TA P DoAN DBT MAY VJtT NAM16.
Trang 1T~ P D AN DJ !;T MAY VIJ! ;T NAM TONG C O NG T V VI J !;T TR A NG - CTC P
M~ u s6 B 0 1 - D ( B a n ha nh th eo QD s6 1 /2 06/QD-BTC
2 V6 n k inh d oanh 0 d n vi t rvc t h i >e 2 2 - 1 - - - 1 - - - 1 - - ' -
-3 P hai thu d a i han ni >i b i >
4 Ph ai t h u da i h an k h ac
-2 3
2 8-219 220
2 21 222
-V ~ 4 0 , 26 7, 694 1 86 ,15 9,2 1 , 627_
V , 0 V.0 7
Trang 2TA l SAN Ma Thuyet S6 cu6i k S6 d~u nam
Trang 3cAc cHi TIEU NGOAI BANG CAN DOl KE ToAN
T r; lingay 30 t h an g 6 ruim 2012
CH i TrEU Thu y et minh S 6 cuoi kY S 6 o i u n a m
3 1 06 / 2 01 2 011011 01 2
2 V~till,ha n g h6a nhan gift hQ , nhan gia con g
3 Ha n g h6a n han ba n hQ, n han ky gill, kY c t roc
6 DI J toan chi s i r nghiep, di r an
Trang 4TA P DoAN DBT MAY VJtT NAM
16 Chi phi t hu e TNDN hoan lai 52 VI 32 -
-17 Lqi nhu ~n sa u th u ~ th u nh~p doa nh n g i~p 60 29 , 300,362,591 51,112,951,4 0 25,747,267,669 53 , 155, 1 12,459
Trang 5M§u s6 B 03 - DN (B a n hanh theo Q£ > s6 15 / 2006 / Q£>-BTC
N g ay 20 1 03 / 2 006 cua BQ tnron g BTC )
(Theo phuang ph tip gidn tiip)
T A DoAN DeT MAY vrsr NAM
CmTIEU Ma Thu y €t NaID nay N aID trurrc
so minh Quy l Luy k~ Qu y U L uy k~
1.Lqi nhuan t uce tbu~ 01 37,221,399,100 64,916,258,415 30,805,620,086 63,250,857,712
2 Di~u chinh ebo cac khoan 12,802,106,508 26,085,634,470 18,924,610,619 35,179,909,682
3, LQi nbu~n tir hoat dong KD truec thay dBiVLD 08 (54,646,547,126) 91,001,892,885 49,730,230,70 98,430,767,394
-Tang, giam cac khoan phai thu 0 (9,801,208,649) (64,585,220,56 (2 ,7 I4,670,2 1) (40,998,935,283)
-Tang, giam hag t6n kho 10 (7,1 5,279,418) 32,708,945,932 1,263,848,614 (36,725,533,92 I
-Tan , giam cac khoan phai tra
(Khong k~liivay phai tra, thue lNDN phai nQp) 11 (26,010,021,4 1 ) 2,818,640,9 9 48,4 7,015,506 29,954,911,293
-Tang, giam chi phi tra tnroc 12 (246,7 0,57) 284,032,48 2 0,28 ,910 (82,066,2 I7)
3.Ti6n chic vay,mua ca cong cu no cua don vikhac 2 (7,800,000,000) (850,0 0,000) (5,80,0 0,000)
4.Ti6n th h i chovay,b laicac cog cuno cua donvikhac 2 2,800,0 0,000 2,800,000,000
-5.Ti6 chid~utogapvAnvaod nvi khac 25 (33,232,095,000) (33,232,095,000)
7.Ti6n thu lai cho vay,c6 tire vaIO'inhuan duoc chia 27 2,090,750,000 2,540,70,000 1,254,450,000 1,590,005,5 6
Luu chuy~n ti~nthu§n tir hoat dQng dAunr 30 (296,791,209) (7,717,901,209) (35,774,413,510) (54,813,917,287)
Ill, Luu chuySn ti~ntir hoat dQng tai chinb
-ITi6n thuillphathnh c6phie,nhan v6ngap cua CSH 31 62,200,0 0,000 62,200,000,000
2.Ti6n chitra vAngapco a chus ahiru,
-3.Ti6nvayngfuJ ha,di h\IDnha doc 33 236,409,4 8,265 413,5 2,923,471 181,303,484,361 419,369,746,985
4.Ti6n chi tra nogAc vay 3 (203,810,186,425) (441,535,592,588) (224,293,886,291 ) (420,905,934,521 )
-6.C6 tire,IO'inhuan datra chochusahiru 3 (30,246,800,000) (30,246,800,000) (34,98,950,000) (34,967,90,000)
Liru chuy~n ti~n tbuftn tit hoar dQng tai chinh 40 2,352,431,840 (58,229,469,117) (15,749,351,930) 25,695,862,464Luu chuySn ti~n thun trong ky (50=20+30+40) 50 (2,567,400,887) (23,260,451,225) (868,430,98 ) (9,242,314,912)
Ti~n va nrong dtcO'Ogti~n d§u k 60 16,753,648,949 37,446,699,287 21,519,010,146 29,892,894,078
A.nh htcli'ng cua tbay dai t Y2"iahai doai quy dBi ngotli tf 61