Siam Brothers Vietnam JSC Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Mar'26

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Net Sales

1,34,917.39

1,66,385.32

1,46,921.85

1,25,019.93

1,09,995.16

1,73,344.41

1,19,729.74

Other Operating Income

0.00

Total Operating income

1,34,917.39

1,66,385.32

1,46,921.85

1,25,019.93

1,09,995.16

1,73,344.41

1,19,729.74

Raw Material Cost

1,09,800.34

1,04,837.73

1,03,954.00

95,304.65

91,891.01

1,38,854.06

97,517.26

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

30,682.00

32,836.02

31,371.09

30,041.00

27,832.87

33,210.16

29,041.14

Power Cost

0.00

Manufacturing Expenses

4,253.12

3,783.25

3,492.96

3,980.04

3,390.80

3,183.63

2,881.56

Selling and Distribution Expenses

31,372.31

41,486.84

34,256.67

35,042.81

26,642.89

37,414.97

29,281.75

Other Expenses

-3,493.51

-3,661.93

-3,486.41

-3,402.10

-3,122.37

-3,639.38

-3,192.27

Total Expenditure (Excl Depreciation)

1,41,172.65

1,46,324.57

1,38,210.67

1,30,347.45

1,18,533.89

1,76,269.03

1,26,799.01

Operating Profit (PBDIT) excl Other Income

-6255.299999999999

20060.8

8711.2

-5327.5

-8538.7

-2924.6

-7069.299999999999

Other Income

6,688.90

759.63

7,939.40

1,208.77

-315.47

2,109.63

-2,086.12

Operating Profit (PBDIT)

8,549.05

28,968.72

24,818.50

4,302.24

-248.60

7,412.23

-1,147.42

Interest

4,253.12

3,783.25

3,492.96

3,980.04

3,390.80

3,183.63

2,881.56

Exceptional Items

0.00

Gross Profit (PBDT)

25,117.05

61,547.59

42,967.85

29,715.28

18,104.15

34,490.35

22,212.48

Depreciation

8,115.41

8,148.33

8,167.91

8,420.99

8,605.60

8,227.22

8,007.97

Profit Before Tax

-3,819.48

17,037.14

13,157.63

-8,098.79

-12,245.00

-3,998.62

-12,036.95

Tax

1,203.52

-632.55

2,650.08

2,682.75

268.62

4,240.14

909.59

Provisions and contingencies

0.00

Profit After Tax

-5,023.01

17,669.69

10,507.55

-10,781.55

-12,513.62

-8,238.76

-12,946.54

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-5,023.01

17,669.69

10,507.55

-10,781.55

-12,513.62

-8,238.76

-12,946.54

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

-5,023.01

17,669.69

10,507.55

-10,781.55

-12,513.62

-8,238.76

-12,946.54

Equity Capital

0.00

Face Value

10000.0

Reserves

4,41,739.08

4,44,818.77

4,32,528.75

4,24,310.85

4,38,600.53

4,52,739.82

4,65,968.99

Earnings per share (EPS)

-183.83

646.67

366.24

-375.79

-436.16

-287.16

-451.25

Diluted Earnings per share

-183.83

646.67

366.24

-375.79

-436.16

-287.16

-451.25

Operating Profit Margin (Excl OI)

-4.64%

12.06%

5.93%

-4.26%

-7.76%

-1.69%

-5.9%

Gross Profit Margin

3.18%

15.14%

14.51%

0.26%

-3.31%

2.44%

-3.37%

PAT Margin

-3.72%

10.62%

7.15%

-8.62%

-11.38%

-4.75%

-10.81%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Mar 2026 is -18.91% vs 13.25% in Dec 2025

Consolidate Net Profit

QoQ Growth in quarter ended Mar 2026 is -128.43% vs 68.16% in Dec 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Mar 2026 is -93.41% vs 67.12% in Dec 2025

Interest

QoQ Growth in quarter ended Mar 2026 is 12.42% vs 8.31% in Dec 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Mar 2026 has fallen from Dec 2025

Compare Quarterly Results Of Siam Brothers Vietnam JSC With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

1,34,917.39

4,08,191.71

-2,73,274.32

-66.95%

Other Operating Income

0.00

Total Operating income

1,34,917.39

4,08,191.71

-2,73,274.32

-66.95%

Raw Material Cost

1,09,800.34

3,74,445.72

-2,64,645.38

-70.68%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

30,682.00

0.00

30,682.00

Power Cost

0.00

Manufacturing Expenses

4,253.12

11,025.91

-6,772.79

-61.43%

Selling and Distribution Expenses

31,372.31

10,709.42

20,662.89

192.94%

Other Expenses

-3,493.51

-1,102.59

-2,390.92

-216.85%

Total Expenditure (Excl Depreciation)

1,41,172.65

3,85,155.14

-2,43,982.49

-63.35%

Operating Profit (PBDIT) excl Other Income

-6,255.26

23,036.57

-29,291.83

-127.15%

Other Income

6,688.90

5,242.71

1,446.19

27.58%

Operating Profit (PBDIT)

8,549.05

38,175.15

-29,626.10

-77.61%

Interest

4,253.12

11,025.91

-6,772.79

-61.43%

Exceptional Items

0.00

Gross Profit (PBDT)

25,117.05

33,745.99

-8,628.94

-25.57%

Depreciation

8,115.41

9,936.60

-1,821.19

-18.33%

Profit Before Tax

-3,819.48

17,212.64

-21,032.12

-122.19%

Tax

1,203.52

3,065.28

-1,861.76

-60.74%

Provisions and contingencies

0.00

Profit After Tax

-5,023.01

13,692.97

-18,715.98

-136.68%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-5,023.01

13,692.97

-18,715.98

-136.68%

Share in Profit of Associates

0.00

Minority Interest

0.00

454.39

-454.39

-100.00%

Other related items

0.00

Consolidated Net Profit

-5,023.01

14,147.36

-19,170.37

-135.50%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

4,41,739.08

9,76,640.03

-5,34,900.95

-54.77%

Earnings per share (EPS)

-183.83

179.24

-363.07

-202.56%

Diluted Earnings per share

-183.83

179.24

-363.07

-202.56%

Operating Profit Margin (Excl OI)

-4.64%

5.63%

0.00

-10.27%

Gross Profit Margin

3.18%

6.65%

0.00

-3.47%

PAT Margin

-3.72%

3.35%

0.00

-7.07%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 13,491.74 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -18.91% vs 13.25% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 22.66% vs 21.18% in Mar 2025

Quarterly - Consolidate Net Profit

Consolidate Net Profit -502.30 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -128.43% vs 68.16% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 59.86% vs -90.74% in Mar 2025

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 186.01 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is -93.41% vs 67.12% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 2,680.42% vs -98.47% in Mar 2025

Quarterly - Interest

Interest 425.31 Million

in Mar 2026

Figures in Million

QoQ Growth in quarter ended Mar 2026 is 12.42% vs 8.31% in Dec 2025

YoY Growth in quarter ended Mar 2026 is 25.43% vs 0.66% in Mar 2025

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) -4.64%

in Mar 2026

Figures in %

QoQ Growth in quarter ended Mar 2026 has fallen from Dec 2025

YoY Growth in quarter ended Mar 2026 has improved from Mar 2025