.750
34.958.380.103
A. N PHI TR
300
I. N ngn hn
1. Vay v n ngn hn
2. Phi tr ngi bn
3. Ngi mua tr tin trc
4. Thu v cc khon phi np Nh nc
5. Phi tr ngi lao ng
6. Phi tr ni b
7. Cc khon phi tr, phi np khc
8. Qu khen thng, phc li
310
311
312
313
314
315
317
319
323
II. N di hn
1. Phi tr di hn khc
2. Vay v n di hn
3. D phng tr cp mt vic lm
330
333
334
336
B. VN CH S HU
400
I. Vn ch s hu
1. Vn u t ca ch s hu
2. Thng d vn c phn
3. Vn khc ca ch s hu
4. C phiu qu
5. Qu u t pht trin
6. Qu d phng ti chnh
7. Li nhun sau thu cha phn phi
410
411
412
413
414
417
418
420
430
440
448.555.228.764
464.326.900.661
V.10
V.11
V.12
V.13
V.14
Thuyt
minh
TI SN
1. Ti sn thu ngoi
2. Vt t, hng ha nhn gi h, nhn gia cng
3. Hng ha nhn bn h, nhn k gi, k cc
4. N kh i x l
5. Ngoi t cc loi (USD)
6. D ton chi s nghip, d n
31/12/2011
01/01/2011
152,94
152,94
Ngi lp biu
K ton trng
Tng Gim c
Nguyn Hu Hong
Trng c Hnh
M Thuyt
s
minh
Ch tiu
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
VI.1
01
02
10
Nm nay
Nm trc
4.732.648.392.681
3.616.801.420.380
4.732.648.392.681
3.616.801.420.380
11
20
VI.2
4.600.725.559.266
131.922.833.415
3.469.540.156.193
147.261.264.187
21
22
23
24
25
30
VI.3
VI.4
4.887.779.752
13.328.637.724
6.658.946.569
73.229.151.815
9.136.319.650
41.116.503.978
7.570.787.859
3.212.424.030
1.456.802.537
90.682.717.327
12.316.929.991
48.619.980.698
2.278.989.720
521.835.974
1.757.153.746
42.873.657.724
9.602.035.471
48.619.980.698
11.701.305.425
52
60
33.271.622.253
36.918.675.273
2.420
2.697
31
32
40
50
51
VI.5
VI.6
70
Ngi lp biu
K ton trng
Tng Gim c
Nguyn Hu Hong
Trng c Hnh
BO CO LU CHUYN TIN T
Nm 2011
n v tnh: VND
M
s
Nm nay
Nm trc
01
42.873.657.724
48.619.980.698
02
03
05
06
08
5.335.701.856
6.376.048.340
(5.875.699.215)
6.658.946.569
55.368.655.274
4.559.926.434
1.755.217.400
(7.559.282.136)
1.456.802.537
48.832.644.933
09
10
11
12
13
14
15
16
20
8.231.736.549
41.482.663.141
(26.513.998.726)
76.110.464
(6.658.946.569)
(10.386.061.488)
383.107.775
(2.353.147.882)
59.630.118.538
(24.961.134.585)
91.532.751.016
20.934.372.964
(3.869.999.426)
(1.456.802.537)
(19.846.309.895)
1.302.425.005
(4.201.796.975)
108.266.150.500
21
22
25
26
27
30
(26.118.771.202)
1.548.571.080
(4.940.395.000)
4.861.755.264
(24.648.839.858)
(76.543.422.107)
(3.202.820.000)
20.791.809.609
5.867.472.527
(53.086.959.971)
33
34
36
40
905.277.500.000
(895.977.500.000)
(29.075.229.300)
(19.775.229.300)
(106.076.400)
218.500.000.000
(252.800.000.000)
(17.447.806.500)
(51.853.882.900)
50
60
70
15.206.049.380
22.936.221.124
38.142.270.504
3.325.307.629
19.610.913.495
22.936.221.124
Ch tiu
I. Lu chuyn tin t hot ng kinh doanh
1. Li nhun trc thu
2. iu chnh cho cc khon
- Khu hao ti sn c nh
- Cc khon d phng
- Li, l t hot ng u t
- Chi ph li vay
3. Li nhun t hot ng kinh doanh trc thay
i vn lu ng
- Tng, gim cc khon phi thu
- Tng, gim hng tn kho
- Tng, gim cc khon phi tr
- Tng, gim chi ph tr trc
- Tin li vay tr
- Thu thu nhp doanh nghip np
- Tin thu khc t hot ng kinh doanh
- Tin chi khc cho hot ng kinh doanh
Lu chuyn tin thun t hot ng kinh doanh
Ngi lp biu
K ton trng
Tng Gim c
Nguyn Hu Hong
Trng c Hnh
1.
Hnh thc s hu vn
Cng ty c phn Vt t Xng du (COMECO) c chuyn i t doanh nghip nh nc thnh
cng ty c phn theo Quyt nh s 94/2000/Q-TTG ngy 09/08/2000 ca Th Tng Chnh
Ph.
Giy ng k kinh doanh s 4103000236 ngy 13/12/2000 do S K Hoch v u T Thnh ph
H Ch Minh cp v giy chng nhn ng k doanh nghip s 0300450673 ngy 01/11/2011.
Tr s chnh ca Cng ty ti 549 in Bin Ph, Phng 3, Qun 3, thnh ph H Ch Minh.
2.
3.
II.
1.
K k ton
K k ton nm ca Cng ty bt u t ngy 01/01 v kt thc vo ngy 31/12 hng nm.
2.
10
Ch k ton p dng
Cng ty p dng Ch K ton doanh nghip ban hnh theo Quyt nh s 15/2006/Q-BTC
ngy 20/3/2006 ca B trng B Ti chnh v cc vn bn hng dn sa i b sung.
2.
3.
4.
2.
3.
4.
5.
12
7.
8.
9.
13
10.
11.
Nguyn tc v phng php ghi nhn chi ph thu thu nhp doanh nghip hin hnh, chi ph
thu thu nhp doanh nghip hon li
Chi ph thu thu nhp doanh nghip hin hnh c xc nh trn c s thu nhp chu thu v
thu sut thu TNDN trong nm hin hnh.
Chi ph thu thu nhp doanh nghip hon li c xc nh trn c s s chnh lch tm thi c
khu tr, s chnh lch tm thi chu thu v thu sut thu TNDN.
14
12.
Bo co b phn
Bo co theo b phn bao gm b phn theo lnh vc kinh doanh hoc mt b phn theo khu vc
a l.
B phn theo lnh vc kinh doanh: L mt b phn c th phn bit c ca mt doanh nghip
tham gia vo qu trnh sn xut hoc cung cp sn phm, dch v ring l, mt nhm cc sn
phm hoc cc dch v c lin quan m b phn ny chu ri ro v li ch kinh t khc vi cc b
phn kinh doanh khc.
B phn theo khu vc a l: L mt b phn c th phn bit c ca mt doanh nghip tham
gia vo qu trnh sn xut hoc cung cp sn phm, dch v trong phm vi mt mi trng kinh t
c th m b phn ny c chu ri ro v li ch kinh t khc vi cc b phn kinh doanh trong cc
mi trng kinh t khc.
13.
Cng c ti chnh
Ghi nhn ban u
Ti sn ti chnh
Ti ngy ghi nhn ban u, ti sn ti chnh c ghi nhn theo gi gc cng cc chi ph giao dch
c lin quan trc tip n vic mua sm ti sn ti chnh .
Ti sn ti chnh ca Cng ty bao gm tin mt, tin gi ngn hn, cc khon phi thu ngn hn,
cc khon phi thu khc v cc khon u t.
N phi tr ti chnh
Ti ngy ghi nhn ban u, cng n ti chnh c ghi nhn theo gi gc tr i cc chi ph giao
dch c lin quan trc tip n vic pht hnh cng n ti chnh .
N phi tr ti chnh ca Cng ty bao gm cc khon phi tr ngi bn, phi tr khc v cc
khon vay.
15
V.
1.
Tin mt
Tin gi ngn hng
Tin ang chuyn
Cc khon tng ng tin
Cng
2.
31/12/2011
VND
01/01/2011
VND
1.906.568.538
21.457.988.576
14.777.713.390
1.938.760.833
10.905.793.624
10.091.666.667
22.936.221.124
38.142.270.504
31/12/2011
VND
01/01/2011
VND
62.315.031.000
(15.451.829.000)
46.863.202.000
57.374.636.000
(8.794.929.000)
48.579.707.000
31/12/2011
S c
Gi tr u t
phn
01/01/2011
S c
Gi tr u t
phn
Cng ty CP c ph Petec
43.800
444.000.000
43.800
444.000.000
Cng ty CP TM-KT v u t Petec 26.990
272.599.000
26.990
272.599.000
H Nam Ninh
Cng ty Cp Bn xe Min ty (WCS)
44.300
775.250.000
44.300
775.250.000
Cng ty CP XNK Th c (TMC)
264.752 5.775.685.000 264.752 5.775.685.000
Cng ty CP CK t Cn Th
200.000 2.000.000.000 200.000 2.000.000.000
Cng ty CP C Kh Xng du (PMS)
176.942 3.989.625.000 101.110 3.231.305.000
Cng ty CP Vng Bc Qu Ph
321.000 18.189.500.000 321.000 18.189.500.000
Nhun (PNJ)
Cng ty CP c kh L Gia (LGC)
279.290 7.108.897.000 275.790 7.019.997.000
Cng ty CP Thng Nghip C Mau
196.350 3.450.000.000 196.350 3.450.000.000
(CMV)
Cng ty CP Chng khon Si Gn (SSI)
162.000 6.169.700.000 162.000 6.169.700.000
Cng ty CP DV t Hng Xanh (HAX)
5.133
46.600.000
3.720
46.600.000
Cng ty CP Vn Ti Vit Tn
1.000.000 10.000.000.000 1.000.000 10.000.000.000
Tng Cng ty Cp Thng mi K
99.675 2.093.175.000
thut v u t PETEC
Cng ty Cp Xng du Du kh Si Gn
200.000 2.000.000.000
62.315.031.000
57.374.636.000
Cng
Ghi ch: Mnh gi ca cc c phiu trn l 10.000 ng/c phiu
16
3.
4.
01/01/2011
VND
31.248.428
145.840.170
870.979.070
31.248.428
145.840.170
870.979.070
1.251.703.450
1.335.694.000
2.299.771.118
2.383.761.668
31/12/2011
VND
01/01/2011
VND
22.436.874
445.094.624
42.067.795.371
42.535.326.869
50.078.946.713
462.915.214
91.046.250
231.504.893
33.153.576.940
84.017.990.010
(412.979.874)
(693.831.534)
42.122.346.995
83.324.158.476
31/12/2011
VND
01/01/2011
VND
Hng tn kho
5.
31/12/2011
VND
Ti sn ngn hn khc
1.295.149.888
3.733.828.724
637.699.158
5.666.677.770
17
1.019.581.763
4.116.168.811
276.955.412
676.818.914
627.952.620
6.717.477.520
BO CO TI CHNH
Cho nm ti chnh kt thc ngy 31/12/2011
6.
My mc,
thit b
Phng tin
vn ti
Thit b
qun l
114.531.673.078
2.758.595.840
2.758.595.840
736.787.647
736.787.647
12.070.735.041
1.020.046.513
1.020.046.513
117.254.990
117.254.990
17.556.054.006
168.500.000
168.500.000
-
1.457.130.224
3.117.486.477
3.117.486.477
-
145.615.592.349
7.064.628.830
4.306.032.990
2.758.595.840
854.042.637
854.042.637
116.553.481.271
12.973.526.564
17.724.554.006
4.574.616.701
151.826.178.542
Gi tr hao mn lu k
S d u nm
Khu hao trong nm
S gim trong nm
- Thanh l, nhng bn
S d cui k
14.689.301.184
2.689.068.027
214.951.673
214.951.673
17.163.417.538
10.311.119.943
448.166.543
104.463.835
104.463.835
10.654.822.651
10.135.344.439
1.321.178.670
11.456.523.109
1.336.819.796
344.768.360
1.681.588.156
36.472.585.362
4.803.181.600
319.415.508
319.415.508
40.956.351.454
Gi tr cn li
Ti ngy u nm
Ti ngy cui k
99.842.371.894
99.390.063.733
1.759.615.098
2.318.703.913
7.420.709.567
6.268.030.897
120.310.428
2.893.028.545
109.143.006.987
110.869.827.088
Nguyn gi
S d u nm
S tng trong nm
- Mua trong nm
- u t XDCB hon thnh
S gim trong nm
- Thanh l, nhng bn
- Gim khc
S d cui k
Tng cng
Ghi ch: Nguyn gi ti sn c nh cui nm khu hao ht nhng vn cn s dng: 19.641.360.849 ng (31/12/2010: 18.406.003.692 ng)
18
7.
8.
22.500.584.020
22.500.584.020
2.133.363.223
532.520.256
2.665.883.479
20.367.220.797
19.834.700.541
31/12/2011
VND
01/01/2011
VND
5.479.160.609
58.841.399.503
2.609.553.678
1.343.177.339
6.463.735.737
7.014.050.336
1.592.059.000
5.141.292.903
58.008.294.043
716.920.984
-
888.498.256
84.231.634.458
1.310.984.156
65.177.492.086
31/12/2011
VND
01/01/2011
VND
3.402.000.000
3.402.000.000
4.158.000.000
4.158.000.000
Chi ph tr trc di hn
19
10.
Vay v n ngn hn
31/12/2011
VND
01/01/2011
VND
34.000.000.000
34.000.000.000
24.700.000.000
24.700.000.000
(*) Vay ngn hn Ngn hng ANZ Vit Nam theo giy nhn n ngy 30/12/2011. Thi hn vay l
7 ngy, li sut vay l 14,5%/nm. Khon vay ny khng c ti sn m bo.
11.
12.
01/01/2011
VND
2.313.913.851
78.165.139
313.690.587
691.750.971
3.397.520.548
3.097.939.868
309.705.541
313.690.587
691.750.971
4.413.086.967
31/12/2011
VND
01/01/2011
VND
1.763.893.577
9.764.293.496
11.528.187.073
1.763.893.577
2.691.917.372
4.455.810.949
31/12/2011
VND
01/01/2011
VND
2.963.916.950
2.963.916.950
4.011.009.806
4.011.009.806
Nha ng OECF
Cc khon phi tr, phi np khc
Cng
13.
31/12/2011
VND
Vay v n di hn
20
BO CO TI CHNH
Cho nm ti chnh kt thc ngy 31/12/2011
Vn ch s hu
a)
Thng d vn
c phn
S d u nm trc
87.840.000.000
Li trong nm nay
Tr c tc bng c phiu
7.525.050.000
Thng c phiu
45.841.230.000
Chia c tc nm 2009
Tm ng c tc 2010
Trch cc qu
Mua c phiu qu
Tng t ngun ti tr ca ESSO
Th lao HQT v Ban kim sot
Thng c phiu qu cho CBCNV
Gim khc
S d cui nm trc
141.206.280.000
Li trong nm
Chia c tc bng tin nm 2010
Tm ng c tc 2011
Trch cc qu
Tng t ngun ti tr ca ESSO
Th lao HQT v Ban kim sot
Thng HQT v Ban Tng
gim c
Gim khc
S d cui k
141.206.280.000
159.069.574.134
Vn khc ca
ch s hu
C phiu qu
16.184.342.487 18.001.078.300
Qu u t Qu d phng
pht trin
ti chnh
28.594.611.280
(20.841.230.000)
6.322.384.000
106.076.400
1.047.092.856
(3.161.000.000)
138.228.344.134
17.231.435.343 14.946.154.700
34.916.995.280
3.691.867.000
Li nhun sau
thu cha phn
phi
4.365.811.750
64.951.130.330
36.918.675.273
(7.525.050.000)
(25.000.000.000)
(9.197.281.500)
(8.250.525.000)
1.264.476.000 (13.909.244.000)
(326.400.000)
(1.928.925.000)
(774.000.000)
5.630.287.750 34.958.380.103
33.271.622.253
(16.501.050.000)
(12.574.179.300)
1.845.934.000 (9.229.668.000)
1.047.092.856
(367.200.000)
(491.868.000)
138.228.344.134
18.278.528.199 14.946.154.700
38.608.862.280
7.476.221.750
(82.600.000)
28.983.437.056
b)
Chi tit vn u t ca ch s hu
Vn gp ca Cng ty TNHH Mt
Thnh Vin Du kh Thnh ph
(Saigon Petro)
Vn gp ca Tng Cng ty Du Vit
Nam Cng ty TNHH Mt thnh vin
(PVOIL)
Vn gp ca cc i tng khc
Cng
c)
31/12/2011
VND
01/01/2011
VND
37.502.000.000
26,56
27.446.200.000
19,44
42.819.500.000
30,32
34.443.900.000
24,39
60.884.780.000 43,12
141.206.280.000 100,00
Vn u t ca ch s hu
Vn gp u nm
Vn gp tng trong nm
Vn gp cui nm
C tc, li nhun chia
Trong :
- Bng tin
- Bng c phiu
d)
79.316.180.000 56,17
141.206.280.000 100,00
Nm nay
Nm trc
141.206.280.000
141.206.280.000
29.075.229.300
87.840.000.000
53.366.280.000
141.206.280.000
49.972.856.500
29.075.229.300
-
17.447.806.500
32.525.050.000
C phiu
31/12/2011
01/01/2011
14.120.628
14.120.628
14.120.628
369.753
369.753
13.750.875
13.750.875
14.120.628
14.120.628
14.120.628
369.753
369.753
13.750.875
13.750.875
22
1.
2.
Gi vn hng bn
Gi vn ca hng ho bn
Gi vn ca dch v cung cp
Gi vn ca hp ng xy dng
Cng
3.
Nm trc
VND
4.732.648.392.681
4.714.950.288.542
17.698.104.139
-
3.616.801.420.380
3.603.284.313.235
10.027.487.145
3.489.620.000
Nm nay
VND
Nm trc
VND
4.593.884.781.907
6.840.777.359
4.600.725.559.266
3.461.059.597.906
5.068.289.411
3.412.268.876
3.469.540.156.193
Nm nay
VND
Nm trc
VND
2.339.978.064
2.521.777.200
26.024.488
4.887.779.752
4.052.713.527
1.814.759.000
1.691.809.609
11.505.723
7.570.787.859
Nm nay
VND
Nm trc
VND
6.658.946.569
6.656.900.000
12.791.155
13.328.637.724
1.456.802.538
1.755.217.400
404.092
3.212.424.030
4.
Nm nay
VND
Chi ph ti chnh
Li tin vay
D phng gim gi cc khon u t
Chi ph ti chnh khc
Cng
23
5.
6.
Nm nay
VND
Nm trc
VND
42.873.657.724
(3.252.195.840)
3.252.195.840
2.521.777.200
730.418.640
48.619.980.698
(1.814.759.000)
1.814.759.000
1.814.759.000
-
39.621.461.884
25%
9.905.365.471
303.330.000
46.805.221.698
25%
11.701.305.425
-
9.602.035.471
11.701.305.425
Nm nay
VND
Nm trc
VND
33.271.622.253
-
36.918.675.273
-
33.271.622.253
36.918.675.273
13.750.875
13.687.953
2.420
2.697
Li c bn trn c phiu
24
7.
11.200.337.969
42.655.682.255
5.335.701.856
15.851.581.080
14.162.945.664
89.206.248.824
Nm trc
VND
9.813.267.077
52.287.303.514
4.559.926.434
17.474.900.920
23.932.538.784
108.067.936.729
Bo co b phn
Bo co b phn theo lnh vc kinh doanh
Hot ng kinh doanh ch yu ca Cng ty l kinh doanh xng du, do khng trnh by bo
co b phn.
Bo co b phn theo khu vc a l
Cng ty ch hot ng trong khu vc a l Vit Nam.
25
2.
Gi tr hp l ca ti sn v n phi tr ti chnh
Gi tr ghi s
31/12/2011
01/01/2011
VND
VND
Ti sn ti chnh
Tin v cc khon tng tin
Phi thu khch hng v phi thu khc
Ti sn ti chnh sn sng bn
Cng
N phi tr ti chnh
Cc khon vay
Phi tr ngi bn v phi tr khc
Cng
Gi tr hp l
31/12/2011
01/01/2011
VND
VND
38.142.270.504
46.532.179.189
46.863.202.000
131.537.651.693
22.936.221.124
52.632.572.283
48.579.707.000
124.148.500.407
38.142.270.504
46.532.179.189
46.863.202.000
131.537.651.693
22.936.221.124
52.632.572.283
48.579.707.000
124.148.500.407
34.000.000.000
21.332.660.846
55.332.660.846
24.700.000.000
54.431.768.874
79.131.768.874
34.000.000.000
21.332.660.846
55.332.660.846
24.700.000.000
54.431.768.874
79.131.768.874
Gi tr hp l ca cc ti sn ti chnh v n phi tr ti chnh c phn nh theo gi tr m cng c ti chnh c th c chuyn i trong mt giao dch
hin ti gia cc bn c y hiu bit v mong mun giao dch.
Phng php v gi nh sau y c s dng c tnh gi tr hp l :
Tin mt, tin gi ngn hng, cc khon phi thu khch hng, phi tr ngi bn v n phi tr ngn hn khc phn ln xp x vi gi tr ghi s do k hn
ngn hn ca nhng cng c ny.
Gi tr hp l ca cc chng khon nim yt c xc nh trn c s gi giao dch trn th trng chng khon nim yt. i vi cc chng khon cha
nim yt th gi tr hp l c xc nh trn c s gi giao dch bnh qun trn th trng giao dch ca cc cng ty i chng cha nim yt (UpCoM) i
vi cc cng ty ng k giao dch trn th trng giao dch ca cc cng ty i chng cha nim yt, hoc gi trung bnh trn c s gi giao dch c
cung cp ti thiu bi ba cng ty chng khon ti thi im 31/12/2011 i vi cc cng ty cha ng k giao dch trn th trng giao dch ca cc cng
ty i chng. Cc chng khon khng c gi tham kho t cc ngun tin cy th gi tr hp l c ly theo gi tr ghi s.
Gi tr hp l ca cc khon vay c li sut c nh hoc th ni khng xc nh c do khng c thng tin p dng cc m hnh nh gi ph hp.
26
3.
Ti sn m bo
Cng ty khng c ti sn m bo th chp cho n v khc v nm gi ti sn m bo ca n
v khc vo ngy 31/12/2010 v vo ngy 31/12/2011.
4.
Ri ro tn dng
Ri ro tn dng l ri ro m i tc s khng thc hin cc ngha v ca mnh theo quy nh ca
mt cng c ti chnh hoc hp ng khch hng, dn n tn tht v ti chnh. Cng ty c ri ro
tn dng t cc hot ng kinh doanh ca mnh (ch yu i vi cc khan phi thu khch hng)
v t hot ng ti chnh ca mnh bao gm c tin gi ngn hng v cc cng c ti chnh khc.
Phi thu khch hng
Vic qun l ri ro tn dng khch hng ca Cng ty da trn cc chnh sch, th tc v quy trnh
kim sot ca Cng ty c lin quan n vic qun l ri ro tn dng khch hng.
Cc khon phi thu khch hng cha tr thng xuyn c theo di. Cc phn tch v kh nng
lp d phng c thc hin ti ngy lp bo co trn c s tng khch hng i vi cc khch
hng ln. Trn c s ny, Cng ty khng c ri ro tp trung v tn dng.
Tin gi ngn hng
Phn ln tin gi ngn hng ca Cng ty c gi ti cc ngn hng ln c uy tn Vit Nam.
Cng ty nhn thy mc tp trung ri ro tn dng i vi tin gi ngn hng l thp.
5.
Ri ro thanh khon
Ri ro thanh khon l ri ro Cng ty gp kh khn trong vic p ng cc ngha v ti chnh do
tnh trng thiu vn. Ri ro thanh khon ca Cng ty pht sinh ch yu do khng tng xng
trong cc k hn ca ti sn ti chnh v cc khon phi tr ti chnh.
Cng ty gim st ri ro thanh khon bng vic duy tr t l tin mt v cc khon tng ng
tin mc m Ban Tng Gim c cho l h tr ti chnh cho cc hot ng kinh doanh ca
Cng ty v gim thiu nh hng ca nhng thay i cc lung tin.
Thng tin thi hn o hn ca n phi tr ti chnh ca Cng ty da trn cc gi tr thanh ton
cha chit khu theo hp ng nh sau:
T 01 nm
T 01 nm
Cng
tr xung
n 05 nm
S cui nm
Cc khon vay
Phi tr ngi bn
Phi tr khc
S u nm
Cc khon vay
Phi tr ngi bn
Phi tr khc
53.647.128.066
34.000.000.000
8.118.940.993
11.528.187.073
77.829.343.869
24.700.000.000
48.673.532.920
4.455.810.949
1.685.532.780
1.685.532.780
1.302.425.005
1.302.425.005
55.332.660.846
34.000.000.000
8.118.940.993
13.213.719.853
79.131.768.874
24.700.000.000
48.673.532.920
5.758.235.954
27
6.
Ri ro th trng
Ri ro th trng l ri ro m gi tr hp l hoc cc lung tin trong tng li ca cng c ti
chnh s bin ng theo nhng thay i ca gi th trng. Ri ro th trng bao gm 3 loi : Ri
ro ngoi t, ri ro li sut v ri ro v gi khc.
Ri ro ngoi t
Ri ro ngoi t l ri ro m gi tr hp l hoc cc lung tin trong tng li ca cng c ti chnh
s bin ng theo nhng thay di ca t gi hi oi.
Cng ty khng c ri ro ngoi t do vic mua v bn hng ha, dch v c thc hin bng n
v tin t l ng Vit Nam.
Ri ro li sut
Ri ro li sut l ri ro m gi tr hp l hoc cc lung tin trong tng lai ca mt cng c ti
chnh s bin ng do thay i li sut th trng. Ri ro v thay i li sut th trng ca Cng
ty ch yu lin quan n cc khon tin gi ngn hn, cc khon vay.
Cng ty qun l ri ro li sut bng cch theo di cht ch tnh hnh th trng c lin quan xc
nh chnh sch li sut hp l c li cho cc mc ch qun l gii hn ri ro ca Cng ty.
Cng ty khng thc hin phn tch nhy i vi li sut v ri ro do thay i li sut ti ngy
lp bo co l khng ng k.
Ri ro v gi khc
Ri ro v gi khc l ri ro m gi tr hp l hoc cc lung tin trong tng lai ca mt cng c
ti chnh s bin ng theo nhng thay i ca gi th trng ngoi thay i ca li sut v t gi
hi oi.
Cc c phiu do cng ty nm gi c th b nh hng bi cc ri ro v gi tr tng lai ca c
phiu u t. Cng ty qun l ri ro v gi c phiu bng cch thit lp hn mc u t v a
dng ha danh mc u t.
7.
S liu so snh
S liu so snh l s liu trn Bo co ti chnh cho nm ti chnh kt thc ngy 31 thng 12 nm
2010 c Cng ty TNHH Dch v t vn ti chnh K ton v Kim ton Nam Vit kim
ton.
Ngi lp biu
K ton trng
Tng Gim c
Nguyn Hu Hong
Trng c Hnh
28