Watchlist Manager

Watchlist

Price: 10 300 VND 0.98% Market Closed

Market Cap: ₫738.1B

D	Danang Housing Investment Development JSC VN:NDN	VN

Income Statement

Currency: VND

	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	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	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	10	0	2 228	0	4 450	0	0	0	7 918	0	0	0	10 394	166	468	519	703	919	791	836	774	498	477	574	634	1 162	0	1 661	1 913	3 691	4 500	4 288	2 933	0	1 237	0	47	2 217	0	5 253	6 800	0	0	1 619	86	0	111	2 161	3 103	3 938	4 807	3 902	4 301	4 597	0	0	0
Revenue	95 794 N/A	111 289 +16%	117 212 +5%	140 868 +20%	110 227 -22%	139 698 +27%	149 342 +7%	137 822 -8%	154 620 +12%	132 330 -14%	135 801 +3%	158 137 +16%	176 735 +12%	235 077 +33%	297 482 +27%	318 141 +7%	306 166 -4%	242 135 -21%	205 912 -15%	179 154 -13%	186 426 +4%	281 812 +51%	262 925 -7%	250 912 -5%	238 122 -5%	228 189 -4%	258 320 +13%	302 350 +17%	264 344 -13%	171 375 -35%	108 545 -37%	51 065 -53%	39 764 -22%	41 620 +5%	44 988 +8%	229 594 +410%	703 059 +206%	859 797 +22%	911 403 +6%	891 273 -2%	614 107 -31%	509 429 -17%	459 746 -10%	276 205 -40%	74 726 -73%	3 424 -95%	218 506 +6 282%	314 729 +44%	369 791 +17%	435 757 +18%	235 039 -46%	147 216 -37%	114 738 -22%	55 617 -52%	46 079 -17%	42 365 -8%	27 882 -34%	26 564 -5%
Gross Profit
Cost of Revenue	(71 570)	(83 754)	(89 402)	(120 889)	(96 906)	(123 028)	(132 611)	(113 286)	(114 296)	(86 874)	(89 413)	(104 599)	(106 798)	(145 182)	(191 613)	(209 711)	(206 237)	(158 758)	(129 859)	(108 404)	(121 645)	(187 225)	(168 403)	(165 048)	(143 758)	(173 877)	(191 417)	(229 721)	(217 495)	(126 595)	(87 110)	(39 568)	(30 603)	(33 436)	(36 408)	(152 357)	(432 979)	(525 092)	(556 633)	(538 639)	(371 779)	(254 091)	(279 961)	(166 242)	(47 127)	(2 420)	(107 007)	(151 891)	(177 742)	(208 757)	(111 464)	(73 965)	(60 082)	(29 093)	(24 955)	(21 252)	(13 915)	(16 124)
Gross Profit	24 225 N/A	27 535 +14%	27 811 +1%	19 980 -28%	13 321 -33%	16 670 +25%	16 731 +0%	24 535 +47%	40 324 +64%	45 456 +13%	46 388 +2%	53 539 +15%	69 936 +31%	89 894 +29%	105 868 +18%	108 429 +2%	99 929 -8%	83 376 -17%	76 053 -9%	70 749 -7%	64 780 -8%	94 587 +46%	94 523 0%	85 866 -9%	94 366 +10%	54 312 -42%	66 904 +23%	72 630 +9%	46 850 -35%	44 780 -4%	21 435 -52%	11 497 -46%	9 161 -20%	8 184 -11%	8 580 +5%	77 237 +800%	270 080 +250%	334 704 +24%	354 770 +6%	352 634 -1%	242 328 -31%	255 338 +5%	179 785 -30%	109 964 -39%	27 599 -75%	1 004 -96%	111 499 +11 010%	162 838 +46%	192 049 +18%	227 000 +18%	123 576 -46%	73 251 -41%	54 657 -25%	26 524 -51%	21 124 -20%	21 113 0%	13 967 -34%	10 440 -25%
Operating Income
Operating Expenses	187	(3 452)	(160)	(967)	(1 365)	(6 434)	(2 324)	(3 507)	(5 769)	(8 052)	(7 365)	(7 477)	(8 427)	(8 254)	(10 685)	(9 030)	(8 500)	(6 316)	(3 580)	(5 308)	(3 441)	(5 209)	(6 240)	(6 168)	(5 996)	(6 415)	(6 850)	(5 752)	(6 684)	(5 738)	(5 380)	(6 376)	(5 635)	(6 668)	(6 269)	(11 331)	(27 866)	(32 480)	(34 225)	(35 327)	(24 948)	(21 183)	(13 388)	(11 814)	61 662	(10 335)	51 070	52 796	(17 096)	(19 096)	(13 210)	(11 191)	(9 775)	(15 571)	(15 939)	(15 371)	(14 889)	(10 211)
Selling, General & Administrative	(2 136)	(2 682)	(3 356)	(3 997)	(3 677)	(3 881)	(4 035)	(5 127)	(7 319)	(8 051)	(8 224)	(7 477)	(8 427)	(7 816)	(10 685)	(9 030)	(8 500)	(5 211)	(3 580)	(5 307)	(3 139)	(4 394)	(5 712)	(5 503)	(5 420)	(5 451)	(5 965)	(5 222)	(6 139)	(4 996)	(5 200)	(5 793)	(5 090)	(5 943)	(5 518)	(10 643)	(27 173)	(31 870)	(33 655)	(34 732)	(24 386)	(20 594)	(19 589)	(17 757)	(11 828)	(9 746)	(15 888)	(14 162)	(16 478)	(18 451)	(12 565)	(10 546)	(9 176)	(13 668)	(14 007)	(13 536)	(13 060)	(9 702)
Depreciation & Amortization	0	(438)	0	0	0	0	0	0	0	0	0	0	0	(438)	0	0	0	(1 104)	0	0	(301)	(814)	(597)	(735)	(633)	(964)	(884)	0	(763)	(742)	(399)	(584)	(544)	(725)	(752)	(689)	(693)	(610)	(570)	(595)	(561)	(589)	(589)	(589)	(589)	(589)	(589)	(589)	(619)	(645)	(645)	(645)	(615)	(589)	(618)	(522)	(516)	(509)
Other Operating Expenses	2 324	(333)	3 197	3 028	2 310	(2 553)	1 709	1 621	1 550	0	859	0	0	0	0	0	0	0	0	0	0	0	69	70	57	0	0	(530)	218	0	218	0	0	0	0	0	0	0	0	0	0	0	6 791	6 532	74 079	0	67 547	67 547	0	0	0	0	17	(1 314)	(1 314)	(1 314)	(1 314)	0
Operating Income	24 412 N/A	24 083 -1%	27 651 +15%	19 011 -31%	11 954 -37%	10 236 -14%	14 405 +41%	21 028 +46%	34 555 +64%	37 404 +8%	39 023 +4%	46 061 +18%	61 510 +34%	81 641 +33%	95 184 +17%	99 400 +4%	91 429 -8%	77 061 -16%	72 473 -6%	65 441 -10%	61 339 -6%	89 378 +46%	88 282 -1%	79 696 -10%	88 369 +11%	47 897 -46%	60 053 +25%	66 878 +11%	40 165 -40%	39 042 -3%	16 054 -59%	5 121 -68%	3 527 -31%	1 516 -57%	2 311 +52%	65 905 +2 752%	242 214 +268%	302 224 +25%	320 545 +6%	317 307 -1%	217 380 -31%	234 155 +8%	166 398 -29%	98 150 -41%	89 260 -9%	(9 332) N/A	162 569 N/A	215 634 +33%	174 953 -19%	207 904 +19%	110 366 -47%	62 060 -44%	44 882 -28%	10 953 -76%	5 185 -53%	5 742 +11%	(923) N/A	228 N/A
Pre-Tax Income
Interest Income Expense	(3 460)	(818)	(4 370)	(3 818)	(3 686)	(2 661)	(7 782)	(8 128)	(9 904)	(9 464)	(10 087)	(10 733)	(9 038)	(11 053)	(11 846)	(7 692)	(11 457)	(9 061)	(15 123)	(17 142)	(16 970)	(26 865)	(14 978)	(3 635)	1 944	50 387	55 518	55 057	95 894	70 890	82 470	102 156	78 125	83 391	66 979	66 648	86 606	98 953	143 158	155 626	141 996	136 886	115 375	(45 319)	(166 106)	(125 840)	(200 176)	(58 058)	44 159	52 253	56 466	43 554	31 697	36 531	53 813	73 080	161 195	187 561
Non-Reccuring Items	0	30	0	0	0	0	0	0	0	(26)	0	0	0	(1 287)	0	0	0	(72)	0	0	0	(362)	0	(12)	0	0	(12)	0	0	0	0	0	0	0	220	420	2 175	2 654	2 814	3 111	1 460	(627)	0	(353)	(457)	(1 574)	(1 574)	(1 460)	(1 477)	0	(0)	0	0	0	0	0	0	(563)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	18	0	0	0	0	0	0	0	10 474	0	0	0	0	0	0	0	0	0	0	177	359	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	13 439	13 415	13 444	7 686	6	1 842	1 897	1 999	2 047	111	3	(1 148)	(1 316)	(2)	(873)	203	10 051	(173)	10 115	10 084	111	119	(233)	(265)	(30)	648	657	900	1 208	(2 327)	(2 836)	(2 249)	(1 171)	1 472	1 714	921	(956)	(682)	(375)	(223)	114	(343)	464	407	392	(6 216)	(6 119)	(6 217)	(6 189)	(403)	(437)	(2 300)	(2 328)	(5 507)	(5 581)	(3 716)	(3 739)	(120)
Pre-Tax Income	34 390 N/A	36 710 +7%	36 725 +0%	22 880 -38%	8 275 -64%	9 418 +14%	8 521 -10%	14 900 +75%	26 699 +79%	28 043 +5%	28 938 +3%	34 179 +18%	51 155 +50%	69 299 +35%	82 465 +19%	91 911 +11%	90 023 -2%	78 228 -13%	67 464 -14%	58 383 -13%	44 480 -24%	62 271 +40%	73 072 +17%	75 785 +4%	90 283 +19%	98 932 +10%	116 216 +17%	122 834 +6%	137 444 +12%	107 963 -21%	95 689 -11%	105 028 +10%	80 480 -23%	86 379 +7%	71 224 -18%	133 894 +88%	330 039 +146%	403 149 +22%	466 142 +16%	475 821 +2%	360 951 -24%	370 071 +3%	282 236 -24%	52 885 -81%	(76 910) N/A	(142 962) -86%	(45 299) +68%	149 898 N/A	211 446 +41%	259 753 +23%	166 395 -36%	103 315 -38%	74 252 -28%	41 976 -43%	53 417 +27%	75 106 +41%	156 534 +108%	187 107 +20%
Net Income
Tax Provision	(8 131)	(7 710)	(7 793)	(4 318)	(947)	(2 192)	(1 972)	(3 835)	(7 301)	(8 872)	(9 064)	(10 448)	(13 459)	(18 240)	(21 622)	(22 787)	(23 109)	(19 441)	(18 034)	(16 013)	(12 513)	(18 103)	(18 781)	(16 966)	(17 263)	(10 268)	(11 626)	(13 819)	(18 978)	(19 369)	(19 094)	(21 879)	(16 439)	(17 129)	(14 074)	(27 205)	(65 692)	(81 778)	(93 282)	(94 216)	(71 621)	(73 274)	(55 119)	(29 292)	(9 654)	1	(14 939)	(30 215)	(35 416)	(41 607)	(21 938)	(12 897)	(9 370)	(5 800)	(4 807)	(4 354)	(16 985)	(18 465)
Income from Continuing Operations	26 262	29 000	28 934	18 564	7 329	7 226	6 550	11 065	19 398	19 171	19 873	23 730	37 694	51 059	60 840	69 121	66 912	58 787	49 430	42 370	31 967	44 168	54 290	58 818	73 019	88 664	104 591	109 016	118 467	88 594	76 595	83 149	64 041	69 250	57 149	106 689	264 347	321 370	372 860	381 605	289 330	296 797	227 118	23 594	(86 564)	(142 961)	(60 238)	119 684	176 030	218 146	144 457	90 418	64 881	36 176	48 610	70 752	139 548	168 642
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	4	18	26	(41)	(10)	(32)	(64)	(11)	(13)	(57)	(116)	(379)	(520)	(653)	(723)	(1 125)	(1 038)	(750)	(1 051)	(570)	(559)	(928)	(1 071)	(804)	(806)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(38)	38	333
Net Income (Common)	26 262 N/A	29 000 +10%	28 934 0%	18 564 -36%	7 329 -61%	7 226 -1%	6 550 -9%	11 065 +69%	19 398 +75%	19 171 -1%	19 877 +4%	23 748 +19%	37 721 +59%	51 017 +35%	60 831 +19%	69 090 +14%	66 848 -3%	52 403 -22%	43 045 -18%	35 300 -18%	24 838 -30%	39 627 +60%	49 607 +25%	50 481 +2%	64 612 +28%	75 822 +17%	90 392 +19%	99 267 +10%	108 417 +9%	79 221 -27%	67 234 -15%	73 419 +9%	54 168 -26%	68 446 +26%	56 344 -18%	106 148 +88%	264 405 +149%	321 370 +22%	372 817 +16%	381 563 +2%	289 288 -24%	296 797 +3%	227 118 -23%	23 594 -90%	(86 564) N/A	(142 961) -65%	(60 238) +58%	119 684 N/A	176 030 +47%	218 146 +24%	144 457 -34%	90 418 -37%	64 881 -28%	36 026 -44%	48 460 +35%	70 563 +46%	139 436 +98%	168 975 +21%
EPS (Diluted)	1 250.57 N/A	1 450 +16%	1 377.8 -5%	1 160.25 -16%	385.73 -67%	401.44 +4%	311.9 -22%	502.95 +61%	923.71 +84%	912.9 -1%	1 046.15 +15%	2 374.8 +127%	2 694.35 +13%	2 685.1 0%	2 097.62 -22%	1 233.75 -41%	1 485.51 +20%	1 279.23 -14%	896.77 -30%	860.97 -4%	551.95 -36%	569.11 +3%	1 033.47 +82%	1 402.25 +36%	1 404.6 +0%	1 203.63 -14%	1 883.16 +56%	2 068.06 +10%	2 258.68 +9%	1 105.53 -51%	1 513.16 +37%	1 098.07 -27%	869.29 -21%	955.17 +10%	786.27 -18%	1 481.32 +88%	3 689.82 +149%	5 076.02 +38%	5 202.74 +2%	5 324.79 +2%	4 037.07 -24%	4 141.86 +3%	3 169.47 -23%	329.25 -90%	-1 208.02 N/A	-1 995.04 -65%	-840.64 +58%	1 670.21 N/A	2 456.54 +47%	3 044.27 +24%	2 015.93 -34%	1 261.8 -37%	920.02 -27%	502.75 -45%	676.26 +35%	984.72 +46%	1 945.85 +98%	2 358.08 +21%

Income Statement Balance Sheet Cash Flow Statement

Danang Housing Investment Development JSC
VN:NDN

Income Statement

Earnings Waterfall
Danang Housing Investment Development JSC

Income Statement
Danang Housing Investment Development JSC

See Also

Company

Help

Tools

Stocks

Danang Housing Investment Development JSC VN:NDN

Income Statement

Earnings Waterfall Danang Housing Investment Development JSC

Income Statement Danang Housing Investment Development JSC

See Also

Company

Help

Tools

Stocks

Danang Housing Investment Development JSC
VN:NDN

Earnings Waterfall
Danang Housing Investment Development JSC

Income Statement
Danang Housing Investment Development JSC