Mirae JSC (HOSE: KMR)
Vietnam
· Delayed Price · Currency is VND 3,200.00
0.00 (0.00%)
At close: Nov 29, 2024
Mirae JSC 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 - 2006 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '15 Jun 30, 2015 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 | Dec '12 Dec 31, 2012 | Dec '11 Dec 31, 2011 | Dec '10 Dec 31, 2010 | 2009 - 2006 |
| Revenue | 351,690 | 346,314 | 337,283 | 348,073 | 361,487 | 404,696 | Upgrade
|
| Revenue Growth (YoY) | -5.77% | 2.68% | -3.10% | -3.71% | -10.68% | 113.66% | Upgrade
|
| Cost of Revenue | 288,765 | 279,084 | 271,323 | 279,614 | 294,661 | 292,064 | Upgrade
|
| Gross Profit | 62,925 | 67,230 | 65,959 | 68,459 | 66,827 | 112,633 | Upgrade
|
| Selling, General & Admin | 51,916 | 51,833 | 51,299 | 49,466 | 53,845 | 47,689 | Upgrade
|
| Operating Expenses | 51,916 | 51,833 | 51,299 | 49,466 | 53,845 | 47,689 | Upgrade
|
| Operating Income | 11,009 | 15,397 | 14,661 | 18,993 | 12,982 | 64,943 | Upgrade
|
| Interest Expense | -6,709 | -7,402 | -10,897 | -16,975 | -15,751 | -10,437 | Upgrade
|
| Interest & Investment Income | 2,454 | 2,428 | 2,560 | 33.89 | 75.9 | 62.96 | Upgrade
|
| Currency Exchange Gain (Loss) | -477.97 | - | - | -212.29 | 5,443 | -3,580 | Upgrade
|
| Other Non Operating Income (Expenses) | 273.1 | 1,588 | 20,384 | 360.43 | 5,365 | -135.25 | Upgrade
|
| EBT Excluding Unusual Items | 6,549 | 12,011 | 26,708 | 2,200 | 8,115 | 50,854 | Upgrade
|
| Gain (Loss) on Sale of Assets | 28.33 | - | - | - | - | - | Upgrade
|
| Pretax Income | 3,396 | 12,011 | 26,708 | 2,200 | 8,115 | 50,854 | Upgrade
|
| Income Tax Expense | 1,972 | 3,152 | 6,543 | -1,313 | 4,178 | 14,404 | Upgrade
|
| Net Income | 1,424 | 8,859 | 20,165 | 3,513 | 3,937 | 36,450 | Upgrade
|
| Preferred Dividends & Other Adjustments | -443.14 | - | - | 1.21 | 464.64 | 90.65 | Upgrade
|
| Net Income to Common | 1,867 | 8,859 | 20,165 | 3,512 | 3,472 | 36,359 | Upgrade
|
| Net Income Growth | -95.09% | -56.07% | 473.98% | -10.77% | -89.20% | 23.64% | Upgrade
|
| Shares Outstanding (Basic) | 49 | 49 | - | 41 | 41 | 38 | Upgrade
|
| Shares Outstanding (Diluted) | 49 | 49 | - | 41 | 41 | 38 | Upgrade
|
| Shares Change (YoY) | 17.44% | - | - | -1.19% | 7.46% | 107.48% | Upgrade
|
| EPS (Basic) | 38.19 | 181.25 | - | 86.60 | 84.60 | 951.94 | Upgrade
|
| EPS (Diluted) | 38.19 | 181.25 | - | 86.60 | 84.60 | 951.94 | Upgrade
|
| EPS Growth | -94.41% | - | - | 2.36% | -91.11% | -40.56% | Upgrade
|
| Free Cash Flow | -60,607 | -70,362 | 6,094 | 10,008 | -16,077 | -37,329 | Upgrade
|
| Free Cash Flow Per Share | -1239.97 | -1439.52 | - | 246.78 | -391.69 | -977.35 | Upgrade
|
| Gross Margin | 17.89% | 19.41% | 19.56% | 19.67% | 18.49% | 27.83% | Upgrade
|
| Operating Margin | 3.13% | 4.45% | 4.35% | 5.46% | 3.59% | 16.05% | Upgrade
|
| Profit Margin | 0.53% | 2.56% | 5.98% | 1.01% | 0.96% | 8.98% | Upgrade
|
| Free Cash Flow Margin | -17.23% | -20.32% | 1.81% | 2.88% | -4.45% | -9.22% | Upgrade
|
| EBITDA | 44,341 | 43,193 | 36,066 | 40,326 | 34,437 | 86,492 | Upgrade
|
| EBITDA Margin | 12.61% | 12.47% | 10.69% | 11.59% | 9.53% | 21.37% | Upgrade
|
| D&A For EBITDA | 33,333 | 27,796 | 21,406 | 21,333 | 21,455 | 21,548 | Upgrade
|
| EBIT | 11,009 | 15,397 | 14,661 | 18,993 | 12,982 | 64,943 | Upgrade
|
| EBIT Margin | 3.13% | 4.45% | 4.35% | 5.46% | 3.59% | 16.05% | Upgrade
|
| Effective Tax Rate | 58.08% | 26.24% | 24.50% | - | 51.48% | 28.32% | Upgrade
|
| Revenue as Reported | 351,690 | 346,314 | 337,283 | 348,073 | 361,487 | 404,696 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.