Thien Viet Securities 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

1,74,456.73

3,13,633.17

1,11,717.96

1,33,961.02

2,20,514.37

95,117.06

3,06,709.61

Other Operating Income

0.00

Total Operating income

1,74,456.73

3,13,633.17

1,11,717.96

1,33,961.02

2,20,514.37

95,117.06

3,06,709.61

Raw Material Cost

19,978.35

30,954.90

19,060.21

13,069.86

18,037.74

15,091.60

17,289.93

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

13,087.34

10,131.75

7,990.94

7,608.03

25,295.83

7,084.53

9,775.77

Power Cost

0.00

Manufacturing Expenses

61,787.41

59,638.39

52,676.62

46,223.99

46,681.04

43,913.45

42,264.19

Selling and Distribution Expenses

21,176.55

3,928.94

4,851.94

4,844.90

5,916.71

5,287.55

6,794.73

Other Expenses

-1,820.64

-5,174.63

-8,357.60

-3,749.79

-5,058.77

-7,236.06

6,046.03

Total Expenditure (Excl Depreciation)

97,823.28

52,907.69

1,003.74

34,248.87

45,343.62

-983.44

1,36,584.90

Operating Profit (PBDIT) excl Other Income

76633.4

260725.5

110714.2

99712.09999999999

175170.80000000002

96100.5

170124.7

Other Income

2,723.37

23,151.60

5,165.61

2,537.69

3,393.76

5,952.53

-1,05,320.08

Operating Profit (PBDIT)

81,266.36

2,86,226.30

1,20,708.91

1,04,456.71

1,80,548.74

1,03,831.97

66,515.78

Interest

61,787.41

59,638.39

52,676.62

46,223.99

46,681.04

43,913.45

42,264.19

Exceptional Items

-3,989.78

0.00

-3,959.92

0.00

Gross Profit (PBDT)

1,52,568.84

2,80,329.03

90,389.82

1,18,684.28

2,00,492.40

78,246.54

2,87,708.54

Depreciation

1,909.54

2,349.23

2,267.93

2,206.88

1,984.23

1,778.93

1,711.15

Profit Before Tax

13,579.62

2,24,238.67

63,203.21

52,065.92

1,31,883.47

58,139.59

22,540.44

Tax

3,596.97

43,419.07

10,761.96

8,480.87

26,574.82

9,698.95

-3,618.70

Provisions and contingencies

0.00

Profit After Tax

9,779.25

1,80,747.79

52,369.43

43,514.58

1,04,778.09

48,418.60

26,203.13

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

9,779.25

1,80,747.79

52,369.43

43,514.58

1,04,778.09

48,418.60

26,203.13

Share in Profit of Associates

0.00

Minority Interest

203.41

71.82

70.46

530.56

22.04

-43.99

Other related items

0.00

Consolidated Net Profit

9,982.65

1,80,819.60

52,441.25

43,585.04

1,05,308.65

48,440.64

26,159.14

Equity Capital

0.00

Face Value

10000.0

Reserves

29,37,611.77

25,95,515.69

24,14,765.41

23,76,467.81

23,32,953.23

22,28,175.14

21,79,756.54

Earnings per share (EPS)

0.0

955.79

287.6

213.36

513.76

237.41

128.48

Diluted Earnings per share

0.0

955.79

287.6

213.36

513.76

237.41

128.48

Operating Profit Margin (Excl OI)

43.93%

83.13%

99.1%

74.43%

79.44%

101.03%

55.47%

Gross Profit Margin

8.88%

72.25%

58.6%

40.51%

60.71%

62.99%

7.91%

PAT Margin

5.61%

57.63%

46.88%

32.48%

47.52%

50.9%

8.54%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Dec 2025 is -44.38% vs 180.74% in Sep 2025

Consolidate Net Profit

QoQ Growth in quarter ended Dec 2025 is -94.48% vs 244.80% in Sep 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Dec 2025 is -70.14% vs 127.68% in Sep 2025

Interest

QoQ Growth in quarter ended Dec 2025 is 3.60% vs 13.22% in Sep 2025

Operating Profit Margin (Excl OI)

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

Compare Quarterly Results Of Thien Viet Securities JSC With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

1,74,456.73

1,50,231.69

24,225.04

16.13%

Other Operating Income

0.00

Total Operating income

1,74,456.73

1,50,231.69

24,225.04

16.13%

Raw Material Cost

19,978.35

16,241.79

3,736.56

23.01%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

13,087.34

11,333.95

1,753.39

15.47%

Power Cost

0.00

Manufacturing Expenses

61,787.41

10,700.21

51,087.20

477.44%

Selling and Distribution Expenses

21,176.55

10,593.96

10,582.59

99.89%

Other Expenses

-1,820.64

491.96

-2,312.60

-470.08%

Total Expenditure (Excl Depreciation)

97,823.28

53,789.52

44,033.76

81.86%

Operating Profit (PBDIT) excl Other Income

76,633.45

96,442.17

-19,808.72

-20.54%

Other Income

2,723.37

331.92

2,391.45

720.49%

Operating Profit (PBDIT)

81,266.36

1,00,848.32

-19,581.96

-19.42%

Interest

61,787.41

10,700.21

51,087.20

477.44%

Exceptional Items

-3,989.78

0.00

-3,989.78

Gross Profit (PBDT)

1,52,568.84

1,29,915.68

22,653.16

17.44%

Depreciation

1,909.54

4,074.22

-2,164.68

-53.13%

Profit Before Tax

13,579.62

86,073.88

-72,494.26

-84.22%

Tax

3,596.97

17,465.29

-13,868.32

-79.41%

Provisions and contingencies

0.00

Profit After Tax

9,779.25

68,608.60

-58,829.35

-85.75%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

9,779.25

68,608.60

-58,829.35

-85.75%

Share in Profit of Associates

0.00

Minority Interest

203.41

0.00

203.41

Other related items

0.00

Consolidated Net Profit

9,982.65

68,608.60

-58,625.95

-85.45%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

29,37,611.77

25,39,805.53

3,97,806.24

15.66%

Earnings per share (EPS)

0.00

300.50

-300.50

-100.00%

Diluted Earnings per share

0.00

300.50

-300.50

-100.00%

Operating Profit Margin (Excl OI)

43.93%

64.20%

0.00

-20.27%

Gross Profit Margin

8.88%

60.01%

0.00

-51.13%

PAT Margin

5.61%

45.67%

0.00

-40.06%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 17,445.67 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -44.38% vs 180.74% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -20.89% vs -4.55% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 998.27 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -94.48% vs 244.80% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -90.52% vs 315.42% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 7,854.30 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -70.14% vs 127.68% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -55.66% vs -2.37% in Dec 2024

Quarterly - Interest

Interest 6,178.74 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 3.60% vs 13.22% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 32.36% vs 11.31% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 43.93%

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 fallen from Dec 2024