Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'14
Dec'13
Dec'12
Dec'11
Dec'10
No of Months
12
12
12
12
12
Operating Income
4,73,944.00
4,03,162.00
2,19,740.00
3,02,517.00
12,32,081.00
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
4,73,944.00
4,03,162.00
2,19,740.00
3,02,517.00
12,32,081.00
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
0.00
20,341.00
21,690.00
21,095.00
71,614.00
Operating Expenses
13,124.00
13,315.00
25,433.00
80,958.00
90,218.00
General and Administration Expenses
32,549.00
5,239.00
22,899.00
57,458.00
1,40,563.00
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
4,65,687.00
3,95,406.00
2,41,496.00
5,62,171.00
11,85,677.00
Operating Profit (PBDIT) excl Other Income
8,257.00
7,756.00
-21,755.00
-2,59,653.00
46,403.00
Other Income
6,172.00
6,165.00
42,738.00
15,830.00
13,779.00
Operating Profit (PBDIT)
20,825.00
20,557.00
26,029.00
-2,36,246.00
76,525.00
Interest
13,124.00
13,315.00
25,433.00
80,958.00
90,218.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
Depreciation
6,395.00
6,914.00
5,046.00
7,575.00
16,458.00
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
1,305.00
328.00
-4,450.00
-3,24,780.00
-30,151.00
Provision for Tax
97.00
35.00
0.00
0.00
0.00
Profit After Tax
1,207.00
292.00
-4,450.00
-3,24,780.00
-31,194.00
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
58.00
14.00
-312.00
0.00
0.00
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2014 is 17.56% vs 83.47% in Dec 2013
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2014 is 6.46% vs 135.65% in Dec 2013
Interest
YoY Growth in year ended Dec 2014 is -1.44% vs -47.65% in Dec 2013
Profit After Tax
YoY Growth in year ended Dec 2014 is 312.54% vs 106.58% in Dec 2013
Compare Profit and Loss Results of Cadovimex Seafood Import Export & Processing JSC
Figures in Million
consolidated - Profit And Loss Results
Change(VND)
Change(%)
No of Months
12
12
Operating Income
4,73,944.00
0
4,73,944.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
4,73,944.00
0
4,73,944.00
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
0.00
0
0.00
0%
Operating Expenses
13,124.00
0
13,124.00
0%
General and Administration Expenses
32,549.00
0
32,549.00
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
4,65,687.00
0
4,65,687.00
0%
Operating Profit (PBDIT) excl Other Income
8,257.00
0.00
8,257.00
0%
Other Income
6,172.00
0
6,172.00
0%
Operating Profit (PBDIT)
20,825.00
0
20,825.00
0%
Interest
13,124.00
0
13,124.00
0%
Profit before Depriciation and Tax
0.00
0
0.00
0%
Depreciation
6,395.00
0
6,395.00
0%
Profit Before Taxation & Exceptional Items
0.00
0
0.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
1,305.00
0
1,305.00
0%
Provision for Tax
97.00
0
97.00
0%
Profit After Tax
1,207.00
0
1,207.00
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
58
0
58.00
0%
Profit And Loss - Net Sales
Net Sales 4,73,944.81 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 17.56% vs 83.47% in Dec 2013
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 8,257.32 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 6.46% vs 135.65% in Dec 2013
Profit And Loss - Interest
Interest 13,124.37 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is -1.44% vs -47.65% in Dec 2013
Profit And Loss - Profit After Tax
Profit After Tax 1,207.32 Million
in Dec 2014Figures in Million
YoY Growth in year ended Dec 2014 is 312.54% vs 106.58% in Dec 2013






