Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'16
Dec'15
Dec'14
Dec'13
Dec'12
Dec'11
No of Months
12
12
12
12
12
12
Operating Income
1,11,722.00
49,036.00
2,93,813.00
1,31,780.00
5,89,724.00
16,40,479.00
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
1,11,722.00
49,036.00
2,93,813.00
1,31,780.00
5,89,724.00
16,40,479.00
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
0.00
0.00
0.00
0.00
0.00
Operating Expenses
14,457.00
6,78,960.00
97,066.00
9,141.00
42,095.00
1,26,572.00
General and Administration Expenses
12,687.00
80,818.00
65,478.00
56,013.00
51,405.00
1,00,483.00
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
1,47,367.00
2,11,521.00
11,07,300.00
4,01,352.00
6,19,952.00
14,94,933.00
Operating Profit (PBDIT) excl Other Income
-35,645.00
-1,62,485.00
-8,13,486.00
-2,69,571.00
-30,227.00
1,45,545.00
Other Income
61,060.00
-11,518.00
-46,712.00
-21,706.00
-69,190.00
11,062.00
Operating Profit (PBDIT)
-2,33,892.00
-1,82,759.00
-7,95,592.00
-2,44,348.00
-44,503.00
2,30,811.00
Interest
14,457.00
6,78,960.00
97,066.00
9,141.00
42,095.00
1,26,572.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
57,226.00
48,303.00
64,605.00
46,929.00
54,915.00
74,203.00
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
-1,44,753.00
-9,10,023.00
-9,69,357.00
-3,00,419.00
-1,41,514.00
-13,354.00
Provision for Tax
0.00
0.00
0.00
0.00
14,408.00
4,052.00
Profit After Tax
-1,46,706.00
-9,10,615.00
-9,67,899.00
-3,42,664.00
-1,81,216.00
-14,292.00
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
-9,780.00
-60,708.00
-64,527.00
-22,844.00
-12,081.00
-953.00
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2016 is 127.84% vs -83.31% in Dec 2015
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2016 is 78.06% vs 80.03% in Dec 2015
Interest
YoY Growth in year ended Dec 2016 is -97.87% vs 599.48% in Dec 2015
Profit After Tax
YoY Growth in year ended Dec 2016 is 83.89% vs 5.92% in Dec 2015
Compare Profit and Loss Results of Song Da - Thang Long JSC
Figures in Million
consolidated - Profit And Loss Results
Change(VND)
Change(%)
No of Months
12
12
Operating Income
1,11,722.00
-9,355.00
1,21,077.00
1,294.25%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
1,11,722.00
-9,355.00
1,21,077.00
1,294.25%
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
14,457.00
3,15,371.00
-3,00,914.00
-95.42%
General and Administration Expenses
12,687.00
2,430.00
10,257.00
422.10%
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
1,47,367.00
-6,500.00
1,53,867.00
2,367.18%
Operating Profit (PBDIT) excl Other Income
-35,645.00
-2,855.00
-32,790.00
-1,148.51%
Other Income
61,060.00
34,473.00
26,587.00
77.12%
Operating Profit (PBDIT)
-2,33,892.00
32,042.00
-2,65,934.00
-829.95%
Interest
14,457.00
3,15,371.00
-3,00,914.00
-95.42%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
57,226.00
425.00
56,801.00
13,364.94%
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
-1,44,753.00
-2,83,753.00
1,39,000.00
48.99%
Provision for Tax
0.00
0.00
0.00
0%
Profit After Tax
-1,46,706.00
-2,83,753.00
1,37,047.00
48.30%
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
-9780
-7133
-2,647.00
-37.11%
Profit And Loss - Net Sales
Net Sales 1,11,722.42 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is 127.84% vs -83.31% in Dec 2015
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -35,645.56 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is 78.06% vs 80.03% in Dec 2015
Profit And Loss - Interest
Interest 14,457.74 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is -97.87% vs 599.48% in Dec 2015
Profit And Loss - Profit After Tax
Profit After Tax -1,46,706.98 Million
in Dec 2016Figures in Million
YoY Growth in year ended Dec 2016 is 83.89% vs 5.92% in Dec 2015






