Professional Documents
Culture Documents
2011-1791
PROFESOR:
32
FECHA:
SUSTENTANTE:
2011-1791
PROFESOR:
32
FECHA:
0.77%
0.01%
1.98%
4.31%
1.29%
3.80%
0.60%
0.17%
1.81%
5.52%
0.26%
0.35%
20.88%
21.57%
2011
RD$
990,000.00
10,000.00
4,200,000.00
3,900,000.00
900,000.00
4,100,000.00
500,000.00
300,000.00
2,400,000.00
5,700,000.00
200,000.00
500,000.00
23,700,000.00
24,000,000.00
3,500,000.00
1,100,000.00
8,200,000.00
2,300,000.00
(1,500,000.00)
62,500,000.00
1,000,000.00
25.88%
15.53%
0.78%
3.02%
0.95%
7.08%
1.98%
-1.29%
53.93%
0.86%
600,000.00
500,000.00
400,000.00
1,700,000.00
3,200,000.00
115,900,000.00
0.52%
0.43%
0.35%
1.47%
2.76%
100.00%
%
890,000.00
10,000.00
2,300,000.00
5,000,000.00
1,500,000.00
4,400,000.0
700,000.00
200,000.00
2,100,000.00
6,400,000.00
300,000.00
400,000.00
24,200,000.00
25,000,000.00
30,000,000.00
18,000,000.00
900,000.00
0.92%
0.01%
3.89%
3.61%
0.83%
3.80%
0.46%
0.28%
2.22%
5.28%
0.19%
0.46%
21.96%
22.24%
2010
RD$
692,000.00
8,000.00
2,700,000.00
3,700,000.00
700,000.00
3,700,000.00
300,000.00
100,000.00
1,800,000.00
4,200,000.00
100,000.00
200,000.00
18,200,000.00
13,000,000.00
25,000,000.00
16,000,000.00
800,000.00
3,200,000.00
1,200,000.00
9,000,000.00
3,100,000.00
(900,000.00)
57,400,000.00
0.00
23.17%
14.83%
0.74%
2.97%
1.11%
8.34%
2.87%
-0.83%
53.20%
0.00%
20,000,000.00
16,000,000.00
600,000.00
3,000,000.00
900,000.00
5,600,000.00
1,600,000.00
(700,000.00)
47,000,000.00
0.00
24.98%
19.99%
0.75%
3.75%
1.12%
7.00%
2.00%
-0.87%
58.71%
0.00%
500,000.00
600,000.00
400,000.00
1,300,000.00
2,800,000.00
107,900,000.00
0.46%
0.56%
0.37%
1.20%
2.59%
100.00%
400,000.00
400,000.00
200,000.00
850,000.00
1,850,000.00
80,050,000.00
0.50%
0.50%
0.25%
1.06%
2.31%
100.00%
%
0.86%
0.01%
3.37%
4.62%
0.87%
4.62%
0.37%
0.12%
2.25%
5.25%
0.12%
0.25%
22.74%
16.24%
Pasivos y patrimonio
Cuentas por Pagar Proveedores
Documentos por Pagar Corto Plazo
Doc. Por Pagar Descontados
Cuentas por Pagar Accionistas
Cuentas Porgar Func. y Emps.
Impuestos Por Pagar.
Gastos Acum. Por Pagar
Total Pasivos Circulantes
Documentos por Pag. Largo Plazo
Total Pasivos
Capital Social
Ulidads Reteniadas
Total Capital
Total Pasivos y Capital
10,000,000.00
10,900,000.00
8,000,000.00
5,000,000.00
2,000,000.00
5,000,000.00
5,000,000.00
45,900,000.00
40,000,000.00
85,900,000.00
27,000,000.00
3,000,000.00
30,000,000.00
115,900,000.00
8.63%
9.40%
6.90%
4.31%
1.73%
4.31%
4.31%
39.60%
34.51%
74.12%
23.30%
2.59%
25.88%
100.00%
7,000,000.00
7,900,000.00
5,000,000.00
2,000,000.00
1,000,000.00
3,000,000.00
4,000,000.00
29,900,000.00
50,000,000.00
79,900,000.00
26,000,000.00
2,000,000.00
28,000,000.00
107,900,000.00
6.49%
7.32%
4.63%
1.85%
0.93%
2.78%
3.71%
27.71%
46.34%
74.05%
24.10%
1.85%
25.95%
100.00%
5,050,000.00
5,000,000.00
3,000,000.00
2,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
30,050,000.00
25,000,000.00
55,050,000.00
24,000,000.00
1,000,000.00
25,000,000.00
80,050,000.00
6.31%
6.25%
3.75%
2.50%
6.25%
6.25%
6.25%
37.54%
31.23%
68.77%
29.98%
1.25%
31.23%
100.00%
Detalle
Ingresos por Ventas
Ingresos por part. en sub.
Otros ingresos
Total ventas
Costos de ventas
Utilidad Bruta en ventas
Gastos operacionales
Gastos de ventas
Gastos Advos. Y generales.
Total Gastos de Operacin
Utilidad en operaciones
Otros Ingesos y Gastos
Otros ingresos
intereses s/ prstamos
Otros gastos
Total Otros ingresos/ Gastos
Ut. antes de Imp. Sobre la Renta
Impuesto Sobre la Renta
Utilidad neta .
2012
RD$
32,175,000.00
121,992.00
453,008.00
32,750,000.00
(13,012,500.00)
19,737,500.00
%
98.24%
0.37%
1.38%
100.00%
39.73%
60.27%
2011
RD$
30,300,000.00
0.00
575,000.00
30,875,000.00
(12,200,000.00)
18,675,000.00
%
98.14%
0.00%
1.86%
100.00%
39.51%
60.49%
2010
RD$
28,140,000.00
97,593.60
362,406.60
28,600,000.20
(12,990,000.00)
15,610,000.20
%
98.39%
0.34%
1.27%
100.00%
45.42%
54.58%
(1,360,000.00)
(1,460,000.00)
(2,820,000.00)
16,917,500.00
4.15%
4.46%
8.61%
51.66%
(1,230,000.00)
(1,287,500.00)
(2,517,500.00)
16,157,500.00
3.98%
4.17%
8.15%
52.33%
(1,288,000.00)
(1,368,000.00)
(2,656,000.00)
12,954,000.20
4.50%
4.78%
9.29%
45.29%
23,000.00
(163,300.00)
(11,500.00)
(151,800.00)
16,765,700.00
(5,029,710.00)
11,735,990.00
0.07%
-0.50%
-0.04%
0.46%
51.19%
15.36%
35.84%
11,500.00
(82,800.00)
(34,500.00)
(105,800.00)
16,051,700.00
(4,815,510.00)
11,236,190.00
0.04%
-0.27%
-0.11%
0.34%
51.99%
15.60%
36.39%
18,400.00
(130,640.00)
(9,200.00)
(121,440.00)
12,832,560.20
(3,849,768.06)
8,982,792.14
0.06%
-0.46%
-0.03%
0.42%
44.87%
13.46%
31.41%
Datos adicionales:
Dividendo pagados
Cuota sociales en Crculacin
Dividendo por Accion
Utilidad por Accion
Poltica de Crdito
Valor en del Mercado por accion
utilidades por accion
Valor en libro de una accion
Deuda que pagan intereses
Nmero de Empleados
Tasa de crecimiento de los empleados
Gasto de Seg. Social
Valor en del Mercado del capital contable
Gasto de Depreciacin
Las ventas a crdito son el 80% del total de los ingresos
Inventario Promedio
Promedio CxC
Ventas a Crdito
Capital + Deudas que pagan intereses (Capital Total)
Gastos de Intereses
Inversin
Efectivo proveniente de las operaciones:
Recibido de Clientes
Pagos a Proveedores
Otros pagos
10,735,990.00
270,000.00
39.76
43.47
10,236,190.00
260,000.00
39.37
43.22
8,482,792.00
240,000.00
35.34
37.43
2,850.00
43.22
107.69
57,900,000.00
2,750.00
37.43
104.17
30,000,000.00
60 dias
3,000.00
43.67
111.11
50,900,000.00
100
0.54
49,000.00
900,000,000.00
600,000.00
2012/2011
6,050,000.00
4,250,000.00
26,200,000.00
80,900,000.00
163,300.00
(5,000,000.00)
65
0.43
35,000.00
800,000,000.00
300,000.00
2012/2010
5,300,000.00
4,050,000.00
24,700,000.00
85,900,000.00
82,800.00
25,900,000.00
70
(0.07)
42,000.00
750,000,000.00
200,000.00
2011/2010
4,950,000.00
3,900,000.00
22,880,000.16
55,000,000.00
130,640.00
30,900,000.00
%
-10.10%
0.00%
-45.24%
28.21%
66.67%
7.32%
40.00%
-33.33%
-12.50%
12.28%
50.00%
-20.00%
2.11%
4.17%
5,000,000.00
2,000,000.00
100,000.00
300,000.00
-100,000.00
-800,000.00
-800,000.00
-600,000.00
5,100,000.00
1,000,000.00
20.00%
12.50%
12.50%
9.38%
-8.33%
-8.89%
-25.81%
66.67%
8.89%
100,000.00
-100,000.00
0.00
400,000.00
400,000.00
8,000,000.00
20.00%
-16.67%
0.00%
30.77%
14.29%
7.41%
0.00%
2012-2010
RD$
198,000.00
2,000.00
-400,000.00
1,300,000.00
800,000.00
700,000.00
400,000.00
100,000.00
300,000.00
2,200,000.00
200,000.00
200,000.00
6,000,000.00
12,000,000.00
10,000,000.00
2,000,000.00
300,000.00
500,000.00
200,000.00
2,600,000.00
700,000.00
-800,000.00
15,500,000.00
1,000,000.00
%
28.61%
25.00%
-14.81%
35.14%
114.29%
18.92%
133.33%
100.00%
16.67%
52.38%
200.00%
100.00%
32.97%
92.31%
50.00%
12.50%
50.00%
16.67%
22.22%
46.43%
43.75%
114.29%
32.98%
0.00%
200,000.00
100,000.00
200,000.00
850,000.00
50.00%
25.00%
100.00%
100.00%
1,350,000.00
35,850,000.00
72.97%
44.78%
2011-2010
RD$
298,000.00
2,000.00
1,500,000.00
200,000.00
200,000.00
400,000.00
200,000.00
200,000.00
600,000.00
1,500,000.00
100,000.00
300,000.00
5,500,000.00
11,000,000.00
%
43.06%
25.00%
55.56%
5.41%
28.57%
10.81%
66.67%
200.00%
33.33%
35.71%
100.00%
150.00%
30.22%
84.62%
5,000,000.00
0.00
200,000.00
200,000.00
300,000.00
3,400,000.00
1,500,000.00
-200,000.00
10,400,000.00
0.00
25.00%
0.00%
33.33%
6.67%
33.33%
60.71%
93.75%
28.57%
22.13%
100,000.00
200,000.00
200,000.00
450,000.00
950,000.00
27,850,000.00
25.00%
50.00%
100.00%
52.94%
51.35%
34.79%
0.00%
3,000,000.00
3,000,000.00
3,000,000.00
3,000,000.00
1,000,000.00
2,000,000.00
1,000,000.00
16,000,000.00
-10,000,000.00
6,000,000.00
1,000,000.00
1,000,000.00
2,000,000.00
8,000,000.00
42.86%
37.97%
60.00%
150.00%
100.00%
66.67%
25.00%
53.51%
-20.00%
7.51%
3.85%
50.00%
7.14%
7.41%
4,950,000.00
5,900,000.00
5,000,000.00
3,000,000.00
-3,000,000.00
0.00
0.00
15,850,000.00
15,000,000.00
30,850,000.00
3,000,000.00
2,000,000.00
5,000,000.00
35,850,000.00
98.02%
118.00%
166.67%
150.00%
-60.00%
0.00%
0.00%
52.75%
60.00%
56.04%
12.50%
200.00%
20.00%
44.78%
1,950,000.00
2,900,000.00
2,000,000.00
0.00
-4,000,000.00
-2,000,000.00
-1,000,000.00
-150,000.00
25,000,000.00
24,850,000.00
2,000,000.00
1,000,000.00
3,000,000.00
27,850,000.00
38.61%
58.00%
66.67%
0.00%
-80.00%
-40.00%
-20.00%
-0.50%
100.00%
45.14%
8.33%
100.00%
12.00%
34.79%
6.19%
0.00%
-21.22%
6.07%
6.66%
5.69%
2012-2010
RD$
4,035,000.00
24,398.40
90,601.40
4,149,999.80
(22,500.00)
4,127,499.80
%
14.34%
25.00%
25.00%
14.51%
0.17%
26.44%
2011-2010
RD$
%
2,160,000.00
7.68%
(97,593.60)
-100.00%
212,593.40
58.66%
2,274,999.80
7.95%
790,000.00
-6.08%
3,064,999.80
19.63%
(130,000.00)
(172,500.00)
(302,500.00)
760,000.00
10.57%
13.40%
12.02%
4.70%
(72,000.00)
(92,000.00)
(164,000.00)
3,963,499.80
5.59%
6.73%
6.17%
30.60%
58,000.00
80,500.00
138,500.00
3,203,499.80
-4.50%
-5.88%
-5.21%
24.73%
11,500.00
(80,500.00)
23,000.00
(46,000.00)
714,000.00
(214,200.00)
499,800.00
100.00%
97.22%
-66.67%
43.48%
4.45%
4.45%
4.45%
4,600.00
(32,660.00)
(2,300.00)
(30,360.00)
3,933,139.80
(1,179,941.94)
2,753,197.86
25.00%
25.00%
25.00%
25.00%
30.65%
30.65%
30.65%
(6,900.00)
47,840.00
(25,300.00)
15,640.00
3,219,139.80
(965,741.94)
2,253,397.86
-37.50%
-36.62%
275.00%
-12.88%
25.09%
25.09%
25.09%
MEDIDAS DE DESEMPEO
A RAZONES DE RENTABILIDAD
Razones
2012/2011
2012/2010
2011/2010
51.66%
52.33%
45.29%
14.60%
14.97%
16.18%
20.91%
18.81%
23.55%
36.48%
37.08%
31.92%
39.12%
40.13%
35.93%
-15.20%
15.30%
10.37%
24.99%
55.06%
75.11%
B RAZONES DE CRECIMIENTOS
1
6.07%
14.51%
7.95%
4.70%
30.60%
24.73%
4.45%
30.65%
25.09%
1.04%
16.67%
15.47%
1.00%
12.50%
11.39%
C RAZONES DE EVALUACIN
II
68.70
65.94
73.47
27.00
26.46
26.40
N/A
N/A
N/A
111.11
107.69
104.17
43.47
43.22
37.43
(2.15)
(2.46)
(2.62)
6.16
6.10
5.87
59.21
59.85
62.22
0.40
0.36
0.52
0.28
0.29
0.36
(0.06)
0.47
0.56
60.27%
60.49%
54.58%
8.76%
8.31%
9.44%
N/A
N/A
N/A
53.85%
42.86%
-7.14%
49,000.00
35,000.00
42,000.00
N/A
N/A
N/A
39.73%
39.51%
45.42%
3.86
3.85
3.20
62.92%
67.40%
54.55%
5.66%
7.24%
4.00%
103.60
195.14
99.16
N/A
N/A
N/A
N/A
N/A
N/A
74.12%
74.05%
68.77%
(21,700,000.00)
(6,200,000.00)
(11,850,000.00)
B RAZONES DE LIQUIDZ
1
53%
79%
61%
37%
58%
46%
-32%
9%
4%
ANALISIS DE TENDENCIAS
Variaciones
Aos
Ventas
2010
28,600,000.20
0.00
0.00
2011
30,875,000.00
2,274,999.80
2,274,999.80
2012
32,750,000.00
4,149,999.80
1,875,000.00
Variaciones
Aos
Costo de Ventas
2010
12,990,000.00
0.00
0.00
2011
12,200,000.00
(790,000.00)
(790,000.00)
2012
13,012,500.00
22,500.00
812,500.00
Variaciones
Aos
Gastos de Venta
2010
1,288,000.00
0.00
0.00
2011
1,230,000.00
(58,000.00)
(58,000.00)
2012
1,360,000.00
72,000.00
130,000.00
Variaciones
Aos
Gastos A y G
2010
1,368,000.00
0.00
0.00
2011
1,287,500.00
(80,500.00)
(80,500.00)
2012
1,460,000.00
92,000.00
172,500.00
Variaciones
Aos
ISR
2010
3,849,768.06
0.00
0.00
2011
4,815,510.00
965,741.94
965,741.94
2012
5,029,710.00
1,179,941.94
214,200.00
Tendencia de Ventas
45,000,000.00
40,000,000.00
35,000,000.00
30,000,000.00
25,000,000.00
20,000,000.00
15,000,000.00
Ventas
10,000,000.00
5,000,000.00
0.00
2010
2011
2012
8,000,000.00
6,000,000.00
Costo de Ventas
4,000,000.00
2,000,000.00
0.00
2010
2011
2012
1,000,000.00
800,000.00
600,000.00
Gastos de Venta
400,000.00
200,000.00
0.00
2010
2011
2012
1,000,000.00
800,000.00
Gastos A y G
600,000.00
400,000.00
200,000.00
0.00
2010
2011
2012
4,000,000.00
3,000,000.00
ISR
2,000,000.00
1,000,000.00
0.00
2010
2011
2012