Docstoc

SFS

Document Sample
SFS Powered By Docstoc
					Hochiminh City Metal Corporation

                        SUMMARY FINANCIAL STATEMENT
                                      Quarter 2 - 2007

I. BALANCE SHEET

No.                        Items                    Jan. 01st 2007    Jun. 30th 2007
 I     CURRENT ASSETS                              290,314,675,768     359,198,966,354
 1     Cash and cash equivalent                      8,271,644,367       6,460,605,181
 2     Short-term financial investments                        -                   -
 3     Short-term receivables                       94,695,365,176     110,432,626,783
 4     Inventories                                 182,297,889,554     242,158,156,041
 5     Other current assets                          5,049,776,671         147,578,349
 II    LONG-TERM ASSETS                            146,044,837,525     150,253,206,511
 1     Long-term receivables                           395,360,000         410,480,000
 2     Fixed assets                                145,542,182,610     149,693,168,330
        - Tangible fixed assets                     15,976,259,167      15,490,485,507
        - Intangible fixed assets                  112,789,786,446     112,695,491,304
        - Financial lease fixed assets                         -                   -
        - Construction in progress                  16,776,136,997      21,507,191,519
  3    Property investment                                     -                   -
  4    Long-term financial investments                         -                   -
  5    Other long-term assets                          107,294,915         149,558,181
 III   TOTAL ASSETS                                 436,359,513,293     509,452,172,865
 IV    LIABILITIES                                 254,703,978,430     326,303,759,101
  1    Current liabilities                         253,620,067,705     324,437,406,416
  2    Long-term liabilities                         1,083,910,725       1,866,352,685
  V    OWNER'S EQUITY                              181,655,534,863     183,148,413,764
  1    Capital sources and funds                   180,004,490,544     182,309,334,441
       Owner's Investment capital                  158,000,000,000     158,000,000,000
       Share premium                                           -                   -
       Treasury stock                                          -                   -
       Assets revaluation difference                           -                   -
       Foreign exchange difference                             -                   -
       Funds                                                             6,204,490,544
       Retained after-tax profit                    22,004,490,544      18,104,843,897
       Capital for construction work                           -                   -
  2    Other resources and funds                     1,651,044,319         839,079,323
       Bonus and welfare fund                        1,651,044,319         839,079,323
       Expenditure resources
       Financial resources for fixed asset
 VI    TOTAL RESOURCES                             436,359,513,293     509,452,172,865

II. INCOME STATEMENT

No.                   Items                        Quarter 2/2007      Accumulation
 1 Revenue of sales and services                   793,858,098,774    1,278,454,008,634
 2 Deductions                                                  -            840,916,714
 3   Net sales and services                      793,858,098,774    1,277,613,091,920
 4   Cost of sales                               772,854,912,326    1,241,576,038,225
 5   Gross profit                                 21,003,186,448       36,037,053,695
 6   Financial income                              1,441,881,125        2,461,355,964
 7   Financial expenses                            3,383,250,946        5,161,938,363
 8   Selling expenses                              7,681,142,910       12,512,926,811
 9   General & administration expenses             2,421,832,161        4,548,777,174
10   Net operating profit                          8,958,841,556       16,274,767,311
11   Other Income                                    629,065,493        1,833,668,358
12   Other Expenses                                    3,591,772            3,591,772
13   Other profit                                    625,473,721        1,830,076,586
14   Profit before tax                             9,584,315,277       18,104,843,897
15   Corporate income tax expenses
16   Profit after tax                               9,584,315,277      18,104,843,897
17   EPS (VND/share)                                          607               1,146
18   Dividend per share (VND/share) (*)

                                                 TP Hoà Chí Minh, ngaøy 15/07/2007
     Laäp bieåu                  Keá toaùn tröôûng      Toång Giaùm ñoác
Hochiminh City Metal Corporation


                                                       CASH FLOW STATEMENT
                                                  First 06 months 2007 (Indirect methods)


                                      ITEMS                                           Code
                                         1                                             2
I. CASH FLOWS FROM OPERATING ACTIVITIES:
1. Profit before tax                                                                   01
2. Adjustment in accounts
Fixed assets depreciation                                                              02
Provisions                                                                             03
Unrealized foreign exchange difference loss/gain                                       04
Loss/gain from investment                                                              05
Interest expenses                                                                      06
3. Operating profit before the changes of current capital                              08
Changes in accounts receivable                                                         09
Changes in inventories                                                                 10
Changes in trade payables (exclude: interest payable, income tax payable)              11
Changes in prepaid expenses                                                            12
Paid interest                                                                          13
Paid corporate income tax                                                              14
Other receivables                                                                      15
Other payables                                                                         16
Net cash provided by (used in) operating activities                                    20

II. CASH FLOWS FROM INVESTING ACTIVITIES:

1. Cash paid for purchase of capital assets and other long-term assets                 21

2. Cash received from sale or disposal of capital assets and other long-term assets    22
3. Cash paid for lending or purchase debt tools of other companies                     23
4. Withdrawal of lending or resale debt tools of other companies                       24
5. Cash paid for joining capital in other companies                                    25
6. Withdrawal of capital in other companies                                            26
7. Cash received from interest, dividend and distributed profit                        27
Net Cash Used in Investing Activities                                                  30

III. CASH FLOWS FROM FINANCING ACTIVITIES:
1. Cash received from issuing stock, other owners' equity                              31
2. Cash paid to owners' equity, repurchase issued stock                                32
3. Cash received from long-term and short-term borrowings                              33
                                 1                       2
4. Cash paid to principal debt                           34
5. Cash paid to financial lease debt                     35
6. Dividend, profit paid for owners                      36
Net cash (used in) provided by financing activities      40
Net cash during the period                               50
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR           60
Influence of foreign exchange change                     61
CASH AND CASH EQUIVALENTS AT END OF YEAR                 70




     Ngöôøi laäp bieåu               Keá toaùn tröôûng
 NT
methods)

                                           Unit: VND
           Note   Current period     Previous period
            3           4                  5

                   18,104,843,897      7,116,267,117

                     854,836,894        766,001,685

                   (1,016,207,993)     (41,678,151)
                     (805,362,462)    (159,014,220)
                    4,522,152,854    5,791,090,877
                    21,660,263,190 13,472,667,308
                  (10,826,110,118) (44,430,718,908)
                  (59,860,266,487) 82,848,867,514
                   48,960,749,339 32,140,892,312
                       (78,185,987)    111,342,258
                   (4,522,152,854) (5,791,090,877)
                     (492,552,440)    (682,975,568)
                     3,835,583,207   1,009,280,000
                  (14,691,742,452) (2,572,577,808)
                  (16,014,414,602) 76,105,686,231



           6,7,
           8,11    (4,771,020,372)    (3,839,109,466)

                                0       125,381,818




                      805,362,462         33,632,402
                   (3,965,657,910)    (3,680,095,246)




                  484,810,039,274 219,936,927,812
3           4             5
     ############## ##############

      (4,974,400,000)
      18,169,033,326 (71,070,507,410)
      (1,811,039,186)  1,355,083,575
       8,271,644,367   3,084,812,292

       6,460,605,181    4,439,895,867



     Laäp, ngaøy 13 thaùng 07 naêm 2007
    Toång Giaùm ñoác