Television Broadcasts Ltd
HKEX:511
Television Broadcasts Ltd
HKEX:511
Price:
3.12 HKD
Market Closed
Updated:
Apr 25, 2024
Income Statement
Earnings Waterfall
Television Broadcasts Ltd
Television Broadcasts Ltd
|
Revenue
|
3.3B
HKD
|
|
Cost of Revenue
|
-2.3B
HKD
|
|
Gross Profit
|
1B
HKD
|
|
Operating Expenses
|
-1.6B
HKD
|
|
Operating Income
|
-618.7m
HKD
|
|
Other Expenses
|
-144.1m
HKD
|
|
Net Income
|
-762.8m
HKD
|
Income Statement
Television Broadcasts Ltd
Television Broadcasts Ltd
Currency: HKD
| Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
3 311
N/A
|
3 573
+8%
|
3 817
+7%
|
4 034
+6%
|
4 177
+4%
|
4 151
-1%
|
4 201
+1%
|
4 233
+1%
|
4 326
+2%
|
4 481
+4%
|
4 407
-2%
|
4 088
-7%
|
3 983
-3%
|
4 338
+9%
|
4 675
+8%
|
4 931
+5%
|
5 209
+6%
|
5 295
+2%
|
5 448
+3%
|
5 589
+3%
|
5 686
+2%
|
5 383
-5%
|
5 773
+7%
|
5 104
-12%
|
4 455
-13%
|
4 388
-2%
|
4 210
-4%
|
4 268
+1%
|
4 336
+2%
|
4 545
+5%
|
4 477
-1%
|
4 212
-6%
|
3 649
-13%
|
2 910
-20%
|
2 724
-6%
|
2 746
+1%
|
2 899
+6%
|
3 471
+20%
|
3 586
+3%
|
3 326
-7%
|
3 323
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 693)
|
(1 791)
|
(1 841)
|
(1 796)
|
(1 792)
|
(1 774)
|
(1 778)
|
(1 784)
|
(1 764)
|
(1 885)
|
(2 025)
|
(1 917)
|
(1 781)
|
(1 777)
|
(1 723)
|
(1 713)
|
(1 807)
|
(1 862)
|
(2 024)
|
(2 158)
|
(2 221)
|
(2 134)
|
(2 453)
|
(2 208)
|
(2 009)
|
(2 066)
|
(2 300)
|
(2 432)
|
(2 319)
|
(2 370)
|
(2 337)
|
(2 103)
|
(2 167)
|
(2 221)
|
(1 877)
|
(1 847)
|
(2 177)
|
(2 510)
|
(2 578)
|
(2 470)
|
(2 299)
|
|
| Gross Profit |
1 619
N/A
|
1 782
+10%
|
1 976
+11%
|
2 239
+13%
|
2 385
+7%
|
2 377
0%
|
2 423
+2%
|
2 449
+1%
|
2 562
+5%
|
2 596
+1%
|
2 382
-8%
|
2 172
-9%
|
2 202
+1%
|
2 561
+16%
|
2 952
+15%
|
3 218
+9%
|
3 402
+6%
|
3 432
+1%
|
3 424
0%
|
3 431
+0%
|
3 465
+1%
|
3 250
-6%
|
3 320
+2%
|
2 897
-13%
|
2 446
-16%
|
2 322
-5%
|
1 911
-18%
|
1 836
-4%
|
2 016
+10%
|
2 175
+8%
|
2 141
-2%
|
2 109
-1%
|
1 482
-30%
|
689
-54%
|
847
+23%
|
899
+6%
|
722
-20%
|
961
+33%
|
1 008
+5%
|
855
-15%
|
1 023
+20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 085)
|
(1 060)
|
(894)
|
(746)
|
(777)
|
(912)
|
(824)
|
(870)
|
(892)
|
(943)
|
(1 083)
|
(1 051)
|
(923)
|
(921)
|
(913)
|
(1 068)
|
(1 131)
|
(1 334)
|
(1 337)
|
(1 409)
|
(1 336)
|
(1 323)
|
(1 478)
|
(2 224)
|
(1 409)
|
(840)
|
(1 570)
|
(1 694)
|
(1 629)
|
(1 745)
|
(1 734)
|
(1 693)
|
(1 517)
|
(1 410)
|
(1 382)
|
(1 142)
|
(1 453)
|
(1 642)
|
(1 971)
|
(1 963)
|
(1 642)
|
|
| Selling, General & Administrative |
(1 017)
|
(998)
|
(963)
|
(942)
|
(943)
|
(949)
|
(956)
|
(972)
|
(1 023)
|
(1 089)
|
(1 077)
|
(1 020)
|
(960)
|
(966)
|
(964)
|
(979)
|
(1 161)
|
(1 218)
|
(1 355)
|
(1 432)
|
(1 361)
|
(1 336)
|
(1 496)
|
(2 126)
|
(1 430)
|
(826)
|
(1 589)
|
(1 588)
|
(1 624)
|
(1 757)
|
(1 751)
|
(1 672)
|
(1 531)
|
(1 443)
|
(1 403)
|
(1 383)
|
(1 537)
|
(1 722)
|
(1 986)
|
(1 948)
|
(1 629)
|
|
| Other Operating Expenses |
(69)
|
(62)
|
69
|
197
|
166
|
38
|
132
|
102
|
131
|
146
|
(5)
|
(31)
|
37
|
46
|
51
|
(89)
|
30
|
(116)
|
18
|
23
|
25
|
14
|
18
|
(98)
|
21
|
(14)
|
19
|
(106)
|
(5)
|
11
|
17
|
(21)
|
14
|
33
|
21
|
241
|
84
|
80
|
15
|
(15)
|
(13)
|
|
| Operating Income |
533
N/A
|
722
+35%
|
1 081
+50%
|
1 493
+38%
|
1 608
+8%
|
1 465
-9%
|
1 599
+9%
|
1 579
-1%
|
1 670
+6%
|
1 653
-1%
|
1 300
-21%
|
1 120
-14%
|
1 279
+14%
|
1 640
+28%
|
2 039
+24%
|
2 151
+5%
|
2 271
+6%
|
2 098
-8%
|
2 087
-1%
|
2 021
-3%
|
2 128
+5%
|
1 927
-9%
|
1 843
-4%
|
673
-63%
|
1 036
+54%
|
1 482
+43%
|
341
-77%
|
141
-59%
|
388
+175%
|
430
+11%
|
407
-5%
|
416
+2%
|
(35)
N/A
|
(721)
-1 953%
|
(534)
+26%
|
(243)
+55%
|
(731)
-201%
|
(682)
+7%
|
(964)
-41%
|
(1 107)
-15%
|
(619)
+44%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(81)
|
(143)
|
(180)
|
(202)
|
(188)
|
(146)
|
(163)
|
(106)
|
(125)
|
(101)
|
(14)
|
(34)
|
(58)
|
(74)
|
(88)
|
(65)
|
(39)
|
5
|
54
|
19
|
(8)
|
(15)
|
(34)
|
(0)
|
(127)
|
(35)
|
266
|
263
|
(23)
|
(12)
|
(297)
|
(307)
|
(292)
|
(235)
|
117
|
70
|
55
|
64
|
(7)
|
(14)
|
(51)
|
|
| Non-Reccuring Items |
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
(140)
|
0
|
(135)
|
0
|
0
|
0
|
0
|
0
|
(72)
|
0
|
(783)
|
(798)
|
(123)
|
(8)
|
0
|
0
|
(227)
|
(226)
|
37
|
25
|
79
|
(133)
|
(77)
|
(81)
|
9
|
(16)
|
(149)
|
|
| 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
|
69
|
71
|
(7)
|
0
|
(7)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(2)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
485
N/A
|
580
+20%
|
902
+56%
|
1 292
+43%
|
1 420
+10%
|
1 319
-7%
|
1 436
+9%
|
1 473
+3%
|
1 550
+5%
|
1 552
+0%
|
1 286
-17%
|
1 087
-16%
|
1 221
+12%
|
1 566
+28%
|
1 812
+16%
|
2 086
+15%
|
2 097
+1%
|
2 103
+0%
|
2 142
+2%
|
2 040
-5%
|
2 121
+4%
|
1 912
-10%
|
1 736
-9%
|
672
-61%
|
126
-81%
|
650
+414%
|
553
-15%
|
466
-16%
|
358
-23%
|
418
+17%
|
(124)
N/A
|
(121)
+3%
|
(297)
-146%
|
(939)
-216%
|
(345)
+63%
|
(313)
+9%
|
(759)
-143%
|
(701)
+8%
|
(962)
-37%
|
(1 137)
-18%
|
(818)
+28%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(25)
|
(52)
|
(152)
|
(225)
|
(232)
|
(214)
|
(247)
|
(256)
|
(284)
|
(281)
|
(230)
|
(203)
|
(321)
|
(411)
|
(479)
|
(619)
|
(537)
|
(412)
|
(403)
|
(374)
|
(358)
|
(321)
|
(317)
|
(239)
|
(144)
|
(133)
|
(105)
|
(94)
|
(94)
|
(100)
|
(53)
|
(50)
|
18
|
139
|
88
|
67
|
102
|
73
|
76
|
48
|
(20)
|
|
| Income from Continuing Operations |
460
|
527
|
750
|
1 067
|
1 187
|
1 106
|
1 189
|
1 217
|
1 265
|
1 271
|
1 056
|
884
|
901
|
1 155
|
1 332
|
1 467
|
1 560
|
1 691
|
1 738
|
1 666
|
1 762
|
1 591
|
1 420
|
434
|
(18)
|
516
|
448
|
372
|
264
|
318
|
(177)
|
(171)
|
(279)
|
(800)
|
(257)
|
(246)
|
(657)
|
(628)
|
(886)
|
(1 089)
|
(838)
|
|
| Income to Minority Interest |
(19)
|
(24)
|
(30)
|
(19)
|
(7)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(14)
|
(24)
|
(16)
|
(10)
|
(3)
|
13
|
(11)
|
(19)
|
(4)
|
(20)
|
(43)
|
(22)
|
(16)
|
(16)
|
(0)
|
(24)
|
(25)
|
10
|
40
|
79
|
99
|
75
|
|
| Net Income (Common) |
441
N/A
|
503
+14%
|
720
+43%
|
1 047
+46%
|
1 180
+13%
|
1 105
-6%
|
1 189
+8%
|
1 216
+2%
|
1 264
+4%
|
1 269
+0%
|
1 055
-17%
|
883
-16%
|
901
+2%
|
1 155
+28%
|
1 330
+15%
|
1 464
+10%
|
1 556
+6%
|
1 687
+8%
|
1 732
+3%
|
1 653
-5%
|
1 738
+5%
|
1 668
-4%
|
1 410
-15%
|
1 858
+32%
|
1 331
-28%
|
485
-64%
|
500
+3%
|
368
-26%
|
244
-34%
|
275
+13%
|
(199)
N/A
|
(188)
+6%
|
(295)
-57%
|
(801)
-171%
|
(281)
+65%
|
(271)
+3%
|
(647)
-138%
|
(588)
+9%
|
(807)
-37%
|
(990)
-23%
|
(763)
+23%
|
|
| EPS (Diluted) |
1
N/A
|
1.15
+15%
|
1.65
+43%
|
2.4
+45%
|
2.7
+13%
|
2.52
-7%
|
2.71
+8%
|
2.78
+3%
|
2.89
+4%
|
2.9
+0%
|
2.41
-17%
|
2.01
-17%
|
2.05
+2%
|
2.63
+28%
|
3.03
+15%
|
3.34
+10%
|
3.55
+6%
|
3.85
+8%
|
3.95
+3%
|
3.77
-5%
|
3.97
+5%
|
3.8
-4%
|
3.22
-15%
|
4.24
+32%
|
3.03
-29%
|
1.1
-64%
|
1.14
+4%
|
0.84
-26%
|
0.56
-33%
|
0.63
+13%
|
-0.45
N/A
|
-0.43
+4%
|
-0.67
-56%
|
-1.83
-173%
|
-0.64
+65%
|
-0.62
+3%
|
-1.48
-139%
|
-1.34
+9%
|
-1.84
-37%
|
-2.26
-23%
|
-1.74
+23%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
