Dynamic Holdings Ltd
HKEX:29
Dynamic Holdings Ltd
HKEX:29
Price:
10.92
HKD
-2.5%
Market Cap:
HK$2.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Dynamic Holdings Ltd
HKEX:29
|
HK |
|
Yakult Honsha Co Ltd
TSE:2267
|
JP |
|
J
|
JKG Land Bhd
KLSE:JKGLAND
|
MY |
|
Nissin Sugar Co Ltd
TSE:2117
|
JP |
|
A
|
ArtSpark Holdings Inc
TSE:3663
|
JP |
|
Nuformix PLC
LSE:NFX
|
UK |
|
IT Link SA
PAR:ALITL
|
FR |
|
K
|
Kogi Corp
TSE:5603
|
JP |
Income Statement
Earnings Waterfall
Dynamic Holdings Ltd
Dynamic Holdings Ltd
Income Statement
Dynamic Holdings Ltd
Dynamic Holdings Ltd
Currency: HKD
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | 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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
1
|
1
|
3
|
1
|
8
|
18
|
20
|
16
|
11
|
7
|
3
|
2
|
2
|
2
|
3
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
410
N/A
|
296
-28%
|
127
-57%
|
152
+20%
|
172
+13%
|
151
-12%
|
165
+9%
|
174
+5%
|
146
-16%
|
88
-40%
|
87
-1%
|
107
+23%
|
126
+18%
|
105
-17%
|
100
-5%
|
114
+13%
|
94
-17%
|
103
+10%
|
125
+21%
|
122
-2%
|
106
-13%
|
100
-6%
|
103
+3%
|
103
-1%
|
104
+1%
|
104
+0%
|
102
-2%
|
105
+3%
|
113
+7%
|
112
-1%
|
106
-5%
|
102
-4%
|
92
-9%
|
86
-7%
|
87
+1%
|
87
+1%
|
87
-1%
|
84
-4%
|
80
-5%
|
78
-2%
|
72
-9%
|
67
-6%
|
65
-3%
|
61
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(337)
|
(232)
|
(80)
|
(95)
|
(124)
|
(100)
|
(99)
|
(95)
|
(57)
|
(13)
|
(14)
|
(27)
|
(32)
|
(28)
|
(33)
|
(35)
|
(27)
|
(24)
|
(30)
|
(29)
|
(24)
|
(23)
|
(21)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(28)
|
(26)
|
(25)
|
(28)
|
(28)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(25)
|
(24)
|
(23)
|
|
| Gross Profit |
73
N/A
|
64
-13%
|
47
-27%
|
57
+22%
|
47
-17%
|
51
+8%
|
66
+30%
|
79
+19%
|
89
+13%
|
75
-16%
|
73
-2%
|
80
+10%
|
95
+18%
|
78
-18%
|
67
-14%
|
78
+17%
|
67
-14%
|
79
+17%
|
94
+19%
|
93
-2%
|
82
-12%
|
78
-5%
|
82
+6%
|
83
+1%
|
84
+1%
|
84
+0%
|
80
-5%
|
82
+2%
|
89
+9%
|
88
-1%
|
81
-8%
|
74
-8%
|
66
-12%
|
60
-8%
|
59
-3%
|
59
+1%
|
62
+5%
|
59
-5%
|
55
-7%
|
53
-4%
|
45
-15%
|
42
-6%
|
41
-2%
|
37
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(23)
|
(23)
|
(28)
|
(34)
|
(50)
|
(69)
|
(30)
|
(44)
|
(54)
|
(40)
|
(41)
|
(51)
|
(45)
|
(20)
|
(27)
|
(26)
|
(20)
|
(23)
|
(27)
|
(24)
|
(24)
|
(22)
|
(23)
|
(25)
|
(25)
|
(26)
|
(27)
|
(38)
|
(38)
|
(42)
|
(44)
|
(34)
|
(39)
|
(40)
|
(42)
|
(41)
|
(35)
|
(33)
|
(49)
|
(56)
|
(26)
|
(26)
|
(21)
|
|
| Selling, General & Administrative |
(26)
|
(25)
|
(27)
|
(30)
|
(34)
|
(48)
|
(69)
|
(68)
|
(70)
|
(68)
|
(55)
|
(52)
|
(56)
|
(48)
|
(22)
|
(31)
|
(30)
|
(22)
|
(25)
|
(28)
|
(28)
|
(27)
|
(24)
|
(25)
|
(26)
|
(26)
|
(28)
|
(29)
|
(41)
|
(42)
|
(45)
|
(45)
|
(37)
|
(45)
|
(45)
|
(42)
|
(45)
|
(39)
|
(41)
|
(56)
|
(51)
|
(35)
|
(28)
|
(26)
|
|
| Other Operating Expenses |
1
|
2
|
3
|
2
|
0
|
(2)
|
0
|
38
|
27
|
14
|
15
|
10
|
5
|
3
|
2
|
4
|
4
|
3
|
2
|
2
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
3
|
6
|
5
|
0
|
3
|
4
|
8
|
7
|
(5)
|
9
|
2
|
5
|
|
| Operating Income |
48
N/A
|
40
-16%
|
23
-42%
|
29
+23%
|
13
-55%
|
1
-92%
|
(3)
N/A
|
49
N/A
|
46
-7%
|
21
-55%
|
33
+60%
|
39
+18%
|
44
+12%
|
33
-25%
|
47
+44%
|
51
+8%
|
41
-19%
|
60
+44%
|
72
+21%
|
66
-8%
|
58
-12%
|
54
-7%
|
60
+11%
|
60
+0%
|
59
-1%
|
59
0%
|
53
-10%
|
55
+2%
|
50
-8%
|
50
-1%
|
39
-22%
|
30
-23%
|
31
+2%
|
22
-31%
|
19
-12%
|
17
-13%
|
20
+24%
|
24
+19%
|
21
-12%
|
4
-83%
|
(11)
N/A
|
16
N/A
|
15
-6%
|
16
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
81
|
8
|
139
|
13
|
321
|
302
|
66
|
13
|
(77)
|
(24)
|
10
|
37
|
53
|
66
|
70
|
74
|
99
|
89
|
61
|
56
|
62
|
69
|
73
|
72
|
93
|
109
|
96
|
54
|
2
|
(43)
|
(81)
|
(122)
|
(4)
|
123
|
(13)
|
(77)
|
(20)
|
12 613
|
12 623
|
(73)
|
(107)
|
(135)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
208
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
47
N/A
|
41
-14%
|
106
+161%
|
244
+131%
|
152
-38%
|
22
-86%
|
318
+1 354%
|
351
+10%
|
111
-68%
|
28
-75%
|
(44)
N/A
|
15
N/A
|
54
+253%
|
70
+30%
|
101
+44%
|
117
+17%
|
112
-5%
|
134
+20%
|
171
+28%
|
155
-9%
|
119
-23%
|
111
-7%
|
122
+11%
|
129
+6%
|
133
+3%
|
131
-1%
|
147
+12%
|
164
+12%
|
147
-11%
|
104
-29%
|
41
-60%
|
(13)
N/A
|
(50)
-282%
|
(100)
-99%
|
15
N/A
|
140
+821%
|
7
-95%
|
(53)
N/A
|
1
N/A
|
12 616
+1 254 007%
|
12 612
0%
|
(57)
N/A
|
(92)
-61%
|
(119)
-30%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(9)
|
(11)
|
(19)
|
(21)
|
(20)
|
(96)
|
(106)
|
(31)
|
(8)
|
(21)
|
(34)
|
(16)
|
(17)
|
(24)
|
(28)
|
(19)
|
(30)
|
(45)
|
(39)
|
(23)
|
(18)
|
(19)
|
(29)
|
(37)
|
(30)
|
(30)
|
(26)
|
(18)
|
(10)
|
8
|
25
|
24
|
32
|
(27)
|
(68)
|
23
|
36
|
6
|
(7 245)
|
(7 258)
|
3
|
29
|
41
|
|
| Income from Continuing Operations |
38
|
32
|
95
|
225
|
132
|
2
|
223
|
245
|
80
|
20
|
(65)
|
(19)
|
38
|
53
|
76
|
90
|
93
|
104
|
126
|
117
|
97
|
93
|
103
|
101
|
96
|
102
|
117
|
138
|
128
|
93
|
50
|
12
|
(27)
|
(68)
|
(12)
|
71
|
31
|
(17)
|
7
|
5 371
|
5 354
|
(54)
|
(63)
|
(78)
|
|
| Income to Minority Interest |
(3)
|
(3)
|
(3)
|
(5)
|
(1)
|
1
|
(5)
|
(4)
|
(0)
|
0
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
36
N/A
|
29
-18%
|
92
+215%
|
220
+139%
|
130
-41%
|
3
-98%
|
218
+6 697%
|
241
+11%
|
80
-67%
|
21
-74%
|
(63)
N/A
|
(17)
+72%
|
37
N/A
|
51
+40%
|
75
+46%
|
88
+18%
|
92
+4%
|
102
+11%
|
123
+21%
|
114
-7%
|
95
-17%
|
91
-4%
|
102
+12%
|
99
-3%
|
95
-4%
|
100
+6%
|
116
+15%
|
136
+18%
|
126
-8%
|
92
-27%
|
49
-47%
|
12
-76%
|
(28)
N/A
|
(70)
-146%
|
(14)
+80%
|
69
N/A
|
31
-55%
|
(16)
N/A
|
7
N/A
|
5 371
+80 859%
|
5 354
0%
|
(54)
N/A
|
(63)
-16%
|
(78)
-25%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.14
-12%
|
0.42
+200%
|
1.01
+140%
|
0.59
-42%
|
0.01
-98%
|
0.99
+9 800%
|
1.1
+11%
|
0.37
-66%
|
0.1
-73%
|
-0.29
N/A
|
-0.07
+76%
|
0.17
N/A
|
0.23
+35%
|
0.34
+48%
|
0.4
+18%
|
0.41
+2%
|
0.45
+10%
|
0.54
+20%
|
0.5
-7%
|
0.41
-18%
|
0.39
-5%
|
0.44
+13%
|
0.43
-2%
|
0.41
-5%
|
0.43
+5%
|
0.49
+14%
|
0.57
+16%
|
0.53
-7%
|
0.39
-26%
|
0.2
-49%
|
0.05
-75%
|
-0.12
N/A
|
-0.29
-142%
|
-0.06
+79%
|
0.29
N/A
|
0.13
-55%
|
-0.07
N/A
|
0.03
N/A
|
22.59
+75 200%
|
22.52
0%
|
-0.23
N/A
|
-0.26
-13%
|
-0.33
-27%
|
|
Switch to:
Switch to:
See Also
Discover More
