Ha Do Group JSC Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Net Sales

8,84,861.32

7,12,510.06

5,83,781.77

5,98,581.86

7,54,576.58

5,66,916.46

5,59,771.95

Other Operating Income

0.00

Total Operating income

8,84,861.32

7,12,510.06

5,83,781.77

5,98,581.86

7,54,576.58

5,66,916.46

5,59,771.95

Raw Material Cost

2,76,468.77

2,17,075.23

3,29,766.88

1,97,727.67

2,02,810.20

2,30,461.38

2,77,427.84

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

69,714.53

63,208.18

54,700.67

1,07,634.61

78,261.27

1,02,002.83

1,05,745.69

Selling and Distribution Expenses

94,802.26

71,580.61

78,740.05

56,049.92

2,27,039.63

43,257.23

51,554.36

Other Expenses

-6,971.45

-6,320.82

-5,470.07

-10,763.46

-7,826.13

-10,200.28

-10,574.57

Total Expenditure (Excl Depreciation)

3,71,271.04

2,88,655.84

4,08,506.93

2,53,777.59

4,29,849.84

2,73,718.62

3,28,982.21

Operating Profit (PBDIT) excl Other Income

513590.3

423854.19999999995

175274.8

344804.3

324726.69999999995

293197.8

230789.7

Other Income

-46,386.25

-1,668.91

-71,891.63

-7,968.47

-13,576.25

12,030.33

12,761.92

Operating Profit (PBDIT)

4,67,204.03

5,55,812.07

2,34,178.57

4,74,078.76

4,40,658.26

4,37,420.00

3,75,673.25

Interest

69,714.53

63,208.18

54,700.67

1,07,634.61

78,261.27

1,02,002.83

1,05,745.69

Exceptional Items

0.00

Gross Profit (PBDT)

6,08,392.55

4,95,434.83

2,54,014.88

4,00,854.19

5,51,766.38

3,36,455.07

2,82,344.10

Depreciation

0.00

1,33,626.76

1,30,795.36

1,37,242.96

1,29,507.76

1,32,191.83

1,32,121.58

Profit Before Tax

3,97,489.50

3,58,977.12

48,682.54

2,29,201.19

2,32,889.22

2,03,225.34

1,37,805.98

Tax

24,109.80

22,320.90

14,709.04

22,259.75

24,754.62

21,254.99

26,497.17

Provisions and contingencies

0.00

Profit After Tax

2,83,886.68

2,84,985.08

-24,875.15

1,55,066.70

1,53,469.97

1,37,605.61

74,365.20

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,83,886.68

2,84,985.08

-24,875.15

1,55,066.70

1,53,469.97

1,37,605.61

74,365.20

Share in Profit of Associates

0.00

Minority Interest

89,493.02

51,671.15

58,848.64

51,874.74

54,664.64

44,364.74

36,943.61

Other related items

0.00

Consolidated Net Profit

3,73,379.70

3,36,656.22

33,973.50

2,06,941.44

2,08,134.61

1,81,970.35

1,11,308.80

Equity Capital

0.00

Face Value

10000.0

Reserves

67,99,250.83

65,14,364.65

62,28,812.79

62,53,687.94

60,98,621.24

61,86,964.76

60,59,819.82

Earnings per share (EPS)

0.0

770.31

-67.24

419.14

414.82

371.94

221.11

Diluted Earnings per share

0.0

770.31

-67.24

419.14

414.82

371.94

221.11

Operating Profit Margin (Excl OI)

58.04%

59.49%

30.02%

57.6%

43.03%

51.72%

41.23%

Gross Profit Margin

44.92%

69.14%

30.74%

61.22%

48.03%

59.17%

48.22%

PAT Margin

32.08%

40.0%

-4.26%

25.91%

20.34%

24.27%

13.28%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Dec 2025 is 24.19% vs 22.05% in Sep 2025

Consolidate Net Profit

QoQ Growth in quarter ended Dec 2025 is 10.91% vs 890.94% in Sep 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Dec 2025 is -7.87% vs 82.14% in Sep 2025

Interest

QoQ Growth in quarter ended Dec 2025 is 10.29% vs 15.55% in Sep 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Dec 2025 has fallen from Sep 2025

Compare Quarterly Results Of Ha Do Group JSC With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

8,84,861.32

3,49,095.68

5,35,765.64

153.47%

Other Operating Income

0.00

Total Operating income

8,84,861.32

3,49,095.68

5,35,765.64

153.47%

Raw Material Cost

2,76,468.77

2,59,627.53

16,841.24

6.49%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

69,714.53

6,184.29

63,530.24

1,027.28%

Selling and Distribution Expenses

94,802.26

67,649.35

27,152.91

40.14%

Other Expenses

-6,971.45

-618.43

-6,353.02

-1,027.28%

Total Expenditure (Excl Depreciation)

3,71,271.04

3,27,276.88

43,994.16

13.44%

Operating Profit (PBDIT) excl Other Income

5,13,590.28

21,818.80

4,91,771.48

2,253.89%

Other Income

-46,386.25

29,640.85

-76,027.10

-256.49%

Operating Profit (PBDIT)

4,67,204.03

51,459.64

4,15,744.39

807.90%

Interest

69,714.53

6,184.29

63,530.24

1,027.28%

Exceptional Items

0.00

Gross Profit (PBDT)

6,08,392.55

89,468.15

5,18,924.40

580.01%

Depreciation

0.00

Profit Before Tax

3,97,489.50

45,275.35

3,52,214.15

777.94%

Tax

24,109.80

-7,204.41

31,314.21

434.65%

Provisions and contingencies

0.00

Profit After Tax

2,83,886.68

33,952.68

2,49,934.00

736.12%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,83,886.68

33,952.68

2,49,934.00

736.12%

Share in Profit of Associates

0.00

Minority Interest

89,493.02

18,527.08

70,965.94

383.04%

Other related items

0.00

Consolidated Net Profit

3,73,379.70

52,479.76

3,20,899.94

611.47%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

67,99,250.83

62,04,817.26

5,94,433.57

9.58%

Earnings per share (EPS)

0.00

Diluted Earnings per share

0.00

Operating Profit Margin (Excl OI)

58.04%

6.25%

0.00

51.79%

Gross Profit Margin

44.92%

12.97%

0.00

31.95%

PAT Margin

32.08%

9.73%

0.00

22.35%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 88,486.13 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 24.19% vs 22.05% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 17.27% vs -12.41% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 37,337.97 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 10.91% vs 890.94% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 79.39% vs -44.13% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 51,359.03 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -7.87% vs 82.14% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 13.07% vs -32.65% in Dec 2024

Quarterly - Interest

Interest 6,971.45 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 10.29% vs 15.55% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -10.92% vs -29.60% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 58.04%

in Dec 2025

Figures in %

QoQ Growth in quarter ended Dec 2025 has fallen from Sep 2025

YoY Growth in quarter ended Dec 2025 has improved from Dec 2024