损益表
|
||
RM
|
||
营业额 (revenue)
|
1,000,000
|
|
货物成本 (cost of goods sold)
|
500,000
|
|
毛利 (gross profit)
|
500,000
|
|
利息收入 (interest income)
|
3,000
|
|
利息支出 (interest expense)
|
-25,000
|
|
店租 (rental)
|
0
|
|
员工薪金 (salary and wages)
|
-240,000
|
(10*2,000*12)
|
资产折旧 (depreciation)
|
-20,000
|
(800,000*2.5%)
|
其它费用 (other expenses)
|
-36,000
|
|
税前盈利 (profit before tax)
|
182,000
|
|
税务 (tax)
|
-47,320
|
|
税后盈利/净利 (profit after tax or net profit)
|
134,680
|
现金流量表
|
||
经营现金流量
|
RM
|
|
税前盈利 (profit before tax)
|
182,000
|
|
固定资产折旧 (depreciation)
|
20,000
|
(李先生在生意开始时就
用RM800,000买了该资 产,这折旧只是资产折价, 并不影响现金.) |
无形资产摊销 (amortization)
|
0
|
(公司注册商标的折旧)
|
利息收入 (interest income)
|
-3,000
|
(这不是公司经营(主要业
务)的收入,而是投资收入, 所以在经营现金流量部分 将被扣除出来) |
利息支出 (interest expense)
|
25,000
|
(这不是公司经营(主要业
务)的开支,而是融资开支, 在这里也将被加回) |
营运资金变动前经营现金流量
(operating cash flow before changes in working capital) |
224,000
|
|
营运资金变动 (changes in working capital)
|
-100,000
|
(RM100,000的开支还未过
帐(加回),RM200,000的收 入还未进帐(扣除)) |
营运产生的现金
(cash from operating activities) |
124,000
|
|
税务 (tax)
|
-47,320
|
|
营运产生的净现金
(net cash generated from operating activities) |
76,680
|
(公司业务经营产生的净
现金) |
投资现金流量
|
||
资产开支 (capital expenditure)
|
-800,000
|
|
利息收入 (interest income)
|
3,000
|
|
投资产生的净现金
(net cash generated from investment activities) |
-797,000
|
|
融资现金流量
|
||
借贷 (borrowing)
|
500,000
|
(向银行借RM500,000,公司现金增加RM500,000)
|
利息开支 (interest expenses)
|
-25,000
|
|
融资产生的净现金
(net cash generated from financing activities) |
475,000
|
|
现金总变动 (net changes in cash)
|
-245,320
|
|
期初现金及现金等价物余额 (beginning cash flow)
|
1,000,000
|
(李先生付出的资金)
|
期末现金及现金等价物余额 (ending cash flow)
|
754,680
|
(公司目前的现金余额)
|
最后我们来看的就是资产负债表,这里将记录公司所有资产的价值,股东的股本变动,和公司的负债.
资产负债表
|
||
资本
|
||
股东资本 (Share Capital)
|
1,000,000
|
(李先生付出的资本)
|
储备(公司盈利) (reserves)
|
134,680
|
(公司赚的钱,可以发回给投资人,又或者留着做储备金,以充做公司未来营运用途)
|
总资本 (Total Share Capital)
|
1,134,680
|
|
长期债务 (non current liabilities)
|
||
银行贷款 (borrowing)
|
500,000
|
|
短期债务 (current liabilities)
|
||
应付账款 (payables)
|
100,000
|
(未过帐的款项)
|
总股本与负债 (total equities and liabilities)
|
1,734,680
|
|
长期资产 (non current asset)
|
||
资产 (fixed asset)
|
780,000
|
(店屋,器具,装修-以2.5%折旧后的价值)
|
短期资产 (current asset)
|
||
应收账款 (receivable)
|
200,000
|
(未进帐的收入)
|
净现金余额 (cash)
|
754,680
|
(从现金流量表)
|
总资产 (total asset)
|
1,734,680
|
每股净现金和每股现金不同.如果是每股净现金的话:
(现金-所有债务)/流通股票
(cash and cash equivalent - total liabilities)/total outstanding shares
2014-04-04 17:30
hi YC, may i ask "Trade receivables in current asset of balance sheet"is the cash already received or going to receive soon?
2014-05-04 21:13
wolf515
谢谢你 ^.^
2014-03-31 13:58