Chuong Duong Corp. (HOSE: CDC)
Vietnam
· Delayed Price · Currency is VND 17,300
-200 (-1.14%)
At close: Oct 2, 2024
Chuong Duong Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | 2009 - 2008 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '15 Sep 30, 2015 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 | Jan '13 Jan 1, 2013 | Dec '11 Dec 31, 2011 | Jan '11 Jan 1, 2011 | 2010 - 2009 |
| Revenue | 367,781 | 250,544 | 189,645 | 208,293 | 269,448 | 382,407 | Upgrade
|
| Revenue Growth (YoY) | 74.20% | 32.11% | -8.95% | -22.70% | -29.54% | 22.57% | Upgrade
|
| Cost of Revenue | 307,971 | 215,085 | 166,658 | 182,182 | 226,799 | 319,578 | Upgrade
|
| Gross Profit | 59,811 | 35,459 | 22,986 | 26,111 | 42,650 | 62,829 | Upgrade
|
| Selling, General & Admin | 28,960 | 16,433 | 9,342 | 11,126 | 11,744 | 14,840 | Upgrade
|
| Operating Expenses | 28,960 | 16,433 | 9,342 | 11,126 | 11,744 | 14,840 | Upgrade
|
| Operating Income | 30,851 | 19,026 | 13,644 | 14,985 | 30,906 | 47,989 | Upgrade
|
| Interest Expense | -14,593 | -9,603 | -11,174 | -12,853 | -9,788 | -11,410 | Upgrade
|
| Interest & Investment Income | 1,342 | 632.92 | 526.67 | 694.82 | 2,477 | 3,028 | Upgrade
|
| Earnings From Equity Investments | 5.77 | 3.56 | 6.98 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -3,369 | -225.93 | -571.86 | -1,401 | 953.3 | -116.62 | Upgrade
|
| EBT Excluding Unusual Items | 14,236 | 9,833 | 2,432 | 1,426 | 24,548 | 39,490 | Upgrade
|
| Gain (Loss) on Sale of Investments | 460.22 | 460.22 | 401.19 | 865.62 | -1,126 | -952.09 | Upgrade
|
| Pretax Income | 14,697 | 10,293 | 2,833 | 2,291 | 23,423 | 38,538 | Upgrade
|
| Income Tax Expense | 3,279 | 2,349 | 753.86 | 1,319 | 6,253 | 9,861 | Upgrade
|
| Earnings From Continuing Operations | 11,418 | 7,945 | 2,079 | 972.63 | 17,169 | 28,677 | Upgrade
|
| Minority Interest in Earnings | -159.62 | -30.17 | 46.29 | -19.24 | -104.27 | 68.04 | Upgrade
|
| Net Income | 11,258 | 7,915 | 2,125 | 953.4 | 17,065 | 28,745 | Upgrade
|
| Net Income to Common | 10,984 | 7,915 | 2,125 | 953.4 | 17,065 | 28,745 | Upgrade
|
| Net Income Growth | 47.92% | 272.38% | 122.93% | -94.41% | -40.63% | 29.37% | Upgrade
|
| Shares Outstanding (Basic) | 21 | 21 | 22 | 22 | 19 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 21 | 22 | 22 | 19 | 20 | Upgrade
|
| Shares Change (YoY) | -4.35% | -4.10% | - | 13.21% | -2.09% | 58.48% | Upgrade
|
| EPS (Basic) | 520.90 | 375.32 | 96.66 | 43.36 | 878.55 | 1448.87 | Upgrade
|
| EPS (Diluted) | 520.90 | 375.32 | 96.66 | 43.36 | 878.55 | 1448.87 | Upgrade
|
| EPS Growth | 50.88% | 288.31% | 122.93% | -95.06% | -39.36% | -18.37% | Upgrade
|
| Free Cash Flow | 55,002 | 52,312 | -3,660 | -46,000 | -51,871 | -79,757 | Upgrade
|
| Free Cash Flow Per Share | 2608.28 | 2480.70 | -166.44 | -2091.94 | -2670.48 | -4020.09 | Upgrade
|
| Gross Margin | 16.26% | 14.15% | 12.12% | 12.54% | 15.83% | 16.43% | Upgrade
|
| Operating Margin | 8.39% | 7.59% | 7.19% | 7.19% | 11.47% | 12.55% | Upgrade
|
| Profit Margin | 2.99% | 3.16% | 1.12% | 0.46% | 6.33% | 7.52% | Upgrade
|
| Free Cash Flow Margin | 14.95% | 20.88% | -1.93% | -22.08% | -19.25% | -20.86% | Upgrade
|
| EBITDA | 35,424 | 23,370 | 18,129 | 19,186 | 35,503 | 53,663 | Upgrade
|
| EBITDA Margin | 9.63% | 9.33% | 9.56% | 9.21% | 13.18% | 14.03% | Upgrade
|
| D&A For EBITDA | 4,573 | 4,344 | 4,485 | 4,201 | 4,598 | 5,675 | Upgrade
|
| EBIT | 30,851 | 19,026 | 13,644 | 14,985 | 30,906 | 47,989 | Upgrade
|
| EBIT Margin | 8.39% | 7.59% | 7.19% | 7.19% | 11.47% | 12.55% | Upgrade
|
| Effective Tax Rate | 22.31% | 22.82% | 26.61% | 57.55% | 26.70% | 25.59% | Upgrade
|
| Revenue as Reported | 367,781 | 250,544 | 189,645 | 208,293 | 269,448 | 382,407 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.