M
Mayer Holdings Ltd
HKEX:1116
Mayer Holdings Ltd
HKEX:1116
Price:
0.25
HKD
-3.85%
Market Closed
Market Cap:
HK$539.5m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Mayer Holdings Ltd
HKEX:1116
|
HK |
|
Ground Rents Income Fund PLC
LSE:GRIO
|
UK |
|
Bounty Oil and Gas NL
ASX:BUY
|
AU |
|
D
|
Danlaw Technologies India Ltd
BSE:532329
|
IN |
|
Texas Roadhouse Inc
NASDAQ:TXRH
|
US |
Income Statement
Earnings Waterfall
Mayer Holdings Ltd
Mayer Holdings Ltd
Income Statement
Mayer Holdings Ltd
Mayer Holdings Ltd
Currency: CNY
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
4
|
0
|
3
|
0
|
3
|
0
|
14
|
0
|
0
|
17
|
3
|
4
|
4
|
3
|
5
|
0
|
|
| Revenue |
942
N/A
|
1 062
+13%
|
1 057
0%
|
978
-7%
|
1 047
+7%
|
1 190
+14%
|
1 253
+5%
|
1 059
-15%
|
667
-37%
|
416
-38%
|
436
+5%
|
536
+23%
|
547
+2%
|
486
-11%
|
490
+1%
|
467
-5%
|
499
+7%
|
547
+10%
|
561
+3%
|
552
-2%
|
541
-2%
|
497
-8%
|
420
-15%
|
385
-8%
|
389
+1%
|
381
-2%
|
367
-4%
|
391
+6%
|
426
+9%
|
486
+14%
|
580
+19%
|
565
-3%
|
581
+3%
|
688
+18%
|
692
+1%
|
903
+30%
|
475
-47%
|
370
-22%
|
714
+93%
|
740
+4%
|
760
+3%
|
819
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(842)
|
(983)
|
(1 016)
|
(958)
|
(971)
|
(1 090)
|
(1 197)
|
(975)
|
(603)
|
(403)
|
(385)
|
(463)
|
(505)
|
(470)
|
(472)
|
(462)
|
(477)
|
(510)
|
(514)
|
(505)
|
(495)
|
(458)
|
(382)
|
(337)
|
(336)
|
(330)
|
(324)
|
(349)
|
(374)
|
(427)
|
(515)
|
(490)
|
(461)
|
(555)
|
(597)
|
(784)
|
(417)
|
(319)
|
(627)
|
(659)
|
(677)
|
(733)
|
|
| Gross Profit |
99
N/A
|
78
-21%
|
41
-48%
|
20
-51%
|
75
+277%
|
100
+32%
|
56
-44%
|
84
+51%
|
64
-24%
|
12
-81%
|
50
+308%
|
73
+44%
|
42
-42%
|
15
-64%
|
18
+14%
|
5
-73%
|
21
+338%
|
37
+75%
|
47
+27%
|
46
-1%
|
47
+0%
|
38
-18%
|
38
+1%
|
49
+26%
|
53
+9%
|
51
-4%
|
43
-15%
|
42
-4%
|
52
+24%
|
59
+14%
|
65
+11%
|
75
+15%
|
120
+59%
|
133
+10%
|
95
-29%
|
119
+25%
|
58
-52%
|
51
-11%
|
87
+71%
|
81
-8%
|
83
+2%
|
86
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(36)
|
(42)
|
(30)
|
(27)
|
(50)
|
(52)
|
(33)
|
(23)
|
(62)
|
(57)
|
(43)
|
(42)
|
(44)
|
(20)
|
(29)
|
(37)
|
(51)
|
(47)
|
(36)
|
(34)
|
(58)
|
(61)
|
(44)
|
(41)
|
(23)
|
(32)
|
(58)
|
(52)
|
(114)
|
(101)
|
(52)
|
(56)
|
(65)
|
(88)
|
(78)
|
(105)
|
(58)
|
(50)
|
(94)
|
(99)
|
(132)
|
(128)
|
|
| Selling, General & Administrative |
(38)
|
(46)
|
(40)
|
(44)
|
(53)
|
(61)
|
(48)
|
(40)
|
(54)
|
(48)
|
(46)
|
(49)
|
(53)
|
(44)
|
(47)
|
(53)
|
(68)
|
(60)
|
(51)
|
(50)
|
(69)
|
(68)
|
(52)
|
(52)
|
(50)
|
(58)
|
(66)
|
(66)
|
(123)
|
(67)
|
(63)
|
(65)
|
(75)
|
(91)
|
(88)
|
(128)
|
(82)
|
(62)
|
(112)
|
(109)
|
(145)
|
(129)
|
|
| Other Operating Expenses |
3
|
4
|
10
|
17
|
3
|
9
|
15
|
17
|
(9)
|
(9)
|
3
|
7
|
10
|
24
|
18
|
17
|
17
|
14
|
15
|
16
|
11
|
6
|
8
|
11
|
27
|
25
|
8
|
14
|
9
|
(34)
|
10
|
8
|
10
|
3
|
10
|
24
|
23
|
12
|
19
|
10
|
13
|
1
|
|
| Operating Income |
64
N/A
|
37
-43%
|
11
-71%
|
(7)
N/A
|
25
N/A
|
48
+90%
|
23
-53%
|
61
+173%
|
2
-97%
|
(44)
N/A
|
8
N/A
|
30
+295%
|
(1)
N/A
|
(5)
-277%
|
(12)
-135%
|
(32)
-177%
|
(30)
+6%
|
(10)
+68%
|
11
N/A
|
13
+17%
|
(11)
N/A
|
(23)
-106%
|
(5)
+77%
|
8
N/A
|
30
+289%
|
18
-38%
|
(14)
N/A
|
(10)
+27%
|
(62)
-491%
|
(42)
+32%
|
13
N/A
|
19
+46%
|
56
+193%
|
45
-18%
|
17
-64%
|
14
-14%
|
(1)
N/A
|
1
N/A
|
(6)
N/A
|
(18)
-180%
|
(49)
-176%
|
(42)
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(8)
|
(9)
|
(22)
|
(18)
|
(18)
|
(14)
|
(22)
|
(12)
|
(10)
|
(4)
|
(4)
|
1
|
(180)
|
(184)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
(4)
|
2
|
1
|
10
|
(2)
|
(2)
|
(10)
|
(22)
|
(14)
|
(14)
|
(16)
|
(5)
|
(4)
|
(5)
|
(1)
|
(5)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
88
|
37
|
(52)
|
0
|
0
|
0
|
0
|
(45)
|
(58)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(5)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
5
|
5
|
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
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
60
N/A
|
28
-53%
|
2
-94%
|
(29)
N/A
|
14
N/A
|
35
+157%
|
8
-76%
|
128
+1 427%
|
26
-80%
|
(106)
N/A
|
3
N/A
|
27
+709%
|
(0)
N/A
|
(185)
-184 700%
|
(240)
-30%
|
(96)
+60%
|
(36)
+63%
|
(15)
+58%
|
7
N/A
|
9
+22%
|
(14)
N/A
|
(26)
-83%
|
(8)
+68%
|
4
N/A
|
23
+481%
|
15
-37%
|
(12)
N/A
|
(9)
+25%
|
(52)
-476%
|
(44)
+15%
|
10
N/A
|
9
-11%
|
33
+263%
|
32
-3%
|
2
-92%
|
(3)
N/A
|
(6)
-80%
|
(3)
+49%
|
(11)
-270%
|
(19)
-64%
|
(58)
-210%
|
(46)
+21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(3)
|
(1)
|
1
|
(2)
|
(3)
|
(3)
|
(23)
|
(16)
|
2
|
(2)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(12)
|
(14)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
55
|
25
|
1
|
(28)
|
11
|
31
|
5
|
106
|
11
|
(104)
|
1
|
27
|
(0)
|
(185)
|
(240)
|
(97)
|
(37)
|
(15)
|
7
|
9
|
(14)
|
(26)
|
(8)
|
2
|
20
|
13
|
(13)
|
(12)
|
(53)
|
(46)
|
8
|
7
|
21
|
18
|
(3)
|
(9)
|
(8)
|
(5)
|
(15)
|
(19)
|
(59)
|
(48)
|
|
| Income to Minority Interest |
(14)
|
(8)
|
(1)
|
8
|
1
|
(5)
|
(3)
|
(10)
|
(3)
|
7
|
(2)
|
(9)
|
(3)
|
3
|
2
|
5
|
1
|
(1)
|
(4)
|
(3)
|
0
|
2
|
(0)
|
(2)
|
(5)
|
(4)
|
(2)
|
(3)
|
4
|
4
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(1)
|
0
|
1
|
2
|
1
|
|
| Net Income (Common) |
41
N/A
|
17
-58%
|
0
-98%
|
(20)
N/A
|
12
N/A
|
26
+118%
|
14
-47%
|
107
+678%
|
7
-93%
|
(97)
N/A
|
(1)
+99%
|
33
N/A
|
14
-58%
|
(179)
N/A
|
(248)
-39%
|
(101)
+59%
|
(36)
+64%
|
(16)
+55%
|
4
N/A
|
6
+56%
|
(14)
N/A
|
(24)
-70%
|
(9)
+64%
|
0
N/A
|
15
+14 725%
|
9
-39%
|
(15)
N/A
|
(15)
0%
|
(49)
-235%
|
(41)
+16%
|
3
N/A
|
2
-32%
|
16
+602%
|
13
-18%
|
(6)
N/A
|
(14)
-129%
|
(11)
+22%
|
(6)
+48%
|
153
N/A
|
150
-2%
|
(58)
N/A
|
(48)
+17%
|
|
| EPS (Diluted) |
0.4
N/A
|
0.14
-65%
|
0
N/A
|
-0.17
N/A
|
0.1
N/A
|
0.18
+80%
|
0.09
-50%
|
0.63
+600%
|
0.04
-94%
|
-0.57
N/A
|
0
N/A
|
0.19
N/A
|
0.07
-63%
|
-0.39
N/A
|
-0.48
-23%
|
-0.18
+63%
|
-0.07
+61%
|
-0.02
+71%
|
0.01
N/A
|
0.01
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.02
+50%
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
-0.03
N/A
|
-0.03
N/A
|
-0.08
-167%
|
-0.02
+75%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.07
N/A
|
0.06
-14%
|
-0.03
N/A
|
-0.02
+33%
|
|
Switch to:
Switch to:
See Also
Discover More
