Hai Phat Investment JSC

42
Sell
  • Market Cap: Small Cap
  • Industry: Real Estate Development
  • ISIN: VN000000HPX9
VND
4,600.00
-160 (-3.36%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
No of Months
12
12
12
12
12
12
Operating Income
16,99,576.00
12,10,238.00
14,17,006.00
13,29,627.00
34,31,936.00
19,21,636.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
16,99,576.00
12,10,238.00
14,17,006.00
13,29,627.00
34,31,936.00
19,21,636.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
81,608.00
2,99,415.00
2,90,573.00
2,83,076.00
37,241.00
Operating Expenses
1,67,082.00
3,52,347.00
2,46,943.00
2,10,888.00
1,30,867.00
13,601.00
General and Administration Expenses
1,91,307.00
86,099.00
1,55,652.00
1,43,715.00
2,29,142.00
69,422.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
16,02,829.00
10,44,192.00
12,34,837.00
11,33,846.00
31,49,689.00
16,00,325.00
Operating Profit (PBDIT) excl Other Income
96,747.00
1,66,045.00
1,82,168.00
1,95,781.00
2,82,247.00
3,21,311.00
Other Income
2,58,617.00
1,68,849.00
4,69,016.00
1,48,389.00
4,78,973.00
3,33,352.00
Operating Profit (PBDIT)
3,82,025.00
3,62,529.00
6,83,607.00
3,76,092.00
7,84,578.00
6,76,016.00
Interest
1,67,082.00
3,52,347.00
2,46,943.00
2,10,888.00
1,30,867.00
13,601.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
26,660.00
27,633.00
32,421.00
31,921.00
23,358.00
21,352.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
1,88,282.00
-12,638.00
4,05,049.00
1,44,665.00
6,32,518.00
6,42,510.00
Provision for Tax
53,987.00
45,723.00
1,19,301.00
47,054.00
1,79,551.00
1,49,281.00
Profit After Tax
1,24,077.00
-60,410.00
2,43,213.00
85,895.00
4,39,765.00
4,75,891.00
Extraordinary Items
0.00
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
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.00
-198.61
799.60
282.39
1,445.79
1,564.56
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2023 is 40.43% vs -14.59% in Dec 2022

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2023 is -41.73% vs -8.85% in Dec 2022

stock-summary

Interest

YoY Growth in year ended Dec 2023 is -52.58% vs 42.68% in Dec 2022

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2023 is 305.39% vs -124.84% in Dec 2022

Compare Profit and Loss Results of Hai Phat Investment JSC
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(VND)
Change(%)
No of Months
12
12
Operating Income
16,99,576.00
-66,581.00
17,66,157.00
2,652.64%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
16,99,576.00
-66,581.00
17,66,157.00
2,652.64%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
1,67,082.00
1,17,702.00
49,380.00
41.95%
General and Administration Expenses
1,91,307.00
50,350.00
1,40,957.00
279.95%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
16,02,829.00
-1,06,438.00
17,09,267.00
1,605.88%
Operating Profit (PBDIT) excl Other Income
96,747.00
39,857.00
56,890.00
142.74%
Other Income
2,58,617.00
1,09,052.00
1,49,565.00
137.15%
Operating Profit (PBDIT)
3,82,025.00
1,49,560.00
2,32,465.00
155.43%
Interest
1,67,082.00
1,17,702.00
49,380.00
41.95%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
26,660.00
650.00
26,010.00
4,001.54%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
1,88,282.00
41,181.00
1,47,101.00
357.21%
Provision for Tax
53,987.00
8,063.00
45,924.00
569.56%
Profit After Tax
1,24,077.00
33,747.00
90,330.00
267.67%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0
58.5291
-58.53
-100.00%
Profit And Loss - Net Sales
Net Sales 16,99,576.71 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is 40.43% vs -14.59% in Dec 2022

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 96,747.05 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is -41.73% vs -8.85% in Dec 2022

Profit And Loss - Interest
Interest 1,67,082.27 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is -52.58% vs 42.68% in Dec 2022

Profit And Loss - Profit After Tax
Profit After Tax 1,24,077.29 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is 305.39% vs -124.84% in Dec 2022