Ban Loong Holdings Ltd
HKEX:30
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Ban Loong Holdings Ltd
HKEX:30
|
HK |
|
K
|
Kub Malaysia Bhd
KLSE:KUB
|
MY |
|
Shenzhen Zqgame Co Ltd
SZSE:300052
|
CN |
|
S
|
Stella International Holdings Ltd
HKEX:1836
|
HK |
|
Piraeus Port Authority SA
LSE:0FHO
|
GR |
|
S
|
SinoMedia Holding Ltd
HKEX:623
|
CN |
Income Statement
Earnings Waterfall
Ban Loong Holdings Ltd
Income Statement
Ban Loong Holdings Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | 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 | Sep-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
20
|
17
|
6
|
2
|
2
|
0
|
0
|
0
|
4
|
2
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
0
|
0
|
2
|
3
|
5
|
3
|
0
|
0
|
|
| Revenue |
39
N/A
|
28
-28%
|
21
-24%
|
19
-9%
|
22
+13%
|
24
+11%
|
25
+3%
|
31
+22%
|
41
+34%
|
53
+29%
|
74
+40%
|
115
+56%
|
150
+31%
|
134
-11%
|
109
-19%
|
123
+13%
|
130
+6%
|
112
-14%
|
103
-7%
|
96
-7%
|
115
+20%
|
104
-9%
|
30
-72%
|
60
+103%
|
58
-3%
|
56
-3%
|
59
+4%
|
116
+98%
|
194
+67%
|
299
+54%
|
530
+77%
|
768
+45%
|
746
-3%
|
910
+22%
|
1 291
+42%
|
1 162
-10%
|
1 066
-8%
|
1 217
+14%
|
1 060
-13%
|
140
-87%
|
453
+225%
|
682
+50%
|
579
-15%
|
941
+63%
|
755
-20%
|
789
+5%
|
1 108
+40%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(22)
|
(16)
|
(13)
|
(13)
|
(15)
|
(17)
|
(17)
|
(21)
|
(31)
|
(35)
|
(61)
|
(101)
|
(134)
|
(115)
|
(90)
|
(104)
|
(110)
|
(92)
|
(86)
|
(80)
|
(87)
|
(76)
|
(22)
|
(45)
|
(44)
|
(43)
|
(43)
|
(100)
|
(171)
|
(271)
|
(497)
|
(712)
|
(674)
|
(823)
|
(1 192)
|
(1 054)
|
(962)
|
(1 120)
|
(975)
|
(133)
|
(430)
|
(633)
|
(529)
|
(868)
|
(689)
|
(725)
|
(1 057)
|
|
| Gross Profit |
17
N/A
|
12
-27%
|
8
-31%
|
7
-20%
|
7
+8%
|
8
+8%
|
8
+1%
|
9
+17%
|
10
+8%
|
18
+82%
|
13
-27%
|
14
+9%
|
17
+18%
|
20
+18%
|
19
-2%
|
19
-3%
|
20
+6%
|
19
-5%
|
17
-11%
|
16
-4%
|
28
+73%
|
28
-2%
|
7
-74%
|
15
+104%
|
14
-5%
|
13
-4%
|
16
+17%
|
17
+6%
|
24
+42%
|
28
+18%
|
33
+18%
|
56
+70%
|
72
+29%
|
87
+20%
|
98
+13%
|
108
+10%
|
105
-3%
|
96
-8%
|
85
-12%
|
6
-93%
|
23
+260%
|
49
+112%
|
50
+2%
|
73
+48%
|
66
-10%
|
64
-4%
|
51
-19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(61)
|
(28)
|
(49)
|
(30)
|
36
|
119
|
74
|
(1)
|
(5)
|
(27)
|
(16)
|
(18)
|
(34)
|
(21)
|
(25)
|
(20)
|
(23)
|
(17)
|
(28)
|
(31)
|
(32)
|
(35)
|
(18)
|
(41)
|
(52)
|
(46)
|
(39)
|
(31)
|
(28)
|
(25)
|
(207)
|
(51)
|
(53)
|
(36)
|
(34)
|
(43)
|
(45)
|
(59)
|
(149)
|
(156)
|
(182)
|
(37)
|
(35)
|
82
|
(39)
|
(38)
|
(41)
|
|
| Selling, General & Administrative |
(63)
|
(37)
|
(26)
|
(23)
|
(23)
|
(21)
|
(19)
|
(19)
|
(18)
|
0
|
(19)
|
0
|
(20)
|
0
|
(25)
|
0
|
(23)
|
0
|
(28)
|
0
|
(32)
|
(20)
|
(18)
|
(42)
|
(53)
|
(46)
|
(40)
|
(31)
|
(22)
|
(25)
|
(19)
|
(51)
|
(54)
|
(36)
|
(39)
|
(43)
|
(46)
|
(60)
|
(149)
|
(157)
|
(183)
|
(37)
|
(36)
|
(54)
|
(39)
|
(39)
|
(43)
|
|
| Other Operating Expenses |
3
|
9
|
(23)
|
(7)
|
59
|
140
|
93
|
18
|
13
|
(27)
|
3
|
(18)
|
(14)
|
(21)
|
0
|
(20)
|
0
|
(17)
|
0
|
(31)
|
0
|
(15)
|
0
|
1
|
1
|
0
|
1
|
0
|
(5)
|
0
|
(187)
|
0
|
1
|
0
|
5
|
0
|
1
|
0
|
1
|
1
|
1
|
(0)
|
0
|
136
|
0
|
0
|
2
|
|
| Operating Income |
(44)
N/A
|
(16)
+63%
|
(41)
-152%
|
(23)
+44%
|
43
N/A
|
127
+193%
|
82
-35%
|
8
-90%
|
4
-46%
|
(9)
N/A
|
(3)
+64%
|
(4)
-34%
|
(17)
-293%
|
(1)
+92%
|
(5)
-264%
|
(1)
+82%
|
(3)
-211%
|
2
N/A
|
(11)
N/A
|
(14)
-37%
|
(3)
+79%
|
(7)
-140%
|
(11)
-49%
|
(27)
-149%
|
(38)
-44%
|
(32)
+16%
|
(24)
+27%
|
(14)
+42%
|
(4)
+72%
|
3
N/A
|
(174)
N/A
|
5
N/A
|
19
+323%
|
51
+162%
|
64
+27%
|
65
+1%
|
60
-8%
|
37
-38%
|
(64)
N/A
|
(149)
-135%
|
(159)
-7%
|
12
N/A
|
14
+21%
|
156
+981%
|
27
-83%
|
25
-7%
|
10
-61%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
1
|
6
|
6
|
4
|
4
|
8
|
9
|
11
|
12
|
11
|
11
|
(1)
|
0
|
1
|
(0)
|
(40)
|
(34)
|
(13)
|
(6)
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(32)
|
(1)
|
(6)
|
(7)
|
(5)
|
(5)
|
(3)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
50
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(187)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(84)
|
0
|
0
|
(1)
|
0
|
137
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(45)
N/A
|
(16)
+65%
|
(40)
-151%
|
(17)
+56%
|
49
N/A
|
131
+168%
|
86
-35%
|
16
-81%
|
13
-20%
|
2
-89%
|
9
+473%
|
6
-30%
|
(5)
N/A
|
(2)
+62%
|
(5)
-135%
|
(0)
+94%
|
(3)
-867%
|
(38)
-1 203%
|
(22)
+41%
|
23
N/A
|
19
-17%
|
(7)
N/A
|
(11)
-51%
|
(26)
-145%
|
(40)
-53%
|
(37)
+8%
|
(28)
+23%
|
(24)
+17%
|
(9)
+64%
|
(189)
-2 093%
|
(178)
+5%
|
(0)
+100%
|
14
N/A
|
52
+260%
|
60
+15%
|
60
+1%
|
55
-8%
|
(53)
N/A
|
(96)
-80%
|
(151)
-57%
|
(166)
-10%
|
5
N/A
|
146
+2 960%
|
150
+3%
|
24
-84%
|
24
+0%
|
10
-60%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(8)
|
(11)
|
(11)
|
(9)
|
(8)
|
6
|
(0)
|
(3)
|
(5)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
(46)
|
(18)
|
(42)
|
(18)
|
49
|
131
|
86
|
16
|
13
|
2
|
8
|
5
|
(6)
|
(2)
|
(5)
|
(0)
|
(3)
|
(38)
|
(22)
|
23
|
17
|
(9)
|
(11)
|
(26)
|
(40)
|
(37)
|
(29)
|
(25)
|
(11)
|
(191)
|
(181)
|
(1)
|
12
|
44
|
49
|
50
|
46
|
(61)
|
(90)
|
(151)
|
(169)
|
0
|
144
|
145
|
18
|
19
|
5
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(2)
|
1
|
3
|
6
|
3
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(46)
N/A
|
(18)
+61%
|
(41)
-130%
|
(18)
+57%
|
49
N/A
|
131
+167%
|
86
-35%
|
16
-81%
|
13
-20%
|
2
-89%
|
8
+407%
|
7
-9%
|
(6)
N/A
|
61
N/A
|
69
+13%
|
(2)
N/A
|
(5)
-130%
|
(39)
-643%
|
(23)
+41%
|
22
N/A
|
13
-44%
|
(11)
N/A
|
(10)
+16%
|
(24)
-147%
|
(34)
-46%
|
(82)
-140%
|
(81)
+1%
|
(34)
+59%
|
(19)
+44%
|
(198)
-958%
|
(188)
+5%
|
(1)
+99%
|
12
N/A
|
44
+279%
|
49
+10%
|
50
+2%
|
46
-7%
|
(61)
N/A
|
(90)
-46%
|
(151)
-68%
|
(169)
-12%
|
0
N/A
|
144
+60 450%
|
145
+1%
|
18
-88%
|
19
+5%
|
5
-76%
|
|
| EPS (Diluted) |
-0.09
N/A
|
-0.03
+67%
|
-0.08
-167%
|
-0.03
+63%
|
0.1
N/A
|
0.26
+160%
|
0.17
-35%
|
0.03
-82%
|
0.03
N/A
|
0.01
-67%
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.11
N/A
|
0.13
+18%
|
0
N/A
|
-0.01
N/A
|
-0.08
-700%
|
-0.04
+50%
|
0.03
N/A
|
0.02
-33%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.04
-100%
|
-0.02
+50%
|
-0.01
+50%
|
0
N/A
|
-0.06
N/A
|
-0.05
+17%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|