CONG TY CP SUPE PHOT PHAT- vi noA cnAr lAu rHno

coNG noa. xA HQr cHU Ncnia Yryr NAM- i

DQc lf P - Tqr do - H4nh Phric

Phu ths, ngdY 20 thdng 1 ndm 2015

lQp 86o c6o tiri chinh quy I

V/v: Giii trinh biiin ilQng lqi nhu$n

giim bnng 51,18Yo so vcri cirng k]'

Md chrmg kho6n: LAS

Cdng ty CP Supe P,hdt phlt.va Ho6 ch6t LAm Thao dd

namlOt5 voi c6c so l iQu chu Y€u:

- Kinh gui: Uy ban Chfng khofn Nhir Nufc'

SO Giao dich Chring khof n Hn NQi

TOn c6ng ty: Cdng ty CP Supe pftOt ph6t vh Ho6 ctrAt Lim Thao

Dia chi: HuYQn Lim Thao Tinh Phri Thq

Theo s6 liQu t?i b6o c6o tiri chinh quy I ndm 2015, loi nhu?n sau thu6 cua quy

ndy giirm n ?lh so voi cylg.kj,. na- ZO14 l; 73,38 ty ddng chi bing 51'18%' Cdng ty

Cp Supe phdt ph6t vir Hoa cn6t iut fftuo xin duqt bao cao vgi Uj' ban Chtmg

kho6n Nhd nuoc, io Giao Aicfr Cfrung bho6n Hd NOi cung toirn th. quii c6 d6ng nhu

sau:l-VA c6ng tic ti6u thg sin PhAm:

Ti6u thp phdn bon trong ,ui tnois gap nhi6u kh6 kh6n do c6Lc nguy.n nhdn

chu yOu sau:- Xu hu6n e 9\6 ch c6c1o4i phdn bon tr6n thl trucrng dAu gi6m'

- K€ tir quy ll20r5 phAn b6n thyOc m4t hdng khdng chfu thu6 GTGT lirm cho

gi6 thanh cfing nhu gi6 b6n cira s6rn phAm tbng'

_ viec ti6u thp phdn bon d5 irrq. tdng m41h viro quy 412014 do c6c nhd phdn

ph6i mua hdng t;6"h s1r 6rnh h"6,t;;;" trti,rt s6ch thue 'i:'.!'^414 tins 620'88 ti)

Nhf ln thucdug"k t - 'okhdnoongkvndytgn ' tyddgAVTfhv iQcch i6 tkhAub6n hirng d6 s6n pham d6n tay ,g"Ji iie, dnng c6 riuc gi6 hqp rif .nhdt. chinh vi c6c

l;f do tr6n n€n doanh thu thudn.uu qui'nay da gia; +ig'OO.ii'Uang 74'9lolo so voi

cungkY' r , r - ^u i ^ r . i .

I

So sinhQuy I n im 2014

Quy I nim 2015Chi ti0u

5 1 , 1 8' t1 57

l,u.,i,iit,8 3 : 1 2

1 I 1 1 7 8

104,83

-73:387 :412-]99

-482.373:152:627

-407 .03s.432.708

-r.323.227 .570

10.153,162.049

1.932.552.360

150:31 7 235 143

l : 8 2 5 : 1 5 i : 1 0 3 4 5 4

I:503:676:575.3' ,28

7 537 l+2:507

_86:208:952.67040.032.390.827

76 979 822 954

r 342 777 .950:827

1:096:641:1 +2:62'.0

6,513 9t4.937

96.362.1r4.719

4r.964.943.r87

Lqi nhu?n sau thu6

Doanh thu thuAn

Gi6 vdn hirng b6n

Chi phi HD Ai chinh

Chi phi b6n hdng

Chi phi quin lf DN

Chi phi b5n hdng: Nhpn th6y nhimg kh6 khdn trcn ili 'y.Tq Plil,!^:i:l :ii\/ lu Pru v.o"ll LLarr6' rrrrqrr LueJ rurer

doan hiQn nay Cdng tyta tdng cuong chiphi q.u*g c6o, ti6p thi, hQi nghi huctng d6n

o'? 'l"n- nhan hrin T 'Am thao nhbm 6n dinh eit ui-g thi trudng' BOn c?nh d6 qufst'dpng phan bon Ldm thag nhSm 6n dlnh gitgit uirng thi trudng. BOn canh dg qW

ii;il="il;*rlt *; *6 *a tii chua e"q. triilkhai n6n chi phi cu6c y{ ta1- l - - \ - l l 1n 1 < + . iI|ZUI4 Vlgc quan ly qua Klru quir L'ar vrrLrq \r*Yv urr

cdn & mirc th6p. crri pti uatt hdng ctra qu;f ndy t6ng hon so v6i cirng ky ld 10'15 tj'

tdng I l,78Yo so v6i cirng ki'.

Tr€n rt6y td gi6i trinh ctra c6ng ty ve su biiSn dong *u-lg thuan quf I ndm

20t5 so voi quy I ia^ ZO:v,. Cdng tV ;t" trdn-trgng b6o c6o UBCK Nhd nu6c' Sd

gi- Ai.ft "fr1i"g

khorln He NOi vdr toi;r th€ qui C0 cl6ng ctra C6ng ty'

Tran fsng c6m on! /) ,/wNoi nhin:-Nhu kinh gfti

-LuuVP

G GIAM DOC

NGUYEN DUY KHUYEN

CONG TY CQ PHAN SUPE PHOT PHAT

vA non cnAr lAwt THAo

86o c6o tii chinh tdng hgPCho kj' kc to6n

;f; ;'#;# i-n"" t'"vcn Ldm tllt ""ltn'

tnn 0l /01/2015 d€n 311312015

Don vi tinh : VNDBANG CAN DOI KE roAN ToJ{G HgP

Tqi ngaY 31 thang 3 ndm 2015

S0 cuiii trY 56 diu namrAr sAx

A-: TAI SAN NGAN HAN- :---

- .1-

.I, Ti6-n- vir cic.kh--oin..tuong iluo4g -t1en

i. ca" kho,in tucrng- ducrng 1i6n-----;- --

iI. C;. khoin tliu [u tiri chlnh ngin h4n

fiir-Cel" xr'oin phi-i t-h-g ngi-n h4n

I i. Pdfih#n hqn etra-kh6ch hdlg

I ;.-t;;; lho lgudi b6n ng6n h4n

Thuy6tminhMfl

so-t.l :17L661 1 2:(-26:r',:26:2-ll'1li. .srrlaz:62sP4e I Ue:637'el?'lt^l-

lrr . i47 ip+e I t 1ie6-3-7. :es-?$'3-l

;3r.,1d.++gtL:627:79-?:l55

26.017.382.679

.8_7L05-6:935:004 .

-8 7 l :4.79 : l +"8,416-!"14.152.032.56',0

100 I-iio-l^------."'-t

l l l

I rl2f.--*---*-

I tzoI tro| 1 3 1

r3:2l3qri7139

i ,r, irr rso I '7.164.056.340

. (2 1 :7-3 ! :30-2 :3.63)..

r 0?R.443.076.136

'(?_ I :7-3 S :3 0- 2 :.3..63 )

r.356.038.502.92(

6, C6c- kho3n pha! fl1y khec ----,"-":.-'

;."Dd;; Ph6j lhu ngan lrsn k!r6 ddi(*)

8. Tiri sin thi0u ch-d sri lY

I :089:243.:979,136........ fl 0,_8-0-0,00-0 : 00q)

_q_6:3s-?:0,?_6:7-s-5---ec

ir.ffi.;f8

I :3 9_q :_8,3,- g :t 0_2 r9-? I( I0:90-0:-00-0:,q0o)

s_e:l_e_l,ile:3-4-p

--se;;;8;i;t

- id-ft. Df pr'ong gium gi6lrlg t6n kho (1

2 l 8 .951 .032:ThHC GTG

3. iil6 knean ffi phai Fu Nha nudc 1 v.;;

\t"z1 5 3

7 | ___z'7132:181I

i-f ;;;;i*to:o;I

ro I 192.146.410.191

155 | 5, Td! san ngan.lJan Klll'".... ..

;oo I B. rAI sAN D;ioTifai.c. khoi.n Phai JhP dii h?n

- I 220.705.e'8t.re*--^--t-tI tze.oo3.l95'2-t

. .1 7 4.:3-.:7'7 : |5-7-.:9-8-4

I : !7 I :63 I :9 t9:33-2(e 1e J.,3 0 4-,! e l,i 1"P)

l. 89 :7_6-0 :29-0.::2 U-u l

! : I 65-:4.65 :8-54 :-8- I 4

(e-lt-:7-0-l-":l-6-!,sv6)

II, Tn,i P-1!"P- 99 d-l1 P-1,Tii;6n c6 dinh hog hi-nh.

: Ng..v"Y-g"t' gi6---'Gi6 tti \3o-mdg lYi kc (*)

z:7022"11 ) )-iii^

224 | Z, f4 ga"n c6 il-lnh thue- "!al cnlnl

ii l1,i,"tdi ;an c-6 dinh vd hinh

228 | -NguY€nel?

ttel-- di i'i nuo 'non luY kc (*;--------- -- t------- .

iso I III: B6t dqn-g sin dau--z+o

I IV. Tiri si-n- dd dpng-dni,h-?-n

r;;t"l-a[hi; 6t,k!.nh doanh do dang ddihan

[ ;t]-Chi phixdv- dvng co-b31do d-ang-

I xo [v. DAu tu-tii chlnh dii h?n

I zs r I t . Piu tu vd-o-.g-Ong tY 99n

| ;;;;l-;..D#;"e colgw licl k6t, r!6n doanh

I iio I vl. riri Pnn -dni h31 khic

l- ;;tl-t-l^ztii-l )..rai ran ttluc lhu nlip holn lait... --- -.--1----- - -";'

[ ;; ] 1cr -u1, uait*+hs 1i-ng thsv 1n6 oal n4n

I rrr I +. rai sin ddi han kh6c - -

v:os- l---^ ;..;;ie,..w,zso I z lte l'te'elef - - -u, . i ,u i .o l1.ozl |--t--

i+.+si.oo !167) | t+':r+'ss4:7 t4)

-- l- 2s.022.33'7'ztol ls'382'086's0s

l-- i.+so.izs'rso | 7:480'22s'130. ' i I

v.io I i.ito.zzs.noI ?'48,0:2-2s:l3o- -

l-- i"ooi.iso,o+z I s-'P46:6rr':q14-{t i.l

-i -i iit )10'647 I q'o+o '6tt {4

nE( 1 <o o<z I z-eso.182.300.409

T

co\G TY CO PHAN sLrPE PHOT PHAT 86o c6o tii chinh t6ng hgp

\-A HOA CHAT LAM THAO ChO KJ, K6 tO6N

Ttri trjn Ldm Thao, huyQn Ldm Thao, tinh Phu Tho tu' ngay 0 t/0 t/20 I 5 d6n ngay 3 I /3/20 I 5

3oo II

310 |. l l

II

_ i . t iI

- 1 . I- - l_: 1-l I

I: l i I- ' - , I: t g I

_1:0 II- . t II

330 II

{00 |I

{10J 1 1

1 PhAi tr6 ngudi b6n ngdn h4n

2 Ngu.d-i lua tri ti€n tru'o-c lgAn ltal

3, Thu6 vd c5c khoin phai ngp Nhd nuoc

a, Phiiq6lgucri ]ao dQng5, Ch! Rhi nhai tialean lunq. d; kh"an Ph6i trA ngdn hPn kh6c

ro. Vuy ua no ln"e t?ri clr inh n96n hsn kh6c

I f , D-u- p-hdng Phni tri ngin hgn

12, Qu!.khen thu-<lng, Phrlc lgi

I I . Nq dnf h?n

D . VON CHU SO HUU

i uarui #1'il-*I V6n g6P cua chu so hiru . !Co phi6u ph6 thong co quy€n b- ieu quyet

I - co onieu uu ddiI . . .

- - ' - - - - - - - - - ; - - - ; - - - - - i

I z rn4ng Ou v6n co_ Phdn

I : q;ta; .hqn chutcn ooi tiai pnleu

[ + v6n t<nac cua chu so'huu

I s co phi6u qul (*)

I o Cnenn lech danh gi6.lai la1san

I z cne"n lQch rj 'gi6 hii aoai

I A QuY Oau tu Phdt tr i6n

I s.Quy hd tro. sip xep doatrl t nghiepf - - - ; ' - ' ; !

I Oui t'r6 trs sip xeP doanh nghiQP

I ro, O"l r.h6c thuQc v6n chu so hfr'u

I t t . t-qi nhuAn .uu thr6 chua phdn pngi ,| - tJCr'.;u ir'u6.r,Ju pha; ph6i it k6 a6;-;;6iI t<y truocI r-Nsi chua phAn Phoi kY naY

- t - - - - i i . :

I i / , Ngron v6n dAu tu xAY dsng co bAn

I I, Ngrr6n kinh Phi vir qu! khdc

I t Ngudn kinh Ph1 :

I Z. NeuOn kinh phi t ld hinh thdnh TSCDl -

e - - - ' . . . ' N . = N c r : o N V o N

: . I b

|l 1

a l 1+ l J

t l It l a

+ i+r r <

l t J

+io, - -

+ t I

+ r g1 1 9

+:ol l l

; i"- l ] 1 b

! 1 1

jio, t ,

+ J l

, ; ;

1:049:805.486:352

_L049:805:486:3-525 1 5 . 5 1 1 1 6 3 . 4 2 1

I2 , l 5 l : 912 .51814.631:505i74

I04 .968 :391 712

2s.069.487 .161

:os 8qi. i :o i : :27:669.334:60020.902.954.9t4

1.5s9.250.673.60si.iiq.iii.zot.#;

778.320.000.000778.320.000.000

l:154:163:449.758

Ll54:16-3:44:9-75:8527 .021 658:231

8,159,26-5:40313 .161 .9405 ,21

1 4 2 . 1 5 7 . 0 1 8 . 1 9 9

26.841.849.035

ioo r:a.q; l.;et

10 .586 .766 .877

1.496.018.850.651i. ;, i. r.io.t i si, .i, i, -a

718320:0::0-0:000778.320.000.000

t64 .671 .453.40s I t0+ .o t I .453.40s

12.406184q r84543:783 {-99:7,00

461 .052.0-16.'14616.13t :8 :22.954

6ti. /170.91668.470.9t6

12.406.849.584480.552.0'7 6:146

42.017.416.933438 :41 4:65-:9_:8_13

6fi. ,170.91668.470.g16

++u

270 r6Nc cqxs 14!!41 2.609-056;159'9522.650.182.300.409

"':"T6ng GirimtI6cNgudi l4p bi6u

Ph4m Nggc Anh

Ldm Thao, Phil Tho, ViQt Nam

\toh'v 20 thdns I ndm 201 5

K6 toin tru0ng

LO H6ng Thing Nguy6n DuY KhuYOn

l -\<q)

l a )t -

l"E vl ^

l F -l - ^

l ' cq Hl r t t rI - r<q,l 0 ! > .

h -' . l . (Q 0!. . l ? . 2r ' t : ' r

oo

b!

<q,I

\R ' n

{. c'r

-i ,:s"i* \*t :3*r .ts

: si\ a\

= . \ '.5 x-^! .Yv

\l '<,

I

0!z

c!.

(6 .

o!z

g

N

\< q)

r>l-1

' \ n

(tl

<0,

a>r

I

E . g . $ , A E E , H s E I H = 3 3 3 D ? ;n,s e,fr fr:Hi$.*.a.H i:- r q + = F

=$ . n = [ . * 3 E E E q € ? = n i i ;$ , l . f s , = - t , E + E - :

r d $ E

e i r - : o ' r - : \ o . D 3 3 g f r S E$ , R i J B R = = E q i r ! - -^ i : o d c . i s : d , + ; c . i ' F - c c : o 9 i C : F i 6 ,

S g e s I : X f i a r F , \ :+ s G : € c $ 0 5 [ A \ 6' b - " i 6 ' . r , i < , . f ' q g s n q 9 9

8 S , 6 , t E : + , E 1 8 -i = i - , i i i , r - : r

O . , c l i r -i n i c a l c - lq . \ i - ! o o

d ; i . d r ot - i O l i ( . r: ! o ' l i O \

O l ( - l F -: i a a : t - -

n : 9 i \F - ! \ f r c . l\ c i c . l i $. . ) i i c a: i i *

E i F , $ i A ' I € H I S q q = s 3 3 D q ;H $,s f r : i l H 3 * f H i l - i ,A + E {

=

: n l r5 : : * F t g e ; ' 3 = . l : i $ ;E i i l i f s = , ' - , - , * , = E F , -

$ o orn oo,

G l ; . .( \ t l0|o ,t ..

N , r :

r \ :

v

al

| '>t

V)

(\l

>

<q')

U

Vt

al(\€(\

r-

R I F . E R 3 F I 3 ! e : ! V , : ie n Fii H $ X S : S i l n 3 f; $ != , u i F . s I s ; = g $ B = ? t q er r * : c { : r o , o - a

S i T = c l T f I

I ^ . I 3 x i . : : : : i

&oo

oocl

tj tr-i C \

>

a * , a . f : 9i i f i i . . . i . ' ^ ' - ' 1l = : = l a : F l : R X : K 3 ; I ? f i ; ; 3 R

b!

A

s

e - ,

" - -

..:z1 : ^

a : .

- = '' :

7 - ,

' . =x-

v7 - i^ =v :

+

-. '=

v . = ::- <

= .>.,

: -E

r

cONc TY Co pnAx SL?E PHoT pnir 86o c6o tii chinh.t9lg hgp

;X;b^^cHAit[Minao cho k] ko to6n

ThitrAn r-a* rrluo, huve;t Thuo' 3l20l5

BAO CAO LUU CHUYEN TIEN TP TONG HQTCho k j ' k6 to6n t i l ngay 0 l /01 /20 t5 der r nghy 3 l l3 l20 l5

(Theo Phuong Phci7 trryc tidP)

0 l0203040506

Quf I nim 2014

I ,099:3 18.265.374( 4 8 8 . 7 0 0 . 9 1 1 . 1 7 - 3 )( l_0-4: 191 I 6 l :525)

(6 .880 8e8 .912 )( 103 275 .651 .015 )

z'7 .309:946.391( t31 .e10 4 l I . 305 )

291.601 . r '7r .775

(26e.306 200)

i3o ooo boo oooir 6 0 . 9 1 5 . 6 1 1 . 3 0 7

130.646.305.107

52:145:700 00-0

(40:-2:664:588:684)

isio.iiC.#s.;ilt71.728.588.198

206J40.006.449

278.468.s94.647

0720

2 lL2a a^/.)2425/.o

L730

? l II- l

" ; ^J J

t,ii353 64050606 l70

V

I)on vi tinh : VN'D

Quj ' In im 2015

| :040.041 :444:803(293243 048:708)( 108 :441 :789 :708 )

(6.468 320.'734)(20.000.000.000)

975n 1129:494( t3e .2 l 3 . s 54 .307

570.198.460.840

I t 9 . 9 2 6 : 6 1 6 : 5 I 2

( 5 1 8 . 6 1 5 4 0 4 : 8 3 4 )

(39-8:688.788:32-2)171.509.672.518139:637:952:831

311.r17.625.349

cni rffiu

iitNvAruon@

I, Luu chuy6n tidin tir ho4t ttQng SX kinh -doanh

t , Ti6n thu b6n hdng, c-ung c6p DV, vd doanh thu klr6c

2, Ti6n ch! t16 cho ngu-o! cung cAp hdng ho6 dich vtt

3, TiAn ch! t16 th.o ngu-di tao dQ11g

4, Ti€n ch!trA lai5, Ti irn chi nQp thu6 thu nhQp doanh nglt!€n

6, Ti6n thu kh6c til hoat dQng kilh doanh

L iia" "5i

khSc cho- ho4t dQng s6n xufu kinh doanh

Luu chuy*6n tiiin thufln tir ho4t <tQng SX - KD

II, Luu chuy6n tii:n tir ho4t ilQng tIAu tu

I Ti6n chi mua sSmr xAy dr,rng TSCD

2-, Thu thanh !y, nhu-9ng b6n TSCD vd TS dai h4n kh6c

3, Ti6n ch! -c-ho vayr mua c6c cong crp ng cua dorr v!

4, T!6n thu h.6i c-ho v-ay,b6n lgi c6c, C-C ng ddi hql kh6c

5, Ti€1 ch! dAu tu g6p v6n vdo don vi kh6c

6 Ti0yr thu hoi ctALr trl g6p vorr vao don vi kh6c

7. Ti6n thu ldi cho vay, c6.1irc vir !o. i nhuin du'g-c clria

l"r "fr"iap

tiAn thu-An tir ho4t ttQng tldu tu

I-II. Luu chuy6n ti6n tir -ho4t ilQng tii chinh

o phi€u. nhf ln v6n goP cua CSH

2, Ti€n chi 1ri v6n g6p- cho c6c chu so- hil 'u' rnua l4i CP

3, T!6n vay ng-6n h4r1, ddi hgn nhin du'o-c^ A

6, C6 tri;g, l.gl nhuan -da- trdL cho c[u 9-o- h['u

Luu c-huy6n $6n thgnn fir hoSt il-Qng tni chinh

LUU CHUY-EN TIEN THUAX TRONIC I<V

Anh huong ctra thaY AOi t5' gla

Nguoi lfp bi6u

Ph4m Nggc Anh

Lam Thao, Phil Tho, Vi€t Nam

KG tofn truong

LG H6ng Thing

Tdng Gi6m il6c

Nguy6n Duy KhuY6n