Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'21
Dec'20
Dec'19
Dec'18
Dec'17
No of Months
12
12
12
12
12
Operating Income
6,82,139.00
5,26,135.00
3,02,409.00
6,54,746.00
8,87,451.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
Net Sales
6,82,139.00
5,26,135.00
3,02,409.00
6,54,746.00
8,87,451.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
Employee Cost
59,643.00
75,087.00
54,740.00
57,407.00
57,386.00
Operating Expenses
4,070.00
10,460.00
19,388.00
38,123.00
80,762.00
General and Administration Expenses
39,267.00
48,163.00
28,086.00
32,747.00
31,633.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
Total Expenditure
3,29,462.00
3,27,123.00
2,53,458.00
4,60,225.00
4,59,317.00
Operating Profit (PBDIT) excl Other Income
3,52,676.00
1,99,012.00
48,950.00
1,94,521.00
4,28,133.00
Other Income
14,013.00
9,309.00
2,610.00
16,854.00
26,267.00
Operating Profit (PBDIT)
4,48,483.00
2,90,574.00
1,33,616.00
4,74,614.00
6,75,492.00
Interest
4,070.00
10,460.00
19,388.00
38,123.00
80,762.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
Depreciation
81,792.00
82,252.00
82,055.00
2,63,238.00
2,21,091.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
3,62,620.00
1,97,860.00
32,172.00
1,73,252.00
3,73,638.00
Provision for Tax
20,435.00
11,461.00
2,253.00
11,242.00
22,829.00
Profit After Tax
3,42,185.00
1,86,399.00
29,918.00
1,62,009.00
3,50,809.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.00
2,483.60
398.64
2,158.63
4,674.22
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2021 is 29.65% vs 73.98% in Dec 2020
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2021 is 77.21% vs 306.56% in Dec 2020
Interest
YoY Growth in year ended Dec 2021 is -61.09% vs -46.05% in Dec 2020
Profit After Tax
YoY Growth in year ended Dec 2021 is 83.58% vs 523.02% in Dec 2020
Compare Profit and Loss Results of A Vuong Hydropower JSC
Figures in Million
consolidated - Profit And Loss Results
Change(VND)
Change(%)
No of Months
12
12
Operating Income
6,82,139.00
0
6,82,139.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
6,82,139.00
0
6,82,139.00
0%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0
0.00
0%
Raw Materials Consumed
0.00
0
0.00
0%
Power & Fuel Cost
0.00
0
0.00
0%
Employee Cost
59,643.00
0
59,643.00
0%
Operating Expenses
4,070.00
0
4,070.00
0%
General and Administration Expenses
39,267.00
0
39,267.00
0%
Selling and Distribution Expenses
0.00
0
0.00
0%
Cost of Software developments
0.00
0
0.00
0%
Miscellaneous Expenses
0.00
0
0.00
0%
Expenses Capitalised
0.00
0
0.00
0%
Total Expenditure
3,29,462.00
0
3,29,462.00
0%
Operating Profit (PBDIT) excl Other Income
3,52,676.00
0.00
3,52,676.00
0%
Other Income
14,013.00
0
14,013.00
0%
Operating Profit (PBDIT)
4,48,483.00
0
4,48,483.00
0%
Interest
4,070.00
0
4,070.00
0%
Profit before Depriciation and Tax
0.00
0
0.00
0%
Depreciation
81,792.00
0
81,792.00
0%
Profit Before Taxation & Exceptional Items
0.00
0
0.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
3,62,620.00
0
3,62,620.00
0%
Provision for Tax
20,435.00
0
20,435.00
0%
Profit After Tax
3,42,185.00
0
3,42,185.00
0%
Extraordinary Items
0.00
0
0.00
0%
Adj to Profit After Tax
0.00
0
0.00
0%
Profit Balance B/F
0.00
0
0.00
0%
Profit Available for appropriations
0.00
0
0.00
0%
Appropriations
0.00
0
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0
0
0.00
0%
Profit And Loss - Net Sales
Net Sales 6,82,139.24 Million
in Dec 2021Figures in Million
YoY Growth in year ended Dec 2021 is 29.65% vs 73.98% in Dec 2020
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 3,52,676.95 Million
in Dec 2021Figures in Million
YoY Growth in year ended Dec 2021 is 77.21% vs 306.56% in Dec 2020
Profit And Loss - Interest
Interest 4,070.33 Million
in Dec 2021Figures in Million
YoY Growth in year ended Dec 2021 is -61.09% vs -46.05% in Dec 2020
Profit And Loss - Profit After Tax
Profit After Tax 3,42,185.01 Million
in Dec 2021Figures in Million
YoY Growth in year ended Dec 2021 is 83.58% vs 523.02% in Dec 2020






