B
Bao Thu Industrial Development and Investment JSC
VN:BII
Bao Thu Industrial Development and Investment JSC
VN:BII
Price:
1 100
VND
-8.33%
Market Cap:
₫17.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
Bao Thu Industrial Development and Investment JSC
VN:BII
|
VN |
|
Canadian Gold Corp
XTSX:CGC
|
CA |
|
Wrkr Ltd
ASX:WRK
|
AU |
|
S
|
Synel MLL Payway Ltd
TASE:SNEL
|
IL |
Income Statement
Earnings Waterfall
Bao Thu Industrial Development and Investment JSC
Bao Thu Industrial Development and Investment JSC
Income Statement
Bao Thu Industrial Development and Investment JSC
Bao Thu Industrial Development and Investment JSC
Currency: VND
| Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 004
|
985
|
947
|
788
|
0
|
482
|
1 155
|
594
|
1 737
|
4 361
|
4 361
|
6 147
|
7 316
|
6 586
|
8 196
|
6 975
|
8 651
|
7 952
|
8 347
|
0
|
8 921
|
0
|
9 789
|
0
|
0
|
0
|
9 853
|
9 849
|
12 932
|
14 329
|
11 892
|
15 028
|
16 857
|
16 460
|
9 427
|
6 912
|
3 000
|
3 000
|
4 000
|
4 000
|
4 000
|
|
| Revenue |
95 682
N/A
|
108 542
+13%
|
124 516
+15%
|
127 012
+2%
|
129 345
+2%
|
131 214
+1%
|
102 693
-22%
|
103 097
+0%
|
91 756
-11%
|
149 493
+63%
|
140 437
-6%
|
116 057
-17%
|
109 505
-6%
|
46 349
-58%
|
27 478
-41%
|
27 653
+1%
|
55 695
+101%
|
55 262
-1%
|
77 006
+39%
|
74 343
-3%
|
65 502
-12%
|
60 000
-8%
|
12 892
-79%
|
53 989
+319%
|
28 867
-47%
|
26 856
-7%
|
69 364
+158%
|
177 733
+156%
|
228 731
+29%
|
435 655
+90%
|
493 008
+13%
|
536 060
+9%
|
636 576
+19%
|
430 977
-32%
|
175 763
-59%
|
175 003
0%
|
23 488
-87%
|
20 800
-11%
|
0
N/A
|
0
N/A
|
2 029
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(59 690)
|
(68 746)
|
(75 113)
|
(75 525)
|
(59 144)
|
(59 661)
|
(48 057)
|
(44 829)
|
(53 642)
|
(106 236)
|
(114 535)
|
(99 033)
|
(99 252)
|
(44 618)
|
(23 278)
|
(25 816)
|
(44 538)
|
(44 368)
|
(51 654)
|
(47 215)
|
(37 045)
|
(31 934)
|
(8 518)
|
(33 685)
|
(19 323)
|
(17 071)
|
(68 284)
|
(173 246)
|
(222 135)
|
(431 634)
|
(488 234)
|
(534 066)
|
(635 263)
|
(428 353)
|
(175 566)
|
(173 568)
|
(23 331)
|
(20 742)
|
0
|
0
|
0
|
|
| Gross Profit |
35 991
N/A
|
39 795
+11%
|
49 403
+24%
|
51 488
+4%
|
70 202
+36%
|
71 554
+2%
|
54 636
-24%
|
58 268
+7%
|
38 113
-35%
|
43 255
+13%
|
25 902
-40%
|
17 021
-34%
|
10 251
-40%
|
1 730
-83%
|
4 201
+143%
|
1 837
-56%
|
11 157
+507%
|
10 893
-2%
|
25 351
+133%
|
27 127
+7%
|
28 456
+5%
|
28 066
-1%
|
4 374
-84%
|
20 304
+364%
|
9 545
-53%
|
9 785
+3%
|
1 079
-89%
|
4 486
+316%
|
6 596
+47%
|
4 021
-39%
|
4 774
+19%
|
1 994
-58%
|
1 312
-34%
|
2 624
+100%
|
197
-92%
|
1 435
+628%
|
158
-89%
|
58
-63%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 345)
|
(5 499)
|
(7 380)
|
(8 547)
|
(15 640)
|
(17 411)
|
(21 103)
|
(30 363)
|
(25 947)
|
(27 801)
|
(24 180)
|
(17 652)
|
(16 958)
|
(13 999)
|
(13 051)
|
(11 571)
|
(9 873)
|
(9 867)
|
(12 027)
|
(11 635)
|
(33 408)
|
(32 629)
|
(92 774)
|
(119 326)
|
(144 368)
|
(143 662)
|
26 424
|
26 183
|
66 414
|
71 739
|
(9 288)
|
(12 804)
|
(8 350)
|
(14 649)
|
(75 082)
|
(51 744)
|
(49 262)
|
(53 143)
|
(6 555)
|
(9 926)
|
(8 695)
|
|
| Selling, General & Administrative |
(4 344)
|
(5 497)
|
(7 380)
|
(8 544)
|
(14 067)
|
(15 839)
|
(20 544)
|
(27 657)
|
(25 945)
|
(27 799)
|
(23 370)
|
(19 443)
|
(17 285)
|
(14 055)
|
(12 230)
|
(10 791)
|
(9 602)
|
(9 866)
|
(11 319)
|
(11 433)
|
(33 029)
|
(32 251)
|
(92 120)
|
(118 529)
|
(143 570)
|
(142 864)
|
27 310
|
26 664
|
66 896
|
73 892
|
(7 820)
|
(10 416)
|
(5 561)
|
(12 906)
|
(73 222)
|
(49 773)
|
(47 254)
|
(50 514)
|
(4 976)
|
(7 469)
|
(6 586)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(559)
|
(1 134)
|
0
|
0
|
(811)
|
(230)
|
(562)
|
(833)
|
(821)
|
(780)
|
0
|
0
|
(708)
|
(144)
|
0
|
0
|
(653)
|
(798)
|
0
|
0
|
(885)
|
(873)
|
0
|
(2 545)
|
(1 468)
|
(2 389)
|
(2 790)
|
(1 638)
|
(1 860)
|
(1 971)
|
(2 009)
|
(2 629)
|
(1 579)
|
(2 458)
|
(2 109)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(3)
|
(1 573)
|
(1 572)
|
0
|
(1 572)
|
0
|
0
|
0
|
2 021
|
889
|
889
|
0
|
0
|
(271)
|
0
|
0
|
(57)
|
(379)
|
(378)
|
0
|
0
|
(798)
|
(798)
|
0
|
392
|
(481)
|
392
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
31 647
N/A
|
34 297
+8%
|
42 023
+23%
|
42 942
+2%
|
54 562
+27%
|
54 143
-1%
|
33 533
-38%
|
27 905
-17%
|
12 167
-56%
|
15 455
+27%
|
1 722
-89%
|
(629)
N/A
|
(6 706)
-966%
|
(12 268)
-83%
|
(8 851)
+28%
|
(9 734)
-10%
|
1 284
N/A
|
1 027
-20%
|
13 324
+1 197%
|
15 494
+16%
|
(4 951)
N/A
|
(4 563)
+8%
|
(88 400)
-1 837%
|
(99 022)
-12%
|
(134 823)
-36%
|
(133 876)
+1%
|
27 504
N/A
|
30 669
+12%
|
73 010
+138%
|
75 760
+4%
|
(4 514)
N/A
|
(10 811)
-139%
|
(7 038)
+35%
|
(12 025)
-71%
|
(74 885)
-523%
|
(50 309)
+33%
|
(49 105)
+2%
|
(53 085)
-8%
|
(6 555)
+88%
|
(9 926)
-51%
|
(6 666)
+33%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(666)
|
358
|
842
|
1 061
|
391
|
(471)
|
(1 005)
|
(1 069)
|
(1 765)
|
(3 796)
|
(2 782)
|
(1 003)
|
4 971
|
5 121
|
2 465
|
5 439
|
(537)
|
5 322
|
9 329
|
4 801
|
226
|
(3 717)
|
(9 789)
|
(15 567)
|
(11 724)
|
(12 116)
|
(9 853)
|
(8 596)
|
38 793
|
37 802
|
29 657
|
22 510
|
(29 075)
|
(28 838)
|
(21 387)
|
(12 545)
|
(7 842)
|
(11 018)
|
(5 750)
|
691
|
866
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1 296)
|
0
|
0
|
0
|
4 256
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
(105)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(123)
|
0
|
(130)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
513
|
0
|
513
|
0
|
0
|
0
|
9 190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(793)
|
(184)
|
(67)
|
(193)
|
(14 934)
|
(14 935)
|
(14 991)
|
(14 927)
|
(1 509)
|
(1 509)
|
3 312
|
7 494
|
8 629
|
7 945
|
(3 533)
|
(4 892)
|
(8 324)
|
(9 241)
|
(16 367)
|
(15 399)
|
(13 041)
|
(12 795)
|
(4 108)
|
(8 129)
|
(9 747)
|
(9 287)
|
31 561
|
31 929
|
31 727
|
32 985
|
1 365
|
10 700
|
13 270
|
13 106
|
(8 636)
|
(8 531)
|
(8 531)
|
(8 219)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
30 065
N/A
|
34 471
+15%
|
42 668
+24%
|
43 810
+3%
|
40 019
-9%
|
38 737
-3%
|
16 241
-58%
|
11 908
-27%
|
8 891
-25%
|
10 149
+14%
|
6 509
-36%
|
5 862
-10%
|
6 895
+18%
|
799
-88%
|
(9 919)
N/A
|
(9 187)
+7%
|
(7 576)
+18%
|
(2 891)
+62%
|
6 286
N/A
|
4 896
-22%
|
(17 767)
N/A
|
(21 076)
-19%
|
(102 296)
-385%
|
(122 719)
-20%
|
(155 781)
-27%
|
(155 279)
+0%
|
49 725
N/A
|
54 003
+9%
|
143 530
+166%
|
146 548
+2%
|
35 698
-76%
|
22 294
-38%
|
(22 948)
N/A
|
(27 757)
-21%
|
(104 908)
-278%
|
(71 386)
+32%
|
(65 478)
+8%
|
(72 323)
-10%
|
(12 305)
+83%
|
(9 235)
+25%
|
(5 800)
+37%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 327)
|
(7 989)
|
(9 456)
|
(9 810)
|
(10 654)
|
(10 384)
|
(5 478)
|
(4 977)
|
(2 855)
|
(2 544)
|
(155)
|
935
|
246
|
416
|
(587)
|
(1 007)
|
181
|
(556)
|
(3 431)
|
(3 646)
|
(4 622)
|
(4 015)
|
0
|
(596)
|
89
|
(143)
|
(13)
|
0
|
(5 285)
|
(3 763)
|
(3 085)
|
(3 085)
|
2 057
|
808
|
(13 399)
|
(8 205)
|
(8 205)
|
(8 205)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
22 737
|
26 481
|
33 212
|
34 000
|
29 364
|
28 353
|
10 763
|
6 930
|
6 036
|
7 605
|
6 354
|
6 798
|
7 141
|
1 213
|
(10 506)
|
(10 196)
|
(7 397)
|
(3 448)
|
2 855
|
1 249
|
(22 389)
|
(25 091)
|
(102 296)
|
(123 315)
|
(155 692)
|
(155 421)
|
49 712
|
53 990
|
138 245
|
142 785
|
32 613
|
19 209
|
(20 891)
|
(26 949)
|
(118 307)
|
(79 591)
|
(73 683)
|
(80 528)
|
(12 305)
|
(9 235)
|
(5 800)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
112
|
0
|
0
|
734
|
815
|
123
|
966
|
420
|
764
|
1 645
|
1 423
|
1 268
|
449
|
(444)
|
(579)
|
(500)
|
848
|
1 332
|
846
|
978
|
480
|
625
|
756
|
1 159
|
(481)
|
120
|
2 007
|
4 593
|
10 105
|
12 161
|
10 221
|
7 099
|
153
|
154
|
154
|
|
| Net Income (Common) |
22 737
N/A
|
26 481
+16%
|
33 212
+25%
|
34 000
+2%
|
29 364
-14%
|
28 353
-3%
|
10 876
-62%
|
7 043
-35%
|
6 293
-11%
|
8 484
+35%
|
7 169
-16%
|
7 065
-1%
|
8 108
+15%
|
1 635
-80%
|
(9 742)
N/A
|
(8 550)
+12%
|
(5 974)
+30%
|
(2 181)
+63%
|
3 304
N/A
|
805
-76%
|
(22 968)
N/A
|
(25 591)
-11%
|
(101 448)
-296%
|
(121 983)
-20%
|
(154 846)
-27%
|
(154 444)
+0%
|
50 192
N/A
|
54 615
+9%
|
139 000
+155%
|
143 943
+4%
|
32 133
-78%
|
19 329
-40%
|
(18 884)
N/A
|
(22 356)
-18%
|
(108 202)
-384%
|
(67 429)
+38%
|
(63 462)
+6%
|
(73 429)
-16%
|
(12 152)
+83%
|
(9 081)
+25%
|
(5 646)
+38%
|
|
| EPS (Diluted) |
483.76
N/A
|
735.58
+52%
|
1 006.42
+37%
|
944.44
-6%
|
815.66
-14%
|
488.84
-40%
|
277.87
-43%
|
121.43
-56%
|
108.5
-11%
|
146.27
+35%
|
124.28
-15%
|
121.81
-2%
|
139.79
+15%
|
28.18
-80%
|
-168.9
N/A
|
-147.41
+13%
|
-103
+30%
|
-37.6
+63%
|
57.29
N/A
|
13.95
-76%
|
-398.2
N/A
|
-443.67
-11%
|
-1 758.81
-296%
|
-2 114.82
-20%
|
-2 684.57
-27%
|
-2 677.6
+0%
|
870.18
N/A
|
946.86
+9%
|
2 409.86
+155%
|
2 495.55
+4%
|
557.09
-78%
|
335.11
-40%
|
-327.39
N/A
|
-387.58
-18%
|
-1 875.9
-384%
|
-1 169.03
+38%
|
-1 100.25
+6%
|
-1 273.03
-16%
|
-210.68
+83%
|
-157.44
+25%
|
-97.89
+38%
|
|
Switch to:
Switch to:
See Also
Discover More
