Far East Consortium International Ltd
HKEX:35
Far East Consortium International Ltd
HKEX:35
Price:
1.04 HKD
0.97%
Updated:
May 8, 2024
Income Statement
Earnings Waterfall
Far East Consortium International Ltd
Far East Consortium International Ltd
|
Revenue
|
9.6B
HKD
|
|
Cost of Revenue
|
-7B
HKD
|
|
Gross Profit
|
2.6B
HKD
|
|
Operating Expenses
|
-1.4B
HKD
|
|
Operating Income
|
1.2B
HKD
|
|
Other Expenses
|
-1.3B
HKD
|
|
Net Income
|
-166.1m
HKD
|
Income Statement
Far East Consortium International Ltd
Far East Consortium International Ltd
Currency: HKD
| 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 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
712
N/A
|
560
-21%
|
722
+29%
|
684
-5%
|
753
+10%
|
875
+16%
|
1 085
+24%
|
2 160
+99%
|
2 328
+8%
|
1 733
-26%
|
2 265
+31%
|
2 342
+3%
|
1 732
-26%
|
1 654
-4%
|
1 699
+3%
|
1 761
+4%
|
1 837
+4%
|
3 732
+103%
|
4 624
+24%
|
4 067
-12%
|
5 167
+27%
|
5 110
-1%
|
4 072
-20%
|
3 995
-2%
|
5 091
+27%
|
5 005
-2%
|
4 829
-4%
|
5 831
+21%
|
5 982
+3%
|
6 842
+14%
|
8 998
+32%
|
7 451
-17%
|
5 441
-27%
|
5 944
+9%
|
0
N/A
|
5 953
N/A
|
7 341
+23%
|
5 896
-20%
|
7 189
+22%
|
6 346
-12%
|
9 615
+52%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(463)
|
(377)
|
(486)
|
(346)
|
(320)
|
(412)
|
(458)
|
(1 089)
|
(1 208)
|
(1 005)
|
(1 598)
|
(1 543)
|
(926)
|
(899)
|
(926)
|
(913)
|
(969)
|
(2 706)
|
(3 338)
|
(2 514)
|
(3 420)
|
(3 163)
|
(2 362)
|
(2 289)
|
(2 904)
|
(3 016)
|
(2 542)
|
(3 197)
|
(3 551)
|
(4 233)
|
(5 981)
|
(5 191)
|
(3 841)
|
(4 102)
|
0
|
(4 112)
|
(4 879)
|
(3 878)
|
(4 499)
|
(4 704)
|
(7 044)
|
|
| Gross Profit |
249
N/A
|
183
-27%
|
236
+29%
|
338
+43%
|
433
+28%
|
463
+7%
|
627
+35%
|
1 071
+71%
|
1 121
+5%
|
728
-35%
|
667
-8%
|
799
+20%
|
806
+1%
|
756
-6%
|
773
+2%
|
848
+10%
|
868
+2%
|
1 027
+18%
|
1 286
+25%
|
1 553
+21%
|
1 747
+13%
|
1 946
+11%
|
1 710
-12%
|
1 706
0%
|
2 186
+28%
|
1 990
-9%
|
2 286
+15%
|
2 634
+15%
|
2 430
-8%
|
2 610
+7%
|
3 017
+16%
|
2 259
-25%
|
1 600
-29%
|
1 841
+15%
|
0
N/A
|
1 841
N/A
|
2 461
+34%
|
2 018
-18%
|
2 690
+33%
|
1 642
-39%
|
2 571
+57%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(71)
|
(115)
|
(92)
|
(141)
|
(145)
|
(247)
|
(306)
|
(216)
|
(222)
|
(249)
|
(286)
|
(324)
|
(339)
|
(427)
|
(473)
|
(464)
|
(525)
|
(583)
|
(178)
|
(325)
|
(830)
|
(711)
|
(672)
|
(683)
|
(669)
|
(612)
|
(684)
|
(775)
|
(799)
|
(941)
|
(1 046)
|
(934)
|
(725)
|
(862)
|
0
|
(852)
|
(846)
|
(1 006)
|
(887)
|
(400)
|
(1 398)
|
|
| Selling, General & Administrative |
(136)
|
(170)
|
(186)
|
(166)
|
(159)
|
(324)
|
(369)
|
(258)
|
(263)
|
(276)
|
(321)
|
(341)
|
(349)
|
(445)
|
(490)
|
(480)
|
(544)
|
(573)
|
(573)
|
(611)
|
(713)
|
(735)
|
(694)
|
(705)
|
(683)
|
(629)
|
(703)
|
(800)
|
(888)
|
(1 005)
|
(1 044)
|
(1 050)
|
(943)
|
(918)
|
0
|
(1 069)
|
(1 364)
|
(1 151)
|
(1 485)
|
(1 211)
|
(1 629)
|
|
| Depreciation & Amortization |
7
|
7
|
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
|
|
| Other Operating Expenses |
58
|
47
|
95
|
25
|
14
|
78
|
63
|
43
|
42
|
27
|
35
|
17
|
10
|
18
|
17
|
16
|
19
|
(10)
|
395
|
287
|
(117)
|
25
|
22
|
22
|
14
|
17
|
19
|
25
|
89
|
64
|
(2)
|
116
|
218
|
57
|
0
|
217
|
518
|
144
|
598
|
810
|
230
|
|
| Operating Income |
178
N/A
|
67
-62%
|
144
+114%
|
197
+37%
|
288
+46%
|
216
-25%
|
321
+48%
|
855
+167%
|
899
+5%
|
478
-47%
|
381
-20%
|
475
+25%
|
467
-2%
|
328
-30%
|
301
-8%
|
383
+28%
|
343
-10%
|
444
+29%
|
1 108
+150%
|
1 228
+11%
|
917
-25%
|
1 236
+35%
|
1 038
-16%
|
1 023
-1%
|
1 518
+48%
|
1 377
-9%
|
1 602
+16%
|
1 859
+16%
|
1 631
-12%
|
1 669
+2%
|
1 971
+18%
|
1 325
-33%
|
875
-34%
|
980
+12%
|
0
N/A
|
988
N/A
|
1 615
+63%
|
1 011
-37%
|
1 803
+78%
|
1 242
-31%
|
1 173
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
194
|
342
|
246
|
221
|
151
|
433
|
389
|
(263)
|
(443)
|
(225)
|
31
|
23
|
93
|
225
|
71
|
(47)
|
61
|
198
|
99
|
(51)
|
27
|
93
|
75
|
(55)
|
74
|
211
|
61
|
(16)
|
(92)
|
447
|
378
|
(467)
|
(172)
|
92
|
0
|
326
|
731
|
174
|
(391)
|
(573)
|
(861)
|
|
| Non-Reccuring Items |
0
|
37
|
0
|
0
|
0
|
44
|
110
|
66
|
0
|
(32)
|
(32)
|
(5)
|
(42)
|
1
|
39
|
381
|
826
|
382
|
(61)
|
68
|
66
|
(0)
|
0
|
11
|
(14)
|
(21)
|
335
|
313
|
98
|
197
|
79
|
(0)
|
7
|
205
|
0
|
514
|
0
|
693
|
154
|
72
|
100
|
|
| Gain/Loss on Disposition of Assets |
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
|
140
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(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
|
(1)
|
0
|
(4)
|
(20)
|
(26)
|
(11)
|
0
|
(9)
|
(433)
|
(25)
|
(3)
|
(11)
|
(5)
|
|
| Pre-Tax Income |
372
N/A
|
447
+20%
|
391
-13%
|
418
+7%
|
439
+5%
|
694
+58%
|
820
+18%
|
658
-20%
|
456
-31%
|
222
-51%
|
380
+71%
|
493
+30%
|
518
+5%
|
555
+7%
|
410
-26%
|
718
+75%
|
1 230
+71%
|
1 024
-17%
|
1 146
+12%
|
1 246
+9%
|
1 010
-19%
|
1 328
+31%
|
1 113
-16%
|
979
-12%
|
1 578
+61%
|
1 567
-1%
|
1 998
+28%
|
2 156
+8%
|
1 636
-24%
|
2 312
+41%
|
2 424
+5%
|
837
-65%
|
685
-18%
|
1 266
+85%
|
0
N/A
|
1 820
N/A
|
2 055
+13%
|
1 854
-10%
|
1 563
-16%
|
730
-53%
|
407
-44%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(58)
|
(37)
|
(46)
|
(86)
|
(96)
|
(157)
|
(180)
|
(215)
|
(229)
|
(117)
|
(112)
|
(135)
|
(145)
|
(109)
|
(68)
|
(103)
|
34
|
54
|
(124)
|
(220)
|
(268)
|
(330)
|
(262)
|
(221)
|
(406)
|
(434)
|
(507)
|
(571)
|
(461)
|
(544)
|
(505)
|
(286)
|
(399)
|
(460)
|
0
|
(379)
|
(436)
|
(343)
|
(365)
|
(350)
|
(351)
|
|
| Income from Continuing Operations |
314
|
410
|
344
|
332
|
343
|
537
|
640
|
443
|
227
|
105
|
268
|
358
|
373
|
447
|
342
|
615
|
1 264
|
1 078
|
1 023
|
1 026
|
742
|
998
|
851
|
758
|
1 172
|
1 133
|
1 491
|
1 585
|
1 174
|
1 769
|
1 919
|
551
|
286
|
806
|
0
|
1 441
|
1 618
|
1 511
|
1 199
|
380
|
55
|
|
| Income to Minority Interest |
(4)
|
(5)
|
(4)
|
3
|
5
|
3
|
1
|
(11)
|
(14)
|
(20)
|
(47)
|
(35)
|
(7)
|
(52)
|
(75)
|
(166)
|
(290)
|
(175)
|
(117)
|
(112)
|
(41)
|
(41)
|
(32)
|
(24)
|
(19)
|
(15)
|
(22)
|
(19)
|
(24)
|
(55)
|
(99)
|
(87)
|
(92)
|
(63)
|
0
|
23
|
400
|
(3)
|
363
|
2
|
(12)
|
|
| Net Income (Common) |
311
N/A
|
405
+30%
|
340
-16%
|
335
-1%
|
349
+4%
|
539
+55%
|
641
+19%
|
433
-32%
|
213
-51%
|
86
-60%
|
221
+159%
|
324
+46%
|
366
+13%
|
394
+8%
|
267
-32%
|
448
+68%
|
974
+117%
|
903
-7%
|
906
+0%
|
914
+1%
|
702
-23%
|
957
+36%
|
819
-14%
|
734
-10%
|
1 153
+57%
|
1 118
-3%
|
1 469
+31%
|
1 567
+7%
|
1 150
-27%
|
1 714
+49%
|
1 812
+6%
|
366
-80%
|
1
-100%
|
543
+77 833%
|
0
N/A
|
1 265
N/A
|
1 618
+28%
|
1 300
-20%
|
800
-38%
|
172
-78%
|
(166)
N/A
|
|
| EPS (Diluted) |
0.24
N/A
|
0.3
+25%
|
0.24
-20%
|
0.2
-17%
|
0.22
+10%
|
0.29
+32%
|
0.42
+45%
|
0.22
-48%
|
0.12
-45%
|
0.04
-67%
|
0.12
+200%
|
0.18
+50%
|
0.19
+6%
|
0.21
+11%
|
0.14
-33%
|
0.23
+64%
|
0.52
+126%
|
0.5
-4%
|
0.52
+4%
|
0.51
-2%
|
0.37
-27%
|
0.51
+38%
|
0.43
-16%
|
0.36
-16%
|
0.54
+50%
|
0.47
-13%
|
0.66
+40%
|
0.63
-5%
|
0.5
-21%
|
0.67
+34%
|
0.77
+15%
|
0.14
-82%
|
0
N/A
|
0.21
N/A
|
0
N/A
|
0.48
N/A
|
0.66
+38%
|
0.49
-26%
|
0.3
-39%
|
0.06
-80%
|
-0.06
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
