Vietcap Securities JSC Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Mar'24

Dec'23

Net Sales

5,17,996.91

7,44,427.66

6,30,604.64

7,10,850.16

7,33,933.18

6,31,937.34

5,64,507.94

Other Operating Income

0.00

Total Operating income

5,17,996.91

7,44,427.66

6,30,604.64

7,10,850.16

7,33,933.18

6,31,937.34

5,64,507.94

Raw Material Cost

1,78,413.61

1,56,922.10

1,44,400.07

2,13,110.16

1,59,490.92

2,00,815.86

1,79,493.37

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

10,479.66

10,624.86

0.00

34,465.60

14,088.38

17,087.40

0.00

Power Cost

0.00

Manufacturing Expenses

1,52,292.58

1,78,701.33

2,03,166.84

1,99,125.11

1,95,787.41

1,84,444.68

1,79,759.53

Selling and Distribution Expenses

12,639.40

9,101.11

32,464.89

10,635.56

17,569.95

10,380.23

47,907.34

Other Expenses

-19,648.78

-12,534.86

-19,606.45

-20,483.52

-17,533.10

-18,689.96

-18,101.84

Total Expenditure (Excl Depreciation)

1,57,337.44

2,30,000.82

1,83,967.33

2,52,501.21

2,11,605.64

2,25,828.59

2,26,141.84

Operating Profit (PBDIT) excl Other Income

360659.5

514426.8

446637.30000000005

458349

522327.5

406108.8

338366.1

Other Income

3,123.67

19,381.51

9,864.64

5,471.56

17,225.99

5,876.39

-9,474.74

Operating Profit (PBDIT)

3,67,505.49

5,37,119.39

4,59,444.86

4,66,713.96

5,42,112.59

4,14,340.93

3,31,091.54

Interest

1,52,292.58

1,78,701.33

2,03,166.84

1,99,125.11

1,95,787.41

1,84,444.68

1,79,759.53

Exceptional Items

0.00

Gross Profit (PBDT)

3,35,860.94

5,84,194.52

4,83,261.67

4,94,846.56

5,71,883.20

4,28,765.69

3,82,814.40

Depreciation

3,722.36

3,311.04

2,942.90

2,893.45

2,559.06

2,355.79

2,200.17

Profit Before Tax

2,11,490.55

3,55,107.02

2,53,335.12

2,64,695.40

3,43,766.12

2,27,540.47

1,49,131.83

Tax

27,588.71

60,239.24

34,958.37

49,343.17

64,559.44

29,784.01

26,181.33

Provisions and contingencies

0.00

Profit After Tax

1,83,901.84

2,94,867.78

2,18,376.75

2,15,352.23

2,79,206.68

1,97,756.46

1,22,950.50

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,83,901.84

2,94,867.78

2,18,376.75

2,15,352.23

2,79,206.68

1,97,756.46

1,22,950.50

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

1,83,901.84

2,94,867.78

2,18,376.75

2,15,352.23

2,79,206.68

1,97,756.46

1,22,950.50

Equity Capital

0.00

Face Value

10000.0

Reserves

1,24,39,055.75

1,25,80,122.59

1,29,44,305.45

86,42,052.30

88,58,520.21

81,77,308.65

73,71,229.51

Earnings per share (EPS)

256.1

410.62

334.58

374.87

486.02

347.7

216.18

Diluted Earnings per share

256.1

410.62

334.58

374.87

486.02

347.7

216.18

Operating Profit Margin (Excl OI)

69.63%

69.1%

70.83%

64.48%

71.17%

64.26%

59.94%

Gross Profit Margin

41.55%

48.15%

40.64%

37.64%

47.19%

36.38%

26.81%

PAT Margin

35.5%

39.61%

34.63%

30.3%

38.04%

31.29%

21.78%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Jun 2025 is -30.42% vs 18.05% in Mar 2025

Consolidate Net Profit

QoQ Growth in quarter ended Jun 2025 is -37.63% vs 35.03% in Mar 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Jun 2025 is -29.62% vs 15.16% in Mar 2025

Interest

QoQ Growth in quarter ended Jun 2025 is -14.78% vs -12.04% in Mar 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Jun 2025 has improved from Mar 2025

Compare Quarterly Results Of Vietcap Securities JSC With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

5,17,996.91

11,76,855.31

-6,58,858.40

-55.98%

Other Operating Income

0.00

Total Operating income

5,17,996.91

11,76,855.31

-6,58,858.40

-55.98%

Raw Material Cost

1,78,413.61

1,84,873.23

-6,459.62

-3.49%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

10,479.66

68,400.83

-57,921.17

-84.68%

Power Cost

0.00

Manufacturing Expenses

1,52,292.58

2,60,309.54

-1,08,016.96

-41.50%

Selling and Distribution Expenses

12,639.40

32,051.38

-19,411.98

-60.57%

Other Expenses

-19,648.78

-10,722.44

-8,926.34

-83.25%

Total Expenditure (Excl Depreciation)

1,57,337.44

4,38,410.58

-2,81,073.14

-64.11%

Operating Profit (PBDIT) excl Other Income

3,60,659.46

738,444.73

-3,77,785.27

-51.16%

Other Income

3,123.67

5,806.50

-2,682.83

-46.20%

Operating Profit (PBDIT)

3,67,505.49

9,90,906.04

-6,23,400.55

-62.91%

Interest

1,52,292.58

2,60,309.54

-1,08,016.96

-41.50%

Exceptional Items

0.00

4,229.39

-4,229.39

-100.00%

Gross Profit (PBDT)

3,35,860.94

9,74,970.78

-6,39,109.84

-65.55%

Depreciation

3,722.36

17,011.30

-13,288.94

-78.12%

Profit Before Tax

2,11,490.55

4,88,171.08

-2,76,680.53

-56.68%

Tax

27,588.71

1,19,661.50

-92,072.79

-76.94%

Provisions and contingencies

0.00

Profit After Tax

1,83,901.84

3,68,509.57

-1,84,607.73

-50.10%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,83,901.84

3,68,509.57

-1,84,607.73

-50.10%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

1,83,901.84

3,68,509.57

-1,84,607.73

-50.10%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

1,24,39,055.75

1,96,31,863.07

-71,92,807.32

-36.64%

Earnings per share (EPS)

256.10

242.07

14.03

5.80%

Diluted Earnings per share

256.10

242.07

14.03

5.80%

Operating Profit Margin (Excl OI)

69.63%

62.75%

0.00

6.88%

Gross Profit Margin

41.55%

42.93%

0.00

-1.38%

PAT Margin

35.50%

31.31%

0.00

4.19%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 51,799.69 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is -30.42% vs 18.05% in Mar 2025

YoY Growth in quarter ended Jun 2025 is -29.42% vs 58.34% in Jun 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 18,390.18 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is -37.63% vs 35.03% in Mar 2025

YoY Growth in quarter ended Jun 2025 is -34.13% vs 160.94% in Jun 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 36,438.18 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is -29.62% vs 15.16% in Mar 2025

YoY Growth in quarter ended Jun 2025 is -30.58% vs 53.64% in Jun 2024

Quarterly - Interest

Interest 15,229.26 Million

in Jun 2025

Figures in Million

QoQ Growth in quarter ended Jun 2025 is -14.78% vs -12.04% in Mar 2025

YoY Growth in quarter ended Jun 2025 is -22.22% vs 47.85% in Jun 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 69.63%

in Jun 2025

Figures in %

QoQ Growth in quarter ended Jun 2025 has improved from Mar 2025

YoY Growth in quarter ended Jun 2025 has fallen from Jun 2024