Regina Miracle International (Holdings) Ltd
HKEX:2199
Income Statement
Earnings Waterfall
Regina Miracle International (Holdings) Ltd
Revenue
|
6.8B
HKD
|
Cost of Revenue
|
-5.2B
HKD
|
Gross Profit
|
1.6B
HKD
|
Operating Expenses
|
-955.1m
HKD
|
Operating Income
|
621.3m
HKD
|
Other Expenses
|
-444.2m
HKD
|
Net Income
|
177.1m
HKD
|
Income Statement
Regina Miracle International (Holdings) Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
4 677
N/A
|
5 341
+14%
|
5 868
+10%
|
6 117
+4%
|
6 263
+2%
|
6 329
+1%
|
6 341
+0%
|
5 730
-10%
|
5 974
+4%
|
7 537
+26%
|
8 347
+11%
|
8 879
+6%
|
7 879
-11%
|
6 811
-14%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(3 761)
|
(4 243)
|
(4 621)
|
(4 796)
|
(4 921)
|
(4 942)
|
(4 900)
|
(4 506)
|
(4 736)
|
(5 806)
|
(6 301)
|
(6 646)
|
(5 977)
|
(5 234)
|
|
Gross Profit |
916
N/A
|
1 098
+20%
|
1 247
+14%
|
1 321
+6%
|
1 342
+2%
|
1 388
+3%
|
1 441
+4%
|
1 224
-15%
|
1 238
+1%
|
1 732
+40%
|
2 045
+18%
|
2 233
+9%
|
1 902
-15%
|
1 576
-17%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(724)
|
(822)
|
(912)
|
(928)
|
(951)
|
(980)
|
(967)
|
(945)
|
(1 007)
|
(1 098)
|
(1 226)
|
(1 239)
|
(1 102)
|
(955)
|
|
Selling, General & Administrative |
(555)
|
(662)
|
(672)
|
(775)
|
(677)
|
(812)
|
(697)
|
(776)
|
(626)
|
(899)
|
(846)
|
(1 006)
|
(760)
|
(732)
|
|
Research & Development |
(158)
|
(177)
|
(193)
|
(183)
|
(200)
|
0
|
(189)
|
(187)
|
(183)
|
(233)
|
(232)
|
(255)
|
(218)
|
(238)
|
|
Depreciation & Amortization |
(36)
|
0
|
(69)
|
0
|
(103)
|
0
|
(147)
|
0
|
(162)
|
0
|
(174)
|
0
|
(141)
|
0
|
|
Other Operating Expenses |
26
|
18
|
21
|
29
|
28
|
(168)
|
66
|
17
|
(37)
|
34
|
26
|
22
|
16
|
16
|
|
Operating Income |
192
N/A
|
276
+44%
|
335
+22%
|
393
+17%
|
391
-1%
|
408
+4%
|
474
+16%
|
279
-41%
|
231
-17%
|
633
+174%
|
820
+29%
|
995
+21%
|
800
-20%
|
621
-22%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(32)
|
(37)
|
(49)
|
(62)
|
(89)
|
(120)
|
(160)
|
(158)
|
(119)
|
(117)
|
(141)
|
(276)
|
(331)
|
(290)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
(21)
|
(61)
|
(24)
|
(13)
|
(118)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
160
N/A
|
238
+49%
|
286
+20%
|
331
+16%
|
302
-9%
|
288
-5%
|
313
+9%
|
121
-61%
|
147
+21%
|
495
+237%
|
618
+25%
|
695
+12%
|
456
-34%
|
213
-53%
|
|
Net Income | |||||||||||||||
Tax Provision |
(63)
|
(68)
|
(46)
|
(53)
|
(20)
|
2
|
(23)
|
(5)
|
(21)
|
(83)
|
(97)
|
(115)
|
(73)
|
(36)
|
|
Income from Continuing Operations |
98
|
170
|
240
|
278
|
282
|
290
|
290
|
116
|
126
|
412
|
521
|
579
|
383
|
177
|
|
Net Income (Common) |
98
N/A
|
170
+74%
|
240
+41%
|
278
+16%
|
282
+1%
|
290
+3%
|
290
0%
|
116
-60%
|
126
+8%
|
412
+228%
|
521
+26%
|
579
+11%
|
383
-34%
|
177
-54%
|
|
EPS (Diluted) |
0.08
N/A
|
0.14
+75%
|
0.2
+43%
|
0.23
+15%
|
0.23
N/A
|
0.24
+4%
|
0.24
N/A
|
0.09
-63%
|
0.1
+11%
|
0.34
+240%
|
0.43
+26%
|
0.47
+9%
|
0.31
-34%
|
0.14
-55%
|