Beruflich Dokumente
Kultur Dokumente
Trang 1/8
Sa cha my mc, thit b. Chi tit: Dch v sa cha, bo tr, th nghim nh my thy
in, li in
Dch v h tr lin quan n qung b v t chc tua du lch. Chi tit: Dch v du lch l
hnh ni a (Doanh nghip ch c php hot ng ngnh ngh ny khi m bo y
cc iu kin theo quy nh ca php lut)
Gio dc khc cha c phn vo u. Chi tit: H tr, hng dn vn hnh, qun l,
bo dng, sa cha thit b nh my thy in
Khai thc , ct si, t st. Chi tit: Sn xut vt liu xy dng (tn dng t vic u t
xy dng cng trnh thy in)
II.
KT QU HOT NG KINH DOANH:
1. Kt qu hot ng kinh doanh 2013-2015
Ch tiu
Tng Ti sn
Vn ch s hu
Nm 2013
Nm 2014
1.363.078.987
1.318.426.389
% tng
(gim)
2014/2013
-3,28 %
441.655.592
426.680.710
-3,39 %
n v: 1.000 ng
% tng
Nm 2015
(gim)
2015/2014
1.286.460.205
-2,42%
456.587.083
7,01%
DT thun
265.850.178
279.518.781
5,14%
228.586.567
-18,22%
LN gp v bn hng
190.910.225
193.523.259
1,37%
140.391.094
-27,46%
v cung cp dch v
Li nhun t HKD
67.637.445
92.528.350
36,80 %
23.711.003
-74,37%
T sut LN gp
72%
69%
-3,59%
61%
-10,99%
Li nhun khc
40.527
-1.826.324
288.151
-115,78%
LNTT
67.677.973
90.702.026
34,02 %
23.999.154
-73,54%
LNST
67.650.341
90.702.026
34,07 %
22.695.490
-74,98%
T l LNST tr c tc
93,57%
93,05%
-0,56%
93,97%(*)
-0.09%
Ngun: BCTC kim ton nm 2013, 2014 v 2015 ca CTCP Thy in S San 4A
Trang 2/8
lng in nm 2015 (324,2 triu kWh). Theo , doanh thu v li nhun sau thu nm 2015 t
ln lt 228,59 t ng v 22,69 t ng hon thnh 86,88% v 35,09% k hoch doanh thu v
li nhun 2015.
- V chi ph: Do khon d n vay bng USD vi s d u k l 30.230.000 USD, trong
nm 2015 do t gi bin ng t gi tng t bin hn 5% nn Cng ty phi chu khon l chi
ph chnh lch t gi cui k cha thc hin l 31.876.810.000 (Cng ty dng khon chi ph
tr n trc hn khon 1.500.000 USD). V cc chi ph khc khng c bin ng ln tng
gim nm trong phm vi + 5% so vi k hoch.
- Gi bn in cha c b t gi theo quy nh ca B Cng thng.
2. Cc ch tiu ti chnh c bn
n v
Ch tiu
Nm
2013
Nm
2014
Nm
2015
n v
Nm 2013
Nm 2014
Nm 2015
Sn lng in
kWh
334.140.000
348.961.000
282.960.000
Trang 3/8
% tng (gim)
2015 so vi 2014
-18,91%
thng phm
Doanh thu theo
sn phm
Gi vn theo sn
phm
Triu
ng
Triu
ng
265.850
279.519
228.587
-18,22%
74.940
85.996
88.195
2,56%
4. Nguyn liu u vo
Vic sn xut thy in ph thuc hon ton vo tnh hnh thi tit, c th l lng ma
hng nm trn lu vc sng S San, c bit kh hu Ty Nguyn c chia lm 2 ma ring bit
ma ma t thng 5 n thng 10, ma kh t thng 11 n thng 4 nm sau. Do vy, khc
phc tnh cht thi v ca thi tit nhm m bo k hoch sn lng: trong ma ma lng
nc v h cha nhiu, Nh my vn hnh ht cng sut ca ba t my, m bo pht in v
ng thi phng nga l lt theo quy nh vn hnh lin h cha trn dng sng S San nh my
bt buc phi x trn. Cn v ma kh, Nh my duy tr pht in theo quy trnh iu tit h
cha. Do h cha ca S San 4A nh ch iu tit ngy nn hot ng sn xut in cn ph
thuc vo s hot ng ca cc nh my thy in trn thng ngun. Vi h thng cc h cha
ca cc Nh my thy in nm pha trn thng ngun: nh thy in Thng Kon Tum trn
nhnh k Bla: 145 triu m3; Plei Krng trn nhnh Krng PK: 948 triu m3; Yaly: 779 triu
m3; S San 3: 92 triu m3; S San 3A: 80,6 triu m3; S San 4: 893 triu m3 c dung tch ln
nn s lun m bo cho Nh my thy in S San 4A nc pht in khi cc Nh my trn
thng ngun pht in.
Nh my Thy in S San hin c 03 t my, ty thuc vo tnh hnh lu lng nc v
h m Nh my c th pht in mt s hoc ton b cc t my. Vic duy tu, sa cha my
mc thit b lun c thc hin nh k, m bo my mc thit b lun trong tnh trng bo
dng tt nht, sn sng cho vic chy my khi lu lng nc v h n nh.
5. Chi ph hot ng sn xut kinh doanh
Nm 2013
Ch tiu
Chi ph nguyn liu, vt liu
Chi ph nhn cng
Chi ph khu hao TSC
Chi ph dch v mua ngoi
Gi tr
481.232
7.228.517
49.287.367
395.723
T
trng
%
0,57
8,63
58,82
0,47
Trang 4/8
Nm 2014
Gi tr
163.508
8.781.947
49.023.243
885.395
T
trng
%
0,18
9,74
54,36
0,98
n v: 1.000 ng
Nm 2015
T
Gi tr
trng
%
6.920.863
7,33
7.455.752
7,90
48.960.469 51,89
1.647.123
1,74
Chi ph d phng
405.833
0,43
Chi ph khc bng tin
26.405.421 31,51 31.333.302 34,74
28.968.858 30,70
Tng cng
83.798.260
100 90.187.395
100
94.358.898
100
Ngun: BCTC kim ton nm 2013, 2014 v 2015 ca CTCP Thy in S San 4A
Nm 2013
Gi tr
%DTT
74.939.952
28,19
9.474.597
3,56
115.323.720
43,38
Nm 2014
Gi tr
%DTT
85.995.522
30,77
5.001.539
1,79
98.279.280
35,16
n v: 1.000 ng
Nm 2015
Gi tr
%DTT
88.195.473
38,58
6.613.425
2,89
114.492.940
50,09
Chi ph ti chnh chim t trng nhiu nht trn doanh thu thun ca Cng ty qua cc nm.
C th, chi ph ti chnh ln lt chim 43,38% v 35,16% trn doanh thu thun trong nm 2013,
2014 v tng ln mc 50,09% trong nm 2015, nguyn nhn chnh l do Cng ty s dng cc
khon vay ngoi t u t vo Nh my thy in do bin ng t gi trong nm 2015
pht sinh tng t bin khon l chnh lch t gi trong nm gi tr khong hn 33 t ng.
Chi phi gi vn hng bn: c xu hng tng vi nm 2013 l 28,19%, nm 2014 l
30,77% v nm 2015 l 38,58%, nguyn nhn do mc Thu sut thu Ti nguyn nc tng t
2% ln 4% theo Ngh quyt s 712/2013/UBTV H13 ngy 16/12/2013 ca UBTV H, c hiu
lc p dng t thng 2 nm 2014.
Chi ph qun l v chi ph khc chim t trng nh trn tng doanh thu. c bit l chi ph
qun l ang c xu hng gim t mc 3,56% tng doanh thu thun nm 2013 cn ln lt n
nh mc 1,79% v 2,89% trong nm 2014, 2015 th hin cng tc qun l chi ph vn phng
v nh my ca Cng ty ang dn hiu qu qua cc nm.
Ngoi ra, sn phm in u ra ca Cng ty lun c m bo bng hp ng di hn vi
Cng ty Mua bn in Tp on in lc Vit Nam (EVN), do ton b doanh thu ca Cng
ty thu c t hot ng bn in nn khng pht sinh chi ph bn hng.
III.
Trang 5/8
IV.
Ch tiu
DTT (triu ng)
LNST (triu ng)
Vn iu l (triu ng)
Vn ch s hu (triu ng)
T l LNST/DTT
T l LNST/Vn CSH bnh qun
Nm 2016
% tng
K hoch
(gim)/ TH
2015
228.945
45.723
422.000
464.000
19,97%
10,44%
Trang 6/8
0,16%
101,47%
0,65%
101,15%
103,11%
Nm 2017
% tng
K hoch
(gim)/ KH
2016
266.992
79.157
422.000
467.000
29,65%
17,00%
16,62%
73,12%
0,65%
48,45%
62,84%
C tc
10,83%
116,60%
18,76%
73,22%
Ngun: CTCP Thy in S San 4A
Trang 7/8
Trang 8/8