Thong Nhat Rubber JSC (HOSE: TNC)
Vietnam
· Delayed Price · Currency is VND 34,600
-1,750 (-4.81%)
At close: Oct 3, 2024
Thong Nhat Rubber 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 - 2005 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '15 Sep 30, 2015 | Dec '14 Dec 31, 2014 | Jan '14 Jan 1, 2014 | Jan '13 Jan 1, 2013 | Jan '12 Jan 1, 2012 | Jan '11 Jan 1, 2011 | 2010 - 2006 |
| Revenue | 79,793 | 63,873 | 142,048 | 191,088 | 144,666 | 181,156 | Upgrade
|
| Revenue Growth (YoY) | -36.66% | -55.03% | -25.66% | 32.09% | -20.14% | 5.57% | Upgrade
|
| Cost of Revenue | 81,160 | 64,229 | 125,825 | 135,394 | 74,166 | 119,088 | Upgrade
|
| Gross Profit | -1,367 | -355.37 | 16,222 | 55,694 | 70,499 | 62,068 | Upgrade
|
| Selling, General & Admin | 8,665 | 7,984 | 6,891 | 12,310 | 12,731 | 9,950 | Upgrade
|
| Operating Expenses | 8,665 | 7,984 | 6,891 | 12,310 | 12,731 | 9,950 | Upgrade
|
| Operating Income | -10,032 | -8,339 | 9,331 | 43,385 | 57,768 | 52,118 | Upgrade
|
| Interest Expense | - | - | - | -172.13 | - | -189.99 | Upgrade
|
| Interest & Investment Income | 6,317 | 12,076 | 15,416 | 20,201 | 18,335 | 7,300 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.77 | 0.77 | 3.94 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -6,637 | -137.19 | -90.32 | 1,846 | -3,013 | 4,214 | Upgrade
|
| EBT Excluding Unusual Items | -10,351 | 3,601 | 24,661 | 65,260 | 73,090 | 63,442 | Upgrade
|
| Gain (Loss) on Sale of Assets | 36,568 | 17,772 | 15,639 | 15,275 | 7,729 | -3,015 | Upgrade
|
| Other Unusual Items | - | - | 124.93 | 3 | 1,585 | - | Upgrade
|
| Pretax Income | 26,216 | 21,373 | 40,425 | 80,538 | 82,403 | 60,427 | Upgrade
|
| Income Tax Expense | 4,793 | 3,872 | 6,215 | 9,277 | 10,351 | 8,557 | Upgrade
|
| Net Income | 21,423 | 17,501 | 34,210 | 71,261 | 72,052 | 51,870 | Upgrade
|
| Net Income to Common | 21,423 | 17,501 | 34,210 | 71,261 | 72,052 | 51,870 | Upgrade
|
| Net Income Growth | -19.06% | -48.84% | -51.99% | -1.10% | 38.91% | 75.39% | Upgrade
|
| Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 | Upgrade
|
| EPS (Basic) | 1112.89 | 909.16 | 1777.14 | 3701.89 | 3742.96 | 2694.54 | Upgrade
|
| EPS (Diluted) | 1112.89 | 909.16 | 1777.14 | 3701.89 | 3742.96 | 2694.54 | Upgrade
|
| EPS Growth | -19.06% | -48.84% | -51.99% | -1.10% | 38.91% | 75.39% | Upgrade
|
| Free Cash Flow | -54,901 | -2,244 | -46,322 | 51,997 | 26,526 | 34,517 | Upgrade
|
| Free Cash Flow Per Share | -2851.98 | -116.57 | -2406.33 | 2701.16 | 1377.98 | 1793.08 | Upgrade
|
| Dividend Per Share | 500.000 | 500.000 | 1400.000 | 2000.000 | 2000.000 | 1500.000 | Upgrade
|
| Dividend Growth | -64.29% | -64.29% | -30.00% | 0% | 33.33% | - | Upgrade
|
| Gross Margin | -1.71% | -0.56% | 11.42% | 29.15% | 48.73% | 34.26% | Upgrade
|
| Operating Margin | -12.57% | -13.06% | 6.57% | 22.70% | 39.93% | 28.77% | Upgrade
|
| Profit Margin | 26.85% | 27.40% | 24.08% | 37.29% | 49.81% | 28.63% | Upgrade
|
| Free Cash Flow Margin | -68.80% | -3.51% | -32.61% | 27.21% | 18.34% | 19.05% | Upgrade
|
| EBITDA | -3,946 | -1,416 | 16,668 | 51,593 | 66,420 | 61,216 | Upgrade
|
| EBITDA Margin | -4.95% | -2.22% | 11.73% | 27.00% | 45.91% | 33.79% | Upgrade
|
| D&A For EBITDA | 6,086 | 6,923 | 7,337 | 8,208 | 8,652 | 9,098 | Upgrade
|
| EBIT | -10,032 | -8,339 | 9,331 | 43,385 | 57,768 | 52,118 | Upgrade
|
| EBIT Margin | -12.57% | -13.06% | 6.57% | 22.70% | 39.93% | 28.77% | Upgrade
|
| Effective Tax Rate | 18.28% | 18.11% | 15.37% | 11.52% | 12.56% | 14.16% | Upgrade
|
| Revenue as Reported | 79,793 | 63,873 | 142,048 | 191,088 | 144,666 | 181,156 | Upgrade
|
| Advertising Expenses | - | - | - | 11.2 | 178.21 | 51.37 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.