Ju Teng International Holdings Ltd
HKEX:3336
Income Statement
Earnings Waterfall
Ju Teng International Holdings Ltd
Revenue
|
7B
HKD
|
Cost of Revenue
|
-6.9B
HKD
|
Gross Profit
|
76.4m
HKD
|
Operating Expenses
|
-381.2m
HKD
|
Operating Income
|
-304.9m
HKD
|
Other Expenses
|
305.3m
HKD
|
Net Income
|
419k
HKD
|
Income Statement
Ju Teng International Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
2 672
N/A
|
3 046
+14%
|
3 558
+17%
|
4 244
+19%
|
5 276
+24%
|
6 548
+24%
|
7 249
+11%
|
6 945
-4%
|
7 464
+7%
|
7 916
+6%
|
7 166
-9%
|
7 244
+1%
|
8 235
+14%
|
8 895
+8%
|
9 201
+3%
|
9 185
0%
|
9 257
+1%
|
9 357
+1%
|
9 571
+2%
|
9 387
-2%
|
8 936
-5%
|
8 418
-6%
|
8 002
-5%
|
8 054
+1%
|
7 752
-4%
|
7 950
+3%
|
9 072
+14%
|
9 468
+4%
|
8 916
-6%
|
9 147
+3%
|
10 030
+10%
|
10 680
+6%
|
11 283
+6%
|
10 796
-4%
|
8 256
-24%
|
6 984
-15%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 230)
|
(2 593)
|
(3 053)
|
(3 628)
|
(4 480)
|
(5 537)
|
(6 036)
|
(5 710)
|
(6 119)
|
(6 528)
|
(6 308)
|
(6 644)
|
(7 367)
|
(7 781)
|
(7 800)
|
(7 580)
|
(7 384)
|
(7 503)
|
(7 766)
|
(7 550)
|
(7 031)
|
(6 767)
|
(6 659)
|
(6 700)
|
(6 648)
|
(7 146)
|
(7 991)
|
(8 205)
|
(7 771)
|
(7 751)
|
(8 595)
|
(9 317)
|
(10 070)
|
(9 709)
|
(7 792)
|
(6 907)
|
|
Gross Profit |
442
N/A
|
453
+2%
|
505
+12%
|
616
+22%
|
796
+29%
|
1 011
+27%
|
1 213
+20%
|
1 235
+2%
|
1 345
+9%
|
1 388
+3%
|
858
-38%
|
601
-30%
|
868
+44%
|
1 115
+28%
|
1 401
+26%
|
1 605
+15%
|
1 873
+17%
|
1 854
-1%
|
1 805
-3%
|
1 837
+2%
|
1 906
+4%
|
1 650
-13%
|
1 343
-19%
|
1 354
+1%
|
1 104
-18%
|
803
-27%
|
1 081
+35%
|
1 263
+17%
|
1 145
-9%
|
1 396
+22%
|
1 435
+3%
|
1 363
-5%
|
1 213
-11%
|
1 087
-10%
|
464
-57%
|
76
-84%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(173)
|
(167)
|
(178)
|
(209)
|
(213)
|
(290)
|
(344)
|
(347)
|
(374)
|
(408)
|
(423)
|
(462)
|
(578)
|
(623)
|
(608)
|
(636)
|
(679)
|
(691)
|
(636)
|
(809)
|
(725)
|
(655)
|
(574)
|
(718)
|
(648)
|
(728)
|
(755)
|
(790)
|
(719)
|
(688)
|
(754)
|
(1 242)
|
(857)
|
(943)
|
(650)
|
(381)
|
|
Selling, General & Administrative |
(216)
|
(220)
|
(260)
|
(282)
|
(296)
|
(344)
|
(391)
|
(379)
|
(387)
|
(427)
|
(416)
|
(451)
|
(576)
|
(621)
|
(624)
|
(643)
|
(683)
|
(745)
|
(795)
|
(794)
|
(784)
|
(747)
|
(732)
|
(751)
|
(811)
|
(826)
|
(832)
|
(844)
|
(803)
|
(758)
|
(850)
|
(955)
|
(969)
|
(907)
|
(804)
|
(717)
|
|
Other Operating Expenses |
43
|
53
|
82
|
72
|
82
|
54
|
48
|
32
|
14
|
19
|
(7)
|
(11)
|
(2)
|
(2)
|
17
|
7
|
4
|
54
|
160
|
(15)
|
59
|
92
|
159
|
33
|
163
|
99
|
77
|
53
|
83
|
69
|
96
|
(287)
|
112
|
(36)
|
154
|
335
|
|
Operating Income |
269
N/A
|
286
+6%
|
327
+14%
|
407
+25%
|
583
+43%
|
721
+24%
|
869
+21%
|
888
+2%
|
971
+9%
|
980
+1%
|
435
-56%
|
139
-68%
|
290
+109%
|
492
+70%
|
793
+61%
|
969
+22%
|
1 194
+23%
|
1 163
-3%
|
1 170
+1%
|
1 028
-12%
|
1 180
+15%
|
995
-16%
|
769
-23%
|
636
-17%
|
456
-28%
|
76
-83%
|
326
+331%
|
473
+45%
|
426
-10%
|
707
+66%
|
681
-4%
|
121
-82%
|
355
+194%
|
145
-59%
|
(186)
N/A
|
(305)
-64%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(60)
|
(81)
|
(95)
|
(76)
|
(99)
|
(68)
|
(50)
|
(56)
|
(37)
|
(22)
|
(15)
|
3
|
(3)
|
(12)
|
(5)
|
(25)
|
(24)
|
(63)
|
(88)
|
(36)
|
1
|
18
|
19
|
(36)
|
(186)
|
(68)
|
12
|
(25)
|
(82)
|
(1)
|
(389)
|
(131)
|
(149)
|
200
|
237
|
193
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
(72)
|
0
|
(31)
|
0
|
(42)
|
0
|
(8)
|
0
|
(0)
|
0
|
(15)
|
0
|
(6)
|
0
|
(6)
|
0
|
188
|
43
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
209
N/A
|
205
-2%
|
232
+13%
|
331
+43%
|
484
+46%
|
653
+35%
|
819
+25%
|
832
+2%
|
934
+12%
|
958
+3%
|
420
-56%
|
142
-66%
|
287
+102%
|
480
+67%
|
788
+64%
|
944
+20%
|
1 132
+20%
|
1 101
-3%
|
1 009
-8%
|
992
-2%
|
1 150
+16%
|
1 013
-12%
|
746
-26%
|
599
-20%
|
263
-56%
|
7
-97%
|
338
+4 513%
|
448
+33%
|
329
-27%
|
706
+115%
|
286
-60%
|
(10)
N/A
|
200
N/A
|
345
+72%
|
239
-31%
|
(70)
N/A
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(17)
|
(21)
|
(31)
|
(36)
|
(57)
|
(88)
|
(130)
|
(150)
|
(173)
|
(165)
|
(65)
|
(17)
|
(50)
|
(90)
|
(129)
|
(216)
|
(255)
|
(196)
|
(185)
|
(165)
|
(205)
|
(189)
|
(156)
|
(130)
|
(95)
|
(95)
|
(138)
|
(133)
|
(117)
|
(201)
|
(129)
|
(86)
|
(143)
|
(191)
|
(180)
|
(98)
|
|
Income from Continuing Operations |
192
|
184
|
201
|
295
|
427
|
565
|
689
|
682
|
761
|
793
|
355
|
125
|
237
|
391
|
660
|
728
|
877
|
905
|
824
|
828
|
945
|
824
|
590
|
469
|
167
|
(88)
|
200
|
315
|
212
|
506
|
157
|
(96)
|
58
|
153
|
58
|
(168)
|
|
Income to Minority Interest |
0
|
0
|
2
|
(5)
|
(17)
|
(29)
|
(30)
|
(18)
|
(56)
|
(76)
|
(24)
|
15
|
20
|
(1)
|
(59)
|
(110)
|
(115)
|
(93)
|
(60)
|
(19)
|
(70)
|
(102)
|
(89)
|
(88)
|
(90)
|
(71)
|
(62)
|
(69)
|
(66)
|
(85)
|
(27)
|
36
|
105
|
87
|
114
|
168
|
|
Net Income (Common) |
192
N/A
|
185
-4%
|
203
+10%
|
291
+43%
|
410
+41%
|
536
+31%
|
658
+23%
|
664
+1%
|
705
+6%
|
717
+2%
|
331
-54%
|
140
-58%
|
257
+84%
|
390
+52%
|
601
+54%
|
618
+3%
|
762
+23%
|
813
+7%
|
765
-6%
|
808
+6%
|
875
+8%
|
722
-17%
|
501
-31%
|
381
-24%
|
77
-80%
|
(159)
N/A
|
139
N/A
|
246
+77%
|
146
-41%
|
421
+188%
|
131
-69%
|
(60)
N/A
|
162
N/A
|
241
+48%
|
172
-28%
|
0
-100%
|