Poly Property Group Co Ltd
HKEX:119
Income Statement
Earnings Waterfall
Poly Property Group Co Ltd
Revenue
|
40.9B
CNY
|
Cost of Revenue
|
-32.7B
CNY
|
Gross Profit
|
8.3B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
5.9B
CNY
|
Other Expenses
|
-4.5B
CNY
|
Net Income
|
1.4B
CNY
|
Income Statement
Poly Property Group Co Ltd
Dec-2003 | Jun-2004 | 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 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
473
N/A
|
486
+3%
|
418
-14%
|
560
+34%
|
714
+28%
|
748
+5%
|
947
+27%
|
1 052
+11%
|
974
-7%
|
1 006
+3%
|
3 325
+231%
|
3 278
-1%
|
7 197
+120%
|
9 506
+32%
|
8 514
-10%
|
9 946
+17%
|
14 105
+42%
|
16 383
+16%
|
20 696
+26%
|
24 579
+19%
|
28 625
+16%
|
29 476
+3%
|
28 509
-3%
|
24 789
-13%
|
24 933
+1%
|
27 436
+10%
|
30 580
+11%
|
35 306
+15%
|
31 703
-10%
|
23 977
-24%
|
23 234
-3%
|
33 735
+45%
|
39 944
+18%
|
35 439
-11%
|
29 170
-18%
|
32 366
+11%
|
30 305
-6%
|
33 611
+11%
|
41 127
+22%
|
33 007
-20%
|
40 932
+24%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(308)
|
(298)
|
(230)
|
(335)
|
(465)
|
(478)
|
(606)
|
(713)
|
(653)
|
(639)
|
(2 521)
|
(2 486)
|
(5 519)
|
(6 943)
|
(5 030)
|
(5 738)
|
(8 531)
|
(10 232)
|
(14 408)
|
(17 430)
|
(21 919)
|
(23 181)
|
(22 862)
|
(20 686)
|
(22 065)
|
(24 121)
|
(25 669)
|
(29 555)
|
(25 162)
|
(17 419)
|
(14 726)
|
(20 285)
|
(27 430)
|
(24 445)
|
(19 365)
|
(21 392)
|
(20 249)
|
(24 033)
|
(30 590)
|
(25 114)
|
(32 674)
|
|
Gross Profit |
165
N/A
|
188
+14%
|
187
-1%
|
224
+20%
|
250
+12%
|
271
+8%
|
341
+26%
|
339
-1%
|
321
-5%
|
367
+14%
|
804
+119%
|
792
-1%
|
1 678
+112%
|
2 563
+53%
|
3 483
+36%
|
4 207
+21%
|
5 574
+32%
|
6 151
+10%
|
6 288
+2%
|
7 149
+14%
|
6 707
-6%
|
6 296
-6%
|
5 647
-10%
|
4 102
-27%
|
2 869
-30%
|
3 315
+16%
|
4 912
+48%
|
5 750
+17%
|
6 541
+14%
|
6 558
+0%
|
8 507
+30%
|
13 450
+58%
|
12 514
-7%
|
10 994
-12%
|
9 805
-11%
|
10 974
+12%
|
10 056
-8%
|
9 578
-5%
|
10 537
+10%
|
7 893
-25%
|
8 259
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(119)
|
(130)
|
(133)
|
(145)
|
(143)
|
(140)
|
(196)
|
(194)
|
(421)
|
(519)
|
(463)
|
(485)
|
(680)
|
(600)
|
(727)
|
(920)
|
(921)
|
(1 233)
|
(1 756)
|
(1 752)
|
(2 111)
|
(2 245)
|
(2 219)
|
(1 717)
|
(2 294)
|
(3 868)
|
(2 281)
|
(2 385)
|
(2 590)
|
(816)
|
(2 377)
|
(2 859)
|
(3 435)
|
(3 992)
|
(2 562)
|
(3 166)
|
(2 771)
|
(2 463)
|
(2 820)
|
(2 586)
|
(2 361)
|
|
Selling, General & Administrative |
(128)
|
(139)
|
(147)
|
(183)
|
(228)
|
(218)
|
(282)
|
(313)
|
(501)
|
(554)
|
(599)
|
(633)
|
(763)
|
(927)
|
(1 115)
|
(1 295)
|
(1 653)
|
(1 826)
|
(1 988)
|
(2 251)
|
(2 459)
|
(2 431)
|
(2 315)
|
(2 223)
|
(2 397)
|
(2 376)
|
(2 079)
|
(2 339)
|
(2 405)
|
(2 211)
|
(2 289)
|
(2 595)
|
(3 117)
|
(2 739)
|
(2 480)
|
(2 991)
|
(2 543)
|
(2 232)
|
(2 494)
|
(2 343)
|
(2 593)
|
|
Depreciation & Amortization |
(13)
|
(12)
|
(12)
|
(6)
|
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
|
|
Other Operating Expenses |
24
|
23
|
28
|
45
|
85
|
78
|
85
|
118
|
80
|
36
|
136
|
147
|
82
|
327
|
390
|
377
|
732
|
593
|
232
|
499
|
349
|
186
|
96
|
505
|
103
|
(1 492)
|
(201)
|
(46)
|
(184)
|
1 395
|
(88)
|
(264)
|
(318)
|
(1 254)
|
(82)
|
(175)
|
(228)
|
(231)
|
(326)
|
(244)
|
232
|
|
Operating Income |
47
N/A
|
58
+23%
|
55
-5%
|
80
+45%
|
106
+33%
|
130
+23%
|
145
+12%
|
144
-1%
|
(101)
N/A
|
(152)
-50%
|
341
N/A
|
308
-10%
|
998
+224%
|
1 962
+97%
|
2 757
+41%
|
3 287
+19%
|
4 652
+42%
|
4 918
+6%
|
4 532
-8%
|
5 397
+19%
|
4 596
-15%
|
4 051
-12%
|
3 427
-15%
|
2 386
-30%
|
575
-76%
|
(553)
N/A
|
2 631
N/A
|
3 366
+28%
|
3 951
+17%
|
5 742
+45%
|
6 130
+7%
|
10 591
+73%
|
9 079
-14%
|
7 002
-23%
|
7 243
+3%
|
7 808
+8%
|
7 286
-7%
|
7 115
-2%
|
7 717
+8%
|
5 306
-31%
|
5 898
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
38
|
38
|
(23)
|
(49)
|
25
|
(5)
|
(18)
|
12
|
255
|
283
|
(88)
|
(65)
|
(52)
|
(139)
|
(104)
|
(75)
|
253
|
339
|
31
|
661
|
522
|
269
|
321
|
(425)
|
(489)
|
(828)
|
(1 042)
|
(1 055)
|
90
|
(681)
|
(705)
|
(775)
|
(867)
|
(1 217)
|
(660)
|
(95)
|
(746)
|
(1 531)
|
(1 883)
|
(1 373)
|
(1 866)
|
|
Non-Reccuring Items |
(13)
|
(18)
|
(4)
|
1
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(145)
|
(145)
|
184
|
442
|
532
|
369
|
96
|
1
|
19
|
0
|
345
|
366
|
(438)
|
(459)
|
(1 321)
|
0
|
644
|
558
|
848
|
0
|
0
|
42
|
479
|
162
|
(252)
|
314
|
159
|
(149)
|
2
|
(1)
|
0
|
|
Gain/Loss on Disposition of Assets |
21
|
21
|
0
|
3
|
11
|
8
|
56
|
237
|
230
|
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 |
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
30
|
30
|
0
|
49
|
241
|
241
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
92
N/A
|
98
+7%
|
25
-74%
|
32
+28%
|
136
+325%
|
133
-2%
|
213
+60%
|
423
+99%
|
384
-9%
|
180
-53%
|
349
+94%
|
339
-3%
|
1 130
+233%
|
2 265
+100%
|
3 186
+41%
|
3 582
+12%
|
5 001
+40%
|
5 257
+5%
|
4 581
-13%
|
6 058
+32%
|
5 462
-10%
|
4 685
-14%
|
3 311
-29%
|
1 502
-55%
|
(1 236)
N/A
|
(1 382)
-12%
|
2 233
N/A
|
2 868
+28%
|
4 889
+70%
|
5 061
+4%
|
5 425
+7%
|
9 858
+82%
|
8 690
-12%
|
5 947
-32%
|
6 331
+6%
|
8 026
+27%
|
6 699
-17%
|
5 435
-19%
|
5 835
+7%
|
3 933
-33%
|
4 032
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(9)
|
(13)
|
(29)
|
(28)
|
(38)
|
(40)
|
(165)
|
(196)
|
(74)
|
(62)
|
(315)
|
(590)
|
(1 049)
|
(1 386)
|
(1 779)
|
(1 800)
|
(1 539)
|
(2 041)
|
(2 220)
|
(2 086)
|
(2 027)
|
(1 390)
|
(1 536)
|
(1 562)
|
(2 012)
|
(2 082)
|
(2 323)
|
(2 527)
|
(2 823)
|
(3 918)
|
(4 901)
|
(5 020)
|
(4 163)
|
(5 097)
|
(4 536)
|
(3 833)
|
(4 826)
|
(3 632)
|
(2 400)
|
|
Income from Continuing Operations |
86
|
92
|
17
|
20
|
106
|
104
|
176
|
384
|
219
|
(16)
|
275
|
277
|
816
|
1 676
|
2 137
|
2 196
|
3 222
|
3 458
|
3 043
|
4 017
|
3 242
|
2 599
|
1 284
|
112
|
(2 772)
|
(2 943)
|
221
|
785
|
2 567
|
2 533
|
2 601
|
5 940
|
3 789
|
928
|
2 168
|
2 929
|
2 164
|
1 602
|
1 009
|
300
|
1 632
|
|
Income to Minority Interest |
(15)
|
(20)
|
(21)
|
(14)
|
(18)
|
(27)
|
13
|
25
|
(3)
|
7
|
(52)
|
(47)
|
(154)
|
(296)
|
(298)
|
(201)
|
(446)
|
(504)
|
(413)
|
(498)
|
(526)
|
(709)
|
(354)
|
(138)
|
87
|
191
|
(68)
|
(114)
|
(105)
|
(79)
|
(360)
|
(581)
|
44
|
(4)
|
(415)
|
(214)
|
(104)
|
30
|
(193)
|
(300)
|
(187)
|
|
Net Income (Common) |
71
N/A
|
116
+63%
|
153
+32%
|
196
+28%
|
165
-16%
|
77
-53%
|
189
+145%
|
413
+119%
|
402
-3%
|
173
-57%
|
223
+29%
|
230
+3%
|
662
+188%
|
1 380
+108%
|
1 839
+33%
|
1 996
+9%
|
2 777
+39%
|
2 954
+6%
|
2 630
-11%
|
3 519
+34%
|
2 716
-23%
|
1 890
-30%
|
929
-51%
|
(101)
N/A
|
(2 817)
-2 689%
|
(2 861)
-2%
|
81
N/A
|
651
+706%
|
2 462
+278%
|
2 454
0%
|
2 242
-9%
|
5 358
+139%
|
3 833
-28%
|
924
-76%
|
1 753
+90%
|
2 715
+55%
|
2 059
-24%
|
1 632
-21%
|
816
-50%
|
0
-100%
|
1 445
+400 290%
|
|
EPS (Diluted) |
0.09
N/A
|
0.12
+33%
|
0.17
+42%
|
0.21
+24%
|
0.18
-14%
|
0.09
-50%
|
0.16
+78%
|
0.27
+69%
|
0.24
-11%
|
0.09
-63%
|
0.12
+33%
|
0.12
N/A
|
0.26
+117%
|
0.44
+69%
|
0.51
+16%
|
0.56
+10%
|
0.77
+38%
|
0.82
+6%
|
0.73
-11%
|
0.97
+33%
|
0.75
-23%
|
0.52
-31%
|
0.25
-52%
|
-0.03
N/A
|
-0.77
-2 467%
|
-0.78
-1%
|
0.02
N/A
|
0.18
+800%
|
0.67
+272%
|
0.67
N/A
|
0.61
-9%
|
1.46
+139%
|
1.04
-29%
|
0.25
-76%
|
0.48
+92%
|
0.74
+54%
|
0.56
-24%
|
0.44
-21%
|
0.22
-50%
|
0
N/A
|
0.38
N/A
|