My Chau Printing & Packing Holdings Company (HOSE: MCP)
Vietnam
· Delayed Price · Currency is VND 32,400
+300 (0.93%)
At close: Nov 20, 2024
MCP 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 - 2005 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '15 Jun 30, 2015 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 | Dec '12 Dec 31, 2012 | Jan '12 Jan 1, 2012 | Jan '11 Jan 1, 2011 | 2010 - 2006 |
| Revenue | 376,837 | 370,407 | 377,969 | 332,793 | 374,267 | 266,063 | Upgrade
|
| Revenue Growth (YoY) | 1.79% | -2.00% | 13.57% | -11.08% | 40.67% | 34.51% | Upgrade
|
| Cost of Revenue | 326,132 | 319,208 | 316,105 | 282,808 | 294,376 | 219,765 | Upgrade
|
| Gross Profit | 50,705 | 51,199 | 61,863 | 49,985 | 79,890 | 46,298 | Upgrade
|
| Selling, General & Admin | 27,469 | 25,918 | 23,466 | 18,017 | 22,159 | 17,471 | Upgrade
|
| Operating Expenses | 27,469 | 25,918 | 23,466 | 18,017 | 22,159 | 17,471 | Upgrade
|
| Operating Income | 23,236 | 25,282 | 38,397 | 31,968 | 57,732 | 28,828 | Upgrade
|
| Interest Expense | -10,042 | -8,499 | -6,756 | -6,283 | -4,622 | -2,292 | Upgrade
|
| Interest & Investment Income | 340.43 | 351.79 | 520.61 | 424.18 | 855.18 | 983.72 | Upgrade
|
| Currency Exchange Gain (Loss) | -2,233 | -2,156 | -498.99 | 508.34 | -5,857 | -3,313 | Upgrade
|
| Other Non Operating Income (Expenses) | 5,134 | 1,251 | -971.6 | 1,148 | -2,012 | 509.45 | Upgrade
|
| EBT Excluding Unusual Items | 16,435 | 16,230 | 30,690 | 27,765 | 46,096 | 24,716 | Upgrade
|
| Gain (Loss) on Sale of Investments | -146.67 | -273.33 | 646.66 | -33.33 | -326.66 | -95.01 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.36 | 1.36 | 200 | 118.18 | 213.85 | 33.94 | Upgrade
|
| Pretax Income | 16,290 | 15,958 | 31,537 | 27,850 | 45,983 | 24,655 | Upgrade
|
| Income Tax Expense | 3,374 | 3,256 | 8,076 | 7,117 | 11,495 | 6,184 | Upgrade
|
| Net Income | 12,916 | 12,702 | 23,461 | 20,733 | 34,488 | 18,471 | Upgrade
|
| Net Income to Common | 12,916 | 12,702 | 23,461 | 20,733 | 34,488 | 18,471 | Upgrade
|
| Net Income Growth | -26.60% | -45.86% | 13.16% | -39.88% | 86.72% | 51.21% | Upgrade
|
| Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 10 | 9 | Upgrade
|
| Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 10 | 9 | Upgrade
|
| Shares Change (YoY) | 0.65% | 0.65% | - | 9.41% | 15.34% | 30.10% | Upgrade
|
| EPS (Basic) | 1151.40 | 1132.14 | 2104.77 | 1860.06 | 3385.13 | 2091.07 | Upgrade
|
| EPS (Diluted) | 1151.40 | 1132.14 | 2104.77 | 1860.06 | 3385.13 | 2091.07 | Upgrade
|
| EPS Growth | -27.07% | -46.21% | 13.16% | -45.05% | 61.89% | 16.23% | Upgrade
|
| Free Cash Flow | 19,634 | -14,785 | 520.67 | 34,752 | -27,930 | -7,796 | Upgrade
|
| Free Cash Flow Per Share | 1750.31 | -1317.84 | 46.71 | 3117.79 | -2741.42 | -882.60 | Upgrade
|
| Dividend Per Share | 555.556 | - | - | 1481.482 | 2037.037 | 1481.482 | Upgrade
|
| Dividend Growth | - | - | - | -27.27% | 37.50% | - | Upgrade
|
| Gross Margin | 13.46% | 13.82% | 16.37% | 15.02% | 21.35% | 17.40% | Upgrade
|
| Operating Margin | 6.17% | 6.83% | 10.16% | 9.61% | 15.43% | 10.83% | Upgrade
|
| Profit Margin | 3.43% | 3.43% | 6.21% | 6.23% | 9.21% | 6.94% | Upgrade
|
| Free Cash Flow Margin | 5.21% | -3.99% | 0.14% | 10.44% | -7.46% | -2.93% | Upgrade
|
| EBITDA | 42,814 | 44,139 | 55,979 | 47,315 | 70,151 | 42,376 | Upgrade
|
| EBITDA Margin | 11.36% | 11.92% | 14.81% | 14.22% | 18.74% | 15.93% | Upgrade
|
| D&A For EBITDA | 19,577 | 18,857 | 17,582 | 15,347 | 12,420 | 13,549 | Upgrade
|
| EBIT | 23,236 | 25,282 | 38,397 | 31,968 | 57,732 | 28,828 | Upgrade
|
| EBIT Margin | 6.17% | 6.83% | 10.16% | 9.61% | 15.43% | 10.83% | Upgrade
|
| Effective Tax Rate | 20.71% | 20.41% | 25.61% | 25.55% | 25.00% | 25.08% | Upgrade
|
| Revenue as Reported | 376,837 | 370,407 | 377,969 | 332,793 | 374,267 | 266,063 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.