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
38,486.00
46,122.00
1,74,385.00
1,25,213.00
1,18,938.00
1,06,763.00
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
38,486.00
46,122.00
1,74,385.00
1,25,213.00
1,18,938.00
1,06,763.00
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
8,379.00
6,661.00
7,401.00
17,372.00
7,619.00
0.00
Operating Expenses
14,260.00
0.00
549.00
5,274.00
15,291.00
20,762.00
General and Administration Expenses
16,745.00
77,719.00
33,505.00
8,796.00
5,902.00
1,00,948.00
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
53,548.00
1,27,999.00
2,12,940.00
1,17,958.00
97,474.00
2,54,035.00
Operating Profit (PBDIT) excl Other Income
-15,062.00
-81,876.00
-38,555.00
7,254.00
21,464.00
-1,47,271.00
Other Income
28,689.00
-4,585.00
-11,693.00
-11,599.00
-1,717.00
12,138.00
Operating Profit (PBDIT)
31,329.00
-70,464.00
-45,151.00
13,555.00
37,627.00
-1,12,238.00
Interest
14,260.00
0.00
549.00
5,274.00
15,291.00
20,762.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
17,718.00
14,021.00
5,190.00
18,575.00
17,905.00
22,928.00
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
-650.00
-84,485.00
-50,885.00
-10,294.00
4,430.00
-1,55,929.00
Provision for Tax
382.00
0.00
-81.00
-197.00
7.00
-6.00
Profit After Tax
6,920.00
-84,485.00
-50,809.00
-9,333.00
11,349.00
-1,54,103.00
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
132.96
-1,623.16
-976.17
-179.31
218.05
-2,960.68
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2023 is -16.56% vs -73.55% in Dec 2022
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2023 is 81.60% vs -112.36% in Dec 2022
Interest
YoY Growth in year ended Dec 2023 is 0.00% vs -100.00% in Dec 2022
Profit After Tax
YoY Growth in year ended Dec 2023 is 108.19% vs -66.28% in Dec 2022
Compare Profit and Loss Results of MCG Energy & Real Estate JSC
Figures in Million
consolidated - Profit And Loss Results
Change(VND)
Change(%)
No of Months
12
12
Operating Income
38,486.00
2,92,947.00
-2,54,461.00
-86.86%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
38,486.00
2,92,947.00
-2,54,461.00
-86.86%
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
8,379.00
28,868.00
-20,489.00
-70.97%
Operating Expenses
14,260.00
4,880.00
9,380.00
192.21%
General and Administration Expenses
16,745.00
26,117.00
-9,372.00
-35.88%
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
53,548.00
2,10,296.00
-1,56,748.00
-74.54%
Operating Profit (PBDIT) excl Other Income
-15,062.00
82,650.00
-97,712.00
-118.22%
Other Income
28,689.00
-2,626.00
31,315.00
1,192.50%
Operating Profit (PBDIT)
31,329.00
88,509.00
-57,180.00
-64.60%
Interest
14,260.00
4,880.00
9,380.00
192.21%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
17,718.00
5,497.00
12,221.00
222.32%
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
-650.00
78,131.00
-78,781.00
-100.83%
Provision for Tax
382.00
3,548.00
-3,166.00
-89.23%
Profit After Tax
6,920.00
74,583.00
-67,663.00
-90.72%
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
132.9628
2130.9522
-1,997.99
-93.76%
Profit And Loss - Net Sales
Net Sales 38,486.21 Million
in Dec 2023Figures in Million
YoY Growth in year ended Dec 2023 is -16.56% vs -73.55% in Dec 2022
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -15,062.33 Million
in Dec 2023Figures in Million
YoY Growth in year ended Dec 2023 is 81.60% vs -112.36% in Dec 2022
Profit And Loss - Interest
Interest 14,260.80 Million
in Dec 2023Figures in Million
YoY Growth in year ended Dec 2023 is 0.00% vs -100.00% in Dec 2022
Profit And Loss - Profit After Tax
Profit After Tax 6,920.72 Million
in Dec 2023Figures in Million
YoY Growth in year ended Dec 2023 is 108.19% vs -66.28% in Dec 2022






