Gross margin operating margin

;m7KXұQ3K~,+X\ӋQ ĈӗQJ3K~7ӍQK%uQK 3KѭӟF doruco.com.vn 6ӕ&3ÿDQJOѭXKjQK WULӋX 7әQJTXDQ KyDFKҩW &{QJW\&әSKҫQ&DR6XĈӗQJ3K~ '258&2 OjPӝWF{QJW\KRҥWÿӝQJWURQJOƭQKYӵFWUӗQJWUӑWNKDL WKiFYjFKӃELӃQFDRV

;m7KXұQ3K~,+X\ӋQ ĈӗQJ3K~7ӍQK%uQK

3KѭӟF doruco.com.vn

6ӕ&3ÿDQJOѭXKjQK WULӋX

7әQJTXDQ

KyDFKҩW

&{QJW\&әSKҫQ&DR6XĈӗQJ3K~'258&2OjPӝWF{QJW\KRҥWÿӝQJWURQJOƭQKYӵFWUӗQJWUӑWNKDL

WKiFYjFKӃELӃQFDRVX6RYӟLTX\P{FӫDFiFF{QJW\NKiFWURQJQJjQKWKu'258&2OjPӝWF{QJW\

WѭѫQJÿӕLOӟQ9ӟLGLӋQWtFKWUrQKDFDRVXWURQJÿyKѫQKDÿmÿѭDYjRNKDLWKiFVҧQOѭӧQJ

KjQJQăPWUrQWҩQVҧQSKҭPFDRVXQJX\rQOLӋXFiFORҥL6ҧQSKҭPFDRVXFӫD&{QJW\ÿҥWWLrX

FKXҭQFӫD9LӋW1DPYj4XӕFWӃ6ҧQSKҭPFDRVXFӫD&{QJW\FzQÿѭӧFWLrXWKөӣFiFQѭӟFFKkXÆXQKѭ

3KiS%Ӎ+j/DQ$QK7k\EDQQKD6ORYDNLD«+jQTXӕF7UXQJTXӕF0ӻ

%LӇXÿӗJLi

Giá:

37.70 *LiFDRQKҩWWXҫQ

*LiWKҩSQKҩWWXҫQ 36.38

44.72

&KӍVӕÿӏQKJLi

Doanh thu - Sales Per Share (TTM) 24,440.10

*LiWUӏVәViFK%RRN9DOXH054 56,536.60

'ӳOLӋXWUrQPӛLFәSKLӃX

.KҧQăQJVLQKOӧL

/ӧLQKXұQWUrQWәQJWjLVҧQ52$

770

9.29 /ӧLQKXұQWUrQYӕQÿҫXWѭ52,&

770

8.61

/ӧLQKXұQWUrQYӕQ&6+52(

770

12.80

+LӋXTXҧTXҧQOê

7әQJQӧWUrQYӕQ&6+7RWDO

'HEW(TXLW\054

0.10

7әQJQӧWUrQWәQJWjLVҧQ7RWDO

'HEW$VVHWV054

0.19

.KҧQăQJWKDQKWRiQWӭFWKӡL

&XUUHQW5DWLR054

5.38

.KҧQăQJWKDQKWRiQQKDQK

4XLFN5DWLR054

4.28

6ӭFPҥQKWjLFKtQK

&әWӭFWUrQPӛLFәSKLӃX'LYLGHQG SHU6KDUH054

-7ӍOӋWUҧFәWӭF3D\RXW5DWLR054

-/mLFәWӭF'LYLGHQG<LHOG

-7K{QJWLQFәWӭF

TTM: TXêJ̯QQK̭W MRQ: 4XêJ̯QQK̭W

1ăPWjLFKtQKJ̯QQK̭W4XêJ̯QQK̭W47KiQJN͇WWK~FQăPWjLFKtQK7KiQJ

TTM: TXêJ̯QQK̭W MRQ: 4XêJ̯QQK̭W

1ăPWjLFKtQKJ̯QQK̭W4XêJ̯QQK̭W47KiQJN͇WWK~FQăPWjLFKtQK7KiQJ

7̭WF̫FiFFK͑WLrXWKHRQăPÿ˱ͫFWtQKÿ͇QWKͥLÿL͋PN͇WWK~FQăPWjLFKtQKJ̯QQK̭W

7̭WF̫FiFFK͑WLrXWKHRTXêÿ˱ͫFWtQKÿ͇QWKͥLÿL͋PN͇WWK~FTXêJ̯QQK̭W

&iFFKӍWLrXFKtQK

6ӭFPҥQKWjLFKtQK)LQDQFLDO6WUHQJWK

2011 2012 2013 MRQ 7%1ăP

.K̫QăQJWKDQKWRiQQKDQK4XLFN5DWLRĈ˱ͫFWtQKE̹QJ7L͉QP̿W&iFNKR̫Qÿ̯XW˱QJ̷QK̩Q&iF

NKR̫QSK̫LWKXQJ̷QK̩Q7͝QJFiFNKR̫QSK̫LWU̫QJ̷QK̩QWURQJFQJP͡WWKͥLNǤEiRFiR

.K̫QăQJWKDQKWRiQKL͏QWKͥL&XUUHQW5DWLRĈ˱ͫFWtQKE̹QJ7jLV̫QQJ̷QK̩Q&iFNKR̫QQͫQJ̷Q

K̩QWURQJFQJP͡WWKͥLNǤEiRFiR

1ͫGjLK̩QWUrQY͙QFKͯ7͝QJFiFNKR̫QQͫGjLK̩Q7͝QJY͙Q&KͯVͧKͷX

7͝QJQͫWUrQY͙QFKͯ7͝QJFiFNKR̫QQͫ7͝QJY͙Q&KͯVͧKͷXWURQJFQJP͡WWKͥLNǤEiRFiR

.KҧQăQJVLQKOӡL3URILWDELOLW\

2011 2012 2013 TTM 7%1ăP

6ͱFP̩QKWjLFKtQKÿiQKJLiPͱFÿ͡UͯLURWURQJNLQKGRDQK 0͡WGRDQKQJKL͏SP̩QK[pWWKHRTXDQÿL͋PWjLFKtQKOjGRDQK QJKL͏SFyPͱFÿ͡UͯLURWURQJNLQKGRDQKWK̭S.K̫QăQJ 7KDQKWRiQQKDQK4XLFN5DWLRSK̫QiQKPͱFÿ͡W˱˯QJTXDQ JLͷDWL͉QP̿WYjFiFNKR̫QÿkXW˱QJ̷QK̩QFiFNKR̫Qÿ̯XW˱ FyWK͋FKX\͋Qÿ͝LWKjQKWL͉QP̿WP͡WFiFKQKDQKFKyQJYͣL FiFNKR̫QQͫWjLFKtQKÿ͇QK̩QWURQJYzQJQăP

.K̫QăQJWKDQKWRiQKL͏QWKͥL&XUUHQW5DWLRSK̫QiQKPͱF ÿ͡W˱˯QJTXDQJLͷDFiFNKR̫QSK̫LWU̫WURQJYzQJP͡WQăP YͣLWL͉QP̿WW̩LTXͿYjFiFGzQJWL͉QYjRQK˱FiFNKR̫QSK̫L WKXWURQJYzQJQăP

&K͑WLrX1ͫGjLK̩Q9͙QFKͯVͧKͷX/7'HEW(TXLW\ÿiQKJLi F˯VͧQ͉QW̫QJWjLV̫QFͯDGRDQKQJKL͏S&K͑WLrXQj\E̹QJ FyQJKƭDOjQͫGjLK̩QYjY͙QFKͯVͧKͷXW˱˯QJÿ˱˯QJQKDX &K͑WLrXQj\FjQJQK͗FjQJW͙W

&K͑WLrXW͝QJQͫ9͙QFKͯEDRJ͛PF̫QͫGjLK̩QYjQͫQJ̷Q K̩Q

*URVVPDUJLQ&KREL͇WWͽO͏GRDQKWKXFzQO̩LVDXNKLÿm WUͳWRjQE͡FKLSKtWU͹FWL͇Sÿ͋V̫Q[X̭WUDKRjQJKyDYjG͓FK Yͭ

2SHUDWLQJ3URILWYj2SDUDWLQJ0DUJLQ/̯QWKHRTXiWUuQKWͳ GRDQKWKXWͣLFiFFK͑WLrXTXDQWU͕QJNKiFWURQJEiRFiRN͇W TX̫NLQKGRDQK7ͳ/ͫLQKX̵QELrQWL͇SWͭFWUͳÿLFiFNKR̫Q FKLSKtJLiQWL͇SQK˱FKLSKtKR̩Wÿ͡QJFKXQJFKLSKtWU̫ O˱˯QJE͡SK̵QTX̫QOê

7ͽO͏OͫLQKX̵QELrQ3URILW0DUJLQFKRE̩QEL͇WEDRQKLrX SK̯QWUăPGRDQKWKXVͅFzQO̩LVDXNKLÿmWUͳÿLW̭WF̫FiFFKL SKtEDRJ͛PF̫FKLSKtOmLYD\YjWKX͇WKXQK̵SGRDQK QJKL͏SHV

*URVV0DUJLQ&K͑WLrXQj\ÿRO˱ͥQJWͽO͏GRDQKWKXFzQO̩LVDXNKLÿmWKDQKWRiQWRjQE͡FKLSKtWU͹F

WL͇S&K͑WLrXQj\ÿ˱ͫFWtQKE̹QJFiFKO̭\'RDQKWKXWKX̯Q*LiY͙QKjQJEiQ'RDQKWKXWKX̯Q[



2SHUDWLQJ0DUJLQ&K͑WLrXQj\ÿRO˱ͥQJWͽO͏GRDQKWKXFzQO̩LVDXNKLÿmWKDQKWRiQWRjQE͡FKLSKt

KR̩Wÿ{QJM&K͑WLrXQj\ÿ˱ͫFWtQKE̹QJFiFKO̭\7KXQK̵SWͳKR̩Wÿ͡QJ7͝QJGRDQKWKX[

1HW3URILW0DUJLQ&zQÿ˱ͫFJ͕LOj5HWXUQ2Q6DOHV&K͑WLrXQj\Oj/ͫLQKX̵QVDXWKX͇7͝QJGRDQKWKX

WURQJFQJP͡WWKͥLNǤYjÿ˱ͫFWUuQKEj\WKHRWͽO͏

,QWHUHVW&RYHUDJH K̫QăQJKRjQWU̫OmLYD\7KXQK̵SKR̩Wÿ͡QJ/mLYD\SK̫LWU̫WURQJFQJWKͥLNǤ

+LӋXTXҧTXҧQOê0DQDJHPHQW(IIHFWLYHQHVV

3 Year Average

+L͏XTX̫KR̩Wÿ͡QJFͯDF{QJW\FyWK͋ÿ˱ͫFÿRO˱ͥQJWU͹F WL͇SWK{QJTXDOͫLQKX̵QWUrQW͝QJWjLV̫QFͯDQy52$OͫL QKX̵QWUrQW͝QJWjLV̫Qÿ˱ͫFWtQKE̹QJFiFKO̭\OͫLQKX̵Q UzQJVDXWKX͇FKLDFKREuQKTXkQW͝QJWjLV̫QFͯDGRDQK QJKL͏SYjÿ˱ͫFWtQKWKHRWͽO͏

52$ÿiQKJLiNK̫QăQJFͯDEDQOmQKÿ̩R&{QJW\WURQJYL͏F V͵GͭQJWjLV̫QFͯDF{QJW\ÿ͋W̩RUDOͫLQKX̵Q1yOjP͡WFK͑ WLrXÿRO˱ͥQJKL͏XTX̫KR̩Wÿ͡QJW͙WK˯Q52(52(FK͑FKR EL͇WEDRQKLrXOͫLQKX̵Qÿ˱ͫFW̩RUDWͳO˱ͫQJY͙QFKͯVͧKͷX ÿ˱ͫFÿ̯XW˱QK˱QJNK{QJWtQKÿ͇QWjLWUͫWͳFiFNKR̫QYD\ 52$WK˱ͥQJÿ˱ͫFV͵GͭQJÿ͋ÿiQKJLiFiF1JkQKjQJOj GRDQKQJKL͏SFyO˱ͫQJWjLV̫QṶWOͣQ

/ͫLQKX̵QWUrQ7͝QJWjLV̫Q52$Ĉ˱ͫFWtQKE̹QJFiFKO̭\OͫLQKX̵QUzQJVDXWKX͇FKLD

FKREuQKTXkQW͝QJWjLV̫QFͯDGRDQKQJKL͏SYjÿ˱ͫFWtQKWKHRWͽO͏

/ͫLQKX̵QWUrQ9͙QFKͯVͧKͷX52(Ĉ˱ͫFWtQKE̹QJFiFKO̭\OͫLQKX̵QUzQJVDXWKX͇

FKLDFKREuQKTXkQJLiWU͓Y͙QFKͯVͧKͷXYjÿ˱ͫFWtQKWKHRWͽO͏

/ͫLQKX̵QWUrQ9͙Qÿ̯XW˱52,&Ĉ˱ͫFWtQKE̹QJFiFKO̭\OͫLQKX̵QJ͡SWUͳÿLFKLSKt

TX̫QOêYjFKLSKtEiQKjQJVDXÿyQKkQYͣLWKX͇VX̭WU͛LFKLDFKR9͙Qÿ̯XW˱Yjÿ˱ͫF

WtQKWKHRWͽO͏7URQJÿy9͙Qÿ̯XW˱ 7͝QJWjLV̫Q7͝QJQͫQJ̷QK̩Q

/ͫLQKX̵QWUrQY͙Qÿ̯XW˱5HWXUQRI,QYHVWHG&DSLWDO52,& SK̫QiQKNK̫QăQJV͵GͭQJY͙Qÿ̯XW˱ÿ͋W̩RUDOͫLQKX̵Q FͯDGRDQKQJKL͏S

TTM: TXêJ̯QQK̭W MRQ: 4XêJ̯QQK̭W

1ăPWjLFKtQKJ̯QQK̭W4XêJ̯QQK̭W47KiQJN͇WWK~FQăPWjLFKtQK7KiQJ

7̭WF̫FiFFK͑WLrXWKHRQăPÿ˱ͫFWtQKÿ͇QWKͥLÿL͋PN͇WWK~FQăPWjLFKtQKJ̯QQK̭W

1JX͛QGͷOL͏X6WRFNEL]YQ

7̭WF̫FiFFK͑WLrXWKHRTXêÿ˱ͫFWtQKÿ͇QWKͥLÿL͋PN͇WWK~FTXêJ̯QQK̭W

&iFFKӍWLrXFKtQKWLӃSWKHR

7K{QJWLQWUrQPӛLFәSKLӃX3HU6KDUH'DWD

Earning Per Share 18,662.55 12,552.30 8,620.53 6,810.22

7K{QJWLQWUrQP͟LF͝SKL͇XTXDQWU͕QJQK̭WOj/ͫLQKX̵QWUrQ P͟LF͝SKL͇X(36Ĉk\OjSK̯QOͫLQKX̵QPjF{QJW\SKkQ E͝FKRP͟LF͝SK̯QWK{QJWK˱ͥQJÿDQJÿ˱ͫFO˱XKjQKWUrQWK͓ WU˱ͥQJ(36ÿ˱ͫFFRLQK˱P͡WFK͑V͙WK͋KL͏QNK̫QăQJWKXOͫL QKX̵QFͯDGRDQKQJKL͏SYjOjEL͇QV͙K͇WVͱFTXDQWU͕QJ WURQJYL͏FWtQKWRiQJLiF͝SKL͇X

(DUQLQJ3HU6KDUH(36F˯E̫Q7KXQK̵SF˯E̫QWUrQF͝SKL͇Xÿ˱ͫFWtQKE̹QJFiFKO̭\

7͝QJWKXQK̵SVDXWKX͇VDXNKLÿmWUͳTX\͉QOͫLFͯDF͝ÿ{QJWKL͋XV͙FKLDFKRV͙O˱ͫQJF͝

SKL͇XO˱XKjQKÿmÿL͉XFK͑QKÿ˱ͫFWtQKE̹QJV͙O˱ͫQJF͝SKL͇XO˱XKjQKWUXQJEuQKWURQJ

TXêJ̯QQK̭WYͣLWU͕QJV͙WKͥLJLDQ

368.94 539.75

802.49

-1.08 -1.49

0.47

367.86 538.26

802.96

3.20

-0.00

37.56 50.46

68.25

408.62 588.72

871.21

6.84 11.61

9.36

5.19 2.65

2.17

12.03 14.26

11.53

401.25 577.36

865.09

55.68 54.18

85.41

18.21 14.44

14.38

5.49 3.06

2.55

22.85 5.32

8.44

73.04 97.99

107.10

424.95 553.31

866.22

675.17 823.64

970.98

1,100.12 1,376.95

1,837.20

5.56 7.69

0.00

1,105.68 1,384.64

1,837.20

2013 2012

2011

/167VDXNKLÿLӅXFKӍQK/ӧLtFKFӫD&Ĉ76Yj&ә

WӭFѭXÿmL

/ӧLtFKFӫDFәÿ{QJWKLӇXVӕYjFәWӭFѭXÿmL

/ӧLQKXұQVDXWKXӃWKXQKұSGRDQKQJKLӋS

&KLSKtWKXӃ71'1KRmQOҥL

&KLSKtWKXӃ71'1KLӋQKjQK

7әQJOӧLQKXұQNӃWRiQWUѭӟFWKXӃ

/ӧLQKXұQNKiF

Chi phí khác

Chi phí tài chính

/ӧLQKXұQWKXҫQWӯKRҥWÿӝQJNLQKGRDQK

&KLSKtTXҧQOêGRDQKQJKLӋS

Chi phí bán hàng

7URQJÿy&KLSKtOmLYD\

Chi phí tài chính

'RDQKWKXKRҥWÿӝQJWjLFKtQK

/ӧLQKXұQJӝS

*LiYӕQKjQJEiQ

'RDQKWKXWKXҫQ

&iFNKRҧQJLҧPWUӯGRDQKWKX

7әQJGRDQKWKXKRҥWÿӝQJNLQKGRDQK

Ĉ˯QY͓91Ĉ

%È2&È2.ӂ748Ҧ6;.'+¬1*1Ă0

0.00 0.00

0.00

423.05 84.22

28.91

2,298.60 2,179.99

1,910.11

2,298.60 2,179.99

1,910.11

220.76 179.76

158.22

385.84 377.20

332.84

606.60 556.96

491.06

3,328.25 2,821.17

2,430.08

3,328.25 2,821.17

2,430.08

10.75 4.24

0.78

181.52 447.72

430.07

-4.53 -2.25

-0.62

53.20 49.94

20.20

48.66 47.69

19.59

960.33 286.04

247.52

-0.01 -0.06

-0.04

0.08 0.07

0.06

0.07 0.01

0.02

0.00 0.00

0.00

0.00 0.00

0.00

0.00 0.00

0.00

-369.01 -313.13

-269.10

1,010.57 830.42

658.44

641.56 517.29

389.34

1,601.95 803.34

636.88

0.00 0.00

0.00

1,842.88 1,302.99

1,087.31

75.56 74.26

26.43

254.08 225.84

192.24

130.73 177.36

131.48

262.85 394.28

170.16

762.15 646.45

822.46

1,485.37 1,518.18

1,342.76

2013 2012

2011

1JXӗQNLQKSKtYjTXӻNKiF

/ӧLtFKFӫDFәÿ{QJWKLӇXVӕ

9ӕQFKӫVӣKӳX

%1JXӗQYӕQFKӫVӣKӳX

1ӧGjLKҥQ

1ӧQJҳQKҥQ

$1ӧSKҧLWUҧ

1*8Ӗ19Ӕ1

7Ә1*&Ӝ1*7¬,6Ҧ1

7jLVҧQGjLKҥQNKiF

&iFNKRҧQÿҫXWѭWjLFKtQKGjLKҥQ

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

%ҩWÿӝQJVҧQÿҫXWѭ

&KLSKt[k\GӵQJFѫEҧQGӣGDQJ

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKY{KuQK

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKWKXrWjLFKtQK

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKKӳXKuQK

7jLVҧQFӕÿӏQK

&iFNKRҧQSKҧLWKXGjLKҥQ

%7jLVҧQFӕÿӏQKYjÿҫXWѭGjLKҥQ

7jLVҧQQJҳQKҥQNKiF

+jQJWӗQNKR

&iFNKRҧQSKҧLWKXQJҳQKҥQ

&iFNKRҧQÿҫXWѭWjLFKtQKQJҳQKҥQ

7LӅQYjFiFNKRҧQWѭѫQJÿѭѫQJWLӅQ

$7jLVҧQOѭXÿӝQJYjÿҫXWѭQJҳQKҥQ

7¬,6Ҧ1

Ĉ˿QYͣ91Ĉ

6

%Ҧ1*&Æ1ĈӔ,.ӂ72È1+¬1*1Ă0

73.42 27.61

46.94 139.02

76.07

-0.14 -0.17

-0.23 0.72

-0.01

73.28 27.44

46.71 139.74

76.06

0.00 0.00

0.00 0.00

0.00

18.42 8.50

5.75 13.87

5.20

91.70 35.94

52.45 153.62

81.26

2.18 1.72

0.24 0.90

1.34

2.00 1.63

0.21 3.20

2.31

4.19 3.35

0.45 4.10

3.65

89.45 34.28

52.00 151.78

79.72

13.76 11.83

11.50 18.69

11.18

3.92 3.81

3.25 7.08

4.42

1.11 0.95

1.44 0.50

1.36

3.96 1.51

1.17 11.25

14.53

9.44 16.96

12.79 26.24

6.89

101.64 34.47

55.13 162.56

102.97

215.01 117.77

121.12 222.25

220.61

101.64 34.47

55.13 162.56

102.97

0.53 0.15

0.39 1.84

2.00

317.18 152.39

176.64 386.65

325.57

Q3/2014 Q2/2014

Q1/2014 Q4/2013

Q3/2013

/167VDXNKLÿLӅXFKӍQK/ӧLtFKFӫD&Ĉ76

Yj&әWӭFѭXÿmL

/ӧLtFKFӫDFәÿ{QJWKLӇXVӕYjFәWӭFѭXÿmL

/ӧLQKXұQVDXWKXӃWKXQKұSGRDQKQJKLӋS

&KLSKtWKXӃ71'1KRmQOҥL

&KLSKtWKXӃ71'1KLӋQKjQK

7әQJOӧLQKXұQNӃWRiQWUѭӟFWKXӃ

/ӧLQKXұQNKiF

Chi phí khác

Chi phí tài chính

/ӧLQKXұQWKXҫQWӯKRҥWÿӝQJNLQKGRDQK

&KLSKtTXҧQOêGRDQKQJKLӋS

Chi phí bán hàng

7URQJÿy&KLSKtOmLYD\

Chi phí tài chính

'RDQKWKXKRҥWÿӝQJWjLFKtQK

/ӧLQKXұQJӝS

*LiYӕQKjQJEiQ

'RDQKWKXWKXҫQ

&iFNKRҧQJLҧPWUӯGRDQKWKX

7әQJGRDQKWKXKRҥWÿӝQJNLQKGRDQK

Ĉ˯QY͓91Ĉ

%È2&È2.ӂ748Ҧ6;.'+¬1*48é

0.00 0.00

0.00 0.00

0.00

434.45 423.80

420.15 86.60

85.26

2,268.57 2,199.72

2,343.86 2,289.48

2,218.64

2,268.57 2,199.72

2,343.86 2,289.48

2,218.64

367.11 329.79

223.77 210.53

225.07

257.30 360.14

269.26 295.71

326.90

624.42 689.93

493.03 506.25

551.97

3,327.45 3,313.45

3,257.03 2,882.33

2,855.87

3,327.45 3,313.45

3,257.03 2,882.33

2,855.87

9.16 9.55

10.11 8.73

7.09

187.72 193.66

183.14 566.29

529.15

-6.35 -5.74

-5.14 -4.53

-3.94

55.17 54.55

54.40 53.56

53.54

48.82 48.81

49.27 49.03

49.60

1,035.31 995.05

973.82 301.39

286.05

-0.02 -0.02

-0.02 0.00

0.00

0.08 0.08

0.08 0.00

0.00

0.05 0.06

0.06 0.00

0.00

0.00 0.00

0.00 0.00

0.00

0.00 0.00

0.00 0.00

0.00

0.00 0.00

0.00 0.00

0.00

-398.56 -394.78

-381.18 -348.78

-338.04

1,042.14 1,051.75

1,024.49 897.81

888.76

643.58 656.97

643.31 549.03

550.73

1,678.94 1,652.08

1,617.19 850.42

836.78

18.39 18.88

0.00 0.00

0.00

1,943.03 1,922.99

1,859.71 1,474.48

1,422.62

67.51 77.29

73.71 46.62

62.39

283.54 321.43

242.66 246.92

262.57

137.23 74.71

133.72 98.45

164.21

298.20 370.69

444.53 403.85

495.55

597.95 546.33

502.70 612.00

448.53

1,384.42 1,390.46

1,397.32 1,407.85

1,433.25

Q3/2014 Q2/2014

Q1/2014 Q4/2013

Q3/2013

1JXӗQNLQKSKtYjTXӻNKiF

/ӧLtFKFӫDFәÿ{QJWKLӇXVӕ

9ӕQFKӫVӣKӳX

%1JXӗQYӕQFKӫVӣKӳX

1ӧGjLKҥQ

1ӧQJҳQKҥQ

$1ӧSKҧLWUҧ

1*8Ӗ19Ӕ1

7Ә1*&Ӝ1*7¬,6Ҧ1

7jLVҧQGjLKҥQNKiF

&iFNKRҧQÿҫXWѭWjLFKtQKGjLKҥQ

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

%ҩWÿӝQJVҧQÿҫXWѭ

&KLSKt[k\GӵQJFѫEҧQGӣGDQJ

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKY{KuQK

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKWKXrWjLFKtQK

*LiWUӏKDRPzQONJ\NӃ

Nguyên giá

7jLVҧQFӕÿӏQKKӳXKuQK

7jLVҧQFӕÿӏQK

&iFNKRҧQSKҧLWKXGjLKҥQ

%7jLVҧQFӕÿӏQKYjÿҫXWѭGjLKҥQ

7jLVҧQQJҳQKҥQNKiF

+jQJWӗQNKR

&iFNKRҧQSKҧLWKXQJҳQKҥQ

&iFNKRҧQÿҫXWѭWjLFKtQKQJҳQKҥQ

7LӅQYjFiFNKRҧQWѭѫQJÿѭѫQJWLӅQ

$7jLVҧQOѭXÿӝQJYjÿҫXWѭQJҳQKҥQ

7¬,6Ҧ1

Ĉ˿QYͣ91Ĉ

8

%Ҧ1*&Æ1ĈӔ,.ӂ72È1+¬1*48é