tt vay mo rong hoan thien

Upload: duong-khue

Post on 17-Jul-2015

46 views

Category:

Documents


0 download

TRANSCRIPT

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

Chi nhnh: Thanh Tr

(V/v: Cho vay m rng t l m bo s tin 750 tr/3 thng i vi Cng ty TNHH thng mi quc t Hon Thin) I. Gii thiu khch hng Tn khch hng a ch ng k kinh doanh in thoi: Web Vn iu l Ngnh ngh kinh doanh chnh Sn phm, hng ha, dch v kinh doanh chnh Tn ngi i din theo php lut Cc chng nhn v gii thng KH t c CNG TY TNHH THNG MI QUC T HON THIN P.524 CT16, khu th mi nh Cng, t 27, phng nh Cng, qun Hong Mai, thnh ph H Ni. 04.22512016 www.hoanthien.vn, www.dimex.vn, www.dimex.com.vn 12.000.000.000 ng Sn xut, mua bn nha v cc sn phm t nha Tm nha ph nhm, thanh nha profile V c Tr Chc v: Gim c -Cp vng sn phm, dch v xut sc ln II nm 2009 -Doanh nghip Vit Nam vng nm 2009 -Sn phm tiu biu 1000 nm Thng Long- H Ni (sn phm tm p nhm) - Giy chng nhn t tiu chun ISO 9001:2008 61775

T TRNH CP TN DNG

M khch hng (nu c) II. Tnh trng php l KHON MC M s doanh nghip

S 0101119160

iu l hot ng ca khch hng

H s php l ca khch hng theo quy nh:

Ngy Ni cp ng k ln u ngy S k hoch v u 26/04/2001 ti H t thnh ph H Ni Ni, thay i ln th 7 ngy 06/07/2011 c cc thnh vin sng lp thng qua ngy 28/04/2005 y ; Cn hiu lc; Hp l Khng y ; Khng cn hiu lc; Khng hp

l Hot ng SXKD thc t ca khch hng c ph hp theo GPKD: Ph hp; Khng ph hp Khch hng c iu kin php l vay vn theo qui nh: ; Khng Nhn xt khc: Cng ty TNHH thng mi quc t Hon Thin hot ng trong lnh vc sn xut, kinh doanh tm nha ph nhm v thanh ca Dimex. Hot ng thc t ca cng ty ph hp vi ngnh ngh kinh doanh trong giy chng nhn ng k kinh doanh.

III.

Quan h vi cc TCTD (*) 1. Quan h vi Sacombank T Khon mc T 1 Thi im quan h tn dng 2 Cc khon tn dng ngn hn c cp ngy 18/01/2012 3 Doanh s vay nm 2011 4 D n ngn hn n ngy 11/02/2012

Din gii 2005 - HMTD: 22 t ng (thi hn s dng n 18/01/2013) 33.595 triu ng v 661 ngn USD

Cho vay Trong 5 8 7 8 9 1 0 Cc khon tn dng trung di hn c cp ngy 16/04/2011, ngy 16/05/2011 v ngy 11/11/2011 D n trung di hn n ngy 11/02/2012 Tng d n cho vay, bo lnh, n ngy 11/02/2012 HM pht hnh L/C tr ngay c cp n ngy 11/02/2012 Doanh s pht hnh L/C tr ngay S d L/C tr ngay n ngy 11/02/2012

S d bo lnh ni a

L/C tr chm

470 tr, 137 ngn USD v 1.140 tr

Cha c cp 0 USD 0 USD

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

1/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

1 Doanh s TTQT (TT, D/P, D/A, L/C) nm 2011 ngn USD 1 1 Doanh s TK TGTT (tr tin vay) qua Sacombank 48.781 triu ng ( chim 84.77% doanh thu) 2 nm 2011 1 Doanh s TK TGTT qua Sacombank t 3 01/01/2012 n ngy 11/02/2012 1 Xp loi khch hng VIP vng; VIP bc; Khng c th VIP 4 Nhn xt: Tnh hnh thanh ton n vay: Tt; C thanh ton n tr hn; C n cn ch ; C n di tiu chun Tnh hnh s dng HMTD c cp: Thng xuyn s dng ht HM; Ch s dng t t 50% 70% HM; S dng t di 50% HM; Rt t s dng hoc khng s dng Tnh hnh giao dch qua ti khon thanh ton: Thng xuyn; Khng thng xuyn Nhn xt khc: Khch hng giao dch vi Sacombank t nm 2005, bt u quan h tn dng vi chi nhnh t u nm 2009. T1/2012 khch hng c cp hn mc tn dng 22 t ng/12 thng b sung vn lu ng. Trong qu trnh quan h tn dng, cng ty c ng gi l khch hng uy tn, hin nay ang l khch hng VIP bc ca Sacombank. Trong nm 2010 cng ty chuyn t nhp khu qua n v y thch sang nhp khu trc tip ti Sacombank. Hin nay, Cng ty tp trung giao dch ti Chi nhnh vi: doanh s thanh ton quc t nm 2010 l 342 ngn USD, nm 2011 l 937 ngn USD, doanh s tin gi thanh ton nm 2011 l 48.781 triu ng. Khch hng thc hin cam kt vi ngn hng nng vn iu l ln 12 t ng. 2. Quan h vi TCTD khc (theo CIC v khch hng cung cp) Mc cp tn dng D n T Tn TCTD Ti sn m bo T HMTD/NH Trung di Ngn hn Trung di hn h 1 NH VN Thnh 2.640 n 863 triu t Vng CN ng triu ng ng Cng Qu trnh tr n vay ca khch hng Tt; C n cn ch ; C n di tiu chun Tnh trng d n hin ti tiu chun; N cn ch ; N di tiu chun Nhn xt: Theo thng tin CIC v khch hng cung cp cng ty vay trung hn mua 03 t (01 xe t Toyota Civic, 01 xe t Ford Transit, 01 xe Mercedes) ti Ngn hng Vit Nam Thnh Vng - CN ng . Hin nay ch cn d n 01 mn vay mua xe t Mercedes vi s tin l 863 triu ng . Cng ty lun thanh ton n vay u , ng hn. Cng ty khng c d n khng tiu chun trong 03 nm gn y. Cng ty TNHH thng mi quc t Hon Thin c thin ch giao dch tp trung ti Sacombank, tuy nhin vo giai on cui nm 2008 v u nm 2009 do Sacombank c chnh sch hn ch cho vay trung di hn nn nn khch hng vay mua t ti Vpbank - CN ng . IV. Tnh hnh hot ng 1. Tnh hnh ti sn c nh a. Vn phng, nh xng, kho bi KHU VC DIN TCH C LNG Vn phng 323 m2

ang s dng tt Nh xng, Kho 2.964 m2 ang s dng bi tt Chi nhnh ti TP 1.050 m2 ang s dng H Ch Minh tt Vn phng i 250 m2 Thu ang s dng din ti Nng tt b. My mc thit b: (ch ghi cc dy chuyn SX or MMTB chnh/ch yu)

TNH TRNG S HU Thuc s hu Cng ty Thuc s hu Cng ty Thu

HIN TRNG

GHI CH

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

2/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

M T 02 dy chuyn sn xut tm nha ph nhm My ct, my hn, my dp, my pht in, my hn.... 05 xe t con

NC SN XUT Trung Quc M, Nht Hn Quc

NM SN XUT 2009, 2011 20082010 20082011 2009

CNG SUT THIT K

CNG SUT S DNG

HIN TRNG

TNH TRNG S HU

01 t 12 ch Hn Quc Nhn xt TSC c ph hp vi quy m hot ng SXKD ca khch hng: Ph hp; Khng ph hp Cht lng s dng cn li ca vn phng, nh xng, kho: Trn 80%; T 50% - 80%; Di 50% Cng ngh ca MMTB so vi ngnh: Hin i; Trung bnh; Lc hu Tnh ng b ca dy chuyn MMTB: ng b; Khng ng b Cht lng s dng cn li MMTB chnh/ch yu: Trn 80%; T 50% - 80%; Di 50% Kh nng p ng cc tiu chun theo quy nh (mi trng, PCCC,): p ng; Hn ch; Khng p ng Cc ti sn c c mua bo him: Mua y ; Mua mt phn; Khng c Quy trnh sn xut: Ht nha To tm phi- Dn keo- p nhm- p film b mt- Ct thnh tm. Nhn xt khc: - Nh xng, kho bi v ca hng: + Vn phng v nh xng ca cng ty c xy dng kin c t ti cm CN H Bnh Phng trn din tch t 5.150m2 thu 50 nm. Vn phng v nh xng trn cng mt a im trong khu CN gn ng cao tc Bc Nam nn rt thun li cho hot ng sn xut, vn chuyn hng ho ca cng ty. + Ngoi 01 chi nhnh ti thnh ph H Ch Minh, 01 vn phng i din ti Nng, 01 kho hng kim ca hng bn hng ti i Kim, H Ni, nm 2011 thun tin trong cng tc qun l v bn hng cng ty m thm 01 vn phng i din ti Hi Phng. Vic m thm cc vn phng i din cho thy mng li bn hng ca cng ty ngy cng pht trin. Vi cc vn phng, ca hng v tr thun tin giao thng nn p ng c nhu cu bn hng, vn chuyn hng ha ca cng ty. - My mc thit b: Ti sn c nh chnh ca cng ty l 02 dy chuyn sn xut nhm ph nha ca Trung Quc trong c mt dy chuyn nhp nm 2011, thanh ton qua Sacombank, tr gi nhp khu l 228.800 USD, bt u a vo s dng n nh. Bn cnh dy truyn thit b chnh, cng ty c mt s my mc thit b khc nh my ct kim loi, my dp, my pht in, my hn... phc v cho hot ng sn xut, thi cng. Nhn chung my mc thit b ca cng ty tng i hin i v ng b. Ngoi ra, cng ty cn u t 01 xe t Ford Transit dng a n cn b cng nhn vin v 05 t con phc v cho hot ng i li giao dch, 03 xe ti phc v cng tc vn chuyn hng v mt s thit b vn phng nh: my photo, my Fax, my tnh... Mt khc, phc v cho hot ng sn xut kinh doanh sn phm mi ( thanh ca Dimex thanh ca c li thp UPVC), cng ty va trang b thm mt s my mc mi: My ct hai u LGB2, my ct np SYJN, my hn hai u SHZ, my phay u LXD, my c l kha LZF, my lm sch mi hn SQJ. Tt c cc my trn ca cng tyu nhp khu t Trung Quc. Hng ha, nguyn vt liu u vo chnh/ch yu Khon mc Loi 1 Loi 2 Loi nguyn liu, hng ha Ht nha Nhm l dng ch yu cun c lng s lng s dng/nm Tn cc nh cung cp ch yu 500 tn Cng ty CP nha Opec, Cty CP mi trng xanh An Pht, Cty nha Phng Anh, Cty nha Thanh Phc Hng Trong nc 400 tn Nhp khu Trung Quc t

2.

Loi 3 Thanh nha Dimex , cc ph kin ca 400 tn Nhp khu Trung Quc t

Loi 4 Li thp 300 tn CT TNHH TM DV XNK Kim Kh Hng Pht

Trong nc hoc nhp Nhp khu Nhp khu Trong nc khu? Nhn xt: Mc ph thuc vo nh cung cp nguyn vt liu: Cao; Trung bnh; Thp Tnh n nh ca ngun nguyn vt liu cung cp: Cao; Trung bnh; Thp Ngun NVL c cung cp thng xuyn hay theo thi v: Thng xuyn; Theo thi v Phng thc mua hng (tr ngay/tr chm, thi hn c tr chm bnh qun): Vi mt hng nhm l, thanh nha Dimex, cc ph kin ca nhp khu t Trung Quc cng ty thng thanh ton tr trc. Vi cc nguyn liu mua trong nc nh ht nha, keo, mng flim, li thp...cng ty c cc i tc cho tr chm t 10-20 ngy(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

3/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

Phng thc thanh ton: i vi cc i tc trong nc cng ty s dng phng thc chuyn khon qua ngn hng v thanh ton tin mt, vi cc i tc nc ngoi cng ty s dng phng thc TTR v L/C tr ngay. Nhn xt khc: Trc y, hot ng chnh ca cng ty l kinh doanh tm nha ph nhm nhp khu t Trung Quc. T u nm 2009, cng ty sn xut c mt hng ny vi nguyn liu chnh l ht nha v nhm l cn mng dang cun. Vi nguyn liu ht nha cng ty mua trc tip ca cc i tc trong nc nh Cty CP nha OPEC, Cty thng mi HPT, Cty CP mi trng xanh An Pht....Nguyn liu nhm l cng ty nhp khu trc tip t Trung Quc vi phng thc thanh ton l TTR tr trc. Ngun nguyn liu u vo ca cng ty c cung cp thng xuyn v n nh m bo hot ng sn xut ca cng ty. T thng 10/2011, cng ty m rng sang lnh vc phn phi nguyn vt liu thanh nha Dimex, ph kin ca GU GQ, sn xut lp t ca nha Dimex Window. Nguyn vt liu u vo ch yu l thanh nha Profile, cc ph kin ca c cng ty nhp khu t Trung Quc v li thp c cng ty mua trong nc. Cng ty hin l nh phn phi c quyn cc sn phm mang thng hiu Dimex ti Vit Nam. Ngun NVL u vo ca cng ty i vi dng sn phm ny c cung cp thng xuyn v n nh m bo cho hot ng ca cng ty. Th trng tiu th v knh phn phi KHON MC

3.

T trng tiu th so vi doanh thu (%) Tn mt s th trng, quc gia tiu th chnh Tn mt s khch hng tiu th ln

TRONG NC ( tm nha ph nhm)

TRONG NC ( thanh ca)

Phn phi qua n v trung gian T phn phi Nhn xt: Tnh kh mi, nhu cu ca SP/hng ho trn th trng: Cao; Trung bnh; Thp Kh nng cnh tranh v chim lnh th trng: Cao; Trung bnh; Thp Hng ho SXKD ca khch hng c sn phm thay th hay khng: Hng ha sn xut kinh doanh ca cng ty l tm nha ph nhm dng trong trang tr ni ngoi tht. Ngoi ra cng ty cn kinh doanh thng mi thm mt hng mi l thanh ca Dimex. Phm vi tiu th ch yu, th phn kinh doanh ca khch hng: Th trng tiu th ca cng ty l cc tnh thnh trong c nc trong tp trung ch yu khu vc H Ni v Tp H Ch Minh. T chc mng li bn hng, knh phn phi: + Tm nha ph nhm: Hin nay cng ty c h thng bn hng gm c 01 chi nhnh, 02 vn phng i din, 01 ca hng ca cng ty v hn 300 i l, ca hng kinh doanh c mt ti hu ht cc tnh thnh trong c nc. Trong thi gian ti cng ty tip tc m thm cc i l mi y mnh hot ng bn hng v m rng th phn. + Thanh ca Dimex: chun b cho vic phn phi mt hng mi ny, cng ty xy dng mt quy trnh ring tm kim v thm nh cc i l phn phi p ng c cc tiu chun m cng ty a ra. Hin nay cng ty k hp ng nguyn tc vi 03 cng ty lm i l l CT TNHH XD v thng mi Ngc Lng ( Hi Phng), DNTN Hon M ( Qung Ninh), CT TNHH Hoi Sn Hi ( Tp HCM) vi sn lng tiu th cam kt ca tng i l l # 800 triu/thng. Ngoi ra, trong thi gian ti trn c s sng lc cc i l ang kinh doanh tm nha ph nhm, cng ty s m rng th trng phn phi thanh ca Dimex thng qua cc i l ny. i th cnh tranh v xu hng pht trin th phn (ang m rng/n nh) ca khch hng: i th cnh tranh l cc doanh nghip sn xut cng ngnh nh CT TNHH TM&SX Vit Dng, Cng ty nhm Ngi Sao, Cty Nha ng , Cty CP Hong H, Cty CP T & XD APA, Cng ty EuroWindo, CT G7 WinDow ....... Phng thc bn hng (tr ngay/tr chm, thi hn tr chm bnh qun): Cng ty p dng phng thc bn hng rt linh hot. Vi cc khch hng mua l cng ty bn trc tip ti ca hng, chi nhnh v vn phng i din th p dng phng thc thanh ton tr ngay. Vi cc i l cng ty thng p dng phng thc cho thanh ton n gi u vi thi gian tr chm t 1 -2 thng. Phng thc thanh ton (tin mt/chuyn khon, phng thc TTQT, t trng tng loi): Cng ty s dng phng thc thanh ton chuyn khon hoc tin mt, trong phng thc thanh ton chuyn khon l ch yu. Nhn xt khc: - Vi nhiu nm kinh doanh vt liu nha ph nhm cng ty xy dng c h thng knh bn hng n inh nn khi chuyn sang sn xut v kinh doanh mt hng ny, cng ty khng gp kh khn trong vic tm kim th trng. Hin nay, hng ho ca cng ty c tiu th thng qua hn 300 n v trung gian bn l l cc i l chnh thc, cc cng ty, ca hng kinh doanh vt liu xy dng... ti cc tnh thnh. Trong thi gian ti, bn cnh vic y mnh bn hng thng qua cc i l, cng ty s trc tip cung cp hng ha cho cc d n, cng trnh ln. - Tuy thanh ca Dimex l mt hng mi tuy nhin cng ty hon ton c kh nng m rng th trng tiu th sn phm ny do: + Mt hng cng ty cung cp mang thng hiu ni ting Dimex. Dimex c thnh lp c nm 1933(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

100% Tp H Ch Minh, H Ni, Bnh Tp H Ch Minh, H Ni, Hi Dng, Vng Tu, Nng... Phng, Qung Ninh ... i l Tun Hng, Anh Phng CT TNHH XD v thng mi (H Ni), Anh Tun (c Lc), Ngc Lng, DNTN Hon M, CT i l Hng King (B Ra), TNHH Hoi Sn Hi ..... Song Cn (Nha Trang), Nhm K Ha (Si Gn). 90%tng doanh thu (xu hng tng, gim:.Gim) 10%tng doanh thu (xu hng tng, gim: Tng)

4/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

v lin tc pht trin hn 75 nm qua. Dimex tin b vt bc trong vic sn xut sn phm gi nhm v thanh ca chu nhit li thp ph hp vi mi loi cng trnh. T nm 1994, Dimex c cng nhn l mt trong cc cng ty u tin vi ngnh cng nghip xy dng trong mi lnh vc voi chng nhn DIN Eniso 9001. Cc khung ca s c chnh thc cng nhn nhiu nc chu u nh Phn Lan ( IIB), Hungary ( EMI), Sc ( ITC), Slovkia ( UUSPAL) v c ( Rosenheim v Ral ). Trn th trng th gii Dimex cng vi Koemmerling l hai trong bn thng hiu sn xut ca nha hng u trn th gii. Vi vic c quyn phn phi mt hng ny ti Vit Nam, cng ty s l i th cnh tranh chnh v cht lng vi Euro Window. Do l nh phn phi c quyn cc mt hng ca hng Koemmerling CHLB c (nh sn xut v cung cp thanh proflie hng u th gii vi hn 100 nm kinh nghim ) ti Vit Nam m EroWindow bn vi mc gi rt cao. V vy vi chnh sch gi hp l cng ty s ngy cng c c hi m rng th trng ny ti Vit Nam. + Cng ty tn dng c h thng i l sn c hin nay trn c s sng lc c la chn m rng th trng tiu th sn phm ny. + V gi bn ca mt hng ny: cng ty tp trung vo phn khc th trng trung cp mt th trng tng i t i th cnh tranh vi gi bn cnh tranh t 1,7 2,1 triu ng/m2. Hin nay trn th trng ca nha upvc Vit Nam bao gm 2 phn khc th trng chnh: Th trng cao cp ( euro Window ....) vi gi bn t 2,9 3,5 triu ng/m2, Th trng thp cp ( G7 Window, Hano Window, thienan Window ..cc h kinh doanh ) vi gi bn t 0,8 1,2 triu ng/m2.

4.

Tnh hnh nhn s, qun l a. Cc ngi qun l, iu hnh H v tn Chc v

1. ng V c Tr Gim c b. Tnh hnh nhn vin Phn loi S lng Mc thu nhp bnh qun Nhn vin gin tip 50 3.5 10 triu ng/thng Nhn vin trc tip 30 2 3 triu ng/thng - Trong nhn vin k thut Nhn xt: Kin thc, kinh nghim ca Ban iu hnh v ngnh hot ng/sn phm/th trng: Nhiu; Trung bnh; t; Khng Kh nng qun tr iu hnh doanh nghip: Tt; Trung bnh; Yu Mc ph thuc vo nhn vin: Cao; Trung bnh; Thp Mc lng bnh qun ca NV so vi ngnh ngh hot ng: Cao; Trung bnh; Thp S p ng cc quy nh v ATL, thanh ton lng, bo him cho nhn vin,...: Tt; Trung bnh; Thp Nhn xt khc: ng Tr tham gia kinh doanh sn phm tm nha ph nhm nhp khu t Trung Quc ngay t nhng ngy u c sn phm. Sau mt thi gian pht trin th trng v xy dng h thng i l bn hng, nm 2009 cng ty u t dy chuyn my mc thit b sn xut sn phm ny vi thng hiu Lion Alu. Vi kinh nghim nhiu nm trong kinh doanh, am hiu th trng cng nh cng ngh sn xut, sn phm ca cng ty ngy cng chim lnh th phn ln trong c nc. V. Tnh hnh kinh doanh ti chnh: 1. Phn tch tnh hnh kinh doanh n v: tr Khon mc Nm T l Nm T l 11 T Nm T l %/DT 2009 %/DT 2010 %/DT 2011 Doanh thu thun 29.344 100 51.164 100 57.540. 100 Gi vn hng bn 19.741 67.27 36.100 70.56 40.104 69.70 Li nhun gp 9.603 32.73 15.064 29.44 17.435 30.30 Chi ph bn hng 0 0 0 0 0 0 CP qun l 2.952 10.06 4.758 9.30 6.446 11.20 L ti chnh 767 2.71 3.093 6.11 3.988 6.93 Li, l bt thng -82 -0.28 -500 0.98 0 0 Li nhun sau thu 4.352 14.83 5.034 9.84 5.265 9.15 Nhn xt: i. Quy m, xu hng hot ng kinh doanh ca khch hng: Quy m hot ng kinh doanh ca cng ty ngy cng m rng da trn c s khai thc h thng khch hng l cc i l kinh doanh vt liu xy dng trn ton quc. Hin cng ty a vo s dng thm mt dy chuyn thit b mi nng cng sut ca nh my. ii. Doanh thu: Cng ty nm 2010 l hn 51 t ng tng gn 75% so vi doanh thu c nm 2009, Doanh thu 11 thng u nm 2011 t 57.540 triu ng tng 12,5% doanh thu so vi nm 2010. Doanh thu c xu hng tng trng mnh mt mt l do cng ty hon thin nh xng v hai dy chuyn my mc thit b ( trong c mt dy chuyn mi lp t v a vo s dng trong thng 11/2011) vn hnh tt c th t cng sut ti a khong 250.000 300.000 tm/nm p ng c nhu cu bn hng ca cng ty. Mt khc, cng ty tp trung pht trin knh phn phi thng qua trung gian bn l ch yu l cc i l, cng ty kinh doanh vt liu xy dng ti cc tnh a s lng i l c giao dch thng xuyn t 200 nm 2009 ln 300 nm 2010 v hin nay tng s khch hng thng xuyn ca doanh nghip khong(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

Trnh hc vn i hc

Kinh nghim trong ngnh 12 nm

Thi gian lm vic ti Cty T ngy thnh lp

5/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

iii.

iv.

350 khch hng. Ngoi ra,t thng 10/2011, cng ty cn m rng hot ng kinh doanh sang lnh vc kinh doanh thanh ca Dimex, ph kin ca GU GQ, sn xut lp t ca nha Dimex Window nha profile nhp khu t trung quc v cng ty ang pht trin mng li phn phi cho sn phm ny. Vi k hoch sn xut kinh doanh nh trn, khch hng d kin n ht nm 2011, doanh thu ca cng ty s t mc t 80 - 90 t ng. Do c th hot ng kinh doanh ca cng ty, mt phn doanh s l bn hng cho cc h gia nh v c nhn thng qua cc i l (khong 40%) nn c s khc bit gia doanh thu bn hng v doanh thu trn t khai VAT. Qua theo di s sch bn hng, v cn c vo doanh s chuyn tin qua ti khon thanh ton ca Cng ty ti Sacombank (doanh s chuyn tin 11 thng nm 2011# 47 t ng) v cn c vo s chi tit doanh thu bn hng ca cng ty: cho thy lng hng bn ra trong k hon ton ph hp vi doanh thu 57.540 t theo bo co ca doanh nghip. Chi ph kinh doanh ca cng ty tp trung ch yu chi ph qun l v chi ph ti chnh. Nm 2010, do phn ln vn ch s hu c s dng u t ti sn c nh c th l nh xng v h thng my mc thit b nn cng ty tng khon vay ngn hng b sung vn lu ng v u t phng tin vn ti khin chi ph ti chnh tng cao. Li nhun: Quy m kinh doanh m rng, t trng gi vn hng bn c xu hng gim nhng t sut li nhun/ doanh thu li gim so vi nm 2010 l do chi ph ti chnh v chi ph qun l tng cao v cng ty tng s dng vn b sung vn lu ng ln. Nhn chung hot ng kinh doanh ca cng ty hiu qu, c li nhun tt. n Nm 2010 30/11/201 1 47.554 36.612 21.623 8.549 6.444 0 Tng/gim

2.

Phn tch cc khon mc bng cn i k ton v: tr Khon mc Nm 2009

Tng ti sn 27.993 36.982 Tng Ti sn ngn hn 15.352 24.794 Tng Tn kho 10.981 20.068 Tng Cc khon phi thu 3.569 4.216 Tng - Trong : + Phi thu bn hng v tr trc ngi 3.357 3.605 Tng bn 0 0 + Phi thu kh i Ti sn di hn 12.641 12.188 15.942 Tng Vn ch s hu 18.532 12.094 19.523 Tng Cc khon phi tr 9.461 24.888 28.031 Tng - Trong : phi tr ngi bn v ngi mua ng 822 4.904 Gim tin trc 1.691 Vay ngn hn 6.385 18.247 21.778 Tng Chnh lch ngun vn S dng vn trung di hn 7.938 1.366 7.912 Tng Cc khon mc ng ch Nhn xt: V ti sn: Quy m, c cu ti sn khng c s bin ng ln vi ti sn tn kho v ti sn c nh chim t trng chnh ln lt l 45% v 34% cn li khon phi thu khch hng: - Hng tn kho: Hng tn kho ca cng ty bao gm: nguyn liu sn xut, sn phm d dang v thnh phm l tm nha ph nhm, thanh ca Dimex. Vo thi im cui thng 11/2011 gi tr hng tn kho ca cng ty l hn 21 t ng trong tm nha ph nhm chim t trng chnh khong 60%/tng gi tr tn kho, nguyn liu nhm l chim 25-30%, thanh nha Dimex chim 5% cn li l cc loi nguyn liu khc. Lng hng ho thnh phm tn kho thi im hin nay ang mc cao do cng ty tng lng hng d tr chun b cho ma v kinh doanh chnh trong nm l nhng thng cui nm. Nhn chung lng hng tn kho ca cng ty c duy tr mc hp l, ph hp vi hot ng sn xut kinh doanh. Hng tn kho ca cng ty l ht nha, nhm l, tm nha ph nhm, thanh nha Dimex, li thpl nhng mt hng c gi tr v tnh thanh khon cao. Cng ty khng c hng tn kho chm lun chuyn. - Cc khon phi thu: Cc khon phi thu tp trung phi thu ca khch hng. Phi thu khch hng ti thi im cui thng 11 nm 2011 l 6.444 triu ng tng gn gp 2 ln so vi thi im cui nm 2010, c phn tn cho hn 300 khch hng l cc i l c giao dch thng xuyn v cc khch hng ang trong qu trnh thc hin hp ng vi cng ty. Cng ty yu cu khch hng thanh ton n gi u, hoc c cc trc mt phn, phn cn li tr chm trong thi gian t 30-45 ngy. Do thi im cui nm nhu cu ca khch hng tng cao hn, hng tn kho ti cc ca hng cng tng ln nn gi tr cc khon phi thu ti thi im ny mc cao v ph hp vi tnh cht c th ca doanh nghip. Tuy nhin cc khon phi thu ny phn tn v khch hng l cc i l c giao dch thng xuyn nn cng ty khng kh khn khi thu hi cng n. - Ti sn c nh: Hot ng ch yu trong lnh vc sn xut, v vy h thng dy chuyn my mc thit b ca Cng ty rt ln v c gi tr cao. Cng ty u t h thng dy chuyn, my mc sn xut kh ng b v hin i. Ngoi ra cng ty cn c 06 xe t phc v hot ng i li giao dch, vn chuyn hng ha v a n cn b cng nhn vin. V ngun vn: Tng ngun vn khng c s bin ng trong k nhng c cu ngun vn c s dch chuyn bi vn ch s hu thay th cho mt phn vn chim dng ngi bn, vn vay ngn hng thay th cho khon vay cc c nhn. - Vay ngn hn: Hin nay cng ty ang quan h tn dng b sung vn lu ng duy nht ti Sacombank, hn mc tn dng cng ty c cp l 20 t ng. Nm 2010, m bo nhu cu vn kinh doanh cng ty huy ng(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

6/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

vn t cc c nhn trong cng ty, n 2011, khon vn vay ngn hng thay th khon vay ny to iu kin cho doanh nghip ch ng trong vic s dng vn. - Phi tr ngi bn, tr trc cho ngi bn: Vi uy tn trong kinh doanh nn cng ty c cc i tc bn hng trong nc p dng phng thc bn hng tr chm t 5-15 ngy thay v phi tr tin ngay nh trong nm 2009. i vi mt hng nhm l, thanh ca Dimex nhp khu t Trung Quc cng ty vn p dng phng thc thanh ton TTR. i vi cc mt hng trong nc, gim gi vn hng bn v nng cao hiu qu hot ng, cng ty thc thanh ton tr ngay. Do khon chim dng ngi bn ang c xu hng gim thay bng vn ch s hu v vn vay ngn hng. n thng 11 nm 2011, phi tr ngi bn gim xung cn 1.691 triu ng tng ng gim 3.053 triu ng so vi nm 2010. - Ngun vn ch s hu: Ngun vn ch s hu ca Cng ty tng cao so vi cui nm 2010 do cng ty thc hin nng vn iu l ln 12 t ng theo cam kt vi ngn hng. Vn ch s hu hin nay l hn 19 t ng chim t trng 41% trong tng ngun vn. Tuy nhin, vn lu ng thng xuyn ca cng ty chim t trng khng ln do cng ty s dng ngun vn ch s hu u t vo nh xng v my mc thit b. 3. Phn tch cc ch s ti chnh Cc ch s ti chnh Kh nng thanh ton hin thi (ln) Kh nng thanh ton nhanh (ln) S ngy tn kho bnh qun (ngy) S ngy phi thu bnh qun (ngy) S ngy phi tr bnh qun (ngy) Vng quay vn lu ng (vng) T s n (%) Li rng/doanh thu (%) Li rng/vn ch s hu (ROE) (%) Li rng/tng ti sn (ROA) (%) Nhn xt:

Nm 2009 2.07 0.54 168 48 8 2.2 34 14.8 23.5 15.5

Nm 2010 1.06 0.19 155 30 25 2.5 67 9.8 41.6 13.6

11T Nm 2011 1.33 0.38 174 42 29 2.0 59 9.2 27 11.1

Tng/gim Tng Tng Tng Tng Tng Gim Gim Tng Gim Gim-

Kh nng thanh ton cc khon n ngn hn ca khch hng v so vi trung bnh ngnh: Ch s kh nng thanh ton hin thi ca Cng ty qua cc thi k u ln hn 1 cho thy kh nng thanh ton n ngn hn ca Cng ty l m bo. Ch s kh nng thanh ton nhanh thp do cng ty c lng hng tn kho ln (trong phn ln l thnh phm chun b xut bn). Nhn chung kh nng thanh ton ca cng ty c duy tr mc hp l Tnh hnh lun chuyn vn qua cc nm v so vi bnh qun ngnh: Vng quay vn lu ng c xu hng tng, do trong nm 2010, cng ty hon thin xong phn u t TSC v bt u i vo kinh doanh. Nhn chung, tnh hnh lun chuyn hin ti l ph hp vi hot ng thc t ca cng ty. Kh nng t ti tr, tim lc ti chnh ca khch hng: Vn ch s hu chim t trng khong 41%, m bo kh nng t ti tr ca cng ty. Tim lc ti chnh ca cng ty nhn chung p ng c hat ng kinh doanh hin nay. Hiu qu s dng vn, ti sn ca khch hng v so vi trung bnh ngnh: Cc ch s ROA v ROE cho thy hiu qu s dng vn, ti sn ca Cng ty tng so vi nm 2009. Cng ty hot ng c li tt, hiu qu kinh t cao.

4. Phn tch bo co lu chuyn tin t Khon mc Nm 2011 Tin v cc khon tng ng tin u k 325.981.663 Chnh lch dng tin thu, chi t hot ng SXKD - 1.767.733.011 Chnh lch dng tin thu, chi t hot ng u t - 6.745.188.134 Chnh lch dng tin thu, chi t hot ng ti chnh 8..565.262.685 Tin v cc khon tng ng tin cui k 378.323.203 Nhn xt: Nm 2011, lu chuyn thun t hot ng kinh doanh c gi tr m (- 1.767.733.011ng) do vic tng khon phi thu v gim khon phi tr nh cung cp. Lu chuyn tin thun t hot ng u t c gi tr m (6.745.188.134 ng) do doanh nghip tng vic u t ti sn c nh. Lu chuyn tin thun t hot ng ti chnh c gi tr dng ( 8.565.262.685 ng) do tng ngun vn kinh doanh v vn vay ngn hng. Nhn chung lu chuyn tin thun dng v ph hp vi hot ng thc t ca cng ty, cng ty s dng tin hp l, ch ng duy tr lng tin mt ph hp.

VI. Nhu cu ca khch hng (**)1. Nhu cu vay tng ln: T T 1 Khon mc Mc ch vay vn Din gii B sung vn lu ng mua nguyn vt liu (nhm l) sn xut tm nha ph nhm loi PV chun b cho nhu cu thnh phm cung cp cho cc i l. 7/12

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

2

Ngun hng/nh cung cp chnh

34 5 6 7 8 9 1 0 1 1 1 2 1 3

Nh cung cp nguyn vt liu cho doanh nghip gm: Litong Aluminum Industry ( Guang Dong) Co., LTD. Tng chi ph: 2,787 triu ng gm: - Chi ph nguyn liu: 2.399 triu ng Tng chi ph hp l cn thit (ghi chi tit cc - Chi ph nhn cng: 76 triu ng loi chi ph) - Chi ph chung (in, khu hao, qun l): 120 triu ng - Li vay v chi ph khc: 192 triu ng Vn t c tham gia 2.037 triu ng trong vn t c l 1.562 triu ng, vn huy ng khc l 475 triu ng. Vn vay ngn hng (3-4) 750 triu ng Thi gian vay vn 03 thng Phng thc tr n Li tr hng thng, gc tr cui k T l ti tr (5/3) 26,91% Hiu qu ca phng n kinh doanh Th trng u ra, nh tiu th chnh Khch hng hin hu l cc i l kinh doanh mt hng tm nha ph nhm Thi gian d kin t khi thu mua, sn xut, tiu th 2.5 thng n khi thu tin hng Doanh thu d kin 2.976 tr Li nhun d kin (11-3) T sut li nhun/doanh thu (12/11) 6,35% Kh nng thc hin phng n SXKD (th trng u vo, u ra): Cng ty hon ton c kh nng thc hin phng n sn xut kinh doanh da trn cc c s: - Ban lnh o cng ty l nhng ngi c kinh nghim v am hiu th trng. - Nh cung cp nguyn vt liu u vo l i tc lu nm v c uy tn i vi cng ty. - Cng ty xy dng c h thng u ra n nh, sn phm c thng hiu vi gi thnh ph hp nn kh nng cnh tranh v chim lnh th trng kh cao. Th trng i vi cc sn phm ca cng ty ngy cng tng. Cc sn phm cng ty cung cp: Tm nha ph nhm vt liu nha tng hp c mu sc phong ph a dng ( trn 30 mu), thun tin v tit kim c nhiu chi ph ( bi khi s dng lm p tng khng phi trt va v sn b), c th un cong d thi cng cc mi vm, ct trn, gc ln, c bn cao ( trn 20 nm) c s dng lm Pano, bin qung co, trang tr b ngoi cc cao c, vn phng, nh , siu th c bit thch ng vi cc cng trnh i hi cong, ln un nh mi vm, trn - Cng ty a vo vn hnh n nh 02 dy chuyn sn xut vi cng sut ti a l t 250.000 300.000 tm m bo cho hot ng sn xut kinh doanh. 189 triu ng

Nhn xt:

Tnh kh thi ca phng n SXKD: Kh thi; Khng kh thi Hiu qu ca phng n SXKD: Hiu qu; Khng hiu qu Vi doanh thu l 2.976 triu ng, chi ph l 2.787 triu ng th li nhun t thng v ny l 189 triu ng, t sut li nhun/doanh thu khong 6,355 cho thy thng v c hiu qu. T sut li nhun/doanh thu so vi ngnh ngh kinh doanh: Cao; Trung bnh; Thp Mc ch vay vn theo quy nh: Ph hp; Khng ph hp Nhu cu vn vay: Hp l; Khng hp l Nhu cu vay b sung VL ti Sacombank 750 triu ng l ph hp: - HMTD c cp v s dng ngay hin nay ca khch hng l: 22.000 triu ng. Cng ty thng xuyn s dng ht phn HMTD ny. - Cng ty c nhu cu vay b sung vn lu ng 750 triu ng theo hnh thc cho vay m rng t l m trn ti sn m bo l BS ang th chp ti Sacombank. K hoch v kh nng tr n vay ca khch hng: Phng n kinh doanh ca khch hng l hiu qu v kh thi, ngun thu t hot ng kinh doanh m bo kh nng thanh ton n vay

VII. Ti sn m bo 1. Ti sn m bo cho cc khon n vay hin nay T T 1 Mc cp tn dng T l cp TD/TSB

Tn ti sn

Tr gi

HMTD Ti sn m bo cho khan vay ngn hn Khu nh xng vn phng ti Cm Cng 9.240 tr 7.392 tr nghip H Bnh Phng Thng Tn, H Ni.

80.00%

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

8/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

2 3

4

Dy chuyn sn xut tm nha ph nhm, model 1500 Hng ha hnh thnh t vn vay l nguyn liu chnh sn xut tm nha ph nhm (Ht nha, nhm l dng cun), thnh phm do cng ty sn xut (tm nha ph nhm) v thanh nha Proflie Dimex nhp khu. Cn h chung c P524-CT16, khu th mi nh Cng, Hong Mai, H Ni. Tng cng

2.096 tr /

1.045 tr 11.363 tr

50% Ti a 70%

2.750 tr -

2.200 tr

96% / 68,6% 59,9% 69,92% 69,84%

22.000 tr 22.000 tr Ti sn m bo cho khon vay trung hn 685 tr 4.760 tr 1.127 504 470 tr 2.850 tr 788 352

1 2 3 4

01 xe t Honda Civic 1.8 AT, mu en mi 100% Dy chuyn sn xut tm nha ph nhm, model 1500 02 xe Hyundai cabin chassi HD72 01 xe Ford ranger XL

2. Ti sn m bo cho khon vay/HMTD ln ny T T 1 Tn ti sn Tr gi Mc cp tn dng

Khu nh xng vn phng ti CNN H 9.240 tr 7.392 tr 88,11% Bnh Phng Thng Tn, H Ni. Tng cng 9.240 tr 8.142 tr 88,11% Nhn xt: Khu nh xng vn phng ti Cm Cng nghip H Bnh Phng Thng Tn, H Ni.

Mc cp tn dng ln ny 750 tr

T l cp TD/TSB

M t TSB v chng t s hu: - M t TSB: Khu nh xng vn phng ti Cm Cng nghip H Bnh Phng Thng Tn, H Ni c mt tin gip ng ni b tri nha rng khong 7m, va h mi bn rng khong 2m, cch ng chnh vo Cm cng nghip khong 100 m. Bt ng sn thuc khu cng nghip H Bnh Phng. Tng din tch khun vin 5.150 m2 (rng 48,97m, di 105,17m). Cng trnh xy dng bao gm: Nh vn phng, nh xng, b nc, ng ni b, sn b tng, tng ro, trm bin p, phn san lp mt bng. - Chng t s hu gm: Giy chng nhn quyn s dng t s AK 672064 do UBND tnh H Ty cp ngy09/04/2008, Giy php xy dng s 15/GPXD do UBND huyn Thng Tn cp ngy 03/03/2009. Ho n gi tr gia tng s 0085504 (chuyn nhng h tng) v cc ho n gi tr gia tng khc. Gi tr ti sn: Theo nh gi ca chi nhnh c tham kho kt qu nh gi ca SCRV theo chng th thm nh gi s MB1104.2/11/BS-TD ngy 27/12/2011. T i sn m bo c nh gi l 9.240.000.000 ng (Chi tit theo bo co thm nh bt ng sn ngy 28/12/2011) Ch s hu TSB v mi quan h gia ch ti sn vi khch hng: Ti sn thuc s hu ca cng ty. Ti sn m bo theo chnh sch tn dng: c nhn; Hn ch nhn; Khng c nhn T l mc cp tn dng/tr gi TSB theo quy nh: Ph hp; Khng ph hp (nu r l do xut) Cng ty TNHH TMQT Han Thin l khch hng Vip bc ca Sacombank. T l ti tr trn gi tr bt ng sn ( i vi HMTD ) 80% ph hp theo chnh sch u i vi khch hng Vip theo quyt nh s 801/2011/Q-HQT ngy 29/11/2011. Tnh kh mi ca ti sn m bo: Cao; Trung bnh; Thp Phng thc qun l ti sn m bo: Theo quy nh ca Ngn hng. Nhn xt khc: Ti sn trn ang s dng m bo cho HMTD, chi nhnh xut nng t l m bo/ mc cp tn dng i vi ti sn ny ln 88,11% m bo cho khon vay 750 triu ng thc hin thng v ngn ngy theo phng thc cho vay m rng t l m bo i vi ti sn m bo hin hu. Xp hng tn dng 95.31 72 AA 0% 0% 0%

VIII.

Xp hng tn dng nh tnh Xp hng tn dng nh lng Xp hng tn dng chung Xc xut v n(PD) T l tn tht khi thanh l TSB(LGD) T l l d kin(EL)

IX. Nhn xt 1.Nhn xt chung v tnh hnh hot ng ca khch hng Cng ty TNHH thng mi quc t Hon Thin l n v tin phong v c nhiu kinh nghim trong kinh doanh v sn xut tm nha ph nhm ti Vit Nam. 9/12

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

2. 3. a.

Vi h thng my mc v nh xng i vo hot ng n nh, thng hiu sn phm tm nha ph nhm ca cng ty (Lion Alu) c khng nh nn doanh s bn hng ca cng ty trong nm va qua tng trng mnh. Trong nm 2011 cng ty u t thm 01 dy truyn sn xut mi nng cao nng sut sn xut v tng cng bn hng. ng thi da trn nn tng v th trng u ra ca sn phm c cng ty pht trin m rng sang lnh vc mi, c hi gia nhp th trng cao. Tnh hnh ti chnh ca cng ty lnh mnh, ngun vn Nhn xt chung v tnh hnh ti chnh ca khch ch s hu ngy cng c b sung gip tng nng hng lc ti chnh. nh gi th trng ngnh hng /sn phm v d bo nhng thun li, kh khn i vi hot ng ca khch hng: Tnh hnh th trng ngnh hng (im mnh, im yu)

- Vt liu nha ph nhm l mt loi vt liu mi vi nhiu u th: hnh thc p, bn cao, chi ph thp, d thi cng nn ngy cng c th trng a chung. - Thanh ca li thp l vt liu nh, bn, cch m tt ngy cng c s dng nhiu trong cc cng tnh xy dng. - Cc sn phm ca cng ty thay th cho cc sn phm t nhin ngy cng khan him nh g nn c hi m rng th trng rt ln. b. Thun li/c hi Cc thnh vin cng ty c nhiu nm kinh nghim trong ngnh, cng ty thnh lp v hot ng t nm 2001 nn tch lu c vn, chim lnh c th trng. - H thng nh xng, my mc thit b mi c u t vi cng ngh hin i nn cng ty c nhiu thun li pht trin hot ng trong thi gian ti - ri ro khi c chu d b cho khch hng 4. Cc loi ri ro c th gp v bin php hn ch, kim sotCng ty p tn n ngk lng v mi mt Bin php hn ch, kim sot ri ro - Hin nay, nh nc rt khuyn khch cc doanh nghip sn xut vt liu thay th nhp khu nn khng c cc chnh sch qun l c bit i vi ngnh ny. - nh hng ca hi nhp quc t n cung - cu - Hi nhp kinh t quc t cng vi vi s xut SP/hng ho hin ngy cng nhiu cc loi vt liu mi thay th vi cng ngh hin i ca cc nh u t nc ngoi khin cc cng ty sn xut trong nc ngy cng chu s cnh tranh gay gt. - Ngnh hng/sn phm kinh doanh - Vt liu nha ph nhm l mt loi vt liu mi vi nhiu u th: hnh thc p, bn cao, chi ph thp, d thi cng nn cng ty t gp ri ro v mt i mi cng ngh. - Sn phm ca Dimex Window bn p, c tnh cch m tt ng thi cng ty n nh c u ra, u vo v chun b v my mc thit b nn cng ty cng t gp ri ro i vic gia nhp 5. Tnh hnh tun th cc ni dung ph duyt trong ln cp tn dng trc cho khch hng (trng hp quan h ln u th lc b phn ny): Ni dung/ iu kin ph duyt Thc hin ca chi nhnh/khch hng - Gii ngn bng chuyn khan trc tip cho nh cung - Thc hin y cp trn c s c ha n, chng t y , phng n s dng vn hiu qu, u tin ti tr nhp khu - Hng tn kho l ht nha, nhm l dng cun, thnh - Thc hin ng phm - Mua bo him y cho nh xng, my mc, hng - Thc hin y ha ti thiu bng d n - Nng vn iu l ln 12 t - Thc hin ng - Tp trung giao dch v chi nhnh - Thc hin ng 6. Vic vay vn c im no cha ph hp vi chnh Khng c sch v quy nh v tn dng ca Sacombank ? 7. - Hot ng ca khch hng c nhng tc ng no n mi trng, gii php x l khi cp tn Loi A; Loi B; Loi C dng? - Mc gy ri ro n mi trng theo phn loi(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

Cc loi ri ro - Mi trng v chnh sch qun l ca Nh nc

10/12

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

8.9.

trong Chnh sch mi trng ca Sacombank? Li ch ca Ngn hng khi thc hin cp tn dng(ch thc hin tnh CPR theo thng bo ca Ban TG trong tng thi k)

Ngun vn ti tr d n (y thc/vn huy ng ca NH)? 10. T l d n TDH d kin/d n TDH k hoch c giao sau khi cp khon tn dng TDH ln ny: %

- Li ch tnh theo bng CPR (km bng tnh): - Li ch khc (nhng SP-DV c th bn cho): tr lng qua ti khon

X.

xut (**)

a. i vi cp tn dng tng ln (NH/TDH) ngh cho vay s tin 750.000.000 ng (Bng ch: By trm nm mi triu ng./.) hoc ngoi t quy i tng ng Mc ch s dng B sung vn lu ng thc hin thng v ngn ngy Thi hn cho vay 03 thng Thi gian n hn (ch p dng cho vay 0 k TDH) Phn k tr n 1 k Li sut cho vay/ph bo lnh/k qu Theo quy nh Phng thc gii ngn: Chuyn khon; Tin mt Nng tng mc cp tn dng (d n cho vay, bo lnh, ) ti a sau khi ph duyt ln: Cc iu kin khi cp tn dng? - Gii ngn chuyn khon trc tip ti nh cung cp, thu thp y ha n, chng t chng minh mc ch s dng vn. - Thng xuyn kim tra hot ng kinh doanh, tnh trng tn kho, cc ngun thu ca khch hng, c bin php kp thi trong trng hp c bin ng xy ra, m bo vic thu hi n ng hn v y . - Yu cu khch hng tip tc chuyn ton b giao dch ti khon qua Chi nhnh theo di dng tin ca khch hng v to ngun thu cho Chi nhnh. - Thc hin y cc quy nh ti Cng vn 3989/CV-T ngy 08/12/2010 ca Ban Tng gim c v iu kin gii ngn, ti sn m bo, gim st sau cho vay v Quyt nh 961/2006/Q-TG ngy 03/04/2006 v vic ban hnh Hng dn cho vay SXKD m rng t l TSB v cc vn bn sa i b sung Cc xut khc (nu c) Trng hp c tiu ch no cha ph hp vi qui nh hin hnh hoc khng bnh thng, nu r l do xut cho vay? Ngy nh h s khch hng : 10/02/2012 n Ngy hon tt t trnh: 11/02/2012 H tn CV.KH: Nguyn nh Khnh Ngy nhn h s khch hng: 10/02/2012 Ch k:

kin xut ca Trng phng DN/ PGD ................................................................................................................................................................................ ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ................................................................................................................................................................................ ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... 11/12

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

M s : BM.T.03a Ban hnh: 03-(13/01/2011)

............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... H tn: Phm Minh Chin Ch k:

Ph duyt ca GCN ................................................................................................................................................................................ ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ................................................................................................................................................................................ ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... ..................... ............................................................................................................................................................................... .....................

(*) Khch hng quan h ln u ti Sacombank or khng c quan h tn dng ti TCTD khc th lc b 020001135202(**) Phn nhu cu khch hng v xut no khng pht sinh th lc b

12/12