Hang Xanh Motors Service JSC

25
Strong Sell
  • Market Cap: Small Cap
  • Industry: Retailing
  • ISIN: VN000000HAX1
VND
10,300.00
-350 (-3.29%)
  • 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'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
55,13,287.00
39,81,921.00
67,75,200.00
55,51,485.00
55,69,551.00
51,52,924.00
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
55,13,287.00
39,81,921.00
67,75,200.00
55,51,485.00
55,69,551.00
51,52,924.00
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
1,98,811.00
1,38,570.00
0.00
0.00
91,689.00
99,657.00
Operating Expenses
22,802.00
37,314.00
29,304.00
17,576.00
40,745.00
56,713.00
General and Administration Expenses
2,66,705.00
1,72,332.00
1,79,876.00
1,37,017.00
1,35,902.00
1,37,236.00
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
53,13,195.00
39,26,211.00
65,10,122.00
53,61,223.00
54,15,955.00
51,26,957.00
Operating Profit (PBDIT) excl Other Income
2,00,091.00
55,710.00
2,65,077.00
1,90,261.00
1,53,596.00
25,966.00
Other Income
81,067.00
29,735.00
64,325.00
29,268.00
44,770.00
96,222.00
Operating Profit (PBDIT)
3,37,780.00
1,46,959.00
3,66,591.00
2,58,721.00
2,43,390.00
1,71,397.00
Interest
22,802.00
37,314.00
29,304.00
17,576.00
40,745.00
56,713.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
56,621.00
61,513.00
37,187.00
39,190.00
45,023.00
49,208.00
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
2,58,356.00
48,130.00
3,00,099.00
2,01,953.00
1,57,621.00
65,476.00
Provision for Tax
54,786.00
11,074.00
60,366.00
42,105.00
32,269.00
14,805.00
Profit After Tax
1,24,973.00
34,589.00
2,39,380.00
1,60,072.00
1,24,820.00
51,040.00
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
1,163.19
325.92
2,314.67
2,018.73
1,586.49
665.01
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2024 is 38.46% vs -41.23% in Dec 2023

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2024 is 259.16% vs -78.98% in Dec 2023

stock-summary

Interest

YoY Growth in year ended Dec 2024 is -38.89% vs 27.34% in Dec 2023

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2024 is 261.31% vs -85.55% in Dec 2023

Compare Profit and Loss Results of Hang Xanh Motors Service 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
55,13,287.00
2,49,49,912.00
-1,94,36,625.00
-77.90%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
55,13,287.00
2,49,49,912.00
-1,94,36,625.00
-77.90%
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
1,98,811.00
0.00
1,98,811.00
0%
Operating Expenses
22,802.00
2,11,641.00
-1,88,839.00
-89.23%
General and Administration Expenses
2,66,705.00
15,63,730.00
-12,97,025.00
-82.94%
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
53,13,195.00
2,47,49,084.00
-1,94,35,889.00
-78.53%
Operating Profit (PBDIT) excl Other Income
2,00,091.00
2,00,828.00
-737.00
-0.37%
Other Income
81,067.00
2,41,255.00
-1,60,188.00
-66.40%
Operating Profit (PBDIT)
3,37,780.00
5,70,857.00
-2,33,077.00
-40.83%
Interest
22,802.00
2,11,641.00
-1,88,839.00
-89.23%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
56,621.00
1,28,774.00
-72,153.00
-56.03%
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
2,58,356.00
2,30,441.00
27,915.00
12.11%
Provision for Tax
54,786.00
44,887.00
9,899.00
22.05%
Profit After Tax
1,24,973.00
74,117.00
50,856.00
68.62%
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
1163.1943
0
1,163.19
0%
Profit And Loss - Net Sales
Net Sales 55,13,287.34 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 38.46% vs -41.23% in Dec 2023

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 2,00,091.49 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 259.16% vs -78.98% in Dec 2023

Profit And Loss - Interest
Interest 22,802.78 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -38.89% vs 27.34% in Dec 2023

Profit And Loss - Profit After Tax
Profit After Tax 1,24,973.22 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 261.31% vs -85.55% in Dec 2023