Professional Documents
Culture Documents
PETROPER S.A.
DIAGNSTICO FINANCIERO
Angel Tintaya Monroy
Erik Cajachagua
Godofredo Pacheco Taxa
Josue Cervantes
Michael Carrin
1.Antecedentes
Ao de inicio y organizacin Gerencia de Finanzas:
La gerencia de Finanzas de PetroPer Norma sus
2010
2011
ACTIVO
Activo corriente
Efectivo y equivalente de efectivo
108,633
161,202
157,333
158,332
459,520
492,785
652,832
556,627
524,615
1,316,545
675,630
1,664,239
513,129
2,286,987
209,881
2,126,249
7,717
10,066
16,669
4,416
2,417,030
3,003,922
3,626,950
3,055,505
175,958 -
13,680
13,680
448,655
244,736 -
8,713 -
99,598
100,097
115,016
323,813
882,284
989,657
2,414,643
2,496,396
1,444,217
1,348,170
2,714,330
2,820,209
2009
2010
20101
Prstamos bancarios
735,073
1,145,860
1,227,884
843,916
911,865
180,911
95,955
802,740
218,932
113,624
1,103,708
289,224
134,091
1,080,950
179,285
40,917
1,923,804
2,281,156
2,754,907
2,145,068
669,121
55,946
651,806
215,127
55,946
684,013
214,597
727,029
113,984 1,753 842,766
669,121
922,879
954,556
Total pasivo
Patrimonio
2,766,570
2,950,277
3,677,786
3,099,624
Capital
Capital adicional
Reserva legal
1,209,880
1,094,677
15,000
1,094,677
277,189 29,950
1,371,866
Resultados acumulados
74,423 -
83,212
-189,626
292,138
1,261,678
1,321,012
Total patrimonio
1,094,677
1,401,815
2,663,494
2,776,090
3,861,247
4,352,092
6,341,280
5,875,714
2012
2012
2012
I TRIM
II TRIM
III TRIM
PRESUP.(*)
PRESUP.(*)
2012
2012
ACTIVO
Activo corriente
Efectivo y equivalente de efectivo
54,743
112,277
158,332
159,308
146,944
646,496
636,281
556,627
633,521
717,296
472,675
240,515
209,881
276,171
305,162
2,313,109
1,574,112
2,126,249
1,803,219
1,809,708
12,286
8,334
4,416
7,892
2,861
3,499,308
2,571,519
3,055,505
2,880,111
2,981,971
Existencia
Gastos contratados por anticipado
Total del activo corriente
Activo no corriente
Otras cuentas por cobrar a largo
plazo
IMPUESTO A LA RENTA Y
PARTICIPACIONES DIFERIDO
Inversiones en acciones
Otros activos
157,309
156,579
-
305,967
320,741
323,813
105,621
105,621
2,465,065
2,490,468
2,496,396
1,402,660
1,633,661
2,771,032
2,811,209
2,820,209
1,665,590
1,895,861
I TRIM
II TRIM
1,149,324
952,061
369,826
88,033
2,559,245
575,064
944,890
190,890
59,114
1,769,958
55,946
647,453
55,946
670,091
218,548
216,278
1,371,866
1,371,866
III TRIM
IIITRIM
(presup)
843,916
1,080,950
179,285
40,917
2,145,068
55,946 684,013
IV TRIM
(presup)
528,167
1,311,017
293,853
89,516
2,222,552
522,415
1,005,197
360,285
89,516
1,977,413
631,851
467,500
617,765
214,597 921,946
942,314
954,556
631,851 1,085,266
3,481,191 2,712,272 3,099,624 2,854,404 3,062,679
29,950
1,387,334
2,789,149
6,270,340
1,371,866
-
83,212
1,215,378
2,670,456
5,382,728
83,212
1,321,012
2,776,090
5,875,714
1,094,677
15,000
52,592
529,029
1,691,297
4,545,700
1,094,677
15,000
76,233
629,244
1,815,154
4,877,832
2010
Ventas netas
Otros ingresos operacionales
7,082,407
221,896
9,754,295
228,507
13,336,996
239,657
15,409,820
266,826
7,304,303
9,982,802
13,576,653
15,676,646
-6,259,758
1,044,545
-8,804,315
1,178,487
-12,143,219
1,433,434
14,265,462
1,411,184
-225,850
-224,352
-251,105
-244,483
-198,463
-316,007
-340,795
37,266
-253,221
Costo de ventas
Utilidad bruta
Gasto de ventas y distribucin
Gastos de administracin
Otros ingresos
Otros gastos
Recupero de provisin de deterioro de activo
fijo
Pensiones de jubilacin
Total gastos de operacin
Utilidad operativa
2011
III TRIM
2012
-450,202
-35,041
-729,092
594,343
449,395
721,687
-804,567
10,572
-274,525
-1,068,520
342,664
6,593 23,200
-152,124 -30,683 441,329
-46,973
-126,830
267,526
476,626
-47,873 -129,257
299,496
45,813 763,785
-231,157
532,628
0.479
0.274
0.487
267,526
299,496
532,628
27,231
267,526
-3,715
-
299,496
2,306
344,969
-108,556
236,413
236,413
-
532,628
236,413
2012
I TRIM
3,180,971
3,130,010
50,961
2,845,207
335,764
-144,485
8,398
-71,700
127,977
EJECUCIN
PRESUP.(*)
2012
2012
2012
2012
II TRIM
III TRIM
AL III TRIM AL III TRIM
3,275,621 3,375,537 9,832,129 11,392,618
3,210,009 3,321,743 9,661,762 11,193,260
65,612
53,793
170,367
199,358
3,248,364
2,964,811 9,058,382 10,448,998
27,258
410,725
773,747
943,621
-137,487
-197,635
-479,607
-594,022
12,481
2,810
23,689
7,929
-58,913
-90,806
-221,418
-192,604
-156,661
125,094
96,411
164,924
PRESUP.(*)
2012
AL IV TRIM
15,676,646
15,409,820
266,826
14,265,462
1,411,184
-804,567
10,572
-274,525
342,664
18,105
-3,190
976
-9,181
29,165
-2,654
42,218
-8,997
8,349
-6,970
11,132
-8,826
142,893
-164,865
151,605
129,632
166,303
344,969
-43,901
43,901
-47,651
-47,651
-48,326
-102,405
-3,422
2,271
1,681
530
-5,420
-6,151
95,570
-118,693
105,634
82,511
112,557
236,413
3.ndices Financieros
Indices financieros
2009
2010
2011
Liquidez
1.2564
1.3168
1.3165
Rotacin de Activos
1.8342
2.2938
2.1410
Solvencia
0.7165
0.6779
0.5800
Deuda / Patrimonio
2.5273
2.1046
1.3808
3.7773
Rentabilidad de Patrimonio %
24.4388
21.3649
19.9973
Valor en libros %
90.4781
126.3264
194.1512
3.0001
3.9231
Liquidez Corriente:
Liquidez Acida:
1.4244 >=2
0.4332 >1
Indices de Solvencia:
III TRIM 2012
Endeudamiento:
52.75% <55%
Solidez
47.25% >45%
77.27% <30%
Indices de Actividad:
III TRIM 2012
Rotacion de Caja:
Rotacion de Inventarios:
97.3260
6.7092
Indices de Rentabilidad:
III TRIM 2012
9.16% >50%
1.53% >10%
0.1723
5. Conclusiones