atar urguu garguulnaaaaaaaa
Post on 22-Oct-2014
1.568 Views
Preview:
TRANSCRIPT
1
.
/4-23/
1.1
1.2 ,
1.3 ,
1.4
1.5
1.6
1.7
1.8
. - : /24-46/
2.1
2.2
2.3
2.4
/47/
www.zaluu.comwww.zaluu.com
[Type text]
2
, ,
.
.
,
,
.
.
www.zaluu.comwww.zaluu.com
[Type text]
3
:
,
.
:
,
, ,
2005, 2006
.
:
:
:
- 2005, 2006.
:
- ,
,
www.zaluu.comwww.zaluu.com
[Type text]
4
.
:
,
2 .
1. ()
2.
,
, 2
.
.
.
.
..
,
.
.,
,
,
.
www.zaluu.comwww.zaluu.com
[Type text]
5
.:
.
, ,
.
.,
.
.
.
,
.
.
.
1.
.
2.
. .
3.
.
4.
.
5.
.
www.zaluu.comwww.zaluu.com
[Type text]
6
..
,
1. ,
.
)
)
) , ,
) ,
) .
2. ,
.
) , ,
) .
-,
,
-,
-
) .
- ,
- ,
- ,
- ,
- ,
-
-
www.zaluu.comwww.zaluu.com
[Type text]
7
) ,
:
4 .:
1.
2.
3.
4..
, ,
,
.
,
.
.
,
. 3
.:
1.
2.
3.
() :
.
.
,
.
.
www.zaluu.comwww.zaluu.com
[Type text]
8
.
.
() :
.
=
.
.
100
.
.
100 ,
.
() :
.
.
,
.
.
=
www.zaluu.comwww.zaluu.com
[Type text]
9
.
,
.
.
() :
.
=
.
. 360
.
=365
:
.
=
www.zaluu.comwww.zaluu.com
[Type text]
10
.
=( / ) * 360
.
.
.
= /
.
.
.
= /
.
.
.
,
.
.,
.
www.zaluu.comwww.zaluu.com
[Type text]
11
,
.
.
:
1.
2..
,
.
.
,
.
.
.
,
.
:
=
.
:
=
..
www.zaluu.comwww.zaluu.com
[Type text]
12
.,
, , ,
.
,
.
3 .
1.
2.
3.
:
=
.
,
.
:
=
.
:
=
.
(RO) :
www.zaluu.comwww.zaluu.com
[Type text]
13
=
.
..
(ROE) :
=
1
.
.
(EPS) :
=
.
.
.
.
(/):
=
1
.
.
,
.
www.zaluu.comwww.zaluu.com
[Type text]
14
.
:
1. Du Pont
2..
Du Pont
Du Pont
, ,
Du Pont .
,
,
.
.Du Pont :
ROA =
:
ROA =
=
Du Pont ,
,
.
,
www.zaluu.comwww.zaluu.com
[Type text]
15
,
.
.
.
.
.
.,
.
,
.
.
.
.
.
.
.
.
.
.
.
www.zaluu.comwww.zaluu.com
[Type text]
16
.
.
.
.
.
. , ,
, ,
. ,
.
, ,
.
.
,
.
. , , ,
.
.
. .
, ,
.
, ,
.
,
.
,
.
www.zaluu.comwww.zaluu.com
[Type text]
17
. :
1. , ,
, , ,
.
.
, ,
.
.
2.
,
.
, ,
,
. ,
.
.
.
7 . :
1. ,
2.
3.
4.
www.zaluu.comwww.zaluu.com
[Type text]
18
5.
6.
7.
,
:
1.
2.
3.
4.
5.
6.
7. .
.
,
, , ,
.
, :
, .
, , ,
.
. ,
.
:
,
.
www.zaluu.comwww.zaluu.com
[Type text]
19
.
.
.
:
.
, ,
.
.
.
.
. , ,
,
.
,
.
, :
.
, ,
www.zaluu.comwww.zaluu.com
[Type text]
20
.
.
.
:
.
:
,
,
.
:
,
,
.
.
:
.
,
www.zaluu.comwww.zaluu.com
[Type text]
21
.
.
:
,
.
.
..
1.
, ,
.
2. ,
.
3.
.
,
, ,
.
, ,
,
, , ,
,
.
:
,
.
.
www.zaluu.comwww.zaluu.com
[Type text]
22
1.
,
2.
.
.
1. ,
,
.
2. ,
.
3. 2 ,
.
4. ,
,
.
:
1. , ,
,
,
.
2. ,
,
.
3. , ,
II. - - :
www.zaluu.comwww.zaluu.com
[Type text]
23
1941
, 1992
40%
. 1996
, 1997
40%-
.
,
,
.
, , , ,
, .
, , ,
, .
350 , 24
, , ,
,
,
.
,
,
,
2000
-10
www.zaluu.comwww.zaluu.com
[Type text]
24
-
:
1.
=
2005 =1,695,113.0 - 307,694.7=1,387,418.3
2006 =1,809,070.5 478,012.5=1,331,058.0
: 2006
,
81,8
73,57
0 0
www.zaluu.comwww.zaluu.com
[Type text]
25
.
2.
=
2005 =1,695,113.0
307,694.7= 5,50
2006 =1,809,070.5
478,012.5= 3,78
: 2005
5,50
. 2006
3,78
.
.
3.
=
5,5
3,78
0 0
www.zaluu.comwww.zaluu.com
[Type text]
26
2005 =1,695,113.0 1,077,655.3
307,694.7= 2,006
2006 = 1,809,070.5 1,274,575.7
478,012.5= 1,118
:
2005 2,006 , 2006
1,118 . 1-.
2006
.
. =
//
2005 =4,197,200,4
1,077,655.3= 3,894//
2006 =4,098,924.8
1,274,575.7= 3,215//
2,006
1,118
0 0
www.zaluu.comwww.zaluu.com
[Type text]
27
:
2005 3,894 2006 3,215 .
.
2.
. =365
//
2005 =365
3,894 = 93,733//
2006 =365
3,293= 110,841//
:
3,894
3,215
0 0
93,733
110,841
0 0-
www.zaluu.comwww.zaluu.com
[Type text]
28
2005 93,733 2006
110,841.
.
1.
=
//
2005 =5,151,207.9
543,781.1= 9,472 //
2006 =4,919045.2
394,723.9= 12,461 //
: 2005 9,472
2006 12,461
.
2. :
=365
//
2005 =365
9,472= 38,53//
2006 =365
12,461= 29,29 //
2005
2006
9,472
12,461
www.zaluu.comwww.zaluu.com
[Type text]
29
: 2006
.
2005 38,53
2006 29,29 .
1.
=
//
2005 =5,151,207.9
4,026,643.8= 1,279//
2006 =4,919,045.2
4,035,072.0= 1,219//
38,53
29,29
00
1,279
1,219
0 0
www.zaluu.comwww.zaluu.com
[Type text]
30
:
2006 2005 .
.
2.
=
//
2005 =5,151,207.9
2,321,942.4= 2,218//
2006 =4,919,045.2
2,217,934.2= 2,217//
:
2006
.
.
:
1. :
=
/%/
2,218
2,217
0 0
www.zaluu.comwww.zaluu.com
[Type text]
31
2005 =808,304.7
4,026,643.8= 0,201 = 20,1%
2006 =850,812.5
4,035,072.0= 0,210 = 21,08%
: 2005 20,1%-
2006
21,1%-
.
2.
=
2005 =500,610.0
3,218,339.1= 0,156 = 15,6 %
2006 =37,800.0
3,184,259.6= 0,117 = 11,7%
0,201
0,21
0 0
0,156
0,117
00
www.zaluu.comwww.zaluu.com
[Type text]
32
:2005
15,6%- 2006
11,7% .
.
:
1.
=
=
/%/
2005 =5,151,207.9 4,197,200.4
5,151,207,9= 0,185 = 18,5%
2006 =4,919,045.2 4,098,924.8
4,919,045.2= 0,167 = 16,7%
: 2006
2005 . 2006
16,7%
.
2.
. =
/%/
2005 =272,788.5
5,151,207,9= 0,052 = 5,2%
0,185
0,167
0 0
www.zaluu.comwww.zaluu.com
[Type text]
33
2006 =69,390.1
4,919,045.2= 0,014 = 1,4%
: 2005
5,2% 2006 1,4 .
=
/%/
2005 =138,706.4
5,151,207,9= 0,026 = 2,6%
2006 =8,282.6
4,919,045.2= 0,002 = 0,2%
0,052
0,014
0 0
www.zaluu.comwww.zaluu.com
[Type text]
34
: 2005 2,5%
2006 -0,2% .
.
/ROA/
=
. /%
2005 =138,706.4
4,026,643.8= 0,034 = 3,44%
2006 =8,282.6
4,035,072.1= 0,002 = 0,205%
-0,005 0 0,005 0,01 0,015 0,02 0,025 0,03
2005
2006
0,0344
-0,0020 0
www.zaluu.comwww.zaluu.com
[Type text]
35
:
2005 3,44% 2006 0,205%-.
/ROE/
=
/%/
2005 =138,706.4
3,218,339.1= 0,043 = 4,309%
2006 =8,282.6
3,184,259.6= 0,0026 = 0,26%
:
2006 -0,26%
.
=
//
2005 =138,706.4
174,136= 796.54
2006 =8,282,6
174,136= 47.56
-0,01 0 0,01 0,02 0,03 0,04 0,05
2005
2006
www.zaluu.comwww.zaluu.com
[Type text]
36
:
2005 2006
.
1. P/E
=
/2005 =1026
796.540= 1.288
/2006 =1929
47.563= 40.55
:
796,54
-47,56 0 0
1,288
-40,55
00
www.zaluu.comwww.zaluu.com
[Type text]
37
2006 -
40,55 .
,
Du-Pont
Du- Pont
: 4919045.2
: 4098924.8
: 750730.3
: 1.267
: 4035072.1
: 3184259.6
: 3184259.6
: 850812.5
: 84154.9
: 10949.9
: 1809070.5
: 2226001.6
: -8282.7
: 372800
: 478012.5
: 4919045.2
: 4035072.1
ROA: -0.205
: -0.002
: 1.219
: 4919045.2
ROE: -0.26
www.zaluu.comwww.zaluu.com
[Type text]
38
//
2005 :
1 =199,820.1
4,026,643.8= 0,050
2 =5,151,207.9
4,026,643.8= 1,279
3 =3,218,339.1
4,026,643.8= 0,799
4 =138,706.4
4,026,643.8= 0,034
5 =1,387,418.3
4,026,643.8= 0,345
Z = 3,3 1 + 1,0 2 + 0,6 3 + 1,4 4 + 1,2 5
Z2005 =3,3*0,050 + 1,0*1,279 + 0,6*0,799 + 1,4*0,034 + 1,2*0,345= 2,385
Z2006=3,3*0,001 + 1,0*1,219 + 0,6*0,789 + 1,4*0,317 + 1,2*0,330= 3,7545
Z2005 2,385> 1,8 2005
.
Z2006 3,7545 > 1,8 2006 2005
. -
, .
1 =2,667.3
4,035,072.0= 0,001
2 =4,919,045.2
4,035,072.0= 1,219
3 =3,184,259.6
4,035,072.0= 0,789
4 =1,280,342.9
4,035,072.0= 0,317
5 =1,331,058.0
4,035,072.0= 0,330
2006 :
www.zaluu.comwww.zaluu.com
39
2005 2006
:
-
-
-
:
-
- t
- -
- -
-
-
:
-
- /-
-
-
/ROA/
- /
/ROE/
-
/EPS/
-
:
-
- -
1,387,41
8.3
5,50
2,006
9,472
38,53
3,894
93,733
2,218
1,279
18,5%
5,2%
2,6%
3,444%
4,309%
796,54
1,288
20,1%
15,6%
1,331,05
8.0
3,78
1,118
12,461
29,29
3,215
110,841
2,217
1,219
16,7%
1,4%
-0,2%
-0,205%
0,26%
-47,56
-40,55%
21,08%
11,7%
www.zaluu.comwww.zaluu.com
40
:
,
. 2
. 3,784
.
.
:
3,216
.
2005
93,73 2006 110,8
. .
.
.
.
:
www.zaluu.comwww.zaluu.com
41
.
2006 16,7%
.
.- 2006
1,4%
,
.
, , ,
.
.
.
//:
.
.
.
www.zaluu.comwww.zaluu.com
42
2005
2006
- %- /%/
2005
/%/
2006
. 1,695,113.
0
1,809,070.
5
113,957.5 6,72% 42,09
%
44,83
73,976.6 69,565.0 - 4411.6 -5,96% 1,83% 1,72%
29,011.7 0,71%
543,481.1 394,723.9 -148,757.2 -
27,37
%
13,49
%
9,78%
1,077,655.
3
1,274,575.
7
196,920.4 18,27
%
26,76
%
31,58
%
41,194.2 1,02%
. 2,331,530.
8
2,226,001.
6
-105,529,2 -4,52% 57,90 55,16
%
5,490,385.
2
136,0
%
-
3,174,480.
6
-
3,272,451.
0
-97,970.4 3,08% -
78,83
%
-
81,10
%
5,496,423.
0
136,5
%
9,588.4 8,067.4 -1,521.0 15,86
%
0,23% 0,19%
www.zaluu.comwww.zaluu.com
43
/+/ 4,026,643.
8
4,035,072,
0
8,428.2 0,20% 100% 100%
.
307,694.7 478,012.5 170,407.8 55,38
%
38,06
%
56,18
%
65,715.6 27,048.7 -38,666.9 -
58,83
%
1,63% 0,67%
2,818.6 0,06%
26,876.8 23,949.9 -2,926.9 -
10,89
%
0,66% 0,59%
311.4 21,246.9 20,935.5 6723% 0,007
%
0,52%
- 1,244.7 2,029.1 784.4 63,01
%
0,03% 0,05%
2,421.1 0,06%
207,570.0 400000.0 192,430.0 92,70
%
5,15% 9,91%
2,605.6 228.7 -2,376.9 -
91,22
%
0,06% 0,005
%
552.0 1,088.0 536.0 97,10
%
0,01% 0,02%
. 500,610.0 372,800.0 -127,810.0 -
25,53
%
12,43
%
9,23%
500,610.0 372,800.0 -127,810.0 -
25,53
%
12,43
%
9,23%
/+/
808,304.7 850,812.5 42,507.8 5,25% 20,07
%
21,8%
. 3,218,339. 3,184,259. -34,079.5 -1,05% 79,92 78,91
www.zaluu.comwww.zaluu.com
44
1 6 % %
17,413.6 17,413.6 0,43% 0,43%
-250.9 -250.9 -
0,006
%
-
0,006
%
-2,490.2 -2,490.2 -0,06% -0,06%
3,064,960.
1
1,889,244.
2
-
1175,719,9
-
38,35
%
76,11
%
46,82
%
/
/
138,706.4 -8,282.6 -146,989.0 -
105,9
%
3,44% -0,2%
/
/
1,288,625.
5
31,93
%
/+/
4,026,643.
8
4,035,072.
0
8,428.2 0,20% 100% 100%
1. 2006 2005 113,957.5 -
.
.
170,407.8- 55,38%-.
2. 5,96%-,
18,27%-.
3. 58,83%-, 10,9%-,
25,53%-
6723%-.
1. -
,
www.zaluu.comwww.zaluu.com
45
.
2. ,
, ,
,
.
3. ,
.
2005 0,007% 2006 0,52%
,
.
2005
2006
- %- /%/
2005
/%/
2006
1. 5,151,207.
9
4,919,04
5.2
-
232.162.
7
-4,5% 100% 100%
5,151,207.
9
4,946,99
2.3
-
204.215.
6
-3,96% 0% 100,56
%
9,070.2 0,18%
18,876.9 0,38%
2.
4,197,200.
4
4,098,92
4.8
-98,275.6 -2,34% 81,47% 83,32%
3./1-2/ 954,007.6 820,120.
4
-
133,887.
2
-
14,03
%
18,52% 16,67%
www.zaluu.comwww.zaluu.com
46
4.
681,219.1 750,730.
3
69,511.2 10,2% 13,22% 15,26%
223,276.7 262,096.
9
38,820.2 17,38
%
4,33% 5,32%
42,782.4 60,179.2 17,396.8 40,66
%
0,83% 1,22%
35,804.7 42,015.2 6,210.5 17,34
%
0,69% 0,85%
4,476.8 0,09%
17,352.3 21,629.1 4,276.8 24,64
%
0,33% 0,43%
11,209.4 13,439.6 2,230.2 19,89
%
0,21% 0,27%
68,529.6 53,919.6 -14,609.7 -
21,31
%
1,33% 1,06%
4,308.3 0,08%
10,828.9 15,143.7 4,314.8 39,84
%
0,21% 0,30%
25,480.6 23,853.2 -1,627.4 -6,38% 0,49% 0,48%
135,768.5 144,960.
4
9,191.9 6,77% 2,63% 2,94%
105,877.7 109,016.
5
3,138.8 2,96% 2,05% 2,21%
5.
// /3-4/
272,788.5 69,390.1 -
203,398.
4
-
74,56
%
5,29% 1,41%
6.
211.6 8,716.0 8,504.4 4019% 0,004% 0,17%
7,337.4 -0,14%
1,378.7 -0,02%
7.
284.5 75,438.9 75,154.4 26,416
,3%
0,005% 1,53%
www.zaluu.comwww.zaluu.com
47
75,438.9 1,53%
8.
// /5+6-7/
272,715.5 2,667.3 -
270,048.
2
-
99,02
%
5,29% 0,05%
9.
0.0 0.0
10.
0.0 0.0
11.
/8+9+10/
199,820.1 2,667.3 -
197,152.
8
-
98,66
%
3,87% 0,05%
12.
61,113.7 10,949.9 -50,163.8 -
82,08
%
1,18% 0,22%
13.
// /11-12/
138,706.4 -8,282.6 -
146,989.
0
-
105,9
%
2,69% -0,16%
1. 4,5%-
. .
2. 4019,0%-
26416,3%-
.
3. 69,511.2- 10,2%-
, ,
,
.
www.zaluu.comwww.zaluu.com
48
1.
,
,
.
2. 2005
13,22%- 2006 15,26%
.
3.
.
4.
.
2005
2006 .
.
.
,
.
,
,
.
, ,
.
,
,
www.zaluu.comwww.zaluu.com
49
.
- . 2001
- . 1998
- ., .
2008
- www.google.mn
- www.sanhuu.mn
www.zaluu.comwww.zaluu.com
50
:
- , : : 174136 : . - : . : :342130 : : .-
2005
2006
. 1,695,113.0 1,809,070.5
73,976.6 69,565.0
29,011.7
543,481.1 394,723.9
www.zaluu.comwww.zaluu.com
51
1,077,655.3 1,274,575.7
41,194.2
. 2,331,530.8 2,226,001.6
5,490,385.2
-3,174,480.6 -3,272,451.0
5,496,423.0
9,588.4 8,067.4
/+/ 4,026,643.8 4,035,072,0
.
307,694.7 478,012.5
65,715.6 27,048.7
2,818.6
26,876.8 23,949.9
311.4 21,246.9
- 1,244.7 2,029.1
2,421.1
207,570.0 400000.0
2,605.6 228.7
552.0 1,088.0
. 500,610.0 372,800.0
500,610.0 372,800.0
/+/
808,304.7 850,812.5
. 3,218,339.1 3,184,259.6
17,413.6 17,413.6
-250.9 -250.9
-2,490.2 -2,490.2
3,064,960.1 1,889,244.2
// 138,706.4 -8,282.6
// 1,288,625.5
www.zaluu.comwww.zaluu.com
52
/+/ 4,026,643.8 4,035,072.0
2005
2006
1. 5,151,207.9 4,919,045.2
5,151,207.9 4,946,992.3
9,070.2
18,876.9
2. 4,197,200.4 4,098,924.8
3./1-2/ 954,007.6 820,120.4
4. 681,219.1 750,730.3
223,276.7 262,096.9
42,782.4 60,179.2
35,804.7 42,015.2
4,476.8
17,352.3 21,629.1
11,209.4 13,439.6
68,529.6 53,919.6
4,308.3
10,828.9 15,143.7
25,480.6 23,853.2
135,768.5 144,960.4
105,877.7 109,016.5
5. // /3-4/ 272,788.5 69,390.1
6. 211.6 8,716.0
7,337.4
1,378.7
7. 284.5 75,438.9
75,438.9
8. // 272,715.5 2,667.3
www.zaluu.comwww.zaluu.com
53
/5+6-7/
9. 0.0 0.0
10. 0.0 0.0
11. /8+9+10/ 199,820.1 2,667.3
12. 61,113.7 10,949.9
13. // /11-
12/
138,706.4 -8,282.6
www.zaluu.comwww.zaluu.com
top related