China New Higher Education Group Ltd
HKEX:2001
China New Higher Education Group Ltd
HKEX:2001
Price:
0.89
HKD
-1.11%
Market Closed
Market Cap:
HK$1.8B
Income Statement
Earnings Waterfall
China New Higher Education Group Ltd
China New Higher Education Group Ltd
Income Statement
China New Higher Education Group Ltd
China New Higher Education Group Ltd
Currency: CNY
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
40
|
53
|
78
|
88
|
94
|
107
|
76
|
142
|
142
|
143
|
115
|
117
|
144
|
134
|
128
|
128
|
0
|
|
| Revenue |
414
N/A
|
451
+9%
|
561
+25%
|
814
+45%
|
1 089
+34%
|
1 229
+13%
|
722
-41%
|
1 508
+109%
|
1 497
-1%
|
1 747
+17%
|
1 922
+10%
|
2 038
+6%
|
2 119
+4%
|
2 278
+7%
|
2 412
+6%
|
2 514
+4%
|
2 599
+3%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(187)
|
(205)
|
(275)
|
(398)
|
(547)
|
(618)
|
(433)
|
(863)
|
(830)
|
(1 020)
|
(1 171)
|
(1 251)
|
(1 313)
|
(1 404)
|
(1 536)
|
(1 615)
|
(1 676)
|
|
| Gross Profit |
228
N/A
|
246
+8%
|
286
+16%
|
415
+45%
|
543
+31%
|
612
+13%
|
289
-53%
|
645
+124%
|
667
+3%
|
727
+9%
|
750
+3%
|
787
+5%
|
806
+2%
|
874
+8%
|
876
+0%
|
899
+3%
|
923
+3%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
37
|
100
|
60
|
27
|
25
|
19
|
(20)
|
11
|
72
|
89
|
72
|
84
|
102
|
90
|
93
|
83
|
93
|
|
| Selling, General & Administrative |
(62)
|
(52)
|
(59)
|
(71)
|
(99)
|
(96)
|
(53)
|
(113)
|
(105)
|
(119)
|
(116)
|
(104)
|
(132)
|
(145)
|
(154)
|
(166)
|
(170)
|
|
| Other Operating Expenses |
99
|
151
|
119
|
98
|
124
|
114
|
33
|
124
|
177
|
208
|
188
|
188
|
234
|
234
|
247
|
248
|
263
|
|
| Operating Income |
264
N/A
|
346
+31%
|
347
+0%
|
443
+28%
|
568
+28%
|
631
+11%
|
269
-57%
|
657
+144%
|
739
+13%
|
816
+10%
|
822
+1%
|
870
+6%
|
908
+4%
|
964
+6%
|
969
+1%
|
982
+1%
|
1 016
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(14)
|
(53)
|
(70)
|
(88)
|
(82)
|
(107)
|
(65)
|
(109)
|
(110)
|
(116)
|
(92)
|
(92)
|
(120)
|
(115)
|
(106)
|
(78)
|
(68)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
17
|
17
|
58
|
65
|
50
|
74
|
48
|
|
| Pre-Tax Income |
250
N/A
|
293
+17%
|
277
-6%
|
355
+28%
|
486
+37%
|
544
+12%
|
224
-59%
|
567
+154%
|
678
+19%
|
748
+10%
|
748
0%
|
796
+6%
|
846
+6%
|
914
+8%
|
913
0%
|
978
+7%
|
996
+2%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(17)
|
(20)
|
(23)
|
(25)
|
(56)
|
(73)
|
(27)
|
(65)
|
(86)
|
(106)
|
(117)
|
(131)
|
(143)
|
(169)
|
(157)
|
(184)
|
(166)
|
|
| Income from Continuing Operations |
233
|
273
|
254
|
330
|
430
|
470
|
197
|
502
|
592
|
642
|
630
|
666
|
703
|
745
|
756
|
793
|
829
|
|
| Income to Minority Interest |
0
|
0
|
(12)
|
(36)
|
(44)
|
(46)
|
(22)
|
(33)
|
(24)
|
(24)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
233
N/A
|
273
+17%
|
243
-11%
|
294
+21%
|
386
+32%
|
424
+10%
|
175
-59%
|
470
+168%
|
568
+21%
|
619
+9%
|
620
+0%
|
666
+7%
|
703
+6%
|
745
+6%
|
756
+1%
|
793
+5%
|
829
+5%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.19
+12%
|
0.17
-11%
|
0.2
+18%
|
0.2
N/A
|
0.21
+5%
|
0.08
-62%
|
0.23
+188%
|
0.26
+13%
|
0.3
+15%
|
0.31
+3%
|
0.33
+6%
|
0.35
+6%
|
0.38
+9%
|
0.38
N/A
|
0.4
+5%
|
0.49
+22%
|
|
Switch to:
Switch to:
See Also
Discover More
