Precision Tsugami (China) Corporation Ltd
HKEX:1651
Income Statement
Earnings Waterfall
Precision Tsugami (China) Corporation Ltd
Revenue
|
3.3B
CNY
|
Cost of Revenue
|
-2.4B
CNY
|
Gross Profit
|
916.1m
CNY
|
Operating Expenses
|
-193m
CNY
|
Operating Income
|
723.1m
CNY
|
Other Expenses
|
-223.3m
CNY
|
Net Income
|
499.8m
CNY
|
Income Statement
Precision Tsugami (China) Corporation Ltd
Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
2 314
N/A
|
2 758
+19%
|
2 851
+3%
|
2 284
-20%
|
1 944
-15%
|
2 247
+16%
|
3 117
+39%
|
4 108
+32%
|
4 420
+8%
|
4 250
-4%
|
4 047
-5%
|
3 341
-17%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(1 842)
|
(2 107)
|
(2 138)
|
(1 750)
|
(1 551)
|
(1 769)
|
(2 352)
|
(3 005)
|
(3 247)
|
(3 202)
|
(3 011)
|
(2 425)
|
|
Gross Profit |
472
N/A
|
651
+38%
|
713
+9%
|
534
-25%
|
392
-27%
|
478
+22%
|
765
+60%
|
1 104
+44%
|
1 173
+6%
|
1 048
-11%
|
1 036
-1%
|
916
-12%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(193)
|
(242)
|
(242)
|
(198)
|
(174)
|
(177)
|
(197)
|
(185)
|
(320)
|
(192)
|
(208)
|
(193)
|
|
Selling, General & Administrative |
(169)
|
(219)
|
(242)
|
(210)
|
(183)
|
(190)
|
(221)
|
(241)
|
(259)
|
(264)
|
(253)
|
(253)
|
|
Depreciation & Amortization |
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(23)
|
(23)
|
1
|
13
|
10
|
13
|
25
|
56
|
(60)
|
72
|
45
|
60
|
|
Operating Income |
279
N/A
|
409
+46%
|
471
+15%
|
336
-29%
|
218
-35%
|
301
+38%
|
569
+89%
|
918
+61%
|
853
-7%
|
857
+0%
|
828
-3%
|
723
-13%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(9)
|
13
|
14
|
(0)
|
5
|
(0)
|
11
|
(0)
|
12
|
(0)
|
12
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
(5)
|
(8)
|
(4)
|
110
|
1
|
2
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
271
N/A
|
422
+56%
|
484
+15%
|
336
-30%
|
223
-34%
|
295
+32%
|
570
+93%
|
913
+60%
|
974
+7%
|
857
-12%
|
841
-2%
|
724
-14%
|
|
Net Income | |||||||||||||
Tax Provision |
(77)
|
(110)
|
(116)
|
(87)
|
(68)
|
(91)
|
(178)
|
(292)
|
(306)
|
(266)
|
(262)
|
(225)
|
|
Income from Continuing Operations |
194
|
312
|
368
|
249
|
156
|
203
|
392
|
621
|
667
|
590
|
579
|
500
|
|
Net Income (Common) |
194
N/A
|
312
+61%
|
368
+18%
|
249
-32%
|
156
-37%
|
203
+31%
|
392
+93%
|
621
+59%
|
667
+7%
|
590
-12%
|
579
-2%
|
500
-14%
|
|
EPS (Diluted) |
0.57
N/A
|
0.82
+44%
|
0.96
+17%
|
0.65
-32%
|
0.41
-37%
|
0.53
+29%
|
1.03
+94%
|
1.63
+58%
|
1.75
+7%
|
1.55
-11%
|
1.52
-2%
|
1.31
-14%
|