S
Sai Gon Mien Trung Beer JSC
VN:SMB
Sai Gon Mien Trung Beer JSC
VN:SMB
Price:
38 800
VND
1.04%
Market Closed
Market Cap:
₫1.2T
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
|
S
|
Sai Gon Mien Trung Beer JSC
VN:SMB
|
VN |
Income Statement
Earnings Waterfall
Sai Gon Mien Trung Beer JSC
Sai Gon Mien Trung Beer JSC
Income Statement
Sai Gon Mien Trung Beer JSC
Sai Gon Mien Trung Beer JSC
Currency: VND
| 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 |
3 583
|
4 367
|
4 092
|
4 448
|
4 534
|
4 419
|
0
|
4 207
|
2 549
|
1 971
|
2 349
|
2 236
|
2 422
|
0
|
0
|
0
|
|
| Revenue |
1 201 864
N/A
|
1 277 987
+6%
|
1 405 535
+10%
|
1 387 340
-1%
|
1 358 103
-2%
|
1 326 090
-2%
|
1 939 945
+46%
|
1 319 918
-32%
|
2 014 305
+53%
|
2 010 814
0%
|
1 427 455
-29%
|
1 446 431
+1%
|
1 415 305
-2%
|
1 411 820
0%
|
1 403 883
-1%
|
1 365 272
-3%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(875 888)
|
(922 935)
|
(1 006 108)
|
(1 014 112)
|
(1 004 020)
|
(993 082)
|
(1 450 116)
|
(978 469)
|
(1 493 149)
|
(1 478 277)
|
(1 038 871)
|
(1 042 320)
|
(1 011 492)
|
(1 002 162)
|
(974 535)
|
(935 221)
|
|
| Gross Profit |
325 976
N/A
|
355 052
+9%
|
399 427
+12%
|
373 228
-7%
|
354 083
-5%
|
333 008
-6%
|
489 829
+47%
|
341 449
-30%
|
521 156
+53%
|
532 537
+2%
|
388 584
-27%
|
404 111
+4%
|
403 813
0%
|
409 658
+1%
|
429 347
+5%
|
430 051
+0%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(124 630)
|
(127 952)
|
(141 938)
|
(153 946)
|
(160 299)
|
(162 962)
|
(242 515)
|
(165 342)
|
(254 671)
|
(255 164)
|
(184 148)
|
(194 937)
|
(191 334)
|
(206 885)
|
(212 607)
|
(223 518)
|
|
| Selling, General & Administrative |
(119 490)
|
(122 623)
|
(136 617)
|
(149 760)
|
(155 266)
|
(157 137)
|
(234 224)
|
(160 750)
|
(247 266)
|
(247 871)
|
(179 435)
|
(190 918)
|
(186 512)
|
(202 641)
|
(208 215)
|
(219 058)
|
|
| Depreciation & Amortization |
(5 139)
|
(5 328)
|
(5 321)
|
(4 199)
|
(5 033)
|
(5 801)
|
(8 262)
|
(4 591)
|
(7 420)
|
(7 288)
|
(4 713)
|
(4 018)
|
(4 822)
|
(4 985)
|
(5 133)
|
(4 460)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
12
|
0
|
(24)
|
(29)
|
0
|
14
|
(5)
|
0
|
0
|
0
|
741
|
741
|
0
|
|
| Operating Income |
201 346
N/A
|
227 100
+13%
|
257 490
+13%
|
219 282
-15%
|
193 784
-12%
|
170 046
-12%
|
247 314
+45%
|
176 107
-29%
|
266 485
+51%
|
277 373
+4%
|
204 436
-26%
|
209 174
+2%
|
212 479
+2%
|
202 773
-5%
|
216 741
+7%
|
206 533
-5%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
4 886
|
8 371
|
8 482
|
11 316
|
11 498
|
14 975
|
21 371
|
18 251
|
25 922
|
21 997
|
19 955
|
14 616
|
17 162
|
16 959
|
17 995
|
14 853
|
|
| Non-Reccuring Items |
173
|
202
|
202
|
0
|
5
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
173
|
173
|
0
|
0
|
0
|
0
|
0
|
14
|
15
|
177
|
259
|
565
|
0
|
0
|
0
|
|
| Total Other Income |
2 830
|
2 392
|
2 587
|
1 008
|
463
|
(335)
|
269
|
1 300
|
2 439
|
1 517
|
359
|
(230)
|
(44)
|
(194)
|
92
|
915
|
|
| Pre-Tax Income |
209 235
N/A
|
238 238
+14%
|
268 933
+13%
|
231 606
-14%
|
205 750
-11%
|
184 686
-10%
|
268 954
+46%
|
195 659
-27%
|
294 841
+51%
|
300 901
+2%
|
224 927
-25%
|
223 819
0%
|
230 162
+3%
|
219 539
-5%
|
234 828
+7%
|
222 301
-5%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(42 519)
|
(48 203)
|
(53 985)
|
(46 871)
|
(42 363)
|
(37 484)
|
(54 166)
|
(41 382)
|
(60 591)
|
(62 575)
|
(47 364)
|
(45 314)
|
(46 544)
|
(44 460)
|
(47 513)
|
(45 449)
|
|
| Income from Continuing Operations |
166 716
|
190 035
|
214 948
|
184 735
|
163 387
|
147 202
|
214 788
|
154 277
|
234 250
|
238 326
|
177 563
|
178 505
|
183 618
|
175 079
|
187 315
|
176 852
|
|
| Net Income (Common) |
142 530
N/A
|
165 849
+16%
|
190 762
+15%
|
157 964
-17%
|
136 616
-14%
|
108 386
-21%
|
163 927
+51%
|
130 187
-21%
|
198 115
+52%
|
206 206
+4%
|
157 488
-24%
|
154 415
-2%
|
151 498
-2%
|
139 086
-8%
|
151 322
+9%
|
176 852
+17%
|
|
| EPS (Diluted) |
4 773.9
N/A
|
5 558.53
+16%
|
6 392.45
+15%
|
5 293
-17%
|
11 029.15
+108%
|
3 631.41
-67%
|
6 150.34
+69%
|
4 362
-29%
|
6 636.36
+52%
|
6 910.43
+4%
|
5 275.5
-24%
|
5 173.61
-2%
|
5 073.29
-2%
|
4 660.65
-8%
|
5 069.24
+9%
|
5 925
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
