Watchlist Manager

Watchlist

Price: 16 000 VND 7.38% Market Closed

Market Cap: ₫192B

C	Construction JSC N0 1 VN:VC1	VN
	Kedoya Adyaraya Tbk PT IDX:RSGK	ID
	Sanofi SA LSE:0A2V	FR
S	Sunlight Technology Holdings Ltd HKEX:1950	CN

Income Statement

Currency: VND

	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	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	4 168	9 053	13 397	15 287	19 804	19 980	21 197	19 872	15 243	13 860	11 308	12 876	15 039	14 755	13 314	11 596	8 344	6 957	5 645	3 860	2 184	1 080	472	0	56	65	348	1 187	3 042	4 643	6 904	8 794	10 856	11 850	11 846	11 442	10 513	10 731	11 146	11 359	11 639	12 050	12 938	13 842	13 342	11 573	11 107	10 077	12 400	14 290	13 950	13 739	12 094	10 933	10 533	11 064	9 397	9 926	9 618	9 515	10 237	10 072	0	0	0
Revenue	424 469 N/A	445 957 +5%	440 927 -1%	381 512 -13%	590 740 +55%	574 189 -3%	566 924 -1%	573 213 +1%	630 186 +10%	623 880 -1%	643 932 +3%	667 258 +4%	502 876 -25%	503 664 +0%	506 598 +1%	531 276 +5%	515 094 -3%	524 252 +2%	486 092 -7%	492 113 +1%	456 529 -7%	427 327 -6%	428 019 +0%	357 019 -17%	367 520 +3%	363 302 -1%	392 259 +8%	369 640 -6%	555 272 +50%	569 769 +3%	616 607 +8%	658 627 +7%	623 227 -5%	605 572 -3%	667 750 +10%	622 065 -7%	501 708 -19%	869 508 +73%	865 002 -1%	897 619 +4%	652 985 -27%	655 999 +0%	546 591 -17%	573 010 +5%	388 951 -32%	304 837 -22%	236 845 -22%	242 381 +2%	307 822 +27%	329 417 +7%	419 895 +27%	393 366 -6%	429 289 +9%	391 616 -9%	319 792 -18%	268 023 -16%	222 688 -17%	276 257 +24%	337 982 +22%	393 795 +17%	508 497 +29%	523 950 +3%	602 598 +15%	578 143 -4%	557 051 -4%
Gross Profit
Cost of Revenue	(388 959)	(408 435)	(392 943)	(322 366)	(481 192)	(458 378)	(454 827)	(468 920)	(529 035)	(521 623)	(536 319)	(558 973)	(429 120)	(435 393)	(444 243)	(464 645)	(455 487)	(462 962)	(431 775)	(449 228)	(420 209)	(397 050)	(395 952)	(326 498)	(342 547)	(338 583)	(364 824)	(341 542)	(514 582)	(527 431)	(568 574)	(612 351)	(560 231)	(546 695)	(609 510)	(564 051)	(461 133)	(800 753)	(800 791)	(832 668)	(621 042)	(628 422)	(520 928)	(547 785)	(381 071)	(300 474)	(236 239)	(240 837)	(289 978)	(308 657)	(399 200)	(373 681)	(404 631)	(368 422)	(298 493)	(248 206)	(205 969)	(256 422)	(316 043)	(367 409)	(477 648)	(492 153)	(567 718)	(545 476)	(515 836)
Gross Profit	35 511 N/A	37 521 +6%	47 984 +28%	59 146 +23%	109 548 +85%	115 811 +6%	112 097 -3%	104 293 -7%	101 151 -3%	102 257 +1%	107 613 +5%	108 284 +1%	73 757 -32%	68 270 -7%	62 354 -9%	66 631 +7%	59 607 -11%	61 290 +3%	54 318 -11%	42 887 -21%	36 319 -15%	30 280 -17%	32 069 +6%	30 522 -5%	24 972 -18%	24 719 -1%	27 435 +11%	28 098 +2%	40 689 +45%	42 338 +4%	48 033 +13%	46 276 -4%	62 996 +36%	58 877 -7%	58 241 -1%	58 014 0%	40 575 -30%	68 755 +69%	64 210 -7%	64 952 +1%	31 943 -51%	27 577 -14%	25 663 -7%	25 225 -2%	7 880 -69%	4 363 -45%	606 -86%	1 544 +155%	17 844 +1 056%	20 761 +16%	20 695 0%	19 685 -5%	24 658 +25%	23 195 -6%	21 299 -8%	19 817 -7%	16 718 -16%	19 836 +19%	21 939 +11%	26 387 +20%	30 850 +17%	31 797 +3%	34 880 +10%	32 667 -6%	41 214 +26%
Operating Income
Operating Expenses	(10 829)	3 385	(2 429)	(1 441)	(17 124)	(16 422)	(16 069)	(16 180)	(20 699)	(19 923)	(24 800)	(25 703)	(37 864)	(37 917)	(36 505)	(41 378)	(25 690)	(29 116)	(26 624)	(21 376)	(25 921)	(23 312)	(25 403)	(25 358)	(13 971)	(13 856)	(14 717)	(15 712)	(25 832)	(22 676)	(22 710)	(22 492)	(41 251)	(44 380)	(43 867)	(42 695)	(21 028)	(36 491)	(58 493)	(59 715)	(30 437)	(28 585)	(25 903)	(25 076)	(49 883)	(47 171)	(46 225)	(46 014)	(2 792)	(4 724)	1 594	2 093	(12 227)	(9 567)	(13 597)	(11 919)	(1 338)	(3 105)	(3 457)	(6 153)	(12 368)	(13 528)	(18 013)	(17 033)	(23 612)
Selling, General & Administrative	(10 829)	(11 030)	(12 844)	(11 856)	(17 124)	(16 748)	(16 394)	(16 208)	(20 354)	(19 300)	(24 500)	(25 702)	(37 865)	(37 917)	(36 506)	(41 377)	(25 691)	(29 116)	(26 625)	(21 377)	(25 920)	(23 312)	(25 402)	(25 361)	(13 203)	(13 858)	(14 799)	(15 794)	(25 199)	(22 674)	(22 708)	(22 490)	(40 405)	(44 478)	(43 510)	(42 239)	(20 118)	(35 125)	(34 903)	(36 124)	(29 526)	(28 585)	(25 903)	(24 959)	(49 269)	(46 820)	(45 817)	(45 683)	(2 323)	(8 543)	(5 372)	(4 801)	(11 781)	(12 322)	(13 150)	(10 947)	(891)	(2 659)	(668)	(3 476)	(11 884)	(13 365)	(17 685)	(16 541)	(22 956)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(769)	0	0	0	(633)	0	0	0	(846)	0	0	0	(911)	0	0	0	(911)	0	0	(117)	(614)	(350)	(408)	(330)	(470)	(420)	(519)	(591)	(446)	(490)	(446)	(446)	(446)	(446)	0	0	(485)	(164)	(328)	(492)	(656)
Other Operating Expenses	0	14 415	10 414	10 415	0	325	324	27	(346)	(623)	(300)	(1)	0	0	0	0	0	0	0	0	0	0	0	3	0	0	82	82	0	0	0	0	0	98	(357)	(456)	0	(1 366)	(23 590)	(23 590)	0	0	0	0	0	0	0	0	0	4 240	7 484	7 484	0	3 245	0	(526)	0	0	(2 788)	(2 676)	0	0	0	0	0
Operating Income	24 681 N/A	40 907 +66%	45 555 +11%	57 705 +27%	92 425 +60%	99 388 +8%	96 027 -3%	88 112 -8%	80 452 -9%	82 334 +2%	82 813 +1%	82 582 0%	35 892 -57%	30 354 -15%	25 851 -15%	25 253 -2%	33 917 +34%	32 173 -5%	27 691 -14%	21 509 -22%	10 399 -52%	6 966 -33%	6 666 -4%	5 164 -23%	11 001 +113%	10 863 -1%	12 717 +17%	12 385 -3%	14 857 +20%	19 663 +32%	25 324 +29%	23 785 -6%	21 745 -9%	14 497 -33%	14 374 -1%	15 319 +7%	19 546 +28%	32 264 +65%	5 716 -82%	5 237 -8%	1 506 -71%	(1 008) N/A	(240) +76%	149 N/A	(42 003) N/A	(42 808) -2%	(45 618) -7%	(44 469) +3%	15 052 N/A	16 037 +7%	22 289 +39%	21 778 -2%	12 431 -43%	13 627 +10%	7 702 -43%	7 898 +3%	15 381 +95%	16 730 +9%	18 482 +10%	20 234 +9%	18 482 -9%	18 269 -1%	16 866 -8%	15 633 -7%	17 602 +13%
Pre-Tax Income
Interest Income Expense	17 256	5 103	774	(5 929)	(15 610)	(22 166)	(18 149)	(16 158)	(7 990)	(8 130)	(9 066)	(11 824)	3 430	3 552	2 947	4 667	(7 716)	(6 616)	(2 375)	(547)	2 473	3 849	2 762	3 445	3 493	3 559	2 680	1 694	(1 717)	(3 513)	(5 286)	(6 321)	(9 528)	(5 093)	(5 528)	(5 657)	(2 010)	(7 132)	(6 520)	(5 998)	(3 685)	(3 273)	(3 493)	(2 909)	(11 516)	(9 962)	(9 324)	(9 405)	(5 928)	(7 538)	(11 589)	(13 345)	(11 946)	(12 973)	(10 391)	(10 836)	(9 105)	(9 562)	(9 224)	(9 051)	(9 747)	(9 658)	(9 761)	(8 791)	(7 158)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	(5)	0	84	0	0	0	0	0	100	0	0	0	0	(22 680)	(22 680)	0	0	0	0	0	0	0	(672)	(839)	(1 089)	(1 295)	(789)	(790)	(833)	(839)	(820)	(820)	0	(1 569)	(2 620)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	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	140	2 780	0	0	2 177	2 477	0	0	1 818	3 267	0	2 023	1 001	3 819	3 819	6 643	0	67 583	0	0	0	0	0	0	1 482	1 474	0	0	0	118	0	0	0	439	0	0	0	0
Total Other Income	(1 265)	(1 271)	(1 286)	(1 287)	604	608	343	1 217	2 728	2 888	2 581	1 903	883	683	(737)	(394)	(783)	(175)	1 199	749	1 483	909	1 643	1 555	784	784	1 044	1 044	201	6 162	784	945	7 602	6 713	11 827	9 336	22 373	29 878	30 496	31 511	5 590	3 785	282	4 762	(1 438)	66 232	64 870	65 309	1 327	1 327	13	1 506	4 334	5 686	6 007	2 948	71	1 123	(546)	(654)	(3 009)	(2 275)	(950)	(1 009)	(1 144)
Pre-Tax Income	40 672 N/A	44 739 +10%	45 042 +1%	50 488 +12%	77 418 +53%	77 829 +1%	78 221 +1%	73 170 -6%	75 189 +3%	77 090 +3%	76 328 -1%	72 661 -5%	40 205 -45%	34 589 -14%	28 059 -19%	29 525 +5%	25 417 -14%	25 383 0%	26 516 +4%	21 712 -18%	14 355 -34%	11 719 -18%	11 071 -6%	10 159 -8%	15 278 +50%	15 290 +0%	16 441 +8%	15 263 -7%	16 120 +6%	22 312 +38%	20 822 -7%	20 685 -1%	22 296 +8%	16 117 -28%	20 673 +28%	20 816 +1%	20 496 -2%	32 331 +58%	31 715 -2%	31 751 +0%	7 230 -77%	3 323 -54%	3 191 -4%	2 003 -37%	12 626 +530%	12 790 +1%	9 088 -29%	10 346 +14%	9 156 -12%	9 037 -1%	9 923 +10%	10 588 +7%	5 454 -48%	5 520 +1%	2 498 -55%	9 -100%	4 896 +53 379%	5 672 +16%	8 712 +54%	10 529 +21%	6 164 -41%	6 336 +3%	6 156 -3%	5 833 -5%	9 300 +59%
Net Income
Tax Provision	(10 355)	(11 372)	(10 805)	(12 166)	(18 607)	(18 710)	(18 755)	(17 367)	(17 382)	(17 720)	(17 939)	(17 148)	(10 146)	(8 888)	(7 608)	(7 905)	(6 291)	(6 140)	(6 193)	(4 556)	(2 621)	(2 256)	(2 223)	(2 415)	(3 333)	(3 301)	(3 538)	(3 246)	(3 277)	(6 197)	(6 850)	(6 836)	(7 120)	(4 215)	(4 189)	(4 221)	(4 689)	(7 120)	(7 016)	(7 104)	(1 718)	(966)	(1 015)	(779)	(2 978)	(3 116)	(2 333)	(2 567)	(2 222)	(2 097)	(2 274)	(2 426)	(2 954)	(1 449)	(844)	(311)	(2 276)	(2 452)	(3 525)	(4 121)	(2 576)	(2 791)	(2 416)	(2 202)	(3 238)
Income from Continuing Operations	30 317	33 367	34 237	38 321	58 811	59 120	59 468	55 805	57 808	59 371	58 390	55 515	30 059	25 703	20 452	21 620	19 126	19 244	20 324	17 157	11 734	9 463	8 848	7 744	11 945	11 990	12 904	12 018	12 843	16 115	13 972	13 849	15 176	11 902	16 484	16 595	15 807	25 211	24 699	24 647	5 513	2 357	2 176	1 223	9 648	9 674	6 756	7 778	6 933	6 940	7 648	8 162	2 500	4 071	1 654	(302)	2 621	3 220	5 187	6 408	3 588	3 544	3 740	3 631	6 063
Net Income (Common)	30 317 N/A	33 367 +10%	34 237 +3%	38 321 +12%	58 811 +53%	59 120 +1%	59 468 +1%	55 805 -6%	57 808 +4%	59 371 +3%	58 390 -2%	55 515 -5%	30 059 -46%	25 703 -14%	20 452 -20%	21 620 +6%	19 126 -12%	19 244 +1%	20 324 +6%	17 157 -16%	11 734 -32%	9 463 -19%	8 848 -6%	7 744 -12%	11 945 +54%	11 990 +0%	12 904 +8%	12 018 -7%	12 843 +7%	16 115 +25%	13 170 -18%	13 047 -1%	15 176 +16%	11 100 -27%	16 286 +47%	16 397 +1%	13 355 -19%	22 561 +69%	22 247 -1%	22 195 0%	5 513 -75%	2 357 -57%	2 176 -8%	1 223 -44%	9 648 +689%	9 674 +0%	6 756 -30%	7 778 +15%	6 933 -11%	6 940 +0%	7 648 +10%	8 162 +7%	2 500 -69%	4 071 +63%	1 654 -59%	(302) N/A	2 621 N/A	3 220 +23%	5 187 +61%	6 408 +24%	3 588 -44%	3 544 -1%	3 740 +6%	3 631 -3%	6 063 +67%
EPS (Diluted)	2 526.41 N/A	2 780.58 +10%	2 853.08 +3%	3 193.41 +12%	4 900.91 +53%	4 926.66 +1%	4 955.66 +1%	4 650.41 -6%	4 817.33 +4%	4 947.58 +3%	4 865.83 -2%	4 626.25 -5%	2 504.91 -46%	2 141.91 -14%	1 704.33 -20%	1 801.66 +6%	1 593.83 -12%	1 603.66 +1%	1 693.66 +6%	1 429.75 -16%	977.83 -32%	788.58 -19%	737.33 -6%	645.33 -12%	1 022.44 +58%	999.16 -2%	1 075.33 +8%	1 001.5 -7%	1 099.38 +10%	1 342.91 +22%	1 097.5 -18%	1 087.25 -1%	1 276.69 +17%	925 -28%	1 357.16 +47%	1 366.41 +1%	1 112.91 -19%	1 880.09 +69%	1 853.9 -1%	1 849.55 0%	459.4 -75%	196.44 -57%	181.33 -8%	101.94 -44%	803.97 +689%	806.2 +0%	562.97 -30%	648.2 +15%	577.79 -11%	578.32 +0%	637.36 +10%	680.18 +7%	208.33 -69%	339.28 +63%	137.85 -59%	-25.16 N/A	218.38 N/A	268.31 +23%	432.28 +61%	534 +24%	298.99 -44%	294.55 -1%	311.62 +6%	302.55 -3%	505.21 +67%

Income Statement Balance Sheet Cash Flow Statement

Construction JSC N0 1
VN:VC1

Income Statement

Earnings Waterfall
Construction JSC N0 1

Income Statement
Construction JSC N0 1

See Also

Company

Help

Tools

Stocks

Construction JSC N0 1 VN:VC1

Income Statement

Earnings Waterfall Construction JSC N0 1

Income Statement Construction JSC N0 1

See Also

Company

Help

Tools

Stocks

Construction JSC N0 1
VN:VC1

Earnings Waterfall
Construction JSC N0 1

Income Statement
Construction JSC N0 1