Cafe De Coral Holdings Ltd
HKEX:341
Income Statement
Earnings Waterfall
Cafe De Coral Holdings Ltd
Revenue
|
8.4B
HKD
|
Cost of Revenue
|
-7.6B
HKD
|
Gross Profit
|
882.6m
HKD
|
Operating Expenses
|
-514.7m
HKD
|
Operating Income
|
367.9m
HKD
|
Other Expenses
|
-165.7m
HKD
|
Net Income
|
202.2m
HKD
|
Income Statement
Cafe De Coral Holdings Ltd
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 | Mar-2013 | 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 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 723
N/A
|
2 919
+7%
|
3 039
+4%
|
3 159
+4%
|
3 419
+8%
|
3 702
+8%
|
3 885
+5%
|
4 078
+5%
|
4 290
+5%
|
4 547
+6%
|
4 674
+3%
|
4 718
+1%
|
4 883
+3%
|
5 129
+5%
|
5 333
+4%
|
5 601
+5%
|
5 956
+6%
|
6 191
+4%
|
6 394
+3%
|
6 667
+4%
|
6 991
+5%
|
7 115
+2%
|
7 356
+3%
|
7 384
+0%
|
7 567
+2%
|
7 727
+2%
|
7 895
+2%
|
8 138
+3%
|
8 427
+4%
|
8 498
+1%
|
8 494
0%
|
8 559
+1%
|
7 963
-7%
|
6 925
-13%
|
6 714
-3%
|
7 359
+10%
|
0
N/A
|
7 509
N/A
|
7 537
+0%
|
8 024
+6%
|
8 444
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 302)
|
(2 460)
|
(2 568)
|
(2 661)
|
(2 904)
|
(3 142)
|
(3 235)
|
(3 400)
|
(3 586)
|
(3 797)
|
(3 917)
|
(3 937)
|
(4 051)
|
(4 290)
|
(4 529)
|
(4 835)
|
(5 143)
|
(5 323)
|
(5 486)
|
(5 724)
|
(5 971)
|
(6 078)
|
(6 333)
|
(6 387)
|
(6 523)
|
(6 622)
|
(6 838)
|
(7 109)
|
(7 385)
|
(7 384)
|
(7 267)
|
(7 394)
|
(7 232)
|
(6 555)
|
(6 339)
|
(6 743)
|
(8 478)
|
(6 961)
|
(8 758)
|
(7 321)
|
(7 562)
|
|
Gross Profit |
421
N/A
|
459
+9%
|
471
+2%
|
498
+6%
|
515
+3%
|
560
+9%
|
651
+16%
|
678
+4%
|
705
+4%
|
750
+6%
|
757
+1%
|
781
+3%
|
832
+7%
|
839
+1%
|
804
-4%
|
766
-5%
|
814
+6%
|
868
+7%
|
908
+5%
|
943
+4%
|
1 019
+8%
|
1 037
+2%
|
1 023
-1%
|
998
-2%
|
1 045
+5%
|
1 105
+6%
|
1 057
-4%
|
1 029
-3%
|
1 042
+1%
|
1 113
+7%
|
1 227
+10%
|
1 165
-5%
|
731
-37%
|
370
-49%
|
375
+1%
|
616
+64%
|
0
N/A
|
548
N/A
|
513
-6%
|
703
+37%
|
883
+26%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(88)
|
(91)
|
(95)
|
(93)
|
(91)
|
(153)
|
(228)
|
(235)
|
(224)
|
(228)
|
(257)
|
(269)
|
(276)
|
(286)
|
(283)
|
(287)
|
(278)
|
(285)
|
(329)
|
(359)
|
(359)
|
(355)
|
(374)
|
(384)
|
(428)
|
(453)
|
(429)
|
(422)
|
(453)
|
(458)
|
(444)
|
(464)
|
(420)
|
(380)
|
(446)
|
(463)
|
0
|
(456)
|
1 291
|
(482)
|
(515)
|
|
Selling, General & Administrative |
(117)
|
(126)
|
(135)
|
(146)
|
(159)
|
(191)
|
(239)
|
(243)
|
(241)
|
(242)
|
(257)
|
(270)
|
(275)
|
(281)
|
(284)
|
(288)
|
(318)
|
(325)
|
(329)
|
(344)
|
(359)
|
(353)
|
(375)
|
(390)
|
(414)
|
(455)
|
(414)
|
(424)
|
(439)
|
(463)
|
(420)
|
(466)
|
(455)
|
(449)
|
(438)
|
(473)
|
0
|
(436)
|
(448)
|
(465)
|
(517)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(17)
|
0
|
(20)
|
0
|
(25)
|
0
|
(26)
|
0
|
(25)
|
0
|
0
|
(23)
|
0
|
(21)
|
0
|
|
Other Operating Expenses |
29
|
35
|
40
|
53
|
68
|
38
|
10
|
9
|
17
|
14
|
0
|
2
|
(1)
|
(5)
|
0
|
0
|
40
|
40
|
0
|
(15)
|
0
|
(3)
|
2
|
6
|
2
|
3
|
2
|
1
|
6
|
4
|
1
|
2
|
61
|
69
|
17
|
10
|
(11)
|
3
|
1 739
|
4
|
2
|
|
Operating Income |
333
N/A
|
368
+10%
|
375
+2%
|
405
+8%
|
424
+5%
|
407
-4%
|
422
+4%
|
443
+5%
|
481
+9%
|
521
+8%
|
500
-4%
|
512
+2%
|
556
+9%
|
554
0%
|
520
-6%
|
478
-8%
|
536
+12%
|
583
+9%
|
579
-1%
|
584
+1%
|
660
+13%
|
682
+3%
|
650
-5%
|
613
-6%
|
617
+1%
|
652
+6%
|
628
-4%
|
606
-3%
|
589
-3%
|
655
+11%
|
783
+20%
|
701
-11%
|
310
-56%
|
(10)
N/A
|
(71)
-595%
|
152
N/A
|
0
N/A
|
91
N/A
|
70
-24%
|
221
+217%
|
368
+67%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(23)
|
(24)
|
(30)
|
(30)
|
4
|
31
|
38
|
33
|
21
|
43
|
55
|
61
|
70
|
99
|
93
|
32
|
24
|
77
|
83
|
80
|
76
|
63
|
67
|
25
|
21
|
22
|
28
|
46
|
(14)
|
(69)
|
(66)
|
(125)
|
(129)
|
(122)
|
(118)
|
0
|
(102)
|
(96)
|
(74)
|
(74)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(52)
|
0
|
7
|
(1)
|
(14)
|
(19)
|
(38)
|
(55)
|
(54)
|
(27)
|
(14)
|
(28)
|
(71)
|
248
|
584
|
269
|
0
|
62
|
106
|
(3)
|
(39)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
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
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
313
N/A
|
345
+10%
|
352
+2%
|
374
+6%
|
394
+5%
|
412
+4%
|
453
+10%
|
481
+6%
|
514
+7%
|
542
+6%
|
542
+0%
|
567
+5%
|
618
+9%
|
624
+1%
|
620
-1%
|
572
-8%
|
568
-1%
|
607
+7%
|
641
+6%
|
667
+4%
|
689
+3%
|
757
+10%
|
720
-5%
|
680
-6%
|
628
-8%
|
655
+4%
|
613
-6%
|
580
-5%
|
581
+0%
|
614
+6%
|
700
+14%
|
607
-13%
|
114
-81%
|
109
-4%
|
391
+258%
|
304
-22%
|
0
N/A
|
51
N/A
|
79
+56%
|
144
+82%
|
255
+77%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(55)
|
(65)
|
(66)
|
(71)
|
(73)
|
(75)
|
(83)
|
(87)
|
(93)
|
(96)
|
(101)
|
(104)
|
(105)
|
(108)
|
(105)
|
(90)
|
(91)
|
(99)
|
(100)
|
(105)
|
(107)
|
(115)
|
(117)
|
(114)
|
(110)
|
(112)
|
(109)
|
(102)
|
(122)
|
(131)
|
(128)
|
(114)
|
(40)
|
(22)
|
(30)
|
(24)
|
0
|
(28)
|
(30)
|
(33)
|
(51)
|
|
Income from Continuing Operations |
258
|
281
|
286
|
304
|
321
|
337
|
370
|
394
|
420
|
445
|
442
|
462
|
513
|
516
|
514
|
481
|
477
|
508
|
541
|
562
|
582
|
642
|
602
|
566
|
518
|
543
|
504
|
478
|
459
|
483
|
572
|
492
|
74
|
87
|
361
|
280
|
0
|
23
|
50
|
111
|
204
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
258
N/A
|
281
+9%
|
286
+2%
|
304
+6%
|
321
+6%
|
337
+5%
|
370
+10%
|
394
+6%
|
420
+7%
|
446
+6%
|
442
-1%
|
463
+5%
|
513
+11%
|
516
+0%
|
514
0%
|
481
-6%
|
477
-1%
|
508
+6%
|
540
+6%
|
562
+4%
|
581
+3%
|
581
+0%
|
587
+1%
|
551
-6%
|
518
-6%
|
543
+5%
|
504
-7%
|
478
-5%
|
458
-4%
|
481
+5%
|
570
+18%
|
491
-14%
|
74
-85%
|
86
+17%
|
359
+317%
|
278
-23%
|
0
N/A
|
21
N/A
|
49
+130%
|
110
+126%
|
202
+83%
|
|
EPS (Diluted) |
0.48
N/A
|
0.52
+8%
|
0.53
+2%
|
0.56
+6%
|
0.59
+5%
|
0.62
+5%
|
0.67
+8%
|
0.71
+6%
|
0.76
+7%
|
0.8
+5%
|
0.79
-1%
|
0.83
+5%
|
0.92
+11%
|
0.92
N/A
|
0.91
-1%
|
0.85
-7%
|
0.84
-1%
|
0.88
+5%
|
0.93
+6%
|
0.97
+4%
|
1
+3%
|
1
N/A
|
1.01
+1%
|
0.95
-6%
|
0.9
-5%
|
0.94
+4%
|
0.87
-7%
|
0.82
-6%
|
0.79
-4%
|
0.83
+5%
|
0.98
+18%
|
0.84
-14%
|
0.13
-85%
|
0.15
+15%
|
0.62
+313%
|
0.48
-23%
|
0
N/A
|
0.04
N/A
|
0.08
+100%
|
0.19
+138%
|
0.35
+84%
|