How much does this stock
contribute to the portfolio?
Its weight and influence across the assets held for investment.
SBS
CTCP Chứng khoán SBS
Financial statements
Income statement, balance sheet and cash flow, by quarter and by year. Unit: VND billion, unless a line states otherwise.
| Item | 2025 | 2024 |
|---|---|---|
|
1.1. Gains from financial assets at fair value through profit or loss (FVTPL)
|
12.2 | 2.8 |
|
a. Realised gains on disposals of FVTPL financial assets
|
11.6 | 1.4 |
|
b. Gains from revaluation of FVTPL financial assets
|
— | 1.4 |
|
c. Dividends and interest income from FVTPL financial assets
|
0.6 | 0.1 |
|
1.3. Interest income from loans and receivables
|
58.4 | 73.3 |
|
1.6. Revenue from brokerage services
|
66.1 | 42.4 |
|
1.8. Revenue from investment advisory services
|
0.1 | 2.7 |
|
1.10. Revenue from securities custody services
|
2.2 | 2.1 |
|
1.11. Other revenue
|
0.6 | 1.3 |
|
Revenue from securities business (01->11)
|
139.5 | 124.7 |
|
Net sales
|
139.5 | 124.7 |
|
2.1. Loss from financial assets at fair value through profit or loss (FVTPL)
|
45.6 | 34.1 |
|
a. Loss from disposals of financial assets at FVTPL
|
57.3 | 20.0 |
|
b. Loss from revaluation of financial assets at FVTPL
|
-11.7 | 14.1 |
|
2.7. Expenses for brokerage services
|
42.5 | 36.3 |
|
2.11. Expenses for secutiries custodian services
|
3.2 | 2.8 |
|
2.12. Other expenses
|
1.3 | 0.5 |
|
Operating expenses (21->33)
|
92.6 | 73.8 |
|
Gross profit
|
46.9 | 50.9 |
|
3.2. Dividends, interest income from demand deposits
|
2.9 | 2.7 |
|
Total financial income (41->44)
|
2.9 | 2.7 |
|
4.2. Borrowing costs
|
23.4 | 37.9 |
|
Total financial expenses (51->54)
|
23.4 | 37.9 |
|
VI. General and Administrative expenses
|
73.2 | 89.1 |
|
VII. Net profit from securities business (20+50-40-60-61-62)
|
-46.8 | -73.4 |
|
8.1. Other incomes
|
10.0 | 0.0 |
|
8.2. Other expenses
|
1.5 | — |
|
Other profit (71-72)
|
8.4 | 0.0 |
|
IX. Profit before tax (70+80)
|
-38.4 | -73.4 |
|
9.1. Realised profit
|
-50.1 | -60.7 |
|
9.2. Unrealised profit
|
11.7 | -12.7 |
|
CORPORATE INCOME TAX
|
2.3 | -2.5 |
|
10.2. Deferred income tax expenses
|
2.3 | -2.5 |
|
XI. Net profit after tax (90-100)
|
-40.7 | -70.9 |
|
11.1. Profit after tax for shareholders of the parents company
|
-40.7 | -70.9 |
|
Total other comprehensive income
|
232.5 | — |
|
13.1. Earning per share
VND per share
|
-278.00 | -483.00 |
|
Earnings per Share
VND per share
|
-253.42 | -441.07 |
| Item | 2025 | 2024 |
|---|---|---|
|
A. SHORT-TERM ASSETS (100=110+130)
|
607.4 | 477.3 |
|
Short-term financial assets
|
604.2 | 474.2 |
|
1. Cash and cash equivalents
|
71.6 | 47.2 |
|
1.1. Cash
|
71.6 | 47.2 |
|
2. Financial assets at fair value through profit or loss (FVTPL)
|
23.9 | 135.8 |
|
4. Loans
|
501.8 | 286.8 |
|
7. Short-term receivables
|
4.6 | 4.4 |
|
7.2. Receivables and accruals from dividends and interest income
|
4.6 | 4.4 |
|
7.2.1. Due dividend and interest receivables
|
4.6 | 4.4 |
|
Prepayments to suppliers
|
2.2 | 0.0 |
|
9. Service related receivable
|
0.1 | 0.1 |
|
12. Other receivables
|
0.0 | — |
|
II. Other short-term assets
|
3.1 | 3.1 |
|
1. Advances
|
0.1 | 0.0 |
|
3. Short-term prepayments
|
0.9 | 0.6 |
|
4. Pledged assets, mortgages, security deposits in short term
|
0.8 | 1.0 |
|
Taxes and other receivables from state authorities
|
1.3 | 1.3 |
|
B. LONG-TERM ASSETS (200=210+220+240+250-260)
|
26.8 | 30.3 |
|
II. Fixed assets
|
5.7 | 6.9 |
|
1. Tangible fixed assets
|
4.9 | 5.7 |
|
- Cost
|
22.4 | 21.9 |
|
- Accumulated depreciation
|
-17.5 | -16.2 |
|
3. Intangible fixed assets
|
0.8 | 1.3 |
|
- Cost
|
20.4 | 22.9 |
|
- Accumulated depreciation
|
-19.6 | -21.7 |
|
V. Other long-term assets
|
21.1 | 23.4 |
|
2. Long-term prepayments
|
0.9 | 0.8 |
|
3. Deferred income tax assets
|
0.2 | 2.6 |
|
4. Payment for Settlement Assistance Fund
|
20.0 | 20.0 |
|
TOTAL ASSETS (270=100+200)
|
634.2 | 507.6 |
|
A. LIABILITIES (300=310+340)
|
401.7 | 234.4 |
|
I. Short -term liabilities
|
401.7 | 234.4 |
|
6. Payables to securities trading activities
|
0.9 | 0.7 |
|
9. Advances from customers
|
0.5 | 0.4 |
|
10. Taxes and other payables to state authorities
|
1.1 | 2.2 |
|
11. Payable to employees
|
14.9 | 11.1 |
|
13. Accrued expenses
|
2.3 | 5.0 |
|
17. Other payables
|
381.6 | 214.7 |
|
19. Bonus and welfare fund
|
0.4 | 0.4 |
|
II. Long-term liabilities
|
0.1 | 0.1 |
|
B. OWNER'S EQUITY (400=410+420)
|
232.5 | 273.2 |
|
I. Owner's equity
|
232.5 | 273.2 |
|
1. Investment capital from owners
|
1,606.4 | 1,606.4 |
|
1.1. Capital from owners
|
1,466.1 | 1,466.1 |
|
a. Common stock
VND per share
|
1,466,076,000,000.00 | 1,466,076,000,000.00 |
|
1.2. Share premium
|
140.3 | 140.3 |
|
4. Supplementary capital reserve
|
44.6 | 44.6 |
|
7. Undistributed earnings after tax
|
-1,483.0 | -1,442.3 |
|
7.1. Realised profits
|
-1,482.1 | -1,432.1 |
|
7.2. Unrealised losses
|
-0.9 | -10.2 |
|
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400)
|
634.2 | 507.6 |
| Item | 2025 | 2024 |
|---|---|---|
|
1. Profit before tax
|
-38.4 | -73.4 |
|
2. Adjustments for
|
23.6 | 38.0 |
|
- Depreciation and amortization
|
3.1 | 2.9 |
|
- Loss/(profits) from other investing activities
|
-2.9 | -2.7 |
|
- Interest expense
|
23.4 | 37.9 |
|
3. Add non-cash expenses
|
-11.7 | 14.1 |
|
- Loss from revaluation losses of FVTPL financial assets
|
-11.7 | 14.1 |
|
4. Less non-cash income
|
— | -1.4 |
|
- Gains from revaluation gains of FVTPL financial assets
|
— | -1.4 |
|
5. Changes of assets and liabilities
|
-91.4 | 83.8 |
|
- Increase/decrease in FVTPL financial assets
|
123.6 | -147.4 |
|
- Increase/decrease in loan
|
-215.0 | 231.2 |
|
6. Operating profit before changes in working capital
|
-117.8 | 61.2 |
|
Increase/decrease in receiables sale of financial assets
|
— | 75.5 |
|
Increase/decrease in receiables interest of financial assets
|
-0.2 | 0.0 |
|
Increase/decrease in service related receivables
|
-0.1 | 0.1 |
|
Increases/decreases in other receivables
|
-2.2 | — |
|
Increase/decrease in other assets
|
0.1 | 0.3 |
|
- Increase/(decrease) in payables (other than interest, corporate income tax)
|
-2.6 | 3.4 |
|
- (Increase)/decrease in prepaid expenses
|
-0.4 | -0.1 |
|
- Interest paid
|
-23.5 | -38.3 |
|
Increases/decreaese in trade payables
|
0.4 | -0.7 |
|
Increases/decreases in employee welfare payables
|
— | -0.0 |
|
Increases/decreases in tax and other payables to the State Budget
|
-1.1 | -0.0 |
|
Increases/dcreases in payable to employees
|
3.8 | 11.1 |
|
Increases/dcreases in other payables
|
166.9 | -90.6 |
|
- Other payments for operating activities
|
0.2 | — |
|
Net cash flows from securities trading activities
|
23.5 | 22.1 |
|
1. Payment for fixed assets, constructions and other long-term assets
|
-2.0 | -1.5 |
|
2. Proceeds from disposals of fixed assets and other long-term assets
|
0.0 | — |
|
7. Dividends, interest and profit received
|
2.9 | 2.7 |
|
Net cash flows from investing activities
|
1.0 | 1.2 |
|
IV. Net cash flows during the period
|
24.5 | 23.3 |
|
V. Cash and cash equivalents at begingning of the period
|
47.2 | 23.9 |
|
Cash at bank
|
47.2 | 23.9 |
|
- Cash at bank for securities company activities
|
47.2 | 23.8 |
|
Cash and cash equivalents at end of period
|
71.6 | 47.2 |
|
Cash at bank
|
71.6 | 47.2 |
|
- Cash at bank for securities company activities
|
71.6 | 47.2 |
|
- Cash equivalents
|
— | 47.2 |
|
1. Proceeds from sale of brokerage securities to customers
|
45,361.6 | 26,298.1 |
|
2. Money spent on buying brokerage securities for customers
|
-43,598.7 | -25,807.3 |
|
9. Receive deposits to pay for securities transactions of customers
|
6,588.2 | 5,113.2 |
|
11. Payment for customers' securities transactions
|
-8,417.8 | -5,661.0 |
|
14. Payment of customers' securities depository fees
|
-2.2 | -2.1 |
|
17. Proceeds from Securities Issuers
|
103.3 | 111.8 |
|
18. Payments to Securities Issuers
|
-38.7 | -111.8 |
|
Increase / decrease of net money during the period
|
-4.3 | -59.2 |
|
II. Cash and cash equivalents at the beginning of the period of the customer
|
317.5 | 376.7 |
|
Cash at bank
|
317.5 | 376.7 |
|
-Deposits of investors on securities transactions under the Securities Company management method
|
286.7 | 312.8 |
|
-Securities clearing and settlement deposits
|
30.8 | 63.9 |
|
III. Cash and cash equivalents at the end of the period of the customer
|
313.1 | 317.5 |
|
Cash at bank
|
313.1 | 317.5 |
|
-Deposits of investors on securities transactions under the Securities Company management method
|
246.0 | 286.7 |
|
-Securities clearing and settlement deposits
|
67.1 | 30.8 |
| Item | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|---|---|
|
1.1. Gains from financial assets at fair value through profit or loss (FVTPL)
|
2.2 | 0.5 | 2.1 | 6.3 | 2.1 | 0.3 | 1.4 | 0.7 | 0.2 | 0.8 |
|
a. Realised gains on disposals of FVTPL financial assets
|
1.1 | 0.5 | 1.5 | 6.3 | 2.1 | 0.3 | 1.4 | 0.7 | 0.1 | 0.8 |
|
c. Dividends and interest income from FVTPL financial assets
|
1.1 | 0.0 | 0.6 | — | 0.0 | — | 0.0 | — | 0.1 | — |
|
1.6. Revenue from brokerage services
|
11.3 | 14.7 | 15.9 | 30.3 | 11.4 | 8.7 | 7.7 | 8.8 | 13.0 | 12.9 |
|
1.8. Revenue from investment advisory services
|
4.3 | — | 0.1 | — | 0.0 | — | 0.0 | 1.5 | 0.5 | 0.7 |
|
1.10. Revenue from securities custody services
|
0.9 | 0.3 | 0.5 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 |
|
1.11. Other revenue
|
18.4 | 17.8 | 15.8 | 24.2 | 10.6 | 8.3 | 17.1 | 19.5 | 19.7 | 18.3 |
|
Revenue from securities business (01->11)
|
37.2 | 33.3 | 34.4 | 61.6 | 24.6 | 17.8 | 26.9 | 31.0 | 33.9 | 33.2 |
|
Net sales
|
37.2 | 33.3 | 34.4 | 61.6 | 24.6 | 17.8 | 26.9 | 31.0 | 33.9 | 33.2 |
|
2.1. Loss from financial assets at fair value through profit or loss (FVTPL)
|
-0.8 | 3.3 | 3.4 | 1.9 | 4.5 | 34.4 | 4.9 | 9.7 | -1.2 | 21.0 |
|
a. Loss from disposals of financial assets at FVTPL
|
2.1 | 0.8 | 3.7 | 2.5 | 19.5 | 31.6 | 4.7 | 6.8 | 8.2 | 0.6 |
|
b. Loss from revaluation of financial assets at FVTPL
|
-2.9 | 2.5 | -0.3 | -0.5 | -15.0 | 2.8 | 0.1 | 2.9 | -9.4 | 20.4 |
|
2.7. Expenses for brokerage services
|
4.6 | 5.7 | 6.2 | 13.7 | 4.2 | 3.6 | 2.4 | 3.5 | 5.8 | 6.0 |
|
2.9. Expenses for financial advisory services
|
— | — | — | — | — | — | 0.7 | 0.7 | 0.7 | 0.7 |
|
2.11. Expenses for secutiries custodian services
|
0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | — | — | — | — |
|
2.12. Other expenses
|
6.3 | 3.2 | 7.4 | 3.3 | 2.7 | 2.7 | 4.6 | 3.0 | 2.9 | 4.5 |
|
Operating expenses (21->33)
|
10.8 | 13.0 | 17.7 | 19.8 | 12.2 | 41.5 | 12.6 | 17.0 | 8.2 | 32.1 |
|
Gross profit
|
26.4 | 20.3 | 16.7 | 41.8 | 12.4 | -23.7 | 14.3 | 14.1 | 25.7 | 1.1 |
|
3.2. Dividends, interest income from demand deposits
|
0.6 | 1.3 | 0.6 | 0.0 | 1.0 | 1.2 | 0.0 | 0.1 | 0.3 | 2.3 |
|
Total financial income (41->44)
|
0.6 | 1.3 | 0.6 | 0.0 | 1.0 | 1.2 | 0.0 | 0.1 | 0.3 | 2.3 |
|
4.2. Borrowing costs
|
11.5 | 9.0 | 10.2 | 8.1 | 2.9 | 2.2 | 9.7 | 8.7 | 10.1 | 9.4 |
|
Total financial expenses (51->54)
|
11.5 | 9.0 | 10.2 | 8.1 | 2.9 | 2.2 | 9.7 | 8.7 | 10.1 | 9.4 |
|
VI. General and Administrative expenses
|
16.4 | 18.7 | 29.8 | 31.4 | 12.9 | 16.2 | 27.5 | 16.0 | 18.8 | 31.6 |
|
VII. Net profit from securities business (20+50-40-60-61-62)
|
-0.8 | -6.1 | -22.8 | 2.3 | -2.4 | -40.9 | -23.0 | -10.5 | -2.8 | -37.6 |
|
8.1. Other incomes
|
44.4 | 0.4 | 0.0 | 10.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|
8.2. Other expenses
|
— | 0.1 | — | — | 0.0 | 1.5 | — | — | — | — |
|
Other profit (71-72)
|
44.4 | 0.3 | 0.0 | 10.0 | -0.0 | -1.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|
IX. Profit before tax (70+80)
|
43.6 | -5.8 | -22.8 | 12.3 | -2.5 | -42.4 | -23.0 | -10.5 | -2.8 | -37.6 |
|
9.1. Realised profit
|
43.6 | — | — | — | — | — | — | — | — | — |
|
CORPORATE INCOME TAX
|
0.7 | -0.5 | -0.1 | — | 2.4 | 2.6 | -2.6 | — | — | — |
|
10.2. Deferred income tax expenses
|
0.7 | -0.5 | -0.1 | — | 2.4 | 2.6 | -2.6 | — | — | — |
|
XI. Net profit after tax (90-100)
|
42.8 | -5.3 | -22.7 | 12.3 | -4.9 | -45.0 | -20.4 | -10.5 | -2.8 | -37.6 |
|
11.1. Profit after tax for shareholders of the parents company
|
42.8 | -5.3 | -22.7 | 12.3 | -4.9 | -45.0 | -20.4 | -10.5 | -2.8 | -37.6 |
|
Earnings per Share
VND per share
|
266.49 | -32.81 | -141.16 | 76.45 | -30.52 | -280.12 | -127.23 | -65.47 | -17.66 | -234.01 |
| Item | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|---|---|
|
A. SHORT-TERM ASSETS (100=110+130)
|
633.3 | 493.2 | 609.6 | 494.5 | 507.8 | 259.7 | 477.6 | 596.7 | 710.6 | 554.9 |
|
Short-term financial assets
|
629.1 | 487.6 | 604.2 | 488.5 | 502.1 | 254.8 | 474.4 | 592.4 | 706.5 | 551.0 |
|
1. Cash and cash equivalents
|
66.6 | 117.2 | 71.6 | 5.7 | 54.2 | 5.0 | 47.2 | 5.7 | 4.4 | 16.1 |
|
1.1. Cash
|
66.6 | 117.2 | 71.6 | 5.7 | 54.2 | 5.0 | 47.2 | 5.7 | 4.4 | 16.1 |
|
2. Financial assets at fair value through profit or loss (FVTPL)
|
78.2 | 27.6 | 23.9 | 29.5 | 28.6 | 50.1 | 135.8 | 75.9 | 97.7 | 107.3 |
|
4. Loans
|
435.1 | 278.0 | 501.8 | 389.0 | 415.7 | 139.6 | 286.8 | 443.2 | 621.2 | 440.4 |
|
6. Provisions for impairment loss of financial assets and mortgages
|
— | — | — | — | — | -0.0 | — | -20.3 | -21.7 | -19.9 |
|
7. Short-term receivables
|
4.5 | 5.2 | 4.7 | 6.7 | 3.5 | 2.4 | 4.5 | 7.8 | 4.0 | 7.1 |
|
7.1. Receivables from disposal of financial assets
|
— | — | — | — | — | — | — | 0.1 | 0.2 | 0.0 |
|
7.2. Receivables and accruals from dividends and interest income
|
4.5 | 5.2 | 4.7 | 6.7 | 3.5 | 2.4 | 4.5 | 7.7 | 3.8 | 7.0 |
|
7.2.1. Due dividend and interest receivables
|
4.5 | 5.2 | 4.7 | 6.7 | 3.5 | 2.4 | 4.5 | — | 3.8 | 7.0 |
|
7.2.2. Undue dividend and interest receivables
|
— | — | — | — | — | — | — | 7.7 | — | — |
|
Prepayments to suppliers
|
0.5 | 2.7 | 2.2 | 0.7 | 0.2 | 0.9 | 0.1 | 0.2 | 0.9 | 0.2 |
|
12. Other receivables
|
44.2 | 56.9 | 0.0 | — | — | 56.9 | — | 80.0 | — | — |
|
II. Other short-term assets
|
4.2 | 5.7 | 5.4 | 6.0 | 5.7 | 4.9 | 3.2 | 4.4 | 4.1 | 3.9 |
|
1. Advances
|
0.2 | 0.6 | 0.1 | 1.7 | 1.0 | 1.0 | 0.0 | 1.0 | 0.4 | 0.5 |
|
3. Short-term prepayments
|
1.7 | 1.4 | 1.8 | 1.8 | 2.2 | 1.7 | 0.7 | 0.9 | 1.2 | 1.0 |
|
4. Pledged assets, mortgages, security deposits in short term
|
0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 0.7 | 1.0 | 1.0 | 1.0 | 1.0 |
|
Taxes and other receivables from state authorities
|
1.3 | 2.7 | 2.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 |
|
B. LONG-TERM ASSETS (200=210+220+240+250-260)
|
26.5 | 25.6 | 25.9 | 26.4 | 27.1 | 26.3 | 29.5 | 27.6 | 26.9 | 27.6 |
|
II. Fixed assets
|
6.5 | 4.8 | 5.7 | 6.2 | 7.0 | 6.3 | 6.9 | 7.6 | 6.9 | 7.6 |
|
1. Tangible fixed assets
|
5.9 | 4.2 | 4.9 | 5.4 | 6.0 | 5.2 | 5.7 | 6.3 | 5.4 | 5.9 |
|
- Cost
|
24.1 | 21.5 | — | — | — | — | — | — | — | — |
|
- Accumulated depreciation
|
-18.2 | -17.3 | — | — | — | — | — | — | — | — |
|
3. Intangible fixed assets
|
0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.3 | 1.4 | 1.5 | 1.6 |
|
- Cost
|
20.4 | 20.4 | — | — | — | — | — | — | — | — |
|
- Accumulated depreciation
|
-19.9 | -19.8 | — | — | — | — | — | — | — | — |
|
V. Other long-term assets
|
20.0 | 20.7 | 20.2 | 20.1 | 20.1 | 20.0 | 22.6 | 20.0 | 20.0 | 20.0 |
|
3. Deferred income tax assets
|
-0.0 | 0.7 | 0.2 | 0.1 | 0.1 | — | 2.6 | — | — | — |
|
4. Payment for Settlement Assistance Fund
|
20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 |
|
TOTAL ASSETS (270=100+200)
|
659.8 | 518.8 | 635.6 | 520.9 | 534.9 | 286.0 | 507.1 | 624.4 | 737.5 | 582.5 |
|
A. LIABILITIES (300=310+340)
|
389.8 | 291.6 | 403.1 | 282.7 | 309.3 | 57.9 | 234.6 | 331.6 | 434.2 | 276.4 |
|
I. Short -term liabilities
|
389.7 | 291.6 | 403.1 | 282.7 | 309.2 | 57.8 | 234.5 | 331.6 | 434.1 | 276.3 |
|
6. Payables to securities trading activities
|
0.5 | 1.1 | 0.7 | 1.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.9 |
|
9. Advances from customers
|
0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.8 | 0.7 |
|
10. Taxes and other payables to state authorities
|
2.8 | 4.3 | 2.5 | 4.5 | 2.2 | 1.8 | 2.2 | 1.6 | 2.0 | 2.4 |
|
11. Payable to employees
|
3.3 | 3.7 | 14.9 | 2.4 | 1.9 | 2.3 | 11.1 | 2.9 | 3.0 | 3.0 |
|
12. Employee welfare payables
|
— | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 |
|
13. Accrued expenses
|
1.9 | 3.7 | 2.5 | 18.9 | 1.3 | 1.7 | 5.3 | 3.3 | 3.0 | 3.4 |
|
17. Other payables
|
380.3 | 278.0 | 381.6 | 254.5 | 302.3 | 50.7 | 214.7 | 322.6 | 424.3 | 265.6 |
|
19. Bonus and welfare fund
|
0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
|
II. Long-term liabilities
|
0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|
B. OWNER'S EQUITY (400=410+420)
|
270.0 | 227.2 | 232.5 | 238.1 | 225.7 | 228.2 | 272.5 | 292.8 | 303.3 | 306.1 |
|
I. Owner's equity
|
270.0 | 227.2 | 232.5 | 238.1 | 225.7 | 228.2 | 272.5 | 292.8 | 303.3 | 306.1 |
|
1. Investment capital from owners
|
1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 | 1,606.4 |
|
1.1. Capital from owners
|
1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 | 1,466.1 |
|
a. Common stock
VND per share
|
1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 | 1,466,076,000,000.00 |
|
1.2. Share premium
|
140.3 | 140.3 | 140.3 | 140.3 | 140.3 | 140.3 | 140.3 | 140.3 | 140.3 | 140.3 |
|
4. Supplementary capital reserve
|
49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 105.1 | 105.1 | 105.1 | 105.1 |
|
7. Undistributed earnings after tax
|
-1,445.5 | -1,488.3 | -1,483.0 | -1,477.3 | -1,489.8 | -1,487.3 | -1,443.0 | -1,422.7 | -1,412.2 | -1,409.3 |
|
7.1. Realised profits
|
-1,445.6 | -1,484.7 | -1,454.7 | -1,454.7 | -1,454.7 | -1,454.7 | -1,443.0 | -1,422.7 | -1,412.2 | -1,409.3 |
|
7.2. Unrealised losses
|
0.1 | -3.6 | -28.3 | -22.6 | -35.1 | -32.6 | — | — | — | — |
|
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400)
|
659.8 | 518.8 | 635.6 | 520.9 | 534.9 | 286.0 | 507.1 | 624.4 | 737.5 | 582.5 |
| Item | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 |
|---|---|---|---|---|---|---|---|---|---|
|
1. Profit before tax
|
— | 6.5 | — | -44.9 | — | -32.7 | — | -40.7 | — |
|
2. Adjustments for
|
— | 19.2 | — | 4.4 | — | 18.0 | — | 20.0 | — |
|
- Depreciation and amortization
|
— | 1.6 | — | 1.5 | — | 1.5 | — | 1.4 | — |
|
- (Reversal of provisions)/provisions
|
— | — | — | — | — | — | — | 1.7 | — |
|
- Loss/(profits) from other investing activities
|
— | -0.7 | — | -2.2 | — | -0.1 | — | -2.6 | — |
|
- Interest expense
|
— | 18.3 | — | 5.1 | — | 18.4 | — | 19.5 | — |
|
3. Add non-cash expenses
|
— | -13.6 | — | 2.0 | — | 4.8 | — | 9.3 | — |
|
- Loss from revaluation losses of FVTPL financial assets
|
— | -13.6 | — | 2.0 | — | 4.8 | — | 9.3 | — |
|
4. Less non-cash income
|
— | — | — | -14.2 | — | -1.4 | — | -0.0 | — |
|
- Gains from revaluation gains of FVTPL financial assets
|
— | — | — | -14.2 | — | -1.4 | — | -0.0 | — |
|
5. Changes of assets and liabilities
|
— | -82.0 | — | -9.4 | — | 272.9 | — | -189.0 | — |
|
- Increase/decrease in FVTPL financial assets
|
— | 4.2 | — | 119.4 | — | -41.5 | — | -105.9 | — |
|
- Increase/decrease in loan
|
— | -86.1 | — | -128.8 | — | 314.4 | — | -83.2 | — |
|
6. Operating profit before changes in working capital
|
— | -55.7 | — | -62.1 | — | 261.7 | — | -200.5 | — |
|
Increase/decrease in receiables sale of financial assets
|
— | — | — | — | — | 75.5 | — | — | — |
|
Increase/decrease in receiables interest of financial assets
|
— | -1.3 | — | 1.1 | — | -76.2 | — | 76.2 | — |
|
Increase/decrease in service related receivables
|
— | 0.0 | — | -0.1 | — | 0.1 | — | — | — |
|
Increases/decreases in other receivables
|
— | -2.0 | — | -0.2 | — | — | — | -0.1 | — |
|
Increase/decrease in other assets
|
— | 1.0 | — | -1.0 | — | 0.4 | — | -0.1 | — |
|
- Increase/(decrease) in payables (other than interest, corporate income tax)
|
— | 1.0 | — | -3.6 | — | 2.1 | — | 1.2 | — |
|
- (Increase)/decrease in prepaid expenses
|
— | 0.6 | — | -1.0 | — | -0.2 | — | 0.0 | — |
|
- Interest paid
|
— | -18.2 | — | -5.4 | — | -18.3 | — | -20.0 | — |
|
Increases/decreaese in trade payables
|
— | 0.1 | — | 0.3 | — | -0.1 | — | -0.6 | — |
|
Increases/decreases in employee welfare payables
|
— | — | — | 0.0 | — | -0.0 | — | 0.0 | — |
|
Increases/decreases in tax and other payables to the State Budget
|
— | -1.1 | — | 0.0 | — | 0.2 | — | -0.2 | — |
|
Increases/dcreases in payable to employees
|
— | 12.9 | — | -9.1 | — | 8.1 | — | 3.0 | — |
|
Increases/dcreases in other payables
|
— | 79.3 | — | 87.5 | — | -209.6 | — | 119.0 | — |
|
- Other receipts from operating activities
|
193.1 | — | 810.7 | — | 184.3 | — | 99.0 | 243.6 | 211.4 |
|
- Other payments for operating activities
|
-114.6 | 965.4 | -965.2 | 194.2 | -194.2 | — | -78.5 | -236.6 | -190.8 |
|
Net cash flows from securities trading activities
|
45.6 | 64.9 | -47.8 | 48.6 | -42.2 | 40.3 | 3.8 | -2.6 | -7.8 |
|
1. Payment for fixed assets, constructions and other long-term assets
|
— | -0.4 | — | -1.6 | — | -1.5 | — | 0.0 | -0.0 |
|
2. Proceeds from disposals of fixed assets and other long-term assets
|
— | 0.0 | — | — | — | — | — | — | — |
|
7. Dividends, interest and profit received
|
— | 0.7 | — | 2.3 | — | 0.1 | — | 2.6 | — |
|
Net cash flows from investing activities
|
— | 0.3 | — | 0.7 | — | -1.4 | — | 2.6 | -0.0 |
|
IV. Net cash flows during the period
|
45.6 | 65.9 | -48.5 | 49.2 | -42.2 | 41.5 | 1.2 | 0.0 | -7.8 |
|
V. Cash and cash equivalents at begingning of the period
|
71.6 | 5.7 | 54.2 | 5.0 | 47.2 | 5.7 | 4.4 | 16.1 | 23.9 |
|
Cash and cash equivalents at end of period
|
117.2 | 71.6 | 5.7 | 54.2 | 5.0 | 47.2 | 5.7 | 4.4 | 16.1 |
|
1. Proceeds from sale of brokerage securities to customers
|
— | 32,540.4 | — | 12,821.2 | — | 19,100.5 | — | 2,453.1 | 4,744.5 |
|
2. Money spent on buying brokerage securities for customers
|
— | -32,116.4 | — | -11,482.3 | — | -18,834.6 | — | -2,385.9 | -4,586.8 |
|
9. Receive deposits to pay for securities transactions of customers
|
— | 3,977.4 | — | 2,610.8 | — | -5,872.0 | — | 10,985.2 | — |
|
11. Payment for customers' securities transactions
|
— | -4,478.9 | — | -3,938.9 | — | 5,459.1 | — | -11,120.2 | — |
|
14. Payment of customers' securities depository fees
|
— | -1.2 | — | -0.9 | — | -0.7 | — | -1.4 | — |
|
17. Proceeds from Securities Issuers
|
— | 52.3 | — | 51.0 | — | 59.4 | — | 52.5 | — |
|
18. Payments to Securities Issuers
|
— | 12.2 | — | -51.0 | — | -111.8 | — | — | — |
|
Increase / decrease of net money during the period
|
— | -14.3 | — | 10.0 | — | -200.2 | — | -16.7 | 157.7 |
|
II. Cash and cash equivalents at the beginning of the period of the customer
|
— | 317.5 | — | 317.5 | — | 376.7 | — | 534.4 | 376.7 |
|
III. Cash and cash equivalents at the end of the period of the customer
|
— | 313.1 | — | 327.4 | — | 317.5 | — | 517.7 | 534.4 |
From one stock to the whole portfolio
Each stock is only one part of the wider picture. Looking at investments side by side makes their contribution, risks and opportunities across the portfolio clearer.
Its weight and influence across the assets held for investment.
How holdings, sectors and asset groups are distributed in relation to overall risk.
What becomes visible only when investments are viewed together rather than one ticker at a time.
Trợ lý AI đã sẵn sàng phân tích SBS cùng bạn. Đăng nhập để bắt đầu.