P
PAN Group JSC
VN:PAN
PAN Group JSC
VN:PAN
Price:
22 700
VND
1.11%
Market Closed
Market Cap:
4.7T
VND
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
PAN Alert
PAN Group JSC
22700
+250 (+1.11%)
| 52 Week Range |
18 459.7308
25 400
|
| Price Target |
|
We'll email you a reminder when the closing price reaches VND.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
PAN Group JSC
Income Statement
Earnings Waterfall
PAN Group JSC
PAN Group JSC
|
Revenue
|
16.1T
VND
|
|
Cost of Revenue
|
-12.8T
VND
|
|
Gross Profit
|
3.3T
VND
|
|
Operating Expenses
|
-2.4T
VND
|
|
Operating Income
|
875.3B
VND
|
|
Other Expenses
|
-314.7B
VND
|
|
Net Income
|
560.6B
VND
|
Income Statement
PAN Group JSC
PAN Group JSC
Currency: VND
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
886 005
N/A
|
1 121 777
+27%
|
1 328 581
+18%
|
1 799 706
+35%
|
2 196 598
+22%
|
2 649 592
+21%
|
2 898 435
+9%
|
2 853 994
-2%
|
2 853 485
0%
|
2 753 366
-4%
|
2 659 010
-3%
|
2 990 866
+12%
|
3 429 531
+15%
|
4 074 940
+19%
|
5 244 402
+29%
|
6 118 400
+17%
|
6 850 832
+12%
|
7 828 588
+14%
|
13 121 461
+68%
|
14 598 036
+11%
|
14 707 252
+1%
|
7 812 755
-47%
|
9 095 241
+16%
|
7 616 514
-16%
|
8 304 845
+9%
|
8 329 251
+0%
|
8 726 839
+5%
|
9 054 681
+4%
|
8 939 278
-1%
|
9 248 572
+3%
|
10 517 052
+14%
|
11 572 923
+10%
|
12 603 052
+9%
|
13 655 103
+8%
|
13 237 997
-3%
|
12 789 218
-3%
|
12 907 301
+1%
|
13 204 597
+2%
|
14 134 807
+7%
|
14 732 528
+4%
|
16 113 500
+9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(685 688)
|
(821 839)
|
(957 294)
|
(1 265 736)
|
(1 593 723)
|
(1 973 057)
|
(2 190 679)
|
(2 203 669)
|
(2 210 440)
|
(2 110 896)
|
(2 024 478)
|
(2 350 800)
|
(2 687 155)
|
(3 137 369)
|
(4 144 174)
|
(4 897 031)
|
(5 562 612)
|
(6 441 452)
|
(10 821 249)
|
(11 883 342)
|
(11 935 030)
|
(6 155 146)
|
(7 188 865)
|
(6 102 487)
|
(6 731 988)
|
(6 792 152)
|
(7 063 083)
|
(7 393 727)
|
(7 234 493)
|
(7 498 229)
|
(8 636 337)
|
(9 313 147)
|
(10 146 037)
|
(10 918 623)
|
(10 573 233)
|
(10 259 385)
|
(10 354 192)
|
(10 544 753)
|
(11 287 067)
|
(11 735 966)
|
(12 828 639)
|
|
| Gross Profit |
200 317
N/A
|
299 938
+50%
|
371 287
+24%
|
533 970
+44%
|
602 876
+13%
|
676 535
+12%
|
707 757
+5%
|
650 326
-8%
|
643 045
-1%
|
642 469
0%
|
634 531
-1%
|
640 065
+1%
|
742 375
+16%
|
937 571
+26%
|
1 100 228
+17%
|
1 221 369
+11%
|
1 288 220
+5%
|
1 387 136
+8%
|
2 300 212
+66%
|
2 714 694
+18%
|
2 772 222
+2%
|
1 657 609
-40%
|
1 906 376
+15%
|
1 514 028
-21%
|
1 572 857
+4%
|
1 537 099
-2%
|
1 663 756
+8%
|
1 660 953
0%
|
1 704 786
+3%
|
1 750 343
+3%
|
1 880 715
+7%
|
2 259 776
+20%
|
2 457 015
+9%
|
2 736 480
+11%
|
2 664 763
-3%
|
2 529 832
-5%
|
2 553 109
+1%
|
2 659 843
+4%
|
2 847 740
+7%
|
2 996 562
+5%
|
3 284 860
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(135 272)
|
(182 373)
|
(216 695)
|
(336 547)
|
(351 075)
|
(420 517)
|
(459 221)
|
(303 986)
|
(332 026)
|
(446 743)
|
(306 017)
|
(441 795)
|
(534 070)
|
(833 221)
|
(836 984)
|
(948 681)
|
(991 257)
|
(802 867)
|
(1 501 907)
|
(1 760 721)
|
(1 808 363)
|
(1 185 987)
|
(1 414 119)
|
(1 168 539)
|
(1 226 994)
|
(1 201 922)
|
(1 301 950)
|
(1 252 614)
|
(1 308 456)
|
(1 322 985)
|
(1 397 174)
|
(1 612 347)
|
(1 698 166)
|
(1 914 163)
|
(1 810 963)
|
(1 745 729)
|
(1 776 942)
|
(1 783 620)
|
(1 918 963)
|
(2 044 666)
|
(2 409 531)
|
|
| Selling, General & Administrative |
(116 513)
|
(180 058)
|
(213 596)
|
(305 004)
|
(333 224)
|
(399 636)
|
(428 459)
|
(421 785)
|
(432 182)
|
(423 419)
|
(424 469)
|
(433 727)
|
(527 567)
|
(810 750)
|
(832 265)
|
(941 371)
|
(986 164)
|
(888 337)
|
(1 634 637)
|
(1 823 043)
|
(1 867 604)
|
(1 065 653)
|
(1 340 160)
|
(1 161 803)
|
(1 225 267)
|
(1 068 301)
|
(1 295 664)
|
(1 244 047)
|
(1 301 540)
|
(1 131 091)
|
(1 369 030)
|
(1 597 652)
|
(1 680 800)
|
(1 659 145)
|
(1 778 291)
|
(1 718 941)
|
(1 713 860)
|
(1 512 872)
|
(1 852 365)
|
(1 947 077)
|
(2 143 656)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 937)
|
0
|
0
|
0
|
(113 838)
|
0
|
(77 229)
|
0
|
(115 859)
|
0
|
0
|
0
|
(132 587)
|
0
|
0
|
0
|
(169 413)
|
0
|
0
|
0
|
(207 177)
|
0
|
0
|
0
|
(207 476)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(18 759)
|
(2 315)
|
(3 099)
|
(31 543)
|
(17 851)
|
(20 880)
|
(30 762)
|
117 799
|
100 158
|
(23 324)
|
118 452
|
(8 068)
|
(6 503)
|
(4 534)
|
(4 719)
|
(7 310)
|
(5 093)
|
199 308
|
132 730
|
139 552
|
59 241
|
(4 475)
|
(73 959)
|
(6 735)
|
(1 727)
|
(1 033)
|
(6 286)
|
(8 567)
|
(6 916)
|
(22 482)
|
(28 144)
|
(14 696)
|
(17 365)
|
(47 840)
|
(32 672)
|
(26 789)
|
(63 082)
|
(63 272)
|
(66 599)
|
(97 589)
|
(265 875)
|
|
| Operating Income |
65 046
N/A
|
117 565
+81%
|
154 592
+31%
|
197 423
+28%
|
251 800
+28%
|
256 018
+2%
|
248 536
-3%
|
346 340
+39%
|
311 019
-10%
|
195 726
-37%
|
328 514
+68%
|
198 270
-40%
|
208 306
+5%
|
104 350
-50%
|
263 244
+152%
|
272 688
+4%
|
296 963
+9%
|
584 269
+97%
|
798 305
+37%
|
953 974
+19%
|
963 859
+1%
|
471 621
-51%
|
492 257
+4%
|
345 489
-30%
|
345 863
+0%
|
335 178
-3%
|
361 806
+8%
|
408 340
+13%
|
396 329
-3%
|
427 358
+8%
|
483 541
+13%
|
647 429
+34%
|
758 850
+17%
|
822 317
+8%
|
853 800
+4%
|
784 103
-8%
|
776 166
-1%
|
876 224
+13%
|
928 776
+6%
|
951 896
+2%
|
875 330
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
31 692
|
54 055
|
59 145
|
54 322
|
73 507
|
53 987
|
206 228
|
85 440
|
69 993
|
181 863
|
(49 697)
|
70 549
|
302 643
|
197 697
|
376 276
|
382 553
|
144 620
|
42 559
|
82 744
|
67 812
|
78 620
|
44 922
|
54 427
|
75 014
|
55 079
|
69 884
|
68 379
|
55 393
|
45 555
|
128 917
|
130 646
|
104 785
|
89 466
|
11 798
|
(2 427)
|
(4 358)
|
50 244
|
75 845
|
92 913
|
146 796
|
366 401
|
|
| Non-Reccuring Items |
0
|
7 283
|
0
|
0
|
0
|
43 512
|
0
|
0
|
0
|
2 244
|
0
|
0
|
0
|
241 844
|
0
|
0
|
0
|
0
|
0
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
12 204
|
5 303
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(729)
|
0
|
481
|
0
|
0
|
0
|
(7 412)
|
0
|
0
|
0
|
(5 149)
|
0
|
0
|
0
|
93 575
|
0
|
0
|
0
|
9 369
|
0
|
0
|
0
|
|
| Total Other Income |
2 609
|
3 845
|
4 186
|
7 719
|
17 187
|
8 847
|
(2 090)
|
4 398
|
5 046
|
5 319
|
10 699
|
8 643
|
8 857
|
392
|
(10 391)
|
(5 639)
|
(7 100)
|
9 769
|
12 697
|
10 198
|
20 894
|
(1 402)
|
2 685
|
(7 950)
|
(15 196)
|
(2 176)
|
(11 863)
|
(2 028)
|
(5 093)
|
9 715
|
100 508
|
101 630
|
104 691
|
4 669
|
1 482
|
3 387
|
(2 460)
|
(5 426)
|
3 919
|
2 365
|
2 908
|
|
| Pre-Tax Income |
99 347
N/A
|
182 748
+84%
|
217 922
+19%
|
259 463
+19%
|
342 494
+32%
|
362 364
+6%
|
464 878
+28%
|
441 481
-5%
|
386 058
-13%
|
385 151
0%
|
289 516
-25%
|
277 463
-4%
|
519 806
+87%
|
544 283
+5%
|
629 130
+16%
|
649 602
+3%
|
434 484
-33%
|
636 597
+47%
|
893 746
+40%
|
1 030 956
+15%
|
1 063 374
+3%
|
515 622
-52%
|
549 369
+7%
|
412 553
-25%
|
385 746
-6%
|
395 473
+3%
|
418 322
+6%
|
461 705
+10%
|
436 792
-5%
|
560 842
+28%
|
714 695
+27%
|
853 845
+19%
|
953 007
+12%
|
932 358
-2%
|
852 855
-9%
|
783 132
-8%
|
823 951
+5%
|
956 011
+16%
|
1 025 608
+7%
|
1 101 057
+7%
|
1 244 638
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28 129)
|
(23 245)
|
(24 370)
|
(31 073)
|
(43 249)
|
(47 320)
|
(71 394)
|
(60 923)
|
(50 946)
|
(48 751)
|
(29 546)
|
(29 654)
|
(33 804)
|
(41 361)
|
(40 194)
|
(45 435)
|
(50 041)
|
(69 440)
|
(110 502)
|
(130 971)
|
(129 277)
|
(63 643)
|
(68 687)
|
(44 589)
|
(49 470)
|
(62 250)
|
(63 564)
|
(64 541)
|
(49 903)
|
(50 087)
|
(85 957)
|
(104 624)
|
(134 778)
|
(138 056)
|
(119 910)
|
(122 786)
|
(112 717)
|
(138 894)
|
(146 803)
|
(170 483)
|
(163 276)
|
|
| Income from Continuing Operations |
71 219
|
159 504
|
193 553
|
228 391
|
299 245
|
315 043
|
393 484
|
380 558
|
335 112
|
336 401
|
259 970
|
247 809
|
486 003
|
502 922
|
588 936
|
604 167
|
384 442
|
567 157
|
783 245
|
899 985
|
934 097
|
451 979
|
480 682
|
367 964
|
336 276
|
333 223
|
354 758
|
397 164
|
386 889
|
510 755
|
628 737
|
749 222
|
818 229
|
794 302
|
732 944
|
660 347
|
711 234
|
817 117
|
878 805
|
930 573
|
1 081 362
|
|
| Income to Minority Interest |
(46 578)
|
(59 230)
|
(69 399)
|
(95 266)
|
(102 024)
|
(99 763)
|
(96 133)
|
(81 098)
|
(74 937)
|
(79 414)
|
(81 107)
|
(78 560)
|
(95 704)
|
(130 640)
|
(165 886)
|
(186 647)
|
(181 864)
|
(232 747)
|
(337 726)
|
(378 937)
|
(392 540)
|
(194 615)
|
(209 177)
|
(160 271)
|
(153 040)
|
(144 922)
|
(158 193)
|
(176 544)
|
(174 608)
|
(214 613)
|
(277 719)
|
(359 404)
|
(411 637)
|
(420 334)
|
(396 227)
|
(360 493)
|
(368 016)
|
(411 196)
|
(429 328)
|
(450 416)
|
(513 279)
|
|
| Net Income (Common) |
24 641
N/A
|
100 274
+307%
|
120 618
+20%
|
129 589
+7%
|
193 685
+49%
|
210 027
+8%
|
292 098
+39%
|
294 207
+1%
|
254 922
-13%
|
251 354
-1%
|
173 230
-31%
|
152 818
-12%
|
374 017
+145%
|
310 425
-17%
|
350 543
+13%
|
330 417
-6%
|
115 326
-65%
|
282 850
+145%
|
368 565
+30%
|
448 500
+22%
|
469 009
+5%
|
209 354
-55%
|
250 518
+20%
|
207 693
-17%
|
183 236
-12%
|
188 301
+3%
|
196 565
+4%
|
220 619
+12%
|
212 281
-4%
|
296 142
+40%
|
351 019
+19%
|
389 817
+11%
|
406 592
+4%
|
373 969
-8%
|
336 717
-10%
|
299 854
-11%
|
343 218
+14%
|
405 921
+18%
|
449 477
+11%
|
472 673
+5%
|
560 599
+19%
|
|
| EPS (Diluted) |
198.71
N/A
|
1 114.15
+461%
|
753.86
-32%
|
753.42
0%
|
1 159.79
+54%
|
1 398.67
+21%
|
1 613.8
+15%
|
1 607.68
0%
|
1 408.4
-12%
|
1 384.93
-2%
|
941.46
-32%
|
830.53
-12%
|
2 266.76
+173%
|
1 688.04
-26%
|
1 874.56
+11%
|
1 611.79
-14%
|
613.43
-62%
|
1 432.67
+134%
|
1 954.79
+36%
|
2 176.94
+11%
|
2 206.48
+1%
|
1 010.42
-54%
|
1 272.95
+26%
|
980.94
-23%
|
877.59
-11%
|
911.67
+4%
|
940.97
+3%
|
1 056.12
+12%
|
1 016.21
-4%
|
1 417.66
+40%
|
1 680.36
+19%
|
1 866.09
+11%
|
1 949.57
+4%
|
1 790.22
-8%
|
1 611.89
-10%
|
1 435.43
-11%
|
1 643.02
+14%
|
1 943.19
+18%
|
2 151.69
+11%
|
2 262.73
+5%
|
2 683.64
+19%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
