PGS Income Statement - Southern Gas Trading JSC - Alpha Spread
S

Southern Gas Trading JSC
VN:PGS

Watchlist Manager
Southern Gas Trading JSC
VN:PGS
Watchlist
Price: 35 000 VND 2.64% Market Closed
Market Cap: 1.7T VND
Have any thoughts about
Southern Gas Trading JSC?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6T
+5%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+11%
5 Years
-27%
7 Years
+3%
10 Years
-20%
141.8B
+6%
Operating Income
Growth Rates:
1 Year
+30%
3 Years
-7%
5 Years
+7%
7 Years
+5%
10 Years
-37%
108.4B
+7%
Net Income
Growth Rates:
1 Year
+44%
3 Years
+57%
5 Years
+41%
7 Years
+64%
10 Years
-29%

Earnings Waterfall
Southern Gas Trading JSC

Revenue
6T VND
Cost of Revenue
-5.1T VND
Gross Profit
903.4B VND
Operating Expenses
-761.6B VND
Operating Income
141.8B VND
Other Expenses
-33.5B VND
Net Income
108.4B VND

Income Statement
Southern Gas Trading JSC

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Revenue
7 510 888
N/A
7 657 655
+2%
7 484 294
-2%
7 215 924
-4%
6 853 203
-5%
6 356 974
-7%
5 956 348
-6%
5 754 321
-3%
5 013 132
-13%
4 937 330
-2%
4 971 903
+1%
5 393 311
+8%
5 784 465
+7%
5 958 675
+3%
6 090 863
+2%
5 870 291
-4%
6 238 805
+6%
6 458 428
+4%
6 574 596
+2%
6 658 449
+1%
8 234 551
+24%
7 974 985
-3%
6 382 833
-20%
7 687 344
+20%
5 522 239
-28%
5 147 543
-7%
4 800 561
-7%
4 857 955
+1%
5 367 953
+10%
5 521 728
+3%
5 614 656
+2%
6 079 989
+8%
6 465 626
+6%
6 712 721
+4%
6 820 689
+2%
6 456 819
-5%
5 890 309
-9%
5 719 773
-3%
5 677 353
-1%
5 689 089
+0%
5 978 229
+5%
Gross Profit
Cost of Revenue
(6 422 265)
(6 545 931)
(6 336 241)
(6 070 451)
(5 694 221)
(5 225 733)
(4 827 094)
(4 667 129)
(4 067 177)
(4 026 510)
(4 030 917)
(4 404 671)
(4 685 801)
(4 818 842)
(4 965 209)
(4 771 215)
(5 130 570)
(5 334 794)
(5 452 508)
(5 523 479)
(6 873 978)
(6 652 531)
(5 307 420)
(6 420 461)
(4 568 331)
(4 258 920)
(3 935 881)
(3 972 265)
(4 500 948)
(4 671 173)
(4 840 040)
(5 295 381)
(5 644 928)
(5 888 523)
(5 973 476)
(5 604 285)
(5 034 173)
(4 819 265)
(4 792 197)
(4 803 731)
(5 074 844)
Gross Profit
1 088 624
N/A
1 111 724
+2%
1 148 054
+3%
1 145 473
0%
1 158 982
+1%
1 131 241
-2%
1 129 254
0%
1 087 192
-4%
945 955
-13%
910 820
-4%
940 986
+3%
988 641
+5%
1 098 665
+11%
1 139 834
+4%
1 125 654
-1%
1 099 077
-2%
1 108 236
+1%
1 123 635
+1%
1 122 088
0%
1 134 970
+1%
1 360 573
+20%
1 322 454
-3%
1 075 412
-19%
1 266 882
+18%
953 908
-25%
888 623
-7%
864 680
-3%
885 690
+2%
867 005
-2%
850 555
-2%
774 616
-9%
784 608
+1%
820 698
+5%
824 199
+0%
847 214
+3%
852 534
+1%
856 135
+0%
900 508
+5%
885 156
-2%
885 358
+0%
903 385
+2%
Operating Income
Operating Expenses
(862 972)
(857 032)
(880 005)
(881 268)
(888 938)
(875 804)
(891 711)
(913 701)
(797 095)
(806 261)
(532 434)
(850 977)
(963 331)
(1 002 779)
(980 461)
(961 125)
(973 313)
(989 964)
(989 986)
(1 009 168)
(1 227 895)
(1 202 908)
(986 674)
(1 199 193)
(920 313)
(839 377)
(777 120)
(755 470)
(714 840)
(713 660)
(668 749)
(661 044)
(684 848)
(688 655)
(728 672)
(731 382)
(746 981)
(781 888)
(742 280)
(751 085)
(761 552)
Selling, General & Administrative
(853 984)
(865 096)
(879 890)
(873 029)
(792 607)
(779 483)
(723 579)
(719 644)
(724 352)
(733 529)
(706 884)
(876 106)
(963 323)
(1 002 718)
(881 343)
(961 050)
(896 787)
(913 498)
(871 611)
(932 724)
(1 171 941)
(1 146 955)
(960 978)
(1 143 231)
(920 313)
(839 386)
(669 304)
(755 480)
(714 850)
(713 660)
(593 810)
(661 044)
(684 848)
(688 655)
(656 004)
(731 382)
(746 981)
(781 888)
(742 280)
(751 085)
(761 552)
Depreciation & Amortization
0
0
0
0
0
0
(168 044)
0
0
0
(139 799)
0
0
0
(99 084)
0
0
0
(118 374)
0
(55 962)
0
(25 755)
0
0
0
(107 803)
0
0
0
(74 939)
0
0
0
(72 668)
0
0
0
0
0
0
Other Operating Expenses
(8 988)
8 064
(115)
(8 239)
(96 331)
(96 321)
(88)
(194 057)
(72 743)
(72 732)
314 250
25 129
(8)
(60)
(34)
(75)
(76 526)
(76 466)
0
(76 444)
8
(55 954)
58
(55 962)
0
9
(13)
9
9
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
225 651
N/A
254 692
+13%
268 048
+5%
264 205
-1%
270 044
+2%
255 437
-5%
237 543
-7%
173 490
-27%
148 859
-14%
104 558
-30%
408 553
+291%
137 664
-66%
135 334
-2%
137 055
+1%
145 193
+6%
137 951
-5%
134 922
-2%
133 670
-1%
132 103
-1%
125 802
-5%
132 679
+5%
119 546
-10%
88 738
-26%
67 689
-24%
33 595
-50%
49 247
+47%
87 560
+78%
130 219
+49%
152 165
+17%
136 894
-10%
105 867
-23%
123 564
+17%
135 851
+10%
135 544
0%
118 541
-13%
121 152
+2%
109 155
-10%
118 620
+9%
142 876
+20%
134 273
-6%
141 833
+6%
Pre-Tax Income
Interest Income Expense
(13 561)
(26 438)
(15 966)
(10 790)
(14 996)
(16 805)
(17 413)
249 305
320 103
322 871
11 980
57 986
(5 848)
(6 435)
(8 167)
(7 296)
(5 254)
(2 957)
1 329
3 628
4 995
6 421
1 620
(1 470)
(8 229)
(13 696)
(16 596)
(18 539)
(17 012)
(14 154)
(7 879)
17
1 596
2 498
177
(4 458)
(4 440)
(4 515)
(2 372)
(118)
1 308
Gain/Loss on Disposition of Assets
0
0
(553)
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
0
0
0
0
0
0
0
0
0
0
Total Other Income
20 292
20 304
(4 923)
1 573
(3 428)
(5 277)
6 802
8 695
4 055
6 662
2 041
179
768
967
1 193
939
2 250
1 293
3 870
4 106
5 588
5 707
2 828
3 362
1 781
1 112
1 669
1 427
2 274
2 284
1 671
1 789
4 204
4 768
5 385
6 226
6 715
6 140
5 074
5 691
4 728
Pre-Tax Income
232 382
N/A
248 558
+7%
246 606
-1%
254 988
+3%
251 620
-1%
233 355
-7%
226 931
-3%
431 490
+90%
473 017
+10%
434 091
-8%
422 573
-3%
195 829
-54%
130 255
-33%
131 589
+1%
138 218
+5%
131 596
-5%
131 919
+0%
132 006
+0%
137 302
+4%
133 536
-3%
143 261
+7%
131 674
-8%
93 186
-29%
69 581
-25%
27 147
-61%
36 662
+35%
72 633
+98%
113 107
+56%
137 427
+22%
125 024
-9%
99 659
-20%
125 370
+26%
141 651
+13%
142 809
+1%
124 104
-13%
122 919
-1%
111 430
-9%
120 245
+8%
145 579
+21%
139 845
-4%
147 869
+6%
Net Income
Tax Provision
(33 332)
(43 828)
(55 150)
(59 873)
(70 699)
(68 756)
(62 336)
(119 057)
(107 348)
(95 725)
(80 871)
(20 758)
(26 443)
(26 833)
(28 471)
(27 107)
(26 557)
(26 464)
(27 663)
(27 009)
(29 308)
(27 059)
(18 934)
(18 934)
(10 982)
(7 533)
(15 806)
(19 265)
(23 518)
(26 422)
(20 473)
(25 650)
(28 750)
(28 948)
(25 245)
(24 934)
(23 235)
(25 055)
(39 418)
(38 257)
(39 500)
Income from Continuing Operations
199 052
204 733
191 456
195 117
180 922
164 600
164 596
312 435
365 671
338 367
341 702
175 071
103 812
104 756
109 747
104 489
105 363
105 543
109 638
106 528
113 953
104 615
74 251
50 647
16 165
29 129
56 827
93 842
113 909
98 602
79 186
99 720
112 900
113 861
98 859
97 985
88 195
95 190
106 160
101 588
108 369
Income to Minority Interest
(45 820)
(48 279)
(51 198)
(49 311)
(52 176)
(49 224)
(53 190)
(49 852)
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
0
0
0
0
0
Net Income (Common)
153 231
N/A
156 452
+2%
140 258
-10%
99 998
-29%
69 655
-30%
46 895
-33%
70 438
+50%
220 865
+214%
316 223
+43%
312 024
-1%
316 702
+1%
163 062
-49%
66 012
-60%
66 956
+1%
84 747
+27%
79 489
-6%
80 663
+1%
80 843
+0%
83 938
+4%
68 328
-19%
77 103
+13%
67 765
-12%
51 501
-24%
29 247
-43%
5 223
-82%
18 187
+248%
46 527
+156%
50 587
+9%
69 093
+37%
53 787
-22%
68 186
+27%
89 720
+32%
105 152
+17%
106 113
+1%
85 859
-19%
84 985
-1%
75 195
-12%
82 190
+9%
106 160
+29%
101 588
-4%
108 369
+7%
EPS (Diluted)
3 004.52
N/A
3 129.03
+4%
2 805.16
-10%
1 999.96
-29%
1 365.78
-32%
937.9
-31%
1 408.79
+50%
4 417.3
+214%
4 650.33
+5%
4 952.76
+7%
6 334.2
+28%
3 261.24
-49%
1 320.24
-60%
1 339.12
+1%
1 694.98
+27%
1 589.8
-6%
1 581.62
-1%
1 616.88
+2%
1 678.81
+4%
1 366.59
-19%
1 542.11
+13%
1 355.34
-12%
1 030.05
-24%
584.95
-43%
104.45
-82%
363.74
+248%
930.56
+156%
1 011.76
+9%
1 381.89
+37%
1 075.76
-22%
1 363.76
+27%
1 715.39
+26%
2 204.68
+29%
2 162.81
-2%
1 717.22
-21%
1 624.12
-5%
1 487.12
-8%
1 624.94
+9%
2 123.26
+31%
1 999.79
-6%
2 156.8
+8%

See Also

Summary
PGS intrinsic value, competitors valuation, and company profile.
DCF Valuation
PGS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PGS stock valuation using valuation multiples.
Wall Street Estimates
PGS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PGS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 180,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.