China South City Holdings Ltd
HKEX:1668
Income Statement
Earnings Waterfall
China South City Holdings Ltd
Revenue
|
3.5B
HKD
|
Cost of Revenue
|
-2.7B
HKD
|
Gross Profit
|
808.7m
HKD
|
Operating Expenses
|
-2.4B
HKD
|
Operating Income
|
-1.6B
HKD
|
Other Expenses
|
-2.7B
HKD
|
Net Income
|
-4.3B
HKD
|
Income Statement
China South City Holdings Ltd
Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
1 571
N/A
|
1 912
+22%
|
2 235
+17%
|
2 513
+12%
|
3 671
+46%
|
5 309
+45%
|
7 488
+41%
|
8 147
+9%
|
13 437
+65%
|
15 412
+15%
|
9 758
-37%
|
6 770
-31%
|
6 136
-9%
|
6 876
+12%
|
7 839
+14%
|
8 566
+9%
|
9 405
+10%
|
10 997
+17%
|
10 274
-7%
|
10 889
+6%
|
9 888
-9%
|
11 167
+13%
|
11 309
+1%
|
10 369
-8%
|
9 616
-7%
|
6 327
-34%
|
4 052
-36%
|
3 309
-18%
|
3 509
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(588)
|
(717)
|
(901)
|
(993)
|
(1 435)
|
(2 245)
|
(3 312)
|
(3 668)
|
(6 890)
|
(8 089)
|
(4 582)
|
(2 915)
|
(3 177)
|
(3 779)
|
(4 328)
|
(4 813)
|
(5 336)
|
(6 297)
|
(5 835)
|
(6 319)
|
(5 365)
|
(6 189)
|
(6 365)
|
(5 869)
|
(6 768)
|
(4 847)
|
(3 232)
|
(3 019)
|
(2 700)
|
|
Gross Profit |
983
N/A
|
1 195
+22%
|
1 333
+12%
|
1 519
+14%
|
2 236
+47%
|
3 065
+37%
|
4 177
+36%
|
4 479
+7%
|
6 547
+46%
|
7 323
+12%
|
5 176
-29%
|
3 854
-26%
|
2 959
-23%
|
3 098
+5%
|
3 510
+13%
|
3 754
+7%
|
4 069
+8%
|
4 701
+16%
|
4 440
-6%
|
4 570
+3%
|
4 523
-1%
|
4 978
+10%
|
4 944
-1%
|
4 500
-9%
|
2 848
-37%
|
1 480
-48%
|
820
-45%
|
290
-65%
|
809
+179%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(146)
|
(270)
|
(330)
|
(432)
|
(521)
|
(636)
|
(858)
|
(939)
|
(1 645)
|
(1 955)
|
(1 766)
|
(1 521)
|
(1 132)
|
(936)
|
(1 024)
|
(1 433)
|
(1 235)
|
(1 296)
|
(1 389)
|
(1 539)
|
(1 358)
|
(1 324)
|
(1 734)
|
(1 523)
|
(837)
|
(757)
|
(1 915)
|
(2 043)
|
(2 411)
|
|
Selling, General & Administrative |
(271)
|
(259)
|
(320)
|
(430)
|
(538)
|
(610)
|
(826)
|
(970)
|
(1 444)
|
(1 729)
|
(1 796)
|
(2 090)
|
(2 139)
|
(2 113)
|
(1 845)
|
(1 768)
|
(2 009)
|
(2 081)
|
(1 882)
|
(1 847)
|
(1 592)
|
(1 402)
|
(1 759)
|
(1 687)
|
(1 352)
|
(1 190)
|
(1 065)
|
(1 089)
|
(826)
|
|
Other Operating Expenses |
125
|
(12)
|
(10)
|
(2)
|
16
|
(26)
|
(33)
|
30
|
(201)
|
(227)
|
30
|
570
|
1 007
|
1 177
|
821
|
335
|
774
|
785
|
493
|
308
|
234
|
78
|
25
|
164
|
515
|
434
|
(850)
|
(954)
|
(1 585)
|
|
Operating Income |
836
N/A
|
923
+10%
|
1 003
+9%
|
1 087
+8%
|
1 714
+58%
|
2 428
+42%
|
3 317
+37%
|
3 539
+7%
|
4 902
+39%
|
5 368
+10%
|
3 409
-36%
|
2 334
-32%
|
1 827
-22%
|
2 161
+18%
|
2 486
+15%
|
2 320
-7%
|
2 834
+22%
|
3 404
+20%
|
3 050
-10%
|
3 031
-1%
|
3 165
+4%
|
3 654
+15%
|
3 210
-12%
|
2 977
-7%
|
2 011
-32%
|
723
-64%
|
(1 095)
N/A
|
(1 753)
-60%
|
(1 602)
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
1 277
|
1 392
|
1 450
|
1 179
|
1 031
|
1 283
|
1 155
|
1 228
|
1 266
|
1 343
|
2 450
|
2 614
|
3 082
|
3 297
|
4 285
|
4 454
|
4 213
|
3 776
|
2 343
|
1 787
|
1 250
|
815
|
281
|
482
|
(472)
|
(544)
|
(464)
|
(638)
|
(3 703)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
554
|
560
|
6
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(86)
|
(179)
|
(182)
|
(264)
|
(215)
|
(16)
|
61
|
56
|
(76)
|
(89)
|
11
|
(27)
|
(33)
|
0
|
106
|
228
|
|
Total Other Income |
0
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
2 113
N/A
|
2 316
+10%
|
2 453
+6%
|
2 821
+15%
|
3 306
+17%
|
3 718
+12%
|
4 473
+20%
|
4 767
+7%
|
6 169
+29%
|
6 712
+9%
|
5 859
-13%
|
4 942
-16%
|
4 904
-1%
|
5 372
+10%
|
6 592
+23%
|
6 593
+0%
|
6 783
+3%
|
6 966
+3%
|
5 377
-23%
|
4 879
-9%
|
4 471
-8%
|
4 393
-2%
|
3 402
-23%
|
3 470
+2%
|
1 511
-56%
|
146
-90%
|
(1 559)
N/A
|
(2 285)
-47%
|
(5 077)
-122%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(786)
|
(891)
|
(908)
|
(1 081)
|
(1 258)
|
(1 470)
|
(1 607)
|
(1 456)
|
(2 473)
|
(2 904)
|
(2 145)
|
(1 773)
|
(1 370)
|
(1 734)
|
(2 269)
|
(2 139)
|
(2 281)
|
(2 599)
|
(2 134)
|
(1 855)
|
(1 843)
|
(1 742)
|
(987)
|
(1 051)
|
(835)
|
74
|
4
|
(147)
|
760
|
|
Income from Continuing Operations |
1 327
|
1 425
|
1 544
|
1 738
|
2 047
|
2 248
|
2 867
|
3 312
|
3 696
|
3 808
|
3 715
|
3 169
|
3 534
|
3 639
|
4 323
|
4 453
|
4 502
|
4 367
|
3 243
|
3 024
|
2 628
|
2 651
|
2 415
|
2 418
|
677
|
220
|
(1 555)
|
(2 433)
|
(4 318)
|
|
Income to Minority Interest |
2
|
7
|
9
|
10
|
23
|
28
|
(117)
|
(347)
|
(202)
|
25
|
13
|
12
|
3
|
(1)
|
(0)
|
3
|
9
|
2
|
8
|
7
|
5
|
8
|
0
|
0
|
1
|
2
|
0
|
(0)
|
0
|
|
Net Income (Common) |
1 330
N/A
|
1 431
+8%
|
1 552
+8%
|
1 749
+13%
|
2 071
+18%
|
2 276
+10%
|
2 750
+21%
|
2 966
+8%
|
3 495
+18%
|
3 833
+10%
|
3 728
-3%
|
3 181
-15%
|
3 537
+11%
|
3 638
+3%
|
4 323
+19%
|
4 457
+3%
|
4 512
+1%
|
4 369
-3%
|
3 251
-26%
|
3 031
-7%
|
2 633
-13%
|
2 659
+1%
|
2 415
-9%
|
2 419
+0%
|
760
-69%
|
360
-53%
|
700
+94%
|
(178)
N/A
|
(4 317)
-2 324%
|
|
EPS (Diluted) |
0.23
N/A
|
0.24
+4%
|
0.26
+8%
|
0.29
+12%
|
0.35
+21%
|
0.38
+9%
|
0.45
+18%
|
0.43
-4%
|
0.47
+9%
|
0.48
+2%
|
0.45
-6%
|
0.39
-13%
|
0.44
+13%
|
0.46
+5%
|
0.54
+17%
|
0.55
+2%
|
0.56
+2%
|
0.54
-4%
|
0.4
-26%
|
0.37
-8%
|
0.32
-14%
|
0.33
+3%
|
0.3
-9%
|
0.3
N/A
|
0.08
-73%
|
0.02
-75%
|
0.06
+200%
|
-0.01
N/A
|
-0.38
-3 700%
|