24
NGAN lIANG THlfONG MAl co PBAN DAI CmJNG VIET NAM . CONG TY CO PHA.N QUAN L Y QuY NGAN HANG TMCP DAr CHUNG VIET NAM Miu sa: B 09- CTQ (Ban hanh thea QD s6 12512011ITT-BTC ngay 5/9/2011 cua B9 Tai chinh) BANTIlUYET MINH BAo cAo TAl cHiNH Quj312018 I. D~C DIEM HO~T DONG CVA CONG TY I-mnh thue S(Y huu van: Cong ty c6 phftn Quan Iy Quy Dftu nr Tai chinh DAukhi duQ'cthanh I~p thea Gidy phep thanh I~p s6 23/UBCK-GP do -Oyban Chtrng khoan Nha ruroc dp ngay 14 thang 12 narn 2007. VAn g6p:Theo gidy phep thanh l~p V6n di~u l~ cua Cong ty la 100.000.000.000 VND trong do tY I~ gop v6n nhir sau: SIT TEN CO DONG SO VON GOP Ngan hang thuong mai c6 phftn dai chung Vi~t Nam 99.970.000.000 TV U;: VONGOP(%) T6ngcl)ng 100.000.000.000 100 99.970 -~~-.--.-t-----.. -- -.... .. - - -.--_ .. _- __ -.---- _ _1- . 2 Ba Nguyen Thanh NgQC 15.000.000 0.015 ................... _ .._ - _ _ _ _ ----.................. .. _ _ _ _._-_ _-.............................. _.__ _ .. 3 Ba Trftn Thi Thu Hfmg 15.000.000 0.015 2-Linh vVehoat dQng: Quan ly Quy dAunr clnrng khoan, cong ty dftu tir chirng khoan. Quan Iy danh muc dftu nr chirng khoan. Tir van dftu tu chirng khoan 3-Ngimh ngh~ kinh doanh: 4-Tang sa nhan vien: 26 nglloo Trong do: Can bl) quan Iy: 12 nguai Tuy8n d\1ng m&i: Chuy8n cong tilC: o ngmJi 07 nguaj o nguai Ky lu~t:

NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

  • Upload
    others

  • View
    2

  • Download
    0

Embed Size (px)

Citation preview

Page 1: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

NGAN lIANG THlfONG MAl co PBAN DAICmJNG VIET NAM .

CONG TY CO PHA.N QUAN LY QuY NGAN HANGTMCP DAr CHUNG VIET NAM

Miu sa: B 09- CTQ(Ban hanh thea QD s6 12512011ITT-BTC

ngay 5/9/2011 cua B9 Tai chinh)

BANTIlUYET MINHBAo cAo TAl cHiNHQuj312018

I. D~C DIEM HO~T DONG CVA CONG TYI-mnh thue S(Y huu van:

Cong ty c6 phftn Quan Iy Quy Dftu nr Tai chinh DAukhi duQ'c thanh I~p thea Gidy phep thanh I~p s623/UBCK-GP do -Oyban Chtrng khoan Nha ruroc dp ngay 14 thang 12 narn 2007.

VAn g6p:Theo gidy phep thanh l~pV6n di~u l~ cua Cong ty la 100.000.000.000 VND trong do tY I~gop v6n nhir sau:

SIT TEN CO DONG SO VON GOP

Ngan hang thuong mai c6 phftn dai chung Vi~t Nam 99.970.000.000

TV U;:VONGOP(%)

T6ngcl)ng 100.000.000.000 100

99.970-~~-.--.-t----- ..-- -.... .. - - -.--_ .._ - __ -.---- _ _1- .

2 Ba Nguyen Thanh NgQC 15.000.000 0.015................... _ .._ - _ _ _ _ ----.................. .. _ _ _ _._-_ _-.............................. _.__ _ ..

3 Ba Trftn Thi Thu Hfmg 15.000.000 0.015

2-Linh vVehoat dQng:

Quan ly Quy dAunr clnrng khoan, cong ty dftu tir chirng khoan.

Quan Iy danh muc dftu nr chirng khoan.

Tir van dftu tu chirng khoan

3-Ngimh ngh~ kinh doanh:

4-Tang sa nhan vien: 26 nglloo

Trong do:

Can bl) quan Iy: 12 nguai

Tuy8n d\1ng m&i:

Chuy8n cong tilC:

o ngmJi

07 nguaj

o nguaiKy lu~t:

Page 2: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

S8 nhan vien co chung chi hanh ngh~ 07 nguOi, gAmco:

+Ba TrAnThl Thuy

+ Ong TrAnQuang Vinh

+Ba Nguy€n Thi Huyen Trang

+Ba Dinh Thi Kim Phuong

+Ba Dao Thanh H6ng

+Ba Dao Thi Kim Chi +Ba Bui Thi Hoai Thu

5- D~c di~m hoat dQng cua cong ty trong nam tai chinh co anh hirong d6n bao cao tfti chinh

11-Ky k~ toan, don vi ti~n t~ sir dyng trong k~ toan

1-Ky k€ toan :

B~t dAutir ngay 1 thang 1 kSt thuc vao ngay 3 1 thang 12 hang nam

2- Don vi ti~n t~ sir dung trong kS toan.Viet Nam D6ng

ID- Chuin mvc va Ch~ de}k~ toan ap dYDg1. Ch€ dQk€ toan ap dung

Cong ty ap dung ch€ dQk€ toan Vi~t Nam va cac van ban phap lu~t:

+ Lu~t ChUng khoan s6 70/2006/QH 11, ngay 12/07/2006

+Quy€t dinh s6 35/20071ND-CP, ngay 19/0112007

+Quy€t dinh s6 62/20051 QD-BTC ngay 14/09/2005

+ Thong tu 125/20111TT-BTC ngay 05/09/2011

2. Tuyen b6 ve vi~c twin tM Chuftn mt!c k€ toan va Ch€ dQk€ toan:

Cac bao cao tai chinh duQ'c l~p thea cae chuftn mt!c k€ toan Vi~t nam, h~ th6ng k€ toan Vi~t Nam va caenguyen t~c duQ'cchApthu~n rQng rai tl;1iVi~t nam.

Bao cao tai chfnh duQ'c l~p tren CO' SO' gia g6c. Cae chinh saeh k€ toan dUQ'eap d\lng mQt each nhAtquanva phu hQ'p

3. Hinh thuc kS toan ap d\lng: Hinh thuc s6 Nh~t icy Chung

IV- Cac chinh sach k~ toaD ap dYDg

1- Nguyen tic ghi nh~ cac khoan ti€n va cae khoan tuang duang ti€n.

Pban anh cac .khoan dAu tu ng~n h@ co thai h~ thu h6i ho~c dao h~ khong qua 03 thang, co kha nangchuy8n d6i thanh mQt lUQ'ngti€n xac d.jnh va khong co rui ro trong chuY8n d6i thimh ti€n.

2- Nguyen t~c ghi nh~ va khAu hao TSCD:

TSCD duQ'cxac dinh tren co SO' gia g6c va duQ'ctrich khAu hao dung ch€ dQhi~n hanh thea QD206/2003IBTC do B9 Uti Chinh ban Mnh

3-Nguyen cic ghi nMn cac khoan ddu tu tai chfnh;DAu tu chUng khoan ng~n, dai h~n bao g6m chung khoan tt! doanh va cac chUng khoan dAu tu.

Ddo tu ng~n, dai h~n duQ'c ghi nMn thea gia g6c tru dt! phOng giam ghi chUng khoan.

- - - - - -- ------------------------

Page 3: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

D\1 ph,ong giam gia cho cac khoan d§u nr clnrng khoan diroc Cong ty thuc hien thea huang d~ntai Thong nr so 228/2009/TT-BTC ngay 7 thang 12 nam 2009 do B9 Tai chinh ban hanh,

, D6i voi chirng khoan da niem y~t, gia chirng khoan thuc t8 tren thi tnrong diroc tinh theo gia thucte tren S6 Giao dich clurng khoan Ha N9i (HNX) Ia gia giao dich binh quan tai ngay trich l~p dtr phong;SaGiao djch clurng khoan thanh pb6 H6 Chi Minh (HOSE) Ia gia dong cira tai ngay trfch I~pdV phong.

D6i voi chtrng khoan chua niem ySt, gia clnrng khoan thuc t€ tren thi tnrong diroc xac dinh nhirsau:

+ D6i voi cac clnrng khoan da dang ky giao djch tren thi truong giao dich cua cae cong ty d~ichUng chua niem y~! (upCom) thi gia chung khoan th\1c t~ tren thi truemg duQ'c xac djnh Ia gii giao djchbinh quan tren h~ thOng t~i ngay l~p d\l phOng.

+ D6i vai cac chUng khoan cbua dang kY giao djch a thi truemg giao dich cua cac cong ty d~ichung thi gia chung khoan tb\1c tS tren thi truemg duQ'c xac dinh Ia gia trung binh tren ccr sa gia giao djchduQ'c cung cAp bai ba (03) cong ty chung khoan t~i thai di~m I~p d\1 phong, g6m: Cong ty C6 ph§nChung khoan Tan Vi~t; Cong ty C6 ph§n Chung khoan Ban Vi~t va Cong ty C6 phAn Chung khoanEuroCapital.

+ D6i vai cac chUng khOlin khong co giao dich ho~c giao djch khong dang k8 tren thi truo-ngkhong chinh thuc (OTC) dUQ'cphan anh thea gia g6c.

4- Nguyen t~c ghi nh~ va v6n boa cac khoan chi phi khac:

5- Nguyen t~c ghi nh~ chi phi phai tra.

6- Nguyen tic va phuang phap ghi nh~n cac khoan d\1phongCac khoan d\l"phong dUQ'cghi nh~n khi Cong ty co nghia V1,l nQ"hi~n t~i do k8t qua ill II19tsv ki~n da

xay ra, va Cong ty co kha nang phai thanh toan nghia V\l nay. Cac khoan d\l"phon~ drrQ"cxac djnb tren ccrs6 uac dnh v~ cac khoan chi phi c§n thiSt d8 thanh toan nghla V\l nQ'nay ~i ngay ket thuc nien de;,k€ toano

7- Nguyen tic ghi nh~n v6n chu sa huu:

- Nguyen tAc ghi nh~n v6n d§u tu, th~ng du vbn c6 ph§n, v6n khac cua chu s6 hihl.

- Nguyen tAc ghi nMn chenh l~ch danh gia l~i tai san.

- Nguyen tic ghi nh~n chenh l~ch tY gia.

- Nguyen tic ghi nh~n IQ'inhu~ chua phan ph6i.

8- Nguyen tic va phuang phap ghi nh~n doanh thu:

- Doanh thu ho~t d9ng nghi~p vv;

Doanh thu ho~t d9ng nghi~p V\l bao.g6m doanh thu illho~t d9ng quan ly quy dAutu chUng khOlin, danhmvc dAutu chung khoan, cac khoi'm doanh thu nay dUQ"cghi nh~n tren bao cao k€t qua ho~t dong kinh doanh trenca s6 hQ'pd6ng kY k€t va gia trj th\l"CtS thvc hi~n.

- Doanh thu ho~t d9ng tai chinh.

+Ho~t d9ng t\l"doanh chUng khoan

LailIe; illho~t dong tv doanh chung khoan duQ'c ghi nh~ Ia doanh thu ho~c chi phi ho~t d9ng tai chlnh.D6i vai chung khoan da niem Y8t tren cac san giao djch chUng khoan, doanh thu ho~c chi phi ho~t d9ng tv doanhchUng khoan duQ'c ghi nh~n dga tren ccr sa ThOng bao khap l~nh illSa Giao dich chUng khoan thanh phb H6 ChiMinh (HOSE) va S6 Giao dich chung khoan Ha N9i (HNX). Dbi vai chung khoan chua niem ySt, doanh thu ho~cchi phi tv doanh chung khoan duQ'c ghi nh~ khi hoilo thanh vi~c chuy€n giao quy~n sa hfru cho nguai mua.

+Doanh thu tU ho~t d9ng dAu tu

Page 4: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

Doanh thu tir hoat d(lng d~u nr Ia lai thu duoc til c6 phieu va trai phieu. Lai d~u tir c6 rhi~u duoc ghinhan tren bao cao k~t qua hoat d(lng kinh doanh tren co sa thong bao chia Jaicua t6 chirc co co phan do Cong tynAmgiir. Lai d~u tu trai phisu diroc ghi nhan vao bao cao k8t qua hoat d(lngkinh doanh tren co sa d6n tich.

+Doanh thu til lai ti~n guiDoanh thu tu lai ti~n gt'rila Hiithu duoc tir cac HDTG

9- Nguyen tic va phirong phap ghi nh?n chi phi tai chlnh:

10-Nguyen tiic va phirong phap ghi nhsn chi phi thu~ thu nhep doanh nghiep hien hanh, chi phi thu8 thunh~p doanh nghiep hoan lai.

Thu~thu nh?P doanh nghiep th8 hien t6ng gia tri cua s6 thu8 phai tra hi~n t~i va s6 thu8 hoan l~i.

sf> thu8 phai tra hi~n t~i dugc tinh d\Ia tren thu nh~pchiu thu8 trong nam. Thu nh~p chiu thu8 khac v6:i19inhu~ thufrndugc trlnh bay tren bao cao k~t qua ho~t d(lng kinh doanh vi thu nh~p chiu thu8 khong baog6m cac khoan thu nh~p hay chi phi tinh thu8 ho~c dugc khAutrir trong cac nam khac (bao g6m ca 16mang sang, n8u c6) va ugoai ra khong bao g6m cac chi tieu khong chiu thu8 ho~c khong dugc khAutru.

Thu~thu nh~p hoan l~i dugc Hnhtren cac khoan chenh l~chgiua gia tri ghi s6 va co sa t1nhthu~ thu nh~pcua cac khoan m\lc tai san ho~c cong ng tren bao cao tai chinh va dugc ghi nh~ theo phuang phap bangcan d6i k8 toanoThu~ thu nh~p hoan Il;liphai tra phai dugc ghi nh~ cho tftt ca cac khoan chenh l~ch tl;lD1thai con tid san thu8 tl1U nh~p hoan Il;lichi dugc ghi nh~n khi chAcchAnc6 diI 19i nhu~n tinh thu8 trongtuang lai d€ khAutru cac khmin chenh l~ch tl;lmthm.

Thu~ thu nMp hoan ll;lidugc xac dinh theo time sufttd\IHnh se ap d\lng cho nam tai san dugc thu h6i hayng phai tra dugc thanh toanoThu8 thu nMp hoan Il;lidugc ghi nh~ vao bao cao k8t qua ho~t dQngkinhdoanh va chi ghi vao v6n chiI sa huu kill khoan thu8 d6 c6 lien quan d~n cac khoan m\lCdugc ghi thfulgvao v6n chu sa hfru.

Tai san thu~ thu nh~p hoan ll;liva ng thu8 thu nh~p hoan I~iphai tra dugc bu tru khi Cong ty c6 quy~nhgp phap d8 bu trir giua tid san thu8 thu nh~phi~n hanh v&ithu8 thu nh~p hi~nhanh pMi n(lp va khi cactai san thu8 thu nh~p hoan Il;liva ng thu8 thu nh~p hoan I~i phai tra lien quan t&i thue thu nMp doanhnghi~p dugc quan Iy bai cung mQt co quan thu~ va Cong ty c6 d\I dinh thanh toan thu8 thu nh~p hi~nhimhtren co sa thuAn.

11-Clicnguyen tAcva phuong phap k8 toan khac.

Page 5: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

v, ThOng tin b6 sung cho cac khoan muc trlnh bay trong Bang can d6i k~ toan

I.Ti~n

Quy 03/2018 Quy 02/2018

TieD m~t 120.955.579 159.360.306

TieD giri ngan hang 3.875.991.213 3.296.072.341

Tien dang chuyen

Cqng 3.996.946.792 3.455.432.647

(Don vi tinh'VND)

2. Cac khoan dau tu·tili chinh ngAn han

Quy 03/2018 Quy 02/2018

S61uQ'llg Gia tri S6luQ'llg Gia tri-ce phieu d~u nr ng~n han (chiti~t danh muc c6 phieu hi giamgia/rui ro) 856.214 13.443.621.158 1.528.695 23.418.769.767- Trai phi~u dau nr ng~ han (chiti~t danh muc trai phi~u hi giamgialnii ro)

Chung chi ti€n gui >= 6 thang

QuyVEFF 1.700.999.999 2.191.909.090

Chung chi tien giri >= 6 thang

Hop dang tien giri >= 6 thang- Chung khoan khac (chi ti~tdanh muc chimg khoan khac higiam giWnii ro) 1.737.800 24.466.000.000 1.737.800 24.466.000.000D\1" phong giam gia d~u tu nganhr;m (I14.264.985) (2.636.673.143)

3. Cac khoiin ph iii thu hoat d{lng nghi~p vu

Quy 03/2018 Quy 02/2018Phai thu ho~t dQng qufm ly quyd~u illchUng khoan va cong tyd~u illch(rng khoan

- Phai thu ho~t dQng quan lydanh rol,lC dau tu 3.460.423.795 3.759.074.681

- Phai thu phi thu6ng bo~t dQng

- Phai thu ho~t dQng tu veln dautu chUng khoan

- Phai thu tir ho~t dQng nghi~pVI,l khac

CQng 3,460.423.795 3.759.074.681

Page 6: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

4 C' kh' hO• h .: hae oan pi at t u naan an khac

Quy 03/2018 Quy 02/2018

Phai thu tai san thi8u cho xu ly- Phai thu v~ c6 tire va Ioi nhuan duoc chia

- Phai thu nguoi lao dl)ng 11.814.486 29.785.632

-Phai thu HiiHDTG 137.266.302 122.291.508

- Phai thu HTX Chien Thftng 12.768.000.000 12.768.000.000

CQng 12.917.080.788 12.920.077.140

5. Cac khoan phat thu n(li b(l

Quy 03/2018 Quy 02/2018

PhM thu nl)i bl) ngftn han 1.785.628.298 2.898.800.246

CQng 1.785.628.29.8 2.898.800.246

6.D1}'phong cac khoan phai thu kh6 doi

Quy 03/2018 Quy 02/2018

- Du phong phai thu kh6 doi HTX Chien Thftng 4.724.160.000 3.830.400.000

CQng 4.724.160.000

7. Hang tan kho

Quy 03/2018 Quy 02/2018- Nguyen lieu, v~t li~u

- Cong cu, dung C\I

CQng gia g8c hang tan kho - -

* Gia tri ghi s6 cua hang tbn kho dung d~ thS chAp, dm c8 dam baa cac khoan no phai tra: .......

Page 7: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

8. TliU~ va cac khoan phai tho Nha mr6'e

Quy 03/2018 Quy 02/2018. _;TI1U~thu nhap doanh nghiep ne)p thira

- Cac khoan khac phai thu Nha mroc:Ci)og - -9. Phai tho dai han oi)i hi)

Quy 03/2018 Quy 02/2018- V6n dp eho dan vi cAp duoi- ...- Phai thu dai han ne)i be) khacCi)og 0 0

.10. Phai tho dai han khac

Quy 03/2018 Quy 02/2018

- Ky quy, IcY circe dai han

- Cac khoan ti~n nh~n uy thac

- Phai thu dai han khac 394.422.800 394.422.800

Ci)og 394.422.800 394.422.800

Page 8: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

11 n s' ane, glam tai s n co dinh bii'u hiob:NM May moe, thi~t bi Phuong ti~n v~ tii,. TSCf) hiiu

Khoan muc cua, v~t truyen din hinh khac T6ng congki~n

Nguyen gili TSCD bii'u hlnh

sA du dAu kY 379.070.909 784.638.286 0 1.163.709.195- Mua trong kY -- Ddu tuXDCB haemthanh -- Tiing khac -- Thanh Iy, nhuang ban -- Giam khdc

sA dir cuAi ky 0 379.070.909 784.638.286 - 1.163.709.195Gill trj bao mon lily k~

sA du dAu ky 351.539.664 784.638.262 - 1.136.177.917KhAu hao trong kj; 4.912.500 4.912.500- T'angkhac -- Thanh Iy, nhuang ban -- Giam khac

sA du cuAi Icy - 356.452.164 784.638.262 - 1.141.090.417

Gill trj con I~i coa TSCD UR

Tai n23Y dAu kY - 27.531.245 24 - 27.531.278

Tai n2ay cuAi ky - 22.618.745 24 - 22.618.778

·12. Tang, giam tai san co djnb thue tai cblnhKhoan mile NbA May moe, thiet bi Phuong ti~n v~ tai, ... TSCD hilu hlnh Hi san co T6ng ec)ng

cira, v~t truy~n din khae dinh vo hlnhki~ntrUe

Nguyen gill TSCf) thue tai chinh

sA du dAu ky- Thue teli chinh trang kY- Mua [(Ii TSCD thue til; chEnh- Tang khO:c- Tro [qi TSCD thue toi chinh- Giam khdcS6 dlr cuAi kyGill trj bao mon loy ki

sA dlr dAu kY

- KhAu hao trong kY- Mua l~i TSCD thue tAi chlnh

-Tangkhae

- Tra l\li TSCD thue tlii cnlnh

- Gilimkhae

sA dlr cuAi kYGill trj con I~i coa TSCD tbue taichinh

- T\li ngay d~u ky- T\li ngay eulli kY

Page 9: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

13. Tling, giilm tai san ca djob vo bloh

Khoan muc Quyen sir Quyen phil! hanh Ban quyen, bang ... TSCD vo hlnh khac T6ng congduns ddt sana che

Nguyen gia TSCD vo hlnh

S6 du dAu ky 207.000.000 207.000.000

- Mua trong IcY -- Tao ra lir mJi bp doanh nghi¢p -- Tang do h9'Pnhdl kinh doanh. -- TiinK khac -- Thanh {Y.nhuang. ban -- Giam khac -se du cuAi ky 207.000.000 207.000.000

Gia tr] hao mon lily ke

sa du dAu ky 207.000.000 207.000.000

Khdu hao trong IcY -- Tiing khac -- Thanh IY. nhuang ban -- Giam khac -s6 du cuai ky 207.000.000 207.000.000

Gia tr] con I,icua TSCD VH

Tal Dgay dAu ky - -Tai nl!ily cuai ky - -14. Chi phl xAy dl{ng cooban dO'dang

Quy 03/01.8 OUY02/018- T6ng s6 chi phi XDCB do dang:Trong do: (Nhtmg cong trinh 16n):

+Cong trinh ...............+C6ng trinh ...............+ .............................

15. Cac khoan dftu til tiii chinh dili han

Ty ledau Quy 03/018 Quy 02/018tu SOI~ Gia tri SOlu(1ll1! Gia tri

a- DAn til vao cong ty con

(Chi tiet cho cae khoan diiu ru vaoeong ty con hi 11\)

b- DAu til vilo cong ty li~n doanhlien k~t (Chi ti@tcac khoao dAutil VRO cong ty lien doanh, lieD. k~t bi I~)

c- DAu til dili h\lo khac - -- Ditu tu c6 phieu

- Ditu tu trili phieu

-G6p vOn

- Dau tu tin phieu, Icy phieu

- D~u tII ch(rng chi quy

- Diiu tll ch(rng khOlln kbile

Page 10: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

16. Yay ngin han

Uti su~t yay S6 dtr dauIcy S6 yay S6 tra S6 du cu6itrong kY trong ky ky

- Yay ngan hang (Chi tiSt thea mucdich yay/Thai han vay)- Vay ca nhan (Chi tiSt thea muc dichyay/Thai han yay)- Yay cua d6i UrQ11gkhac (Chi tiStthea muc dich yay/Thai han yay)

CQng

17. Chi phi tra tnr6'c did han

Quy 03/2018 Quy 02/2018- Chi phi tra tnroc y8 thue heat dQngTSCD (phan b6 chi phi TSCD)

- Chi phi h9i nghi.ho] thao- Chi phi thanh l~p doanh nghiep-Chi phi 0 to- Chi phi cong cu.dung cu- Chi phi cho giai dean trien khaikhong dil tieu chuftn ghi nh~n laTSCD yOhinh

CQng - -18. Tbu~ va cac khoan phai nQp nha mr6'c

Quy 03/2018 Quy 02/2018

- ThuS gia tri gia tang

- ThuS tieu thu d~c bi~t

- ThuS xu~t, nh~p khftu

- ThuS thu nh~p doanh nghiep

- ThuS thu nh~p ca nhan 47.534.328 46.323.249

- ThuS tai nguyen

- ThuS nha dat va ti8n thue d~t

- Cac 10~i thuS khac- Cac khoan phi, l¢ phi ya cac khoanphai n9P khcic

Cqng 47.534.328 46.323.249

Page 11: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

19 Ch' I phi nhai traQuy 03/2018 Quy 02/2018

- Trich truce chi phi-Chi phi hQi nghj,hQi thao- Chi phi thue YP 961.632.000 961.632.000-Chi phi tu van-Chi phi kiam toan 90.749.997 60.499.998

Cl)ng 1.052.381.997 1.022.131.998

20. Cac khoan phai tra, phai nQp ngAn han khae

Quy 03/2018 Quy 02/2018

- Tai san thira cho giai quyet

- Kinh phi eong doan 6.802.256 16.938.788- Bao hiem xii h(ji 57.819.177 143.979.704- Bao hiern y t~ 10.203.384 26.709.827- Bao wem thdt nghi~p 4.534.837 11.292.526-Nh~ kY quy, kY cuoc ngan h\U1

- Cac khoan phai tra, phai n(jp khac 15.157.824.878 14.929.119.945CQng 15.237.184.532 15.128.040.790

21 Ph" • da' h "' b"altra I an nQI lQQuy 03/2018 Quy 02/2018

- Yay dai h\U1n(ji bQ- ...- Phai tra dai h\U1nQib(j khac

CQng

22. Yay va nQ'dai han

IILai sudtvay s6 duddu kY .s6 yay s6 tra trong Icy S6 dueu6i

I trongJei kYa- Yay dai h\U1- Yay ngiin hang (Chi tiet theo muc diehvav/Thoi han yay)- Yay cua doi tuong khac (CW tiet thea m\ledieh vavlThai han yay)b- NQ'dai h\U1- Thue titi chinh- NQ'dai hi;lllkhi'lc

CQng

Chi tiit cac khoan nq thue tai chinh

Quy 03/2018 Qui 02/2018T6ngkhoan TTT Tra tien lai thue TranQ' gac T6ng khoan TTT Tni tien lai Trang g6e

Thai h\U1 thue tai ehfnh thue tai ehinh thue

Tu 1 nam traxuangTren 1nam d~n 5 namTren 5 nam

Page 12: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

23. Tai san thu@ thu nh~p hoin I"i va tbu@ thu nh~p hoin I"i phai tra

a- Tai san thu~ thu nhap hoan Iai: Quy 03/2018 Quy 02/2018

- Tai san thu~ thu nhap hoan lai lien quan d~nkhoan chenh I~chtam thai duQ'ckhAutnr

- Tai san thu~ thu nhap hoan lai lien quan d~nkhoan 16tinh thu~ chua sir dung- Tai san thu~ thu nhap hoan lai lien quan d~nkhoan uu dai tinh thu~ chua sir dung- Khoan hoan nh~p tai san thu~ thu nh~p hoanlai da duoc ghi nhan tir cac nam tnroc

Tai san thu@thu nh~p hoan I"i

b- Thu~ thu nh~p hoan lai phai tra

- Thu~thu nh~p hoan lai phai tra phat sinh tircac khoan chenh lech tam thai chiu thu~- Khoan hoan nh~p thu~ thu nh~phoan l~iphaitra oilduQ'cghi nMn tll'cac nam tru&c

- Thu~ thu nh~p hoan I~iphai tra

24. Quy d., phong b8i thu<rng thi~t h"i cho nha dAuttl

Quy 03/2018 Quy 02/2018

- S6 duodAuIcy

- S6 b6i thucmgcho nha dAutu trong ky (Chiti~t rung nha dAutu)

- S6 trich l~p trong ky

- S6 du cu6i ky

25. Tai san thue ngoal

Quy 03/2018 Quy 02/2018

1. Gia tri tai san thue ngom

- TSCf) thuS ngoai

- Tai san kh{lcthue ngom

2. T6ng 56 tiSn thue t6i thi~u trong tuong laicua hqp d6ng thuS ho~t d{lngtai san khong huyngang theo cac thai h~n- Tll' 1 nam tro xu6ng

- Iren 1 nam d~n 5 nam

- Iren 5 nam

Page 13: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

26- Ti~D gUi cua Dha diu ttl uy thac (ehi ti~t tbeo tirng Dba diu ttl uy thac)

Quy 03/2018 Quy 02/2018

- S8 du diu kY 13.953.041.192 15.763.951.838- s6 tang trong ky (Chi tiSt thea tirng n9i dungtang) 670.302.889

................- S6 giam trong ky (Chi tiSt thea tung n9i dunggiam) 1.81Q.910.646

..................S,( d s , k' 14.623.344.081 13.953.041.192- 0 11eUOI y

27- Danh muc diu tll ciia nha diu nr uy thac

Quy 03/2018 Quy 02/2018

1. Nha dAu nr uy thac trong mrec 8.244.500.590.620 12.899.608.246.618- C6 phieu niem yet (Chi tiSt c6 phieu niern yet higiam giaJrui ro)- C6 phi~u khong niem y~t (Chi tiSt c6 phieukhong niem ySt hi giam gia/rui ro)

- Trai phiSu (Chi tiSt trai phieu hi giam giaJrui fa)

- ......................

2. Nha dAu tu uy thac Dllo-engoai- C6 phieu niem ySt (Chi ti6t c6 phieu niem y~t higiam gia/rui ro)- C6 phieu khong niem ySt (Chi ti6t c6 phieukhong niem ySt hi giam gia/rui co)

- Tfai phi~u (Chi tiSt trai phi~u bi giam giaJrui fa)

- ......................

28. Cae khoaD phai thu eua Dha diu tll uy thae 2.111.057.317.127 16.002.547.945

29. Cae khoaD phai tra eua Dha diu tll uy thae 8.727.124.990 9.249.463.957

Page 14: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

VI- ThOng tin ba sung cho cac khoan muc trinh bay trong Bao cao k~t qua hoat dQng kinh doanh

30. Tang doanh thu ho,t dqng nghifp v\I (Ma s8 01) (Dan vi tinh: VND)

Quy 03/2018 Qu.Y02/2018+Doanh thu hoat dQng quan Iy quy DTCK vacong ty DTCK

+ Doanh thu hoat oQng quan Iy danh rnuc dAu tu 4.095.538.307 4.405.671.573

+ Doanh thu til phi thuong boat o(lng+ Doanh thu heat dQng tu v~n odu tu chirngkhoan

+ Doanh thu khac

31. Cac khoan giam trir doanh thu (Mi'i sa 02)

Quy 03/2018 Quy 02/2018

32. Chi phi host dqng kinh doanh, gia van hang ban

Quy 03/2018 Quy 02/2018

+ Chi phi hoat oQng qulin Iy quy DTCK va congtyDTCK

+Chi phi hoat dQng quan 19danh muc o§u tuchirng khoan

+ Chi phi hoat oQng tu van oAu tu chirng khoan

+ Chi phi hoat oQng nghiep Vl,I khac 1.416.692.647 1.015.859.320

+ Gia vbn hang ban

CQng 1.416.691.647 1.015.859.320

. 33. Doanh thu hoat dQng tai chinh (Ma s8 21)

Quy 03/2018 Quy 02/2018

- Lai ti~n gui 802.099.636 737.134.600

- Lai dAu tu tai chinh(mua ban CK) 129.263.369 3.597.155

- C6 nrc, loi nhu~n duqc chia 263.200.000 204.000.000

- DC giam DT c6 tuc

- UH chenh I~ch tY gia da th\lc hi~n

- Lai chenh I~ch tY gia chua thl,l'chi~n

- Doanh thu ho,t dQng tai chinh khac

CQng 1.194.563.005 944.731. 755

Page 15: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

34. Cbi phi Uti cbinb (Ma s8 22)

Quy 03/2018 Quy 02/2018

- Lai ti~n vay

- Chi€t khAu thanh toan, lai ban hang tracham- L6 do thanh ly cac khoan dAunr ngan han,daih~ 128.685.514 1

- L6 chenh I~ch tY gia h6i doai da:thuc hien- L6 chenh lech tY gia h6i doai chua thuchi~nDu phong giam gia cac khoan dAunr daihan+ngan hanTrich l~p du phong giam gia cac khoan dAutu (2.522.408.158) 686.554.409

Chi phi tai chmh khac (HTX Chien Th~g)

CQng (2.393.722.644) 686.554.410

35. Cbi phi tbu~ tbu nb~p doanb ngbi~p bi~n hanh (Ma s8 51)

Quy 03/2018 Quy 02/2018

- Chi phi thue thu nMp doanh nghiep tinhtren thu nhap chiu thu€ nam hien hanh

- Di~u chinh chi phi thue thu nh~p doanhnghiep cua cac nam tnroc vao chi phi thu€thu nMp hi~n hanh nam nay (20)

-Di~u chinh thuS TNDN- Tong cbi phi tbue tbu nb,-p doanbngbi~p bi~n banb - (20)

36. Cbi pbi tbu~ tbu nb,-p doanb ngbi~p boan I~i (Ma s8 52)

Quy 03/2018 Quy 02/2018

- Chi phi thuS thu nh~p doanh nghi~p hoanl~i phlit sinh ill cac khoan chenh I~ch t~thai phai chiu thuS

- Chi phi thu€ thu nh~p doanh nghi~p hoanI~i phlit sinh tir vi~c holm nh~p tai san thu8thu nh~p hoan l~i

Page 16: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

- Thu nhap thu~ thu nhap doanh nghiephoan lai phat sinh til cac khoan chenh I~chtam thai duoc khau tnr

- Thu nhap thu~ thu nhap doanh nghiephoan lai phat sinh til cac khoan 16tinh thu~va irudai thuS chua sir dung

- Thu nh~p thuS thu nhap doanh nghiephoan lai phat sinh til viec hoan nhap thuSthu nh~phoan lai phai tnt

- Tang chi phi thui thu nh~p doanh - -nghi~p hoan ll;li

Page 17: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

VII- Thong tin b8 sung cho cac khoan muc trinh bay trong Bao cao hru chuy~n ti~n t~(Dan vi tinh:VND)

37. Cac giao djch khong bing ti~n anh hU'Ongd~n bao cao hru chuyen ti~n t~ va cac khoan ti~ndo doanh nghi~p nim gifr nhung khong dllC}'Csfr dung.

Quy 03/2018 Quy 02/2018

a- Mua tai san b~ng each nhan cac khoan no lien quantrue ti8p hoac thong qua nghiep vu cho thue tai chinh:

- Mua doanh nghiep thong qua phat hanh ca phieu:

- Chuyen no thanh v6n chu So' hitu:

b- Mua va thanh 19cong ty con hoac dan vi kinhdoanh khac trong ky bao cao.

- Tang gia tri mua hoac thanh ly;

- Phan gia tri mua hoac thanh Iy duoc thanh toan b~ngtiSn va cac khoan nrong duong tiSn;

- S6 ti~n va cac khoan tuong duong ti~n thuc co trongcong ty con ho~c dan vi kinh doanh khac duO'cmuaho~c thanh Iy;

- Phlln gia tt! tai san (Tang hQ'Pthea rung IOl;litai sim)va nO'phiti tra khong phai lit ti~n va cac khoan tuangdl1ang tiSn trong cong ty con ho~c dan vi kinh doanhkhac duO'cmua ho~c thanh Iy trong ky,

c- Trinh bay gia tri va ly do cua cac khoan ti~n vatuang dl1ang tiSn Ian do doanh nghi~p nim giu nhungkhong duO'c sir d\lng do co S\l hl;lnch~ cua phap lu~tho~c cac ritng bUQckhac rna doanh nghi~p phiti th\l'chi~n,

Page 18: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

VIU- ThOng tin b6 sung cho Bao cao tinh hinh bi~n dqng van chii sO'buu:

1. Ph§n c6 tire da duoc d€ xuat, hoac duoc cong b&sau ngay l~p Bang din d&ik~ toan nhirng tnroc khibao cao tid chinh duoc phep phat hanh, va

2. Gia tri c6 nrc cua c6 phieu iru dai lily k~ chua diroc ghi nhan

3. Thu nhdp va chi phi, lai hoac 16hach toan true ti~p vao nguon v&nchu sa hiiu:- Thu nhap:

- Chi phi:

( )

- Lai (L6):

Cong:

IX- Nhung tbong tin khac

1. Nhirng khoan no tiem tang, khoan cam k~t va nhfrng thong tin tai chinh khac: .

2 Nhu k'~ hat inh 'kl. h' k' k~ tea ~. irng su ten pas sau ngay et t ue y e oan nam: .

3 Thd .' ;\., b~ l'~. ong tin ve cac en len quan: .

4. Trinh bay tAisan, doanh thu, k~t qua kinh doanh thee bQph~ (theo lTnhvvc kinh doanh ho(lc khu vvcdia 1)')thee quy dinh cua Chudn mvc k~ toan s&28 "Bao cao bo ph~" (2):

5. Thong tin so sanh (nhling thay d6i v€ thOng tin trong bao cao tai ehinh cua cae ruen dOk~ toan tru6c):

6. Thong tin v€ ho~t dQng lien 1\1c: .

7. Thong tin d&iv6i m6i lo~i c6 phi~u:

- S&c6 phi~u duQ'cphep phat himh: 10.000.000 c6 phi~u

- S&c6 phi8u da duQ'cpMt banh va duQ'cgop v&ndfry du: 10.000.000 c6 phi~u

- S&c6 phi~u da duQ'CpMt hanb va chua duQ'c gop v&ndAydu:

- M~nh gia eua c6 phi~u bo(le cac c6 phi€u khong co m~nh gia: 10.000 VN/c6 phi~u

Cu&i nam D~unam

- 5&e6 phi~u cua c?ng 1J dang luuMnh: 10.000.000 co phieu

- Cae c6 phi€u dang dV trii d€ pMt hanb.:

8. Nhiiog thong tin khae. (3) ..

NguOi I~p bi~u

flyK~ toan trucYog

Ph,m Thj Thanh Van

Page 19: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

BAo cAo KET QuA HO~T aQNG KINH DOANH

Quy 3 Nam 2018PHAN I - LAI, L6

i

lit Chi th!u Quy tru'ac QUy nay Lay ke tit c:JaunamIJ.. Doanh thu 4.405.671.573 4.095.538.307 12.498.269.226IiCik khoan giam tnr doanh thu

;3. Doanh thu thuen ve Hf>KD 4.405.671.573 4.095.538.307 12.498.269.226I~;·i:I~. Chi phi Hf>KD,gia von h~lngban 1.015.859.320 1.416.692.647 3.856.256.736II~* Ld' h'~ ~ . Hf>KD 3.389.812.253 2.678.845.660 8.642.012.490~ ~ . I n uan gQPcuat I

~6:Doanh thu heat dQngtal chinh 944.731.755 1.194.563.005 6.421.080.211" t·, ~

..Z.: Chi phi tai chinh 686.554.410 (2.393.722.644 ) 800.686.732hl"';:~:;'Trongdo: Chi phi lSi vay'..,118'. Chi phi quan 1'1doanh nghi~p 7.270.069.380 3.626.507.826 14.552.605.038~.I'!ia: Ldi nhuan thuan tU Hf>kinh doanh (3.622.079.782) 2.640.623.483 (290.199.069),,'.~140. Thu nh~p khac..i1.;1. Chi phi khac

rof·'12. Ldi nhuan khac;j~ . .

It~:3.Tong l<;finhuan ke toan tnroc thue (3.622.079.782) 2.640.623.483 (290.199.069)

II~!~.Chi phi thue TNDN hi~n hanh (20)

nis. Chi phi thue TNDN hoan 19if~':>

(290.199.069)'16. L<;finhuan sau thue TNDN (3.622.079.762) 2.640.623.483

It'3:;-t.7. U'ii co ban tren co phieu (*);

K€ toa n trueing

Page 20: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

",~ . Cong ty co phin Quan Iy Quy Ngan hang ™;f.. "'ft ... _= - .... '. __ ":~ .. &'1__

~'"'.. BAo cAo uru CHUYEN TIEN Te

PHU'aNGPHAPTRI/C TIEP

Tli' ngay 01/07/2018 f)en ngay 30/09/2018Chi tieu Tien lU'uchuyen

I. LU'uchuyen tien tli' Hf) SXKD

1 - Tien thu W ban heling,cung cap DV va DT khec

2 - Tien chi tra cho HD N.vl,Jva ngLloiCCHH, DV

3 - Tien chi tra cho ngLlOilao dong

4 - Tien chi tra lai vay

5 - Tien chi nop th(JeThu nh~p doanh nghi~p

6 - Tlen thu W khclcW hoet dong klnh doanh

7 - Tien chi khac cho heat dong klnh doanh

Luu chuyen tien thuan tit ho,t 69n9 KD(20)

II. LU'uchuyen tien tli' Hf) diu tU'

1. Tien chi de mua sam, XD TSCDva cac TSDH khac

2. Tien thu W thanh Iy, nhLlgng ban TSCD& TS khac

3. Tien chi rnua cong CI,Jng cue D.vl khac

4. Tlen thu thanh Iy cec khoan DtLl C.CI,Jng DV khac

5. Tlen chi dau tu gop von vao cac ddn vi khcic

6. Tien thu hoi Dau tLl gop von vao cac Cldnvi khac

7.Tien thu co Wc va Igi nhu~n ClLI<;1cchla

Lliu chuyen tien thuin tit ho,t 69n9 QaU til (30)

III. LU'uchuyen tien tli' Hf) tiU chinh

1.Tien thu tU' phat hanh CP,nMn von gop CSH

2. Tien tra von gOJi)cho CSH,mua I",i CPcua Cty

3. Tien vay ngan t\~n, dal hgn nh~n !lugc

4. Tlen chi tril n<;1goc vay

5. Tien chi tril n9 thue tai chinh

6. Co tU'c, IQiI"Ihu~nCIa tra cho dllj so liCi'u

_, """ thuin tit ho,t d9n9 tai chfnh (40)LU'uchufen ticn

LU'u churen tlen thain trong IcY

N9UM~

/Ki toan tru'ong

03

Ma so

01 4.394.189.193

02 313.686.283

1.590.153.566

04

05

06 1.347.677.679

07 963.148.433

2.874.878.590

21

22

23 18.015.823.250

24 15.682.458.805

25

26

27

(2.333.364.445)

31

32

33

34

35

36

541.514.145

'M DOC

q;~ q;/Ui!l

Page 21: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

~Zt-<II-;;(!) iQ.Z Z.:::;, ·co::t:

~o<.iii 1a.o ~~t- :§::t:Z ."0>- o':::;' IIIa.)-

;:..J ez Q.

-< co:::;, J:a -co~Z c:-< <II::t: ~a."8 '".!~ I;-:

~ :Eu0() ..(.) iij'

'"iu."o

cE

... 52s....

:e-li:

t-s

'"~ ~ u:; ....

~ '" '"....

,..;

~.~

0>

It)

~ci

§c:

.13

1l!

1= is .iii,5 :r§ :(5

<s:

,;0

~ ," s: ~~ s

.c " ~~

(.)ii

Q.·co ,;0

s: .s Q.

,"",

"8 'il'0, 1 .5

c::s

'8s: s > .. ~ J

c: c ~ ~ *.t::.

Q.

-o <IIc: '"' ~

Q.

!!!.

..,.=! > 'il '~ '0 .z:. ~ 5 ~ ~

~ I::T

Q. go

'"0 ;i ;i .=!

U

~.

.., ~:g

'"go ~

z

~'6.

Q.

E

!>

~.

"0

N

a..

Page 22: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

'~1mitv co.!,han Quan Ii Quy Ngan himg TMCPD{li chung Vi~tNam. , ~

!,~; SANG CAN aOI KETOAN ~ 3/20 tl~,~ Den ngay 30/09/2018_;,

Chi tU!U Mii so Thuyet mirth So cuol n'M:J'_~;~'I'~~'.1~;,Tftisan ngan han:Jl>1: .ri'en va cac khosr: tu'dng (fu'dng tienI~iT'~,.!..~ len,!I11'cac khoan tu'dngdu'dngtien,. Ceckhoen (fau ur tai chfnh ngan h~nI;t, osu tu nganhan.'1\1',DI/ ph6nggiam gia dau tir N.hi;1n(*)TIl. Cackhoan phai thui~. ;PMi thu khcichhfmg

I~:'~Tratnroc cho ngu'aiban~.,.P.halthu nQibQngan han

~' s , Phaithu hoat dQngnghl~p VI,!

-i:'Cackhoan phai thu khacIt Dl/ phong cac khoan pMi thu khi dol (*)~VtHang ton kho. If" _1"$.. Hangton khoIp. rs san ngan hi,JnkMc

l\ ·Chlphi tra tru'ocngan h~n

:~.ThueGTGTdu'~ckhau tnIj. Thue va cackhoan khac pMi thu NN"~".GlaOd!chmua ban I~i trai phieuCP~f ' •5<. Tal san nganh~n khac

'i:ni san dili h\,nIji 'Cck khoan pMi thu dai h~nI;~.'Phaithu dal h~n khckh hang... V6n kinh doanh0 ddn vi trl/c thuQc"Ii Phaithu dai h~nnQi,bQ'4. Phaithu dai hi;1nkhac5..' DI/ phengphai thu dal h~n khi doi (*)

TAl SAN

if rai sim co ajnh"':Tai sanco dinh hO'Uhlnh,,~}'Nguyengiar~ tGiatri hao men luy ke (*)

, ;~.'Tai sanc6 dlnh thue tal chinh

'. IJ'Nguyengia- Gia tr! haomon luy ke (*)

~..rai san co <:Iinhvo hlnli

'~ Nguyen gia-f Giatri haomen luy ke (*),.~ .~'.Chi phi x§y dl,i'ngcd bando dangiUi Ok khotJn Qautv tai chfnh dai h~n

\~.,f)au tu' vao cong tv con

1.785.628.298 2.898.800.246V.03 3.460.423.795 3.759.074.681V.04 12.917.080.788 12.920.077.140

(4.724.160.000) (3.830.400.000)

V.05457.044.757 985.809.521

457.044.757 985.809.521

100

110

111 V.Ol112

120121129130131132133134135

139140141150151

152154157

158

200

210211

212213218219220221 V.09

222

223224 V.10

225226227 V.11

2~28229230 V.12

250

251

131.889.320.602

78.496.946.792

3.996.946.79274.500.000.00039.496.356.17239.610.621.157(114.264.985)

13.438.972.881

417.041.578

394.422.800

394.422.800

22.618.778

22.618.7781.163.709.195(1.141.090.417)

207.000.000(207.000.000)

129.328.799.949

65.155.432.6473.455.432.647

61.700.000.00047.440.005.714

50.076.678.857(2.636.673.143)15.747.552.067

421.954.078

394.422.800

394.422.800

27.531.278

27.531.2781.163.709.195(1.136.177.917)

207.000.000(207.000.000)

Trang 1/ 3

(

Page 23: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

Chi tieu ,IMiso Thuyet minh So cuoi ~, Ion" So cfilu nli~-....~r "}-

252u

258

259

260

261 V.15262 V.21268

132.306.362.180 129.750.754.027

i~rf)au ,tu' vao cong ty lien ket, lien doanh.-1 "12·Dau tu'dai hen khac

'I~;bl/ phOnggiam gia dau tu tal chinh dal han!"!J ' •I~V~rs, sfm da; ben khfJc

'il/Chl phi tra tnrcc dal han'iI', .'2,lTal san thue thu nhap hoan lai,!fbI '.I~Tai san dai hen khacI'{CQNG TAl SAN" .t NGUON VONI~I•J

. I~' Nc;tphai traI~~ ,

II Net ngan h~n

I~:'vay ngan hanl"f! •

,~,",":Philitra ngu'oi ban,a,"Ngu'Oimua tra tien tru'occ'

1~'"Thueva cac khoan phat nop Nha nu'ociSi.Phill tra ngu'ol lao dongl Chi phi pha; tra

1~~Phaltra n(il b(i~ ~ 1

~;"~ac khoan phai tra, phal n(ip ngan han khac~'. Du'phong pha; tra ngan hi;ln& •

ffci. Quy khen thu'O'ng,phuc lc;1i

tl.Glao d!ch mua ban Ii;li trai phieu CP

~2.:Doanh thu ch(.(athl/c h;~n ngan hC,ln<i~Ir Nq dai hCJn1:Phill tra dal h<;lnngu'oi ban

.l.' Phai tra dai hi;lnnQibQI,~:'Pha; tra dai hi;lnkhac,",,'4. Vay va nq dai hi;ln5;. Thue thu nh~p hoan li;li phai tra

.~. Dl/ phong trc;1cap mat vi~c lam

:t. Dl/ phong phili tra dai hi;ln'l',Doanh thu chu'athl/c hi~n dili hi;ln~ , . A A

9'."QuY phat trien khoa hQccong ngh~~lQuy dl/ phong boi thu'ong thi~thC,li nhi! £>.tu'

I~.:Von chu sa hG'ul'f'I '

1(Von chu sa hiJu~:'von dau tu' cua enu sa hO'uli~ W "h-2. ,Th~ngdU'von co p an

:~. Von khac eua chu 5<1 hO'IJ~.' Co phieu quy (*)';,;,'Chenh I~eh6!nh gia l<;IiT5

~. Chenh I~ehty gia hoi 60ai

'~.~QUY6au tu' phat trien,;: "QUY dl/ phong tai chfnh

I:~I'Quy khac thuQevon ehu 5<1 h~U ~,1:#.. . . . thu~ chua phan pholt&.O. Ldi nhu~n sau

\JCQ~GNGUOM VOM

300 17.063.584.121 17.148.599.45i310311

312

313314

315

316

317

319

320

323

327

328

330

331

332

333

334

335

336

337

338

339

359

400

17.063.584.121 17.148.599.451V.14

V.16 47.534.328 46.323.249530.324.064 611.644.214

V.17 1.052.381.997 1.022.131.998

V.18 15.237.184.532 15.128.040.790

196.159.200 340.459.200

V.19

V.20

V.21

V.22112.602.154.576

112.602.154.576

100.000.000.000

115.242.778.059

115.242.778.059

100.000.000.000410

411

412

413414

41:5

416

417

418

419

420

999.048.486

1.799.048.4861.284.011.7888.520.045.816

129.750.754.027

999.048.486

1.952.698.4861.437.661.788

10.853.369.299

132.306.362.180

Trang 2/ 3

Page 24: NGANlIANG THlfONG co PBAN Miu sa: NAM . Y B9 TMCP CHUNG ...pvcomcapital.com.vn/Uploads/files/bao-cao-tai-chinh-quy-iii-nam-2018.pdf · NGANlIANG THlfONG MAl coPBANDAI CmJNG VIET NAM

'" AOhi tU!U ' 'Mj so. ;t'JiuV'et minh SOCUGi~ SOdau~~- ,

-

CHi TIEU NGOAI BANG v

,1. 0 LO.411.651.516.818 12.971.478.249.710

CHi 'FlEIJ)NGCJAIBANG 00 10.411.651.516.818 12.971.478.249.7101. 'Firisan thue ngoai 001 V.232. V~t nr, HH nh~n giG'hQ,nh~n gia eong 0023. HHnh~n ban hQ, nhan k1'gUi, ky circe 0034. Nq kh6 doi da xu 11' 0045. Ngo<;lit~ cac loai 0056. Chung khoan luu k1'cua eong ty QLQ 006 15.365.140.000 15.286.950.000- Chung khoan giao dich 007 15.365.140.000 15.286.950.000- Chung khoan tarn ngung glao d!eh 008- Chung khoan cam co 009- Chung knoan tarn giCI 010- Chung khoen eho thanh toan 011- Chung khoan phong toa eho rut Q12- Chung khoan eho glao dlch 013- ~h((ng khoan k1'quy darn bao khoan V8¥ 014- ChU'ngkhoan sua 15igiao dlch 0151,0.

7. ClliDlg khoan chua II1Uk1'cua Cong ty QLQ 020 17.378.000.000 17.378.000.000r .::~

8. T!!n g~ cl)a oha dau tu uy tnac 030 V.24 14.623.344.081 13.953.041.190i- TI~f'lg~ clla nM cfclutu uy thac tronq ruroc 031 14.623.344.081 13.953.041.190- Ti~n gU1c:Oaph:' eJautl1 uy th.k nl1(1cngoai 0329. Da'nh m~ diu tv' cua nha oau tl1 uy thae 040 V.25 8.244.500.590.620 12.899.608.246.618- Nhil 4!~tilUV ttl~c trong nl10e 041 8.244.500.590.620 12.899.608.246.618- Nha c:J!\t ttluy ttl4c nl1(1engoal 04210.C6<;~06n phill thu eua nha dau tl1 uv thcie 050 V.26 ;2,111.057.317.127 16.002.547.94511. Caekh~an pMi tra eua nha oau t4' ~y thac 051 V.27 8.727.124.990 9.249.463.957CQNG ctti TI~U NGOAI BANG ,0.411.651.516.818 2.971.478.249.710

-

( (

\

L~p bieu.ngtw ;( rOtMngA0 nam ?J);(fl

\

"'

Trang 3/3