Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'16
Dec'15
Dec'14
EQUITY AND LIABILITIES
No of Months
12
12
12
Share Capital
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
13,46,498.90
13,74,940.23
13,42,123.48
Shareholder's Funds
13,46,498.90
13,74,940.23
13,42,123.48
Minority Interest
1,06,277.83
1,47,162.72
0.00
Long-Term Borrowings
4,43,451.88
4,20,374.36
3,41,891.13
Secured Loans
4,43,451.88
4,20,374.36
3,41,891.13
Unsecured Loans
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-4,864.45
-4,363.53
-5,050.73
Other Long Term Liabilities
20102.4
22586.95
18882.13
Long Term Trade Payables
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
Total Non-Current Liabilities
2,53,838.98
2,35,965.06
1,60,709.28
Current Liabilities
Trade Payables
98,753.56
1,14,267.45
64,580.85
Other Current Liabilities
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
Total Current Liabilities
4,46,235.82
4,88,556.25
5,60,475.34
Total Liabilities
21,52,851.52
22,46,624.26
20,63,308.09
ASSETS
Non-Current Assets
0.00
0.00
0.00
Gross Block
16,98,580.41
15,44,595.36
12,86,776.29
Less: Accumulated Depreciation
6,11,125.67
5,38,156.60
4,65,996.88
Less : Impairment of Assets
0.00
0.00
0.00
Net Block
10,87,454.74
10,06,438.77
8,20,779.41
Lease Adjustment
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
Non Current Investments
2,36,079.55
2,39,280.12
2,42,926.74
Long Term Loans & Advances
0.00
0.00
0.00
Other Non Current Assets
10,300.00
10,360.50
1,258.99
Total Non-Current Assets
14,49,776.59
13,61,791.39
11,41,946.64
Current Assets Loans & Advances
Current Investments
83,419.09
1,81,281.76
2,81,321.43
Inventories
3,43,837.79
3,42,869.39
3,67,229.89
Sundry Debtors
1,04,432.08
69,223.97
73,671.57
Cash and Bank
76,627.55
1,15,862.53
78,140.50
Other Current Assets
6,58,443.28
8,15,608.83
8,59,896.31
Short Term Loans and Advances
50,126.77
1,06,371.19
59,532.91
Total Current Assets
7,03,074.93
8,84,832.87
9,21,361.46
Net Current Assets (Including Current Investments)
2,56,839.11
3,96,276.62
3,60,886.12
Total Current Assets Excluding Current Investments
7,03,074.93
8,84,832.87
9,21,361.46
Miscellaneous Expenses not written off
0.00
0.00
0.00
Total Assets
21,52,851.52
22,46,624.26
20,63,308.09
Contingent Liabilities
0.00
0.00
0.00
Total Debt
4,43,451.88
4,20,374.36
3,41,891.13
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2016 is 9.54% vs 50.45% in Dec 2015
Other Long Term Liabilities
YoY Growth in year ended Dec 2016 is -11.00% vs 19.62% in Dec 2015
Fixed Assets
YoY Growth in year ended Dec 2016 is 8.05% vs 22.62% in Dec 2015
Investments
YoY Growth in year ended Dec 2016 is -1.34% vs -1.50% in Dec 2015
Current Assets
YoY Growth in year ended Dec 2016 is -20.54% vs -3.96% in Dec 2015
Compare Balance Sheet Results of Ha Tinh Minerals & Trading Corp.
Figures in Million
Consolidated - Balance Sheet Results
Change(VND)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
13,46,498.90
18,20,661.83
-4,74,162.93
-26.04%
Shareholder's Funds
13,46,498.90
18,20,661.83
-4,74,162.93
-26.04%
Minority Interest
1,06,277.83
2,70,757.13
-1,64,479.30
-60.75%
Long-Term Borrowings
4,43,451.88
35,72,325.29
-31,28,873.41
-87.59%
Secured Loans
4,43,451.88
35,72,325.29
-31,28,873.41
-87.59%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-4,864.45
29,752.50
-34,616.95
-116.35%
Other Long Term Liabilities
20,102.40
4,73,375.41
-4,53,273.01
-95.75%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
2,53,838.98
26,50,671.01
-23,96,832.03
-90.42%
Current Liabilities
Trade Payables
98,753.56
5,08,857.85
-4,10,104.29
-80.59%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
0
0.00
0.00%
Total Current Liabilities
4,46,235.82
35,02,808.67
-30,56,572.85
-87.26%
Total Liabilities
21,52,851.52
82,44,898.65
-60,92,047.13
-73.89%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
16,98,580.41
8,18,782.77
8,79,797.64
107.45%
Less: Accumulated Depreciation
6,11,125.67
1,03,957.56
5,07,168.11
487.86%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
10,87,454.74
7,14,825.21
3,72,629.53
52.13%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
2,36,079.55
14,62,446.18
-12,26,366.63
-83.86%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
10,300.00
0
10,300.00
0.00%
Total Non-Current Assets
14,49,776.59
21,89,832.62
-7,40,056.03
-33.80%
Current Assets Loans & Advances
Current Investments
83,419.09
1,87,387.21
-1,03,968.12
-55.48%
Inventories
3,43,837.79
33,85,392.65
-30,41,554.86
-89.84%
Sundry Debtors
1,04,432.08
11,46,318.49
-10,41,886.41
-90.89%
Cash and Bank
76,627.55
1,23,604.36
-46,976.81
-38.01%
Other Current Assets
6,58,443.28
53,58,132.76
-46,99,689.48
-87.71%
Short Term Loans and Advances
50,126.77
5,15,430.05
-4,65,303.28
-90.27%
Total Current Assets
7,03,074.93
60,55,066.02
-53,51,991.09
-88.39%
Net Current Assets (Including Current Investments)
2,56,839.11
25,52,257.35
-22,95,418.24
-89.94%
Total Current Assets Excluding Current Investments
7,03,074.93
60,55,066.02
-53,51,991.09
-88.39%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
21,52,851.52
82,44,898.65
-60,92,047.13
-73.89%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
4,43,451.88
35,72,325.29
-31,28,873.41
-87.59%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 2,33,736.58 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is 9.54% vs 50.45% in Dec 2015
Annual - Other Long Term Liabilities
Other Long Term Liabilities 20,102.40 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is -11.00% vs 19.62% in Dec 2015
Annual - Fixed Assets
Fixed Assets 10,87,454.74 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is 8.05% vs 22.62% in Dec 2015
Annual - Investments
Investments 2,36,079.55 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is -1.34% vs -1.50% in Dec 2015
Annual - Current Assets
Current Assets 7,03,074.93 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is -20.54% vs -3.96% in Dec 2015






