Jiangnan Group Ltd
HKEX:1366
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangnan Group Ltd
HKEX:1366
|
CN |
|
Shree Renuka Sugars Ltd
NSE:RENUKA
|
IN |
|
B
|
Beijing Fourth Paradigm Technology Co Ltd
HKEX:6682
|
CN |
|
S
|
Sapura Energy Bhd
KLSE:SAPNRG
|
MY |
|
AGV Products Corp
TWSE:1217
|
TW |
|
D
|
Dan Hotels Ltd
TASE:DANH
|
IL |
Income Statement
Earnings Waterfall
Jiangnan Group Ltd
Income Statement
Jiangnan Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
5 356
N/A
|
5 101
-5%
|
6 477
+27%
|
7 670
+18%
|
8 155
+6%
|
8 716
+7%
|
9 167
+5%
|
9 044
-1%
|
9 111
+1%
|
9 998
+10%
|
11 375
+14%
|
12 519
+10%
|
13 525
+8%
|
13 960
+3%
|
14 524
+4%
|
13 274
-9%
|
13 335
+0%
|
17 144
+29%
|
19 174
+12%
|
19 186
+0%
|
19 151
0%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(4 514)
|
(4 292)
|
(5 477)
|
(6 483)
|
(6 883)
|
(7 360)
|
(7 685)
|
(7 584)
|
(7 753)
|
(8 710)
|
(10 051)
|
(11 041)
|
(12 039)
|
(12 492)
|
(13 005)
|
(11 877)
|
(11 910)
|
(15 318)
|
(17 260)
|
(17 425)
|
(17 282)
|
|
| Gross Profit |
842
N/A
|
809
-4%
|
1 000
+24%
|
1 187
+19%
|
1 271
+7%
|
1 356
+7%
|
1 482
+9%
|
1 460
-2%
|
1 358
-7%
|
1 287
-5%
|
1 324
+3%
|
1 478
+12%
|
1 487
+1%
|
1 468
-1%
|
1 519
+3%
|
1 397
-8%
|
1 425
+2%
|
1 826
+28%
|
1 913
+5%
|
1 761
-8%
|
1 869
+6%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(231)
|
(216)
|
(259)
|
(262)
|
(310)
|
(337)
|
(414)
|
(479)
|
(527)
|
(552)
|
(586)
|
(764)
|
(777)
|
(740)
|
(744)
|
(843)
|
(958)
|
(1 216)
|
(2 301)
|
(2 149)
|
(1 532)
|
|
| Selling, General & Administrative |
(180)
|
(181)
|
(248)
|
(287)
|
(304)
|
(313)
|
(407)
|
(432)
|
(519)
|
(476)
|
(567)
|
(739)
|
(737)
|
(698)
|
(695)
|
(792)
|
(911)
|
(1 169)
|
(2 263)
|
(2 099)
|
(1 356)
|
|
| Research & Development |
(13)
|
(15)
|
(15)
|
(19)
|
(21)
|
(21)
|
(28)
|
(39)
|
(29)
|
(39)
|
(30)
|
(41)
|
(54)
|
(59)
|
(57)
|
(65)
|
(59)
|
(66)
|
(70)
|
(79)
|
(180)
|
|
| Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(6)
|
0
|
(4)
|
0
|
(6)
|
0
|
(4)
|
0
|
(5)
|
0
|
(6)
|
|
| Other Operating Expenses |
(37)
|
(20)
|
6
|
44
|
17
|
(3)
|
23
|
(8)
|
23
|
(37)
|
16
|
17
|
17
|
17
|
13
|
14
|
16
|
19
|
37
|
29
|
10
|
|
| Operating Income |
612
N/A
|
594
-3%
|
741
+25%
|
924
+25%
|
961
+4%
|
1 019
+6%
|
1 067
+5%
|
981
-8%
|
831
-15%
|
736
-11%
|
738
+0%
|
714
-3%
|
710
-1%
|
728
+3%
|
774
+6%
|
554
-28%
|
467
-16%
|
610
+31%
|
(388)
N/A
|
(388)
0%
|
337
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(153)
|
(147)
|
(178)
|
(199)
|
(203)
|
(211)
|
(198)
|
(191)
|
(172)
|
(178)
|
(210)
|
(255)
|
(279)
|
(253)
|
(212)
|
(217)
|
(225)
|
(220)
|
(245)
|
(243)
|
(200)
|
|
| Non-Reccuring Items |
(3)
|
(3)
|
42
|
0
|
(0)
|
0
|
(0)
|
0
|
(4)
|
(122)
|
(383)
|
(262)
|
(169)
|
(168)
|
(102)
|
2
|
(23)
|
(23)
|
(0)
|
4
|
4
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
456
N/A
|
444
-3%
|
605
+36%
|
725
+20%
|
758
+5%
|
809
+7%
|
870
+8%
|
791
-9%
|
655
-17%
|
435
-34%
|
145
-67%
|
197
+36%
|
262
+33%
|
307
+17%
|
460
+50%
|
339
-26%
|
219
-35%
|
367
+68%
|
(633)
N/A
|
(627)
+1%
|
141
N/A
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(80)
|
(78)
|
(102)
|
(123)
|
(132)
|
(142)
|
(166)
|
(157)
|
(125)
|
(86)
|
(41)
|
(51)
|
(79)
|
(86)
|
(77)
|
(53)
|
(49)
|
(72)
|
92
|
99
|
(4)
|
|
| Income from Continuing Operations |
376
|
367
|
504
|
602
|
626
|
666
|
703
|
634
|
530
|
349
|
104
|
146
|
182
|
221
|
383
|
286
|
169
|
295
|
(540)
|
(528)
|
138
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
376
N/A
|
367
-3%
|
504
+37%
|
602
+19%
|
626
+4%
|
666
+6%
|
703
+6%
|
635
-10%
|
531
-16%
|
349
-34%
|
104
-70%
|
146
+41%
|
182
+25%
|
221
+21%
|
383
+74%
|
286
-25%
|
169
-41%
|
295
+74%
|
(540)
N/A
|
(528)
+2%
|
138
N/A
|
|
| EPS (Diluted) |
0.13
N/A
|
0.12
-8%
|
0.16
+33%
|
0.19
+19%
|
0.2
+5%
|
0.2
N/A
|
0.19
-5%
|
0.15
-21%
|
0.13
-13%
|
0.09
-31%
|
0.03
-67%
|
0.04
+33%
|
0.04
N/A
|
0.05
+25%
|
0.09
+80%
|
0.06
-33%
|
0.03
-50%
|
0.05
+67%
|
-0.09
N/A
|
-0.09
N/A
|
0.02
N/A
|
|