Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Miles de crdobas
Balance
Caja & Bancos
6/30/2001
6/30/2002
85.7
102.7
1,012.2
1,267.6
369.4
623.2
34.0
44.6
648.2
658.2
1,051.6
1,326.0
Gastos prepagados
42.5
46.0
33.8
28.4
2,225.8
2,770.7
Terrenos
176.4
176.4
Edificios
442.0
442.0
800.6
832.6
1,419.0
1,451.0
862.0
937.7
557.0
513.3
Intangibles
148.8
148.8
705.8
662.1
2,931.6
3,432.8
625.2
928.8
548.6
689.1
40.2
46.2
36.4
42.0
1,250.4
1,706.1
260.0
220.0
1,510.4
1,926.1
200.0
200.0
1,221.2
1,306.7
1,421.2
1,506.7
Activos Corrientes
Activos No Corrientes
Subtotal
Activos No Corrientes
ACTIVO TOTAL
Pasivos Corrientes
Deuda Largo Plazo
PASIVO TOTAL
Capital Social
Utilidades Retenidas & otras
PATRIMONIO
PASIVO + PATRIMONIO
2,931.6
3,432.8
crdobas
6/30/2003
121.6
993.7
1,056.2
49.0
702.4
1,807.6
52.4
245.6
3,220.9
138.0
316.4
985.1
1,439.5
1,028.5
411.0
148.8
559.8
3,780.7
1,417.0
461.5
54.7
30.3
1,963.5
280.0
2,243.5
200.0
1,337.2
1,537.2
3,780.7
3,501.50
2,679.10
395.60
426.80
73.80
116.40
12.10
248.70
94.50
154.20
40.00
154.2
-
Miles de crdobas
6/30/2002
6/30/2003
3,934.00
3,052.30
435.50
446.20
4,358.90
3,476.80
492.40
389.70
75.70
151.10
(6.70)
212.70
87.20
125.50
90.80
279.20
38.00
57.70
17.20
40.50
40.00
20.00
125.5
-
40.5
(0.00)
RAZONES FINANCIERAS +
PREDICCIN DE INSOLVENCIA
6/30/2001
1.78
1.78
1/1/2001
ANCIERAS +
E INSOLVENCIA
6/30/2002
1.62
6/30/2003
1.64
1.78
1.62
1/1/2001
1/1/2002
Razn del Circulante
1.64
1/1/2003
6/30/2001
6/30/2002
85.7
102.7
1,012.2
1,267.6
369.4
623.2
34.0
44.6
648.2
658.2
1,051.6
1,326.0
Gastos prepagados
42.5
46.0
33.8
28.4
2,225.8
2,770.7
Terrenos
176.4
176.4
Edificios
442.0
442.0
800.6
832.6
1,419.0
1,451.0
862.0
937.7
557.0
513.3
Intangibles
148.8
148.8
705.8
662.1
2,931.6
3,432.8
625.2
928.8
548.6
689.1
40.2
46.2
36.4
42.0
1,250.4
1,706.1
260.0
220.0
1,510.4
1,926.1
200.0
200.0
1,221.2
1,306.7
1,421.2
1,506.7
Activos Corrientes
Activos No Corrientes
Subtotal
Activos No Corrientes
ACTIVO TOTAL
Pasivos Corrientes
Deuda Largo Plazo
PASIVO TOTAL
Capital Social
Utilidades Retenidas & otras
PATRIMONIO
PASIVO + PATRIMONIO
2,931.6
3,432.8
crdobas
Tendencias
6/30/2003
6/30/2001
6/30/2002
6/30/2003
121.6
100%
120%
142%
993.7
100%
125%
98%
1,056.2
100%
169%
286%
49.0
100%
131%
144%
702.4
100%
102%
108%
1,807.6
100%
126%
172%
52.4
100%
108%
123%
245.6
100%
84%
727%
3,220.9
100%
124%
145%
138.0
100%
100%
78%
316.4
100%
100%
72%
985.1
100%
104%
123%
1,439.5
100%
102%
101%
1,028.5
100%
109%
119%
411.0
100%
92%
74%
148.8
100%
100%
100%
559.8
100%
94%
79%
3,780.7
100%
117%
129%
1,417.0
100%
149%
227%
461.5
100%
126%
84%
54.7
100%
115%
136%
30.3
100%
115%
83%
1,963.5
100%
136%
157%
280.0
100%
85%
108%
2,243.5
100%
128%
149%
200.0
100%
100%
100%
1,337.2
100%
107%
109%
1,537.2
100%
106%
108%
3,780.7
100%
117%
129%
6/30/2001
6/30/2002
85.7
102.7
1,012.2
1,267.6
369.4
623.2
34.0
44.6
648.2
658.2
1,051.6
1,326.0
Gastos prepagados
42.5
46.0
33.8
28.4
2,225.8
2,770.7
Terrenos
176.4
176.4
Edificios
442.0
442.0
800.6
832.6
1,419.0
1,451.0
862.0
937.7
557.0
513.3
Intangibles
148.8
148.8
705.8
662.1
2,931.6
3,432.8
625.2
928.8
548.6
689.1
40.2
46.2
36.4
42.0
1,250.4
1,706.1
260.0
220.0
1,510.4
1,926.1
200.0
200.0
1,221.2
1,306.7
1,421.2
1,506.7
Activos Corrientes
Activos No Corrientes
Subtotal
Activos No Corrientes
ACTIVO TOTAL
Pasivos Corrientes
Deuda Largo Plazo
PASIVO TOTAL
Capital Social
Utilidades Retenidas & otras
PATRIMONIO
PASIVO + PATRIMONIO
2,931.6
3,432.8
crdobas
VARIACIN ABSOLUTA
6/30/2003
121.6
17.00
993.7
255.40
18.90
(273.90)
0.00
0.00
1,056.2
253.80
433.00
49.0
10.60
4.40
702.4
10.00
44.20
1,807.6
274.40
481.60
52.4
3.50
6.40
245.6
3,220.9
(5.40)
217.20
544.90
450.20
0.00
0.00
138.0
0.00
(38.40)
316.4
0.00
(125.60)
985.1
32.00
152.50
1,439.5
32.00
(11.50)
1,028.5
75.70
90.80
411.0
148.8
559.8
(43.70)
0.00
(102.30)
0.00
(43.70)
(102.30)
3,780.7
501.20
347.90
1,417.0
303.60
488.20
461.5
140.50
(227.60)
54.7
6.00
30.3
5.60
1,963.5
455.70
280.0
(40.00)
8.50
(11.70)
257.40
60.00
2,243.5
415.70
317.40
200.0
0.00
0.00
1,337.2
85.50
30.50
1,537.2
85.50
30.50
3,780.7
501.20
347.90
6/30/2001
6/30/2002
85.7
102.7
1,012.2
1,267.6
369.4
623.2
34.0
44.6
648.2
658.2
1,051.6
1,326.0
Gastos prepagados
42.5
46.0
33.8
28.4
2,225.8
2,770.7
Terrenos
176.4
176.4
Edificios
442.0
442.0
800.6
832.6
1,419.0
1,451.0
862.0
937.7
557.0
513.3
Intangibles
148.8
148.8
705.8
662.1
2,931.6
3,432.8
625.2
928.8
548.6
689.1
40.2
46.2
36.4
42.0
1,250.4
1,706.1
260.0
220.0
1,510.4
1,926.1
200.0
200.0
1,221.2
1,306.7
1,421.2
1,506.7
Activos Corrientes
Activos No Corrientes
Subtotal
Activos No Corrientes
ACTIVO TOTAL
Pasivos Corrientes
Deuda Largo Plazo
PASIVO TOTAL
Capital Social
Utilidades Retenidas & otras
PATRIMONIO
PASIVO + PATRIMONIO
2,931.6
3,432.8
crdobas
VARIACIN PORCENTUAL
6/30/2003
6/30/2001
6/30/2002
6/30/2003
121.6
3%
3%
3%
993.7
35%
37%
26%
0%
0%
0%
1,056.2
13%
18%
28%
49.0
1%
1%
1%
702.4
22%
19%
19%
1,807.6
36%
39%
48%
52.4
1%
1%
1%
245.6
1%
1%
6%
3,220.9
76%
81%
85%
0%
0%
0%
138.0
6%
5%
4%
316.4
15%
13%
8%
985.1
27%
24%
26%
1,439.5
48%
42%
38%
1,028.5
29%
27%
27%
411.0
19%
15%
11%
148.8
5%
4%
4%
559.8
24%
19%
15%
3,780.7
100%
100%
100%
1,417.0
21%
27%
37%
461.5
19%
20%
12%
54.7
1%
1%
1%
30.3
1%
1%
1%
1,963.5
43%
50%
52%
280.0
9%
6%
7%
2,243.5
52%
56%
59%
200.0
7%
6%
5%
1,337.2
42%
38%
35%
1,537.2
48%
44%
41%
3,780.7
100%
100%
100%
3,501.50
2,679.10
395.60
426.80
73.80
116.40
12.10
248.70
94.50
154.20
40.00
154.2
-
Miles de crdobas
6/30/2002
6/30/2003
3,934.00
3,052.30
435.50
446.20
6/30/2001
Tendencias
6/30/2002
6/30/2003
4,358.90
3,476.80
492.40
389.70
100%
100%
100%
100%
112%
114%
110%
105%
111%
114%
113%
87%
75.70
151.10
(6.70)
212.70
87.20
125.50
90.80
279.20
38.00
57.70
17.20
40.50
100%
100%
100%
100%
100%
100%
103%
130%
-55%
86%
92%
81%
120%
185%
-567%
27%
20%
32%
40.00
20.00
100%
100%
50%
125.5
-
40.5
(0.00)
3,501.50
2,679.10
395.60
426.80
73.80
116.40
12.10
248.70
94.50
154.20
40.00
Miles de crdobas
6/30/2002
6/30/2003
3,934.00
3,052.30
435.50
446.20
4,358.90
3,476.80
492.40
389.70
75.70
151.10
(6.70)
212.70
87.20
125.50
90.80
279.20
38.00
57.70
17.20
40.50
40.00
20.00
VARIACIN ABSOLUTA
30/06/2002 - 30/06/2001
432.50
373.20
39.90
19.40
1.90
34.70
(18.80)
(36.00)
(7.30)
(28.70)
0.00
RIACIN ABSOLUTA
30/06/2003 - 30/06/2002
424.90
424.50
56.90
(56.50)
15.10
128.10
44.70
(155.00)
(70.00)
(85.00)
(20.00)
3,501.50
2,679.10
395.60
426.80
73.80
116.40
12.10
248.70
94.50
154.20
40.00
Miles de crdobas
6/30/2002
6/30/2003
3,934.00
3,052.30
435.50
446.20
VARIACIN PORCENTUAL
6/30/2001
6/30/2002
6/30/2003
4,358.90
3,476.80
492.40
389.70
100%
77%
11%
12%
100%
78%
11%
11%
100%
80%
11%
9%
75.70
151.10
(6.70)
212.70
87.20
125.50
90.80
279.20
38.00
57.70
17.20
40.50
2%
3%
0%
7%
3%
4%
2%
4%
0%
5%
2%
3%
2%
6%
1%
1%
0%
1%
40.00
20.00
1%
1%
0%
RATIOS
RAZONES
FRMULA
1 Anlisis de Razn del Circulante
AC/PC
2 Anlisis de Prueba cida
AC-INV/PC
3 Anlisis de Capital de trabajo
AC-PC
4 Anlisis de A
Rotacin de Cuentas por Cobrar
VTAS/CTA X C
5 Anlisis de A
Das de Cobro
CXC/VTAS*365
6 Anlisis de A
Rotacin de Inventarios
CV/INV
7 Anlisis de A
Das de Inventarios
INV/CV*365
8 Anlisis de A
Rotacin de Activos
VTAS/AFN
9 Anlisis de A
Razones de suficiencia en la generacin de efectivo
10 Anlisis de A
Razones de eficiencia en la generacin de efectivo
11 Anlisis de Solvencia
AT-K/AT
12 Anlisis de Razn de endeudamiento
PT/K
13 Anlisis de Razn de capital/Apalancamiento
AT/K
14 Anlisis de Cobertura de intereses
UAII/INT
15 Anlisis de Palanca financiera
16 Anlisis de Margen de Utilidad Bruta
UB/VTAS
17 Anlisis de Margen de Utilidad Operativa
UO/VTAS
18 Anlisis de Margen de Utilidad Neta
UN/VTAS
19 Anlisis de Rendimiento Sobre Activos (ROA)
UN/AT
20 Anlisis de Rendimiento Sobre el Capital(ROE)
UN/K
21 Anlisis de Utilidad Por Accin
GDAC/#ACC
22 Anlisis de Razn precio-utilidad de las acciones
PMAC/GXA
23 Anlisis de El Yield de los accionistas
24 Anlisis de Valor en libros de la accin
KAC/#ACC
25 Anlisis de Dividendo por accin
26 Prediccin I Z1 Altman
27 Prediccin I Z Springate
28
6/30/2001
1.78
0.94
975
3.46
105.51
2.55
143
6.29
6/30/2002
1.62
0.85
1,065
3.10
117.61
2.30
159
7.66
6/30/2003
1.64
0.72
1,257
4.39
83.21
1.92
190
10.61
0.52
1.06
2.06
2.93
0.56
1.28
2.28
2.50
0.59
1.46
2.46
0.93
0.23
0.12
0.04
0.05
0.11
0.22
0.11
0.03
0.04
0.08
0.20
0.09
0.01
0.01
0.03
2.54
1.30
2.36
1.20
2.19
1.00
Modelo Z1 de Altman
Z1 = 0.717 X 1 + 0.847 X 2 + 3.107 X 3 + 0.420 X4 + 0.998X 5
Donde: X
1 =Capital de trabajo / Activo total, X
2 =Utilidades retenidas / Activo total, X
3 =Utilidades antes de intereses e impuestos / Activo total, X
4 =capital contable / Pasivo total y, X
5 = Ventas / Activo total .
6/30/2001
0.33
0.42
0.12
0.94
1.19
0.717
0.847
3.107
0.42
0.998
Z1 Altman=
2.54
6/30/2002 6/30/2003
0.31
0.33
0.38
0.35
0.11
0.07
0.78
0.69
1.15
1.15
2.36
=1.23, entonces es
insolvencia. Si el
ra en una "zona
2.19
MODELO SPRINGATE
Z = 1.03A + 3.07B + 0.66C + 0.40D
Donde:
A= Capital de trabajo / Activo total
B= Utilidad neta antes de intereses e impuestos /Activo total
C=Utilidad neta antes de impuestos / Pasivo circulante
D=Ventas / Activo total
6/30/2001
0.33
0.12
0.20
1.19
6/30/2002
0.31
0.11
0.12
1.15
1.31
1.20
1.03
3.07
0.66
0.4
Z Springate =
Cuando Z < 0.862, la firma podra considerarse como "insolvente".
6/30/2003
0.33
0.07
0.03
1.15
1.03