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
3,11,186.00
5,08,437.00
12,18,963.00
8,83,491.00
7,17,236.00
6,62,942.00
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
3,11,186.00
5,08,437.00
12,18,963.00
8,83,491.00
7,17,236.00
6,62,942.00
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
4,029.00
6,156.00
5,803.00
11,143.00
12,409.00
7,558.00
Operating Expenses
3,774.00
3,022.00
1,903.00
783.00
1,378.00
647.00
General and Administration Expenses
7,860.00
22,199.00
12,724.00
4,370.00
4,167.00
3,491.00
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
2,78,367.00
5,61,359.00
11,05,634.00
7,89,049.00
6,79,670.00
6,38,682.00
Operating Profit (PBDIT) excl Other Income
32,819.00
-52,921.00
1,13,328.00
94,441.00
37,565.00
24,260.00
Other Income
598.00
-89.00
12,340.00
9,084.00
-131.00
2,973.00
Operating Profit (PBDIT)
46,327.00
-40,716.00
1,38,300.00
1,12,661.00
45,783.00
30,912.00
Interest
3,774.00
3,022.00
1,903.00
783.00
1,378.00
647.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
12,942.00
12,327.00
10,743.00
9,167.00
8,380.00
3,710.00
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
29,610.00
-56,067.00
1,25,654.00
1,02,710.00
36,024.00
26,554.00
Provision for Tax
2,220.00
1.00
25,226.00
20,688.00
7,293.00
5,379.00
Profit After Tax
27,388.00
-56,069.00
1,00,426.00
82,021.00
29,210.00
20,770.00
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
227.82
-466.40
1,019.21
1,059.43
505.86
404.37
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is -38.80% vs -58.29% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 162.01% vs -146.70% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 24.87% vs 58.79% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 148.85% vs -155.83% in Dec 2023
Compare Profit and Loss Results of MBG Group JSC
Figures in Million
consolidated - Profit And Loss Results
Change(VND)
Change(%)
No of Months
12
12
Operating Income
3,11,186.00
32,05,408.00
-28,94,222.00
-90.29%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
3,11,186.00
32,05,408.00
-28,94,222.00
-90.29%
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
4,029.00
2,98,190.00
-2,94,161.00
-98.65%
Operating Expenses
3,774.00
41,936.00
-38,162.00
-91.00%
General and Administration Expenses
7,860.00
2,10,821.00
-2,02,961.00
-96.27%
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
2,78,367.00
30,01,967.00
-27,23,600.00
-90.73%
Operating Profit (PBDIT) excl Other Income
32,819.00
2,03,441.00
-1,70,622.00
-83.87%
Other Income
598.00
28,491.00
-27,893.00
-97.90%
Operating Profit (PBDIT)
46,327.00
2,96,255.00
-2,49,928.00
-84.36%
Interest
3,774.00
41,936.00
-38,162.00
-91.00%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
12,942.00
90,006.00
-77,064.00
-85.62%
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
29,610.00
1,64,312.00
-1,34,702.00
-81.98%
Provision for Tax
2,220.00
37,685.00
-35,465.00
-94.11%
Profit After Tax
27,388.00
1,13,964.00
-86,576.00
-75.97%
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
227.8234
2452.3367
-2,224.51
-90.71%
Profit And Loss - Net Sales
Net Sales 3,11,186.58 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -38.80% vs -58.29% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 32,819.11 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 162.01% vs -146.70% in Dec 2023
Profit And Loss - Interest
Interest 3,774.31 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 24.87% vs 58.79% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 27,388.60 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 148.85% vs -155.83% in Dec 2023






