M

MB Securities JSC
VN:MBS

Watchlist Manager
MB Securities JSC
VN:MBS
Watchlist
Price: 29 000 VND Market Closed
Market Cap: 16.6T VND
Have any thoughts about
MB Securities JSC?
Write Note

Income Statement

Earnings Waterfall
MB Securities JSC

Revenue
2.9T VND
Cost of Revenue
-569.3B VND
Gross Profit
2.3T VND
Operating Expenses
-240.8B VND
Operating Income
2.1T VND
Other Expenses
-1.4T VND
Net Income
698.5B VND

Income Statement
MB Securities JSC

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Revenue
186 755
N/A
336 339
+80%
511 599
+52%
566 841
+11%
648 866
+14%
697 303
+7%
837 729
+20%
988 684
+18%
1 100 107
+11%
1 120 344
+2%
1 041 606
-7%
929 607
-11%
884 242
-5%
894 918
+1%
943 768
+5%
973 852
+3%
1 012 717
+4%
1 034 419
+2%
1 115 550
+8%
1 292 713
+16%
1 649 644
+28%
1 914 012
+16%
2 217 763
+16%
2 426 351
+9%
2 296 090
-5%
2 211 150
-4%
1 958 364
-11%
1 684 786
-14%
1 908 785
+13%
2 017 854
+6%
1 815 959
-10%
2 489 572
+37%
2 636 016
+6%
2 902 422
+10%
Gross Profit
Cost of Revenue
(78 801)
(131 345)
(183 763)
(205 829)
(236 820)
(248 943)
(295 153)
(365 249)
(400 211)
(423 574)
(417 235)
(436 971)
(408 433)
(404 021)
(373 051)
(344 147)
(368 727)
(383 619)
(418 470)
(479 622)
(544 899)
(645 861)
(759 155)
(819 048)
(818 202)
(765 748)
(633 253)
(556 810)
(609 501)
(626 744)
(534 191)
(681 954)
(605 791)
(569 282)
Gross Profit
107 955
N/A
204 995
+90%
327 835
+60%
361 012
+10%
412 046
+14%
448 359
+9%
542 576
+21%
623 434
+15%
699 895
+12%
696 770
0%
624 370
-10%
492 636
-21%
475 809
-3%
490 897
+3%
570 717
+16%
629 705
+10%
643 990
+2%
650 800
+1%
697 080
+7%
813 091
+17%
1 104 745
+36%
1 268 151
+15%
1 458 608
+15%
1 607 303
+10%
1 477 888
-8%
1 445 402
-2%
1 325 111
-8%
1 127 976
-15%
1 299 284
+15%
1 391 110
+7%
1 281 768
-8%
1 807 619
+41%
2 030 225
+12%
2 333 140
+15%
Operating Income
Operating Expenses
(31 187)
(89 395)
(132 080)
(125 410)
(202 006)
(208 315)
(336 226)
(278 786)
(219 994)
(175 583)
(90 915)
(62 035)
(68 063)
(72 460)
(91 507)
(124 971)
(105 770)
(100 246)
(79 299)
(92 775)
(143 321)
(176 314)
(251 766)
(258 896)
(236 661)
(216 282)
(194 340)
(144 375)
(146 207)
(169 810)
(165 607)
(224 360)
(228 018)
(240 812)
Selling, General & Administrative
(27 163)
(36 321)
(57 072)
(61 588)
(68 805)
(78 208)
(99 989)
(96 987)
(109 141)
(112 130)
(108 078)
(112 046)
(111 877)
(114 551)
(97 925)
(120 660)
(127 065)
(120 841)
(106 437)
(120 273)
(145 041)
(177 460)
(244 704)
(251 256)
(224 014)
(198 639)
(167 309)
(115 285)
(108 087)
(130 921)
(135 559)
(192 032)
(205 783)
(223 142)
Depreciation & Amortization
0
(1 498)
(3 033)
(2 148)
0
(1 989)
(2 442)
(1 744)
(2 184)
(1 990)
(1 779)
(1 906)
(1 906)
(1 840)
(1 821)
(2 941)
(2 852)
(2 824)
(1 530)
(1 569)
(2 458)
(3 306)
(5 767)
(10 658)
(15 091)
(19 735)
(24 894)
(26 601)
(35 110)
(37 302)
(30 109)
(32 766)
(23 768)
(18 258)
Other Operating Expenses
(4 024)
(51 574)
(71 975)
(61 674)
(133 201)
(128 116)
(233 795)
(180 056)
(108 669)
(61 464)
18 943
51 916
45 719
43 931
8 238
(1 370)
24 147
23 420
28 668
29 068
4 177
4 452
(1 295)
3 019
2 444
2 091
(2 137)
(2 489)
(3 010)
(1 587)
62
438
1 532
588
Operating Income
76 768
N/A
115 599
+51%
195 755
+69%
235 603
+20%
210 040
-11%
240 046
+14%
206 350
-14%
344 648
+67%
479 901
+39%
521 185
+9%
533 456
+2%
430 599
-19%
407 745
-5%
418 437
+3%
479 210
+15%
504 733
+5%
538 219
+7%
550 554
+2%
617 781
+12%
720 316
+17%
961 423
+33%
1 091 837
+14%
1 206 843
+11%
1 348 407
+12%
1 241 226
-8%
1 229 120
-1%
1 130 771
-8%
983 601
-13%
1 153 077
+17%
1 221 300
+6%
1 116 161
-9%
1 583 259
+42%
1 802 206
+14%
2 092 328
+16%
Pre-Tax Income
Interest Income Expense
(65 633)
(99 509)
(179 397)
(222 678)
(195 389)
(224 322)
(188 259)
(267 373)
(337 955)
(321 289)
(338 788)
(229 756)
(189 117)
(207 928)
(198 935)
(264 773)
(281 462)
(270 233)
(284 912)
(295 389)
(475 065)
(475 289)
(494 280)
(504 287)
(416 686)
(465 206)
(482 117)
(434 846)
(442 315)
(452 365)
(405 125)
(643 306)
(898 628)
(1 173 159)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38
158
0
0
0
4 498
0
0
0
1
0
0
0
363
0
0
0
Total Other Income
0
461
460
460
4 016
3 920
6 077
9 602
7 369
7 012
8 064
4 593
4 802
5 343
8 303
8 616
7 619
7 077
3 078
3 200
5 140
25 714
19 214
19 438
24 768
7 059
11 914
11 641
5 843
3 888
4 748
5 813
5 977
5 795
Pre-Tax Income
11 135
N/A
16 552
+49%
16 818
+2%
13 385
-20%
18 667
+39%
19 643
+5%
24 168
+23%
86 877
+259%
149 316
+72%
206 910
+39%
202 732
-2%
205 439
+1%
223 431
+9%
215 852
-3%
288 578
+34%
248 576
-14%
264 377
+6%
287 436
+9%
336 105
+17%
428 126
+27%
491 498
+15%
642 262
+31%
736 275
+15%
863 559
+17%
849 309
-2%
770 973
-9%
660 569
-14%
560 397
-15%
716 605
+28%
772 823
+8%
716 147
-7%
945 766
+32%
909 556
-4%
924 964
+2%
Net Income
Tax Provision
0
(164)
(164)
(164)
(369)
(205)
(205)
153
(12 266)
(25 154)
(25 379)
(40 696)
(46 333)
(44 347)
(58 776)
(50 514)
(52 909)
(57 847)
(67 400)
(85 865)
(98 016)
(128 626)
(149 465)
(176 547)
(173 966)
(158 223)
(146 363)
(125 135)
(156 933)
(168 028)
(132 130)
(179 179)
(171 069)
(173 857)
Income from Continuing Operations
11 135
16 387
16 654
13 220
18 296
19 437
23 963
87 029
137 050
181 756
177 352
164 743
177 098
171 505
229 802
198 062
211 468
229 589
268 705
342 260
393 482
513 636
586 811
687 012
675 344
612 750
514 206
435 262
559 672
604 796
584 016
766 587
738 487
751 107
Net Income (Common)
11 135
N/A
16 387
+47%
16 654
+2%
13 220
-21%
18 296
+38%
19 437
+6%
38 265
+97%
101 331
+165%
151 352
+49%
196 058
+30%
182 869
-7%
170 259
-7%
182 615
+7%
177 021
-3%
229 802
+30%
198 062
-14%
211 468
+7%
229 589
+9%
268 705
+17%
342 260
+27%
293 507
-14%
413 661
+41%
586 811
+42%
687 012
+17%
675 344
-2%
612 750
-9%
514 206
-16%
435 262
-15%
559 672
+29%
604 796
+8%
548 975
-9%
731 546
+33%
685 926
-6%
698 545
+2%
EPS (Diluted)
91.27
N/A
134.31
+47%
68.05
-49%
108.36
+59%
151.2
+40%
159.31
+5%
156.79
-2%
830.58
+430%
1 240.59
+49%
1 607.03
+30%
747.25
-54%
1 234.21
+65%
1 323.77
+7%
1 283.23
-3%
939.06
-27%
885.67
-6%
1 272.44
+44%
1 177.91
-7%
848.21
-28%
1 530.47
+80%
736.12
-52%
1 198.63
+63%
1 278.77
+7%
1 990.7
+56%
1 915.82
-4%
1 379.79
-28%
1 082.16
-22%
1 055.84
-2%
1 278.84
+21%
1 381.94
+8%
1 087.93
-21%
1 450.21
+33%
1 359.76
-6%
1 596.16
+17%

See Also

Discover More