Professional Documents
Culture Documents
Error: Subreport Could Not Be Shown.: /Ƭqkyӵf
Error: Subreport Could Not Be Shown.: /Ƭqkyӵf
/QKYF &{QJQJKLS
Ngy: 28/09/2015
Ngnh: 7KLWEYWOLX[k\GQJ
7QJTXDQ
3K~3KRQJFyWUuQKF{QJQJKWLrQWLQYjOjGRDQKQJKLSGX\QKWXWF{QJQJKFKkXX7K
WUQJFD3K~3KRQJFK\XWURQJ0LQ1DPYLWKSKQOQNtQKER{QFKLPNtQKpSFKLP
NtQKFQJOFFKLPNKRQJQKKQJFD&{QJW\XWFKLXVkXYjROQKYFFXQJFS
YWOLX[k\GQJFWKOjSKiWWULQQJKLrQFXGzQJVQSKPWUDQJWUtQJGQJWURQJ[k\GQJW
QKQJVQSKPVDXNtQK.KDLWKiFWKWUQJFXQJFSOSWSKNLQSKFYFKRYLFWUDQJWUtQL
QJRLWKWFiFF{QJWUuQKQKjFDRFSFDRFXWPi\PyFWKLWEVQ[XWFiFGzQJVQSKP
PLPUQJTXLP{VQ[XW7QJFQJFQJF{QJWiFPDUNHWLQJKRjQWKLQGFKYFKPVyFNKiFK
KjQJ
&7&36Q[XW7KQJPL'FKY3K~
3KRQJ
/{QJ%.KX
F{QJQJKLS7kQ7R
4XQ%uQK7kQ73+
&Kt0LQK
www.phuphong.com
%LXJLi
Gi:
P/E:
1.80
KLGD :
*LiFDRQKWWXQ
3.90
7KJLiYQ
*LiWKSQKWWXQ
1.60
6&3DQJOXKjQK
&KVQKJLi
PE pha long (TTM)
PS (TTM)
PB (MRQ)
'OLXWUrQPLFSKLX
-0.61 /LQKXQ(36770
0.07 Doanh thu - Sales Per Share (TTM)
0.70 *LiWUVViFK%RRN9DOXH054
.KQQJVLQKOL
7OOmLJS770
7OOmLWKRWQJ.'770
7O(%,7770
7OOmLUzQJ770
6FPQKWjLFKtQK
.KQQJWKDQKWRiQQKDQK
4XLFN5DWLR054
.KQQJWKDQKWRiQWFWKL
&XUUHQW5DWLR054
7QJQWUrQWQJWjLVQ7RWDO
'HEW$VVHWV054
7QJQWUrQYQ&6+7RWDO
'HEW(TXLW\054
TTM: TXJQQKW
5.47
-12.92
-6.88
-12.26
+LXTXTXQO
/LQKXQWUrQYQ&6+52(
770
/LQKXQWUrQWQJWjLVQ52$
770
/LQKXQWUrQYQXW52,&
770
7K{QJWLQFWF
0.14 /mLFWF'LYLGHQG<LHOG
&WFWUrQPLFSKLX'LYLGHQG
0.61 SHU6KDUH054
7OWUFWF3D\RXW5DWLR054
0.82
-.61
W
WULX
-2,967.45
24,204.07
2,566.89
-54.41
-12.72
-19.65
-------
3.76
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&iFFKWLrXFKtQK
6FPQKWjLFKtQK)LQDQFLDO6WUHQJWK
Quick Ratio
Current Ratio
LT Debt/Equity
Total Debt/Equity
2012
2013
2014
MRQ
7%1P
0.47
1.04
0.40
1.04
0.26
0.81
0.55
1.48
0.16
0.65
0.68
2.50
0.14
0.61
0.89
3.76
0.30
0.83
0.54
1.67
6FPQKWjLFKtQKiQKJLiPFULURWURQJNLQKGRDQK
0WGRDQKQJKLSPQK[pWWKHRTXDQLPWjLFKtQKOjGRDQK
QJKLSFyPFULURWURQJNLQKGRDQKWKS.KQQJ
7KDQKWRiQQKDQK4XLFN5DWLRSKQiQKPFWQJTXDQ
JLDWLQPWYjFiFNKRQkXWQJQKQFiFNKRQXW
FyWKFKX\QLWKjQKWLQPWPWFiFKQKDQKFKyQJYL
FiFNKRQQWjLFKtQKQKQWURQJYzQJQP
.KQQJVLQKOL3URILWDELOLW\
2012
2013
2014
TTM
7%1P
8.44
-5.40
-4.86
-0.59
6.10
-13.72
-13.09
-1.93
6.76
-11.22
-10.55
-1.18
5.47
-12.92
-12.26
-1.28
7.10
-10.11
-9.50
-1.23
*URVVPDUJLQ&KRELWWOGRDQKWKXFzQOLVDXNKLm
WUWRjQEFKLSKtWUFWLSVQ[XWUDKRjQJKyDYjGFK
Y
2SHUDWLQJ3URILWYj2SDUDWLQJ0DUJLQ/QWKHRTXiWUuQKW
GRDQKWKXWLFiFFKWLrXTXDQWUQJNKiFWURQJEiRFiRNW
TXNLQKGRDQK7/LQKXQELrQWLSWFWULFiFNKRQ
FKLSKtJLiQWLSQKFKLSKtKRWQJFKXQJFKLSKtWU
OQJESKQTXQO
*URVV0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKtWUF
WLS&KWLrXQj\FWtQKEQJFiFKO\'RDQKWKXWKXQ*LiYQKjQJEiQ'RDQKWKXWKXQ[
2SHUDWLQJ0DUJLQ&KWLrXQj\ROQJWOGRDQKWKXFzQOLVDXNKLmWKDQKWRiQWRjQEFKLSKt
KRW{QJM&KWLrXQj\FWtQKEQJFiFKO\7KXQKSWKRWQJ7QJGRDQKWKX[
1HW3URILW0DUJLQ&zQFJLOj5HWXUQ2Q6DOHV&KWLrXQj\Oj/LQKXQVDXWKX7QJGRDQKWKX
WURQJFQJPWWKLNYjFWUuQKEj\WKHRWO
,QWHUHVW&RYHUDJH.KQQJKRjQWUOmLYD\7KXQKSKRWQJ/mLYD\SKLWUWURQJFQJWKLN
TTM: TXJQQKW
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&iFFKWLrXFKtQKWLSWKHR
+LXTXTXQO0DQDJHPHQW(IIHFWLYHQHVV
Return on Equity %
Return on Assets %
Return on Investments %
2012
2013
2014
TTM
3 Year
Average
-15.73
-6.33
-1.02
-37.10
-13.17
-17.23
-41.52
-11.49
-15.80
-54.41
-12.72
-19.65
-31.45
-10.33
-11.35
+LXTXKRWQJFDF{QJW\FyWKFROQJWUF
WLSWK{QJTXDOLQKXQWUrQWQJWjLVQFDQy52$OL
QKXQWUrQWQJWjLVQFWtQKEQJFiFKO\OLQKXQ
UzQJVDXWKXFKLDFKREuQKTXkQWQJWjLVQFDGRDQK
QJKLSYjFWtQKWKHRWO
52$iQKJLiNKQQJFDEDQOmQKR&{QJW\WURQJYLF
VGQJWjLVQFDF{QJW\WRUDOLQKXQ1yOjPWFK
WLrXROQJKLXTXKRWQJWWKQ52(52(FKFKR
ELWEDRQKLrXOLQKXQFWRUDWOQJYQFKVKX
FXWQKQJNK{QJWtQKQWjLWUWFiFNKRQYD\
52$WKQJFVGQJiQKJLiFiF1JkQKjQJOj
GRDQKQJKLSFyOQJWjLVQUWOQ
/LQKXQWUrQYQXW5HWXUQRI,QYHVWHG&DSLWDO52,&
SKQiQKNKQQJVGQJYQXWWRUDOLQKXQ
FDGRDQKQJKLS
/LQKXQWUrQ9QXW52,&FWtQKEQJFiFKO\OLQKXQJSWULFKLSKt
TXQOYjFKLSKtEiQKjQJVDXyQKkQYLWKXVXWULFKLDFKR9QXWYjF
WtQKWKHRWO7URQJy9QXW 7QJWjLVQ7QJQQJQKQ
TTM: TXJQQKW
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
&iFFKWLrXFKtQKWLSWKHR
7K{QJWLQWUrQPLFSKLX3HU6KDUH'DWD
2012
2013
2014
TTM
-3,592.02
27,441.64
7,027.12
-2,696.46
25,559.46
4,270.37
-2,967.45
24,204.07
18,034.97
7K{QJWLQWUrQPLFSKLXTXDQWUQJQKWOj/LQKXQWUrQ
PLFSKLX(36k\OjSKQOLQKXQPjF{QJW\SKkQ
EFKRPLFSKQWK{QJWKQJDQJFOXKjQKWUrQWK
WUQJ(36FFRLQKPWFKVWKKLQNKQQJWKXOL
QKXQFDGRDQKQJKLSYjOjELQVKWVFTXDQWUQJ
WURQJYLFWtQKWRiQJLiFSKLX
TTM: TXJQQKW
MRQ: 4XJQQKW
1PWjLFKtQKJQQKW4XJQQKW47KiQJNWWK~FQPWjLFKtQK7KiQJ
7WFFiFFKWLrXWKHRQPFWtQKQWKLLPNWWK~FQPWjLFKtQKJQQKW
7WFFiFFKWLrXWKHRTXFWtQKQWKLLPNWWK~FTXJQQKW
1JXQGOLX6WRFNEL]YQ
%2&2.7486;.'+1*10
QY91
2012
2013
2014
7QJGRDQKWKXKRWQJNLQKGRDQK
&iFNKRQJLPWUGRDQKWKX
'RDQKWKXWKXQ
*LiYQKjQJEiQ
/LQKXQJS
'RDQKWKXKRWQJWjLFKtQK
Chi ph ti chnh
7URQJy&KLSKtOmLYD\
Chi ph bn hng
&KLSKtTXQOGRDQKQJKLS
/LQKXQWKXQWKRWQJNLQKGRDQK
Chi ph ti chnh
Chi ph khc
/LQKXQNKiF
7QJOLQKXQNWRiQWUFWKX
&KLSKtWKX71'1KLQKjQK
&KLSKtWKX71'1KRmQOL
/LQKXQVDXWKXWKXQKSGRDQKQJKLS
/LtFKFDF{QJWKLXVYjFWFXmL
291.80
194.37
181.69
/167VDXNKLLXFKQK/LtFKFD&76Yj&
WFXmL
4.07
0.65
1.26
287.73
193.72
180.43
263.45
181.90
168.24
24.27
11.82
12.19
1.93
0.13
0.28
12.71
9.42
8.87
8.77
8.67
8.73
12.42
15.56
11.87
13.05
13.53
11.98
-15.55
-26.57
-20.25
1.78
1.32
1.51
0.20
0.10
0.29
1.58
1.22
1.21
-13.97
-25.36
-19.03
0.00
0.00
0.00
0.00
0.00
0.00
-13.97
-25.36
-19.03
0.00
0.00
0.00
-13.97
-25.36
-19.03
%1*&1,.721+1*10
QY91
7,61
$7jLVQOXQJYjXWQJQKQ
7LQYjFiFNKRQWQJQJWLQ
&iFNKRQXWWjLFKtQKQJQKQ
&iFNKRQSKLWKXQJQKQ
+jQJWQNKR
7jLVQQJQKQNKiF
%7jLVQFQKYjXWGjLKQ
&iFNKRQSKLWKXGjLKQ
7jLVQFQK
7jLVQFQKKXKuQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKWKXrWjLFKtQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKY{KuQK
Nguyn gi
*LiWUKDRPzQO\N
&KLSKt[k\GQJFEQGGDQJ
%WQJVQXW
Nguyn gi
*LiWUKDRPzQO\N
&iFNKRQXWWjLFKtQKGjLKQ
7jLVQGjLKQNKiF
71*&1*7,61
1*8191
$1SKLWU
1QJQKQ
1GjLKQ
%1JXQYQFKVKX
9QFKVKX
/LtFKFDF{QJWKLXV
1JXQNLQKSKtYjTXNKiF
2012
2013
2014
100.42
70.90
61.98
4.50
0.52
0.48
0.00
0.00
0.00
36.46
19.20
13.24
54.66
47.96
46.96
4.80
3.22
1.29
110.24
0.00
103.47
0.00
94.85
0.00
92.10
82.43
73.71
81.61
76.36
67.84
148.62
149.24
148.34
-67.01
-72.88
-80.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.49
6.06
5.88
13.11
8.55
8.55
-2.62
-2.48
-2.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.58
1.09
1.09
1.58
5.67
5.85
210.66
174.37
156.83
210.66
174.37
156.83
129.63
118.70
120.80
96.82
87.63
95.91
32.81
31.08
24.89
81.03
55.67
36.02
81.03
55.67
36.02
0.00
0.00
0.00
0.00
0.00
0.00
%2&2.7486;.'+1*48
QY91
Q1/2014
Q2/2014
Q3/2014
Q4/2014
Q1/2015
7QJGRDQKWKXKRWQJNLQKGRDQK
&iFNKRQJLPWUGRDQKWKX
'RDQKWKXWKXQ
*LiYQKjQJEiQ
/LQKXQJS
'RDQKWKXKRWQJWjLFKtQK
Chi ph ti chnh
7URQJy&KLSKtOmLYD\
Chi ph bn hng
&KLSKtTXQOGRDQKQJKLS
/LQKXQWKXQWKRWQJNLQKGRDQK
Chi ph ti chnh
Chi ph khc
/LQKXQNKiF
7QJOLQKXQNWRiQWUFWKX
&KLSKtWKX71'1KLQKjQK
&KLSKtWKX71'1KRmQOL
/LQKXQVDXWKXWKXQKSGRDQKQJKLS
/LtFKFDF{QJWKLXVYjFWFXmL
46.68
47.94
51.62
35.26
36.88
0.23
0.13
0.64
0.07
0.00
1.45
3.11
7.42
1.16
-2.36
45.00
44.70
43.55
34.03
39.24
1.45
3.11
7.42
1.16
-2.36
0.00
0.12
0.03
0.14
0.04
1.80
2.51
2.29
2.26
2.27
1.78
2.45
2.26
2.22
2.26
2.95
3.22
3.12
2.37
1.60
2.81
3.46
3.21
2.90
2.53
-6.11
-5.96
-1.17
-6.23
-8.71
0.33
0.32
0.20
0.66
0.03
0.22
0.01
0.01
0.04
0.01
0.11
0.31
0.18
0.61
0.02
-6.00
-5.66
-0.98
-5.62
-8.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.00
-5.66
-0.98
-5.62
-8.69
0.00
0.00
0.00
0.00
0.00
/167VDXNKLLXFKQK/LtFKFD&76
Yj&WFXmL
-6.00
-5.66
-0.98
-5.62
-8.69
%1*&1,.721+1*48
QY91
7,61
$7jLVQOXQJYjXWQJQKQ
7LQYjFiFNKRQWQJQJWLQ
&iFNKRQXWWjLFKtQKQJQKQ
&iFNKRQSKLWKXQJQKQ
+jQJWQNKR
7jLVQQJQKQNKiF
%7jLVQFQKYjXWGjLKQ
&iFNKRQSKLWKXGjLKQ
7jLVQFQK
7jLVQFQKKXKuQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKWKXrWjLFKtQK
Nguyn gi
*LiWUKDRPzQO\N
7jLVQFQKY{KuQK
Nguyn gi
*LiWUKDRPzQO\N
&KLSKt[k\GQJFEQGGDQJ
%WQJVQXW
Nguyn gi
*LiWUKDRPzQO\N
&iFNKRQXWWjLFKtQKGjLKQ
7jLVQGjLKQNKiF
71*&1*7,61
1*8191
$1SKLWU
1QJQKQ
1GjLKQ
%1JXQYQFKVKX
9QFKVKX
/LtFKFDF{QJWKLXV
1JXQNLQKSKtYjTXNKiF
Q1/2014
Q2/2014
Q3/2014
Q4/2014
Q1/2015
73.32
79.80
76.13
62.77
62.42
0.88
1.51
0.74
0.48
1.07
0.00
0.00
0.00
0.00
0.00
22.08
22.74
22.69
13.24
11.88
46.18
53.10
49.66
47.74
47.62
4.18
2.45
3.03
1.31
1.85
101.28
0.00
99.46
0.00
97.31
0.00
94.84
0.00
92.41
0.00
80.19
77.98
75.86
73.71
71.58
74.18
72.01
69.94
67.84
65.75
148.23
148.23
148.34
148.34
148.34
-74.05
-76.22
-78.40
-80.50
-82.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.02
5.97
5.92
5.88
5.83
8.55
8.55
8.55
8.55
8.55
-2.53
-2.57
-2.62
-2.67
-2.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.09
1.09
1.09
1.09
1.09
5.47
5.78
5.65
5.84
5.75
174.60
179.26
173.44
157.61
154.83
174.60
179.26
173.44
157.61
154.83
124.93
135.86
130.54
120.33
127.49
93.85
106.71
99.31
95.44
102.49
31.08
29.15
31.23
24.89
25.01
49.67
43.40
42.90
37.28
27.33
49.67
43.40
42.90
37.28
27.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00