IDI International Development & Investment Corp.

70
Buy
  • Market Cap: Small Cap
  • Industry: FMCG
  • ISIN: VN000000IDI4
VND
7,000.00
-180 (-2.51%)
  • 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
71,36,773.00
72,21,239.00
79,30,524.00
57,18,847.00
63,66,756.00
77,31,882.00
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
71,36,773.00
72,21,239.00
79,30,524.00
57,18,847.00
63,66,756.00
77,31,882.00
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
3,15,629.00
3,40,664.00
3,57,507.00
2,57,356.00
3,36,543.00
3,68,430.00
Operating Expenses
3,12,129.00
3,64,649.00
2,36,149.00
2,27,110.00
2,88,484.00
1,47,403.00
General and Administration Expenses
2,33,382.00
1,83,768.00
3,47,789.00
2,05,078.00
1,75,902.00
2,36,394.00
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
68,49,086.00
69,18,008.00
72,04,265.00
54,17,824.00
60,89,898.00
72,75,658.00
Operating Profit (PBDIT) excl Other Income
2,87,687.00
3,03,230.00
7,26,259.00
3,01,022.00
2,76,857.00
4,56,224.00
Other Income
1,32,653.00
1,68,926.00
1,27,953.00
1,07,815.00
1,33,241.00
44,624.00
Operating Profit (PBDIT)
5,27,922.00
6,20,611.00
9,89,591.00
5,32,591.00
5,30,510.00
5,68,951.00
Interest
3,12,129.00
3,64,649.00
2,36,149.00
2,27,110.00
2,88,484.00
1,47,403.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1,07,626.00
1,48,790.00
1,35,569.00
1,24,371.00
1,20,880.00
68,633.00
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
1,08,167.00
1,07,170.00
6,17,872.00
1,81,109.00
1,21,145.00
3,52,914.00
Provision for Tax
35,490.00
33,816.00
54,726.00
37,811.00
14,011.00
26,959.00
Profit After Tax
60,461.00
57,765.00
5,47,355.00
1,36,630.00
95,883.00
3,12,940.00
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
247.73
211.46
2,003.69
500.16
351.00
1,295.57
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2024 is -1.17% vs -8.94% in Dec 2023

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2024 is -5.13% vs -58.25% in Dec 2023

stock-summary

Interest

YoY Growth in year ended Dec 2024 is -14.40% vs 54.41% in Dec 2023

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2024 is 4.67% vs -89.45% in Dec 2023

Compare Profit and Loss Results of IDI International Development & Investment Corp.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(VND)
Change(%)
No of Months
12
12
Operating Income
71,36,773.00
69,12,623.00
2,24,150.00
3.24%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
71,36,773.00
69,12,623.00
2,24,150.00
3.24%
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
3,15,629.00
7,86,384.00
-4,70,755.00
-59.86%
Operating Expenses
3,12,129.00
23,192.00
2,88,937.00
1,245.85%
General and Administration Expenses
2,33,382.00
3,06,702.00
-73,320.00
-23.91%
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
68,49,086.00
64,71,263.00
3,77,823.00
5.84%
Operating Profit (PBDIT) excl Other Income
2,87,687.00
4,41,359.00
-1,53,672.00
-34.82%
Other Income
1,32,653.00
81,780.00
50,873.00
62.21%
Operating Profit (PBDIT)
5,27,922.00
6,28,808.00
-1,00,886.00
-16.04%
Interest
3,12,129.00
23,192.00
2,88,937.00
1,245.85%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
1,07,626.00
1,83,806.00
-76,180.00
-41.45%
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
1,08,167.00
4,21,810.00
-3,13,643.00
-74.36%
Provision for Tax
35,490.00
-805.00
36,295.00
4,508.70%
Profit After Tax
60,461.00
3,05,700.00
-2,45,239.00
-80.22%
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
247.7276
4675.114
-4,427.39
-94.70%
Profit And Loss - Net Sales
Net Sales 71,36,773.39 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -1.17% vs -8.94% in Dec 2023

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 2,87,687.37 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -5.13% vs -58.25% in Dec 2023

Profit And Loss - Interest
Interest 3,12,129.38 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -14.40% vs 54.41% in Dec 2023

Profit And Loss - Profit After Tax
Profit After Tax 60,461.53 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 4.67% vs -89.45% in Dec 2023