You are on page 1of 19

<table border='0' cellpadding='3' cellspacing='0'><tr><td

colspan=17></td></tr><tr><td colspan=17></td></tr><tr><td colspan=3 rowspan=3><img


src='http://ra.vcsc.com.vn/Content/assets/img/logo/logo-nav.png' width='173'
height='51' /> </td><td rowspan=3 colspan=15 ><font size='5'><b>Balance
Sheet</b></font></td> </tr></table><table border='0' cellpadding='3'
cellspacing='0'><tr><td></td><td></td><td></td><td></td><td></td></tr></table><tabl
e border='0'><tr><td colspan=25><font style='color:#ff0000;font-size:24px;font-
weight:bold;'>VNM</font> - <font size='3'><b>Vietnam Dairy Products Joint Stock
Company
(<span class="spColor"><a href="/Company?
Exchange=HOSE">HOSE</a></span>| <span class="spColor"><a href="/Company?
IndustryId=200">Consumer Goods</a></span> | <span class="spColorBlack">Food
Products</span> )</b></font></td></tr></table><br/>Unit: x 1000000000
VND<br/><br/><table border="1"><tr><th align="right"></th><th align="right">
2002
</th><th align="right">
2003
</th><th align="right">
2004
</th><th align="right">
2005
</th><th align="right">
2006
</th><th align="right">
2007
</th><th align="right">
2008
</th><th align="right">
2009
</th><th align="right">
2010
</th><th align="right">
2011
</th><th align="right">
2012
</th><th align="right">
2013
</th><th align="right">
2014
</th><th align="right">
2015
</th><th align="right">
2016
</th><th align="right">
2017
</th><th align="right">
2018
</th><th align="right">
2019
</th><th align="right">
2020
</th></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-down"></span><span>CURRENT
ASSETS</span>
</td><td align="right">
-
</td><td align="right">
2,106.86
</td><td align="right">
1,783.32
</td><td align="right">
2,406.48
</td><td align="right">
1,996.39
</td><td align="right">
3,172.43
</td><td align="right">
3,187.60
</td><td align="right">
5,069.16
</td><td align="right">
5,919.80
</td><td align="right">
9,467.68
</td><td align="right">
11,110.61
</td><td align="right">
13,018.93
</td><td align="right">
15,457.99
</td><td align="right">
16,731.88
</td><td align="right">
18,673.83
</td><td align="right">
20,307.43
</td><td align="right">
20,559.76
</td><td align="right">
24,721.57
</td><td align="right">
29,665.73
</td></tr><tr><td>
<i class="hidden"></i>
Cash and cash equivalents
</td><td align="right">
-
</td><td align="right">
592.59
</td><td align="right">
515.69
</td><td align="right">
500.31
</td><td align="right">
156.90
</td><td align="right">
117.82
</td><td align="right">
338.65
</td><td align="right">
426.13
</td><td align="right">
613.47
</td><td align="right">
3,156.52
</td><td align="right">
1,252.12
</td><td align="right">
2,745.65
</td><td align="right">
1,527.88
</td><td align="right">
1,358.68
</td><td align="right">
655.42
</td><td align="right">
963.34
</td><td align="right">
1,522.61
</td><td align="right">
2,665.19
</td><td align="right">
2,111.24
</td></tr><tr><td>
<i class="hidden"></i>
Net Short-term investment
</td><td align="right">
-
</td><td align="right">
100.00
</td><td align="right">
292.17
</td><td align="right">
22.80
</td><td align="right">
306.73
</td><td align="right">
654.49
</td><td align="right">
374.00
</td><td align="right">
2,314.25
</td><td align="right">
1,742.26
</td><td align="right">
736.03
</td><td align="right">
3,909.28
</td><td align="right">
4,167.32
</td><td align="right">
7,469.01
</td><td align="right">
8,668.38
</td><td align="right">
10,453.75
</td><td align="right">
10,561.71
</td><td align="right">
8,673.93
</td><td align="right">
12,435.74
</td><td align="right">
17,313.68
</td></tr><tr><td>
<i class="hidden"></i>
Accounts Receivables
</td><td align="right">
-
</td><td align="right">
812.53
</td><td align="right">
178.45
</td><td align="right">
748.60
</td><td align="right">
511.62
</td><td align="right">
654.72
</td><td align="right">
646.38
</td><td align="right">
728.63
</td><td align="right">
1,124.86
</td><td align="right">
2,169.21
</td><td align="right">
2,246.36
</td><td align="right">
2,728.42
</td><td align="right">
2,777.10
</td><td align="right">
2,685.47
</td><td align="right">
2,866.68
</td><td align="right">
4,591.70
</td><td align="right">
4,639.45
</td><td align="right">
4,503.15
</td><td align="right">
5,187.25
</td></tr><tr><td>
<i class="hidden"></i>
Net Inventories
</td><td align="right">
-
</td><td align="right">
600.33
</td><td align="right">
778.30
</td><td align="right">
1,081.50
</td><td align="right">
965.83
</td><td align="right">
1,669.87
</td><td align="right">
1,775.34
</td><td align="right">
1,311.77
</td><td align="right">
2,351.35
</td><td align="right">
3,272.50
</td><td align="right">
3,472.85
</td><td align="right">
3,217.48
</td><td align="right">
3,554.82
</td><td align="right">
3,810.10
</td><td align="right">
4,521.77
</td><td align="right">
4,021.06
</td><td align="right">
5,525.85
</td><td align="right">
4,983.04
</td><td align="right">
4,905.07
</td></tr><tr><td>
<i class="hidden"></i>
Other current assets
</td><td align="right">
-
</td><td align="right">
1.40
</td><td align="right">
18.71
</td><td align="right">
53.26
</td><td align="right">
55.32
</td><td align="right">
75.54
</td><td align="right">
53.22
</td><td align="right">
288.37
</td><td align="right">
87.85
</td><td align="right">
133.43
</td><td align="right">
230.01
</td><td align="right">
160.06
</td><td align="right">
129.18
</td><td align="right">
209.25
</td><td align="right">
176.20
</td><td align="right">
169.62
</td><td align="right">
197.93
</td><td align="right">
134.43
</td><td align="right">
148.48
</td></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-down"></span><span>NON-CURRENT
ASSETS</span>
</td><td align="right">
-
</td><td align="right">
524.71
</td><td align="right">
773.11
</td><td align="right">
1,491.46
</td><td align="right">
1,604.14
</td><td align="right">
2,252.68
</td><td align="right">
2,779.35
</td><td align="right">
3,412.88
</td><td align="right">
4,853.23
</td><td align="right">
6,114.99
</td><td align="right">
8,587.26
</td><td align="right">
9,856.48
</td><td align="right">
10,312.15
</td><td align="right">
10,746.30
</td><td align="right">
10,704.83
</td><td align="right">
14,359.88
</td><td align="right">
16,806.35
</td><td align="right">
19,978.31
</td><td align="right">
18,766.75
</td></tr><tr><td>
<i class="hidden"></i>
Long-term receivables
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
4.24
</td><td align="right">
4.02
</td><td align="right">
0.86
</td><td align="right">
0.76
</td><td align="right">
0.48
</td><td align="right">
8.82
</td><td align="right">
0.02
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
0.74
</td><td align="right">
21.97
</td><td align="right">
20.90
</td><td align="right">
21.86
</td><td align="right">
53.77
</td><td align="right">
88.44
</td><td align="right">
21.17
</td><td align="right">
19.97
</td></tr><tr><td>
<i class="hidden"></i>
Fixed assets
</td><td align="right">
-
</td><td align="right">
226.26
</td><td align="right">
558.26
</td><td align="right">
757.37
</td><td align="right">
1,071.98
</td><td align="right">
1,646.96
</td><td align="right">
1,936.92
</td><td align="right">
2,524.96
</td><td align="right">
3,428.57
</td><td align="right">
5,044.76
</td><td align="right">
8,042.30
</td><td align="right">
8,918.42
</td><td align="right">
8,086.40
</td><td align="right">
8,214.13
</td><td align="right">
8,321.05
</td><td align="right">
10,609.31
</td><td align="right">
13,365.35
</td><td align="right">
14,893.54
</td><td align="right">
13,853.81
</td></tr><tr><td>
<i class="hidden"></i>
Investment in properties
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
27.49
</td><td align="right">
27.49
</td><td align="right">
100.82
</td><td align="right">
100.67
</td><td align="right">
96.71
</td><td align="right">
149.45
</td><td align="right">
147.73
</td><td align="right">
142.37
</td><td align="right">
136.97
</td><td align="right">
95.27
</td><td align="right">
90.25
</td><td align="right">
62.02
</td><td align="right">
60.00
</td></tr><tr><td>
<i class="hidden"></i>
Long-term investment
</td><td align="right">
-
</td><td align="right">
148.13
</td><td align="right">
180.97
</td><td align="right">
609.96
</td><td align="right">
413.90
</td><td align="right">
401.02
</td><td align="right">
570.66
</td><td align="right">
602.48
</td><td align="right">
1,141.80
</td><td align="right">
846.71
</td><td align="right">
284.43
</td><td align="right">
318.31
</td><td align="right">
671.34
</td><td align="right">
940.37
</td><td align="right">
613.81
</td><td align="right">
555.50
</td><td align="right">
1,068.66
</td><td align="right">
986.68
</td><td align="right">
973.44
</td></tr><tr><td>
<i class="hidden"></i>
Goodwill
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
19.56
</td><td align="right">
15.50
</td><td align="right">
13.66
</td><td align="right">
174.46
</td><td align="right">
160.71
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td></tr><tr><td>
<i class="hidden"></i>
Other non-current assets
</td><td align="right">
-
</td><td align="right">
150.33
</td><td align="right">
29.64
</td><td align="right">
120.11
</td><td align="right">
117.40
</td><td align="right">
203.94
</td><td align="right">
243.81
</td><td align="right">
249.12
</td><td align="right">
162.46
</td><td align="right">
107.34
</td><td align="right">
150.15
</td><td align="right">
295.11
</td><td align="right">
495.01
</td><td align="right">
584.86
</td><td align="right">
618.03
</td><td align="right">
1,117.46
</td><td align="right">
1,325.40
</td><td align="right">
3,071.06
</td><td align="right">
2,796.90
</td></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-right"></span><span>TOTAL
ASSETS</span>
</td><td align="right">
-
</td><td align="right">
2,631.57
</td><td align="right">
2,556.42
</td><td align="right">
3,897.94
</td><td align="right">
3,600.53
</td><td align="right">
5,425.12
</td><td align="right">
5,966.96
</td><td align="right">
8,482.04
</td><td align="right">
10,773.03
</td><td align="right">
15,582.67
</td><td align="right">
19,697.87
</td><td align="right">
22,875.41
</td><td align="right">
25,770.14
</td><td align="right">
27,478.18
</td><td align="right">
29,378.66
</td><td align="right">
34,667.32
</td><td align="right">
37,366.11
</td><td align="right">
44,699.87
</td><td align="right">
48,432.48
</td></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-down"></span><span>LIABILITIES</span>
</td><td align="right">
-
</td><td align="right">
1,069.53
</td><td align="right">
704.18
</td><td align="right">
1,651.02
</td><td align="right">
862.15
</td><td align="right">
1,073.23
</td><td align="right">
1,154.43
</td><td align="right">
1,808.93
</td><td align="right">
2,808.60
</td><td align="right">
3,105.47
</td><td align="right">
4,204.77
</td><td align="right">
5,307.06
</td><td align="right">
5,969.90
</td><td align="right">
6,554.26
</td><td align="right">
6,972.71
</td><td align="right">
10,794.26
</td><td align="right">
11,094.74
</td><td align="right">
14,968.62
</td><td align="right">
14,785.36
</td></tr><tr><td>
<i class="hidden"></i>
Current liabilities
</td><td align="right">
-
</td><td align="right">
955.78
</td><td align="right">
672.91
</td><td align="right">
1,581.15
</td><td align="right">
754.36
</td><td align="right">
933.36
</td><td align="right">
972.50
</td><td align="right">
1,552.61
</td><td align="right">
2,645.01
</td><td align="right">
2,946.54
</td><td align="right">
4,144.99
</td><td align="right">
4,956.40
</td><td align="right">
5,453.28
</td><td align="right">
6,004.32
</td><td align="right">
6,457.50
</td><td align="right">
10,195.56
</td><td align="right">
10,639.59
</td><td align="right">
14,442.85
</td><td align="right">
14,212.65
</td></tr><tr><td>
<i class="hidden"></i>
Long-term liabilities
</td><td align="right">
-
</td><td align="right">
113.76
</td><td align="right">
31.26
</td><td align="right">
69.87
</td><td align="right">
107.79
</td><td align="right">
139.87
</td><td align="right">
181.93
</td><td align="right">
256.32
</td><td align="right">
163.58
</td><td align="right">
158.93
</td><td align="right">
59.78
</td><td align="right">
350.66
</td><td align="right">
516.62
</td><td align="right">
549.94
</td><td align="right">
515.21
</td><td align="right">
598.70
</td><td align="right">
455.15
</td><td align="right">
525.77
</td><td align="right">
572.71
</td></tr><tr><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-down"></span><span>OWNER'S
EQUITY</span>
</td><td align="right">
-
</td><td align="right">
1,562.04
</td><td align="right">
1,852.25
</td><td align="right">
2,246.92
</td><td align="right">
2,738.38
</td><td align="right">
4,315.94
</td><td align="right">
4,761.91
</td><td align="right">
6,637.74
</td><td align="right">
7,964.44
</td><td align="right">
12,477.21
</td><td align="right">
15,493.10
</td><td align="right">
17,545.49
</td><td align="right">
19,680.28
</td><td align="right">
20,923.92
</td><td align="right">
22,405.95
</td><td align="right">
23,873.06
</td><td align="right">
26,271.37
</td><td align="right">
29,731.26
</td><td align="right">
33,647.12
</td></tr><tr><td>
<i class="hidden"></i>
Capital and Reserves
</td><td align="right">
-
</td><td align="right">
1,560.50
</td><td align="right">
1,814.96
</td><td align="right">
2,154.59
</td><td align="right">
2,683.70
</td><td align="right">
4,224.32
</td><td align="right">
4,665.71
</td><td align="right">
6,455.47
</td><td align="right">
7,964.44
</td><td align="right">
12,477.21
</td><td align="right">
15,493.10
</td><td align="right">
17,545.49
</td><td align="right">
19,680.28
</td><td align="right">
20,923.92
</td><td align="right">
22,405.95
</td><td align="right">
23,873.06
</td><td align="right">
26,271.37
</td><td align="right">
29,731.26
</td><td align="right">
33,647.12
</td></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
Other Reserves
</td><td align="right">
-
</td><td align="right">
2.81
</td><td align="right">
26.36
</td><td align="right">
56.63
</td><td align="right">
88.14
</td><td align="right">
136.31
</td><td align="right">
175.28
</td><td align="right">
294.35
</td><td align="right">
353.07
</td><td align="right">
556.11
</td><td align="right">
588.40
</td><td align="right">
833.96
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td></tr><tr style="font-weight:bold;"><td>
<i class="hidden"></i>
Undistributed earnings
</td><td align="right">
-
</td><td align="right">
42.09
</td><td align="right">
156.66
</td><td align="right">
340.47
</td><td align="right">
371.24
</td><td align="right">
525.76
</td><td align="right">
803.04
</td><td align="right">
892.34
</td><td align="right">
1,909.02
</td><td align="right">
4,177.45
</td><td align="right">
5,198.76
</td><td align="right">
6,149.81
</td><td align="right">
7,157.70
</td><td align="right">
5,391.80
</td><td align="right">
5,591.83
</td><td align="right">
5,736.92
</td><td align="right">
7,155.43
</td><td align="right">
7,875.46
</td><td align="right">
6,909.73
</td></tr><tr><td>
<i class="hidden"></i>
Budget sources and other funds
</td><td align="right">
-
</td><td align="right">
1.54
</td><td align="right">
37.29
</td><td align="right">
92.33
</td><td align="right">
54.68
</td><td align="right">
91.62
</td><td align="right">
96.20
</td><td align="right">
182.27
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td></tr><tr><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-right"></span><span>MINORITY
INTERESTS</span>
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
35.95
</td><td align="right">
50.61
</td><td align="right">
35.37
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
22.86
</td><td align="right">
119.95
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td><td align="right">
-
</td></tr><tr><td>
<i class="hidden"></i>
<span class="fa fa-chevron-circle-right"></span><span>TOTAL OWNER'S
EQUITY AND LIABILITIES</span>
</td><td align="right">
-
</td><td align="right">
2,631.57
</td><td align="right">
2,556.42
</td><td align="right">
3,897.94
</td><td align="right">
3,600.53
</td><td align="right">
5,425.12
</td><td align="right">
5,966.96
</td><td align="right">
8,482.04
</td><td align="right">
10,773.03
</td><td align="right">
15,582.67
</td><td align="right">
19,697.87
</td><td align="right">
22,875.41
</td><td align="right">
25,770.14
</td><td align="right">
27,478.18
</td><td align="right">
29,378.66
</td><td align="right">
34,667.32
</td><td align="right">
37,366.11
</td><td align="right">
44,699.87
</td><td align="right">
48,432.48
</td></tr></table><table border='0' cellpadding='3'
cellspacing='0'><tr><td colspan=15></td></tr><tr><td colspan=15></td></tr><tr><td
colspan=15><b>HEAD OFFICE</b></td></tr>
<tr><td colspan=15>Bitexco Financial Tower, 15th Floor, 2 Hai Trieu Street,
District 1, HCMC</td></tr>
<tr><td colspan=15>Tel: +84 8 3914 3588 - Fax: +84 8 3914 3209</td></tr>
<tr><td colspan=15></td></tr>
<tr><td colspan=15><b>HANOI BRANCH</b></td></tr>
<tr><td colspan=15>109 Tran Hung Dao, Hoan Kiem District, Hanoi</td></tr>
<tr><td colspan=15>Tel: +84 4 6262 6999 - Fax: +84 4 6278 2688</td></tr>
<tr><td colspan=15></td></tr>
<tr><td colspan=15><b>HO CHI MINH CITY BRANCHES</b></td></tr>
<tr><td colspan=15>1- Vinatex Building, 3rd Floor , 10 Nguyen Hue,     District 1,
HCMC</td></tr>
<tr><td colspan=15>&nbsp;Tel: +84 8 3914 3588 - Fax: +84 8 3914 3209</td></tr>
<tr><td colspan=15>2- 236-238 Nguyen Cong Tru, District 1, HCMC</td></tr>
<tr><td colspan=15>&nbsp; Tel: +84 8 3914 3588 - Fax: +84 8 3821 6186</td></tr>
<tr><td colspan=15></td></tr>
<tr><td colspan=15>Copyright © 2008 Viet Capital Securities. All Rights Reserved.
ICP License No.15/Gp-TTDT.MoIC - Issued on July 29, 2008</td></tr>
<tr><td colspan=15><a href='http://stoxplus.com/'>Data is 1 minute delayed.
Fundamental data is updated at the end the of trading day. Fundamental company data
including profile, financials, ratios, corporate actions data, corporate events and
real-time news provided by StoxPlus Corporation.</a></td></tr>

</table>

You might also like