xx 年度经营计划评估

Click here to load reader

Upload: jordan-hamilton

Post on 03-Jan-2016

97 views

Category:

Documents


3 download

DESCRIPTION

XX 年度经营计划评估. XX 股份总体评价 YY 业务年度经营计划评估 市场与竞争分析 产品分类分析 各生产单位比较分析 成本价值树分析 评估小结 偏差分析控制结构 附录: XX 股份财务评价. 运营指标. 管理指标. 2002 年目标体系. 财务指标. 目标体系. XX 股份体系结构. XX 投资股份公司. 主营. 金融. 其他. 单位:万元. 天山建材. XX #¥. YY. ZZ 果汁. HH 业. 信托. 合并 *. 控股比例 投资额 主营业务收入 净利润 经营净现金流量 净资产 总资产 - PowerPoint PPT Presentation

TRANSCRIPT

  • XX

  • XXYYXX

  • 2002

    YY

    100%95%100%95%

  • XXXX * ZZ **XXYYHHZZXX*

  • 37%6%27%17%13%12%51%10%27%13%44%34%17%-8%0%XX200222315027083816182* *XX1621600-1400-3861ccccXX

    1

    78823447676667

    67667767667

    77676886777889

    Sheet3

    788234476766679972

    676677676672096

    7767688677788975728

    Sheet3

  • XX

    1

    121300121300

    2300023000

    34590153144

    2321223212

    23129312

    12312229232

    2001

    2002

    1

    20012002

    1213001213003812262535243073566579928443373361194984

    2300023000251506115702169534538322402934943672546

    345901531441531441064021064021196744142393537866

    23212232122321219675196755025108321494121

    231293121440338087511079529920993213994398861

    1231222923296471015016703-4220-275338001011934-282741676.6553

    19%2%66%46%55%82%84%94%

    3559.47%6.03%6.30%9.54%15.70%31.75%22.90%39.03%

    53.040.400.420.520.850.769.360.29

    49.51%,8582.4375302001

    1470

    1015049.51%,

    26161682

    1

    2001

    2002

    20012002

    00

    00

    00

    2001

    2002

  • 2001HH2002HHXX

  • XX*ZZ**2001XXHH 26167YY 73669*

    Sheet1

    199920002001**2002

    31177454083873799836.47

    1002810598611814530.09

    88759186801211748.63

    Sheet2

    Sheet3

  • =1/1- ()20002002XX3.4%2.8630%18%458899185.794540845889102978501216934118132261023199012892000- 210469404336083050926622220457111902385665525.515670375794986944 **//

  • * ZZ ** 2001XXZZ100%XX

  • =1/1- 2002YYYYYYHH323203**//

  • 2002HH=1/1- 272**//

  • XXYYXX

  • 1485028/30 9980030/3236/38330008504028/30 19900030/3236/388400992028/30 30/3236/38489818560130028/30 508030/3236/38988722002xx62324XX2002

  • 023.57% XX7.75%021.92% XX7.60%

    YY

    XX2002XX

    025.88% XX1.68%

    024.17% XX2.36%7.14% XX1.12%

    XX1.3%

    3.2 %

    2.2 %

    1.2%

    0.3%

  • XX

  • XX 2001

  • YYXXXX887-127-39-29-11-7-6-14718137599

  • 20012002

    199920002001200219992000

    Sheet2

    3249

    2593.01

    11205

    2445.2

    349.03

    4188.27

    5103.51

    6388

    7214

    8283.34

    9188.18

    10141

    1143.12

    Sheet2

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    8-1120%

    2002

    Sheet3

    19981999200020012002

    6007090.811.150.97

    6007370.470.510.240.220.298

    60030000.480.36

    8480.240.440.21

    19A0.20.180.06

    6002380.220.160.2

    Sheet3

    000000

    000000

    000000

    000000

    000000

    600709

    600737

    600300

    0848

    0019 A

    600238

    0000000

    0000000

    0000000

    0000000

    0000000

  • XXYYXX

  • XXYYXX

  • YY16.45

  • 2002YY

  • XXYYXX

  • YY 55300

  • 2002YY2002: 28/30YY2593/30/32YY2785 /36/38YY3079/12289FOB495=12.35

    3

    1205

    445.2

    49.03

    188.27

    103.51

    388

    214

    283.34

    188.18

    141

    43.12

    99200020012002992000

    16.97%12.69%9.27%8.80%14.96%6.66%

    36%31%19%30%0.76%0.58%

    2.961.461.321.623.492.85

    2.953.483.73.962.221.94

    0.5150.240.220.2980.320.22

    0.2510.12-0.21-0.22

    32859894

    286.29%143.84%61%

    3%3.50%-9.50%63%

    28%20%18%135%

    -6%-2%

    28322215.75

    7%9.60%

    Sheet2

    3249

    2593.01

    1205

    445.2

    49.03

    188.27

    103.51

    388

    214

    283.34

    188.18

    141

    43.12

    Sheet2

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    0

    8-1120%

    2002

    Sheet3

  • 2001 1200234(/)(/)1618851

    Sheet1

    (2001

    p=a/x+b

    28-30

    30-32

    36-38

    (16.31

    p=a/x+b

    2001 12002 3 4

    28-30344445

    30-3221.77654

    36-3858.937557

    3412176419.78

    45233344.00

    (18.7

    p=a/x+b

    28-30

    30-32

    36-38

    (20.2

    p=a/x+b

    28-30

    30-32

    36-38

    23.3

    p=a/x+b

    28-30

    30-32

    36-38

    Sheet2

    Sheet3

  • 20022002YY0.67%,10%0.9%10% 2.5%10% 3 .33%,10%10%YY XX16XX

  • YY/20012002200220012655-85-70.4-60-23-36-164.66

    22162001200220017040

  • TH-SP-Eval-Annual-Plan011220.ppt

    /

    TH-SP-Eval-Annual-Plan011220.ppt

    TH-SP-Eval-Annual-Plan011220.ppt

    TH-SP-Eval-Annual-Plan011220.ppt

    TH-SP-Eval-Annual-Plan011220.ppt

    153 32 5.47

    4.47 .0.84

    28-30%HB 55 30-32%HB 300 4

    4.47 0.8 4 3.9

    28-30%HB 36-38%CB

    4

    4

    4.47 .0.84 4 1

    28-30%HB 55 30-32%HB 300 1 HACCP

    4.47 0.8

    28-30%HB 36-38%CB 4

    2 0.53

    2 3

    ()

    36 30

    0.78 / 0.82 / 32 11.2

    38% 32% 8

    CB HB 3.5

    36 28 98 10

    / / 40

    4.2 38% 4. 30%

    CB HB 2 3 3.42

    1

    36 28 16 6.5

    1.04 / 1.12 / 1

    38% 30%

    CB HB 4

    (3.3) (202)

    TH-SP-Eval-Annual-Plan011220.ppt

    TH-SP-Eval-Annual-Plan011220.ppt

  • XXYYXX

  • XXYYXX

  • XX XX

    Sheet1

    Sheet2

    Sheet3

  • XX

  • 105