Pan Asia Environmental Protection Group Ltd
HKEX:556
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Pan Asia Environmental Protection Group Ltd
HKEX:556
|
HK |
|
N
|
Net A Go Technology Co Ltd
HKEX:1483
|
HK |
|
A
|
Astron Paper & Board Mill Ltd
NSE:ASTRON
|
IN |
|
Filo Mining Corp
TSX:FIL
|
CA |
|
Logiq Inc
OTC:LGIQ
|
US |
|
W
|
Wegmans Holdings Berhad
KLSE:WEGMANS
|
MY |
Income Statement
Earnings Waterfall
Pan Asia Environmental Protection Group Ltd
Income Statement
Pan Asia Environmental Protection Group Ltd
| 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
1
|
4
|
5
|
4
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
0
|
|
| Revenue |
704
N/A
|
755
+7%
|
594
-21%
|
497
-16%
|
609
+22%
|
661
+8%
|
647
-2%
|
604
-7%
|
476
-21%
|
409
-14%
|
411
+1%
|
460
+12%
|
588
+28%
|
627
+7%
|
578
-8%
|
816
+41%
|
1 069
+31%
|
972
-9%
|
638
-34%
|
751
+18%
|
589
-22%
|
140
-76%
|
162
+16%
|
158
-3%
|
80
-49%
|
62
-22%
|
39
-36%
|
36
-10%
|
38
+7%
|
78
+105%
|
156
+99%
|
205
+31%
|
220
+8%
|
227
+3%
|
252
+11%
|
249
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(402)
|
(410)
|
(386)
|
(367)
|
(444)
|
(489)
|
(504)
|
(495)
|
(416)
|
(375)
|
(366)
|
(413)
|
(523)
|
(503)
|
(421)
|
(603)
|
(823)
|
(788)
|
(503)
|
(573)
|
(473)
|
(92)
|
(142)
|
(147)
|
(76)
|
(59)
|
(38)
|
(34)
|
(35)
|
(69)
|
(136)
|
(176)
|
(192)
|
(197)
|
(215)
|
(216)
|
|
| Gross Profit |
302
N/A
|
346
+15%
|
208
-40%
|
130
-37%
|
165
+26%
|
172
+4%
|
143
-17%
|
108
-24%
|
60
-45%
|
34
-44%
|
45
+33%
|
47
+4%
|
65
+40%
|
125
+92%
|
156
+25%
|
213
+36%
|
245
+15%
|
185
-25%
|
135
-27%
|
178
+32%
|
116
-35%
|
48
-58%
|
20
-58%
|
11
-45%
|
4
-68%
|
3
-3%
|
2
-49%
|
2
-7%
|
3
+80%
|
9
+218%
|
20
+113%
|
29
+44%
|
28
-1%
|
30
+6%
|
36
+20%
|
34
-7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(51)
|
(67)
|
(33)
|
(55)
|
(46)
|
(34)
|
(36)
|
(47)
|
(39)
|
(71)
|
(88)
|
(85)
|
(66)
|
(96)
|
(124)
|
(151)
|
(133)
|
(76)
|
(48)
|
(93)
|
(75)
|
(22)
|
(20)
|
(61)
|
(52)
|
(32)
|
(0)
|
4
|
(16)
|
(21)
|
(19)
|
(22)
|
(17)
|
(12)
|
(12)
|
|
| Selling, General & Administrative |
(28)
|
(57)
|
(59)
|
(39)
|
(52)
|
(47)
|
(33)
|
(39)
|
(44)
|
(44)
|
(59)
|
(76)
|
(77)
|
(64)
|
(59)
|
(84)
|
(96)
|
(97)
|
(76)
|
(52)
|
(92)
|
(98)
|
(22)
|
(30)
|
(61)
|
(56)
|
(32)
|
(5)
|
4
|
(20)
|
(21)
|
(23)
|
(22)
|
(19)
|
(15)
|
(13)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
6
|
(8)
|
6
|
(3)
|
1
|
(1)
|
3
|
(3)
|
6
|
(11)
|
(12)
|
(9)
|
(2)
|
(37)
|
(36)
|
(54)
|
(34)
|
0
|
4
|
(1)
|
23
|
(0)
|
9
|
0
|
4
|
0
|
5
|
0
|
4
|
0
|
4
|
0
|
2
|
3
|
1
|
|
| Operating Income |
272
N/A
|
295
+8%
|
141
-52%
|
97
-31%
|
110
+13%
|
126
+14%
|
109
-14%
|
73
-33%
|
13
-82%
|
(5)
N/A
|
(26)
-429%
|
(42)
-61%
|
(21)
+50%
|
58
N/A
|
60
+3%
|
89
+47%
|
95
+7%
|
51
-46%
|
59
+15%
|
130
+121%
|
23
-83%
|
(27)
N/A
|
(1)
+95%
|
(9)
-558%
|
(57)
-511%
|
(48)
+16%
|
(31)
+36%
|
2
N/A
|
7
+359%
|
(6)
N/A
|
(1)
+77%
|
10
N/A
|
6
-36%
|
13
+106%
|
24
+82%
|
21
-12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
8
|
(23)
|
(37)
|
14
|
(2)
|
2
|
(1)
|
4
|
(0)
|
3
|
(1)
|
2
|
(1)
|
2
|
0
|
5
|
7
|
11
|
6
|
6
|
2
|
1
|
(2)
|
1
|
(3)
|
1
|
(3)
|
1
|
(3)
|
1
|
(3)
|
(0)
|
7
|
5
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
4
|
(4)
|
(18)
|
(14)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(7)
|
(2)
|
5
|
|
| Total Other Income |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
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 |
277
N/A
|
303
+9%
|
118
-61%
|
61
-49%
|
125
+107%
|
123
-1%
|
111
-10%
|
72
-35%
|
20
-72%
|
(5)
N/A
|
(27)
-415%
|
(43)
-56%
|
(18)
+58%
|
58
N/A
|
62
+9%
|
89
+43%
|
99
+11%
|
60
-40%
|
75
+24%
|
139
+87%
|
25
-82%
|
(43)
N/A
|
(14)
+67%
|
(11)
+22%
|
(56)
-407%
|
(52)
+8%
|
(29)
+43%
|
(2)
+95%
|
8
N/A
|
(9)
N/A
|
0
N/A
|
7
+4 553%
|
6
-16%
|
13
+114%
|
27
+110%
|
24
-11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(68)
|
(73)
|
(41)
|
(29)
|
(37)
|
(39)
|
(36)
|
(25)
|
(11)
|
(8)
|
(6)
|
(6)
|
(3)
|
(16)
|
(23)
|
(29)
|
(32)
|
(18)
|
(17)
|
(27)
|
11
|
26
|
(3)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(5)
|
(7)
|
(10)
|
(9)
|
|
| Income from Continuing Operations |
209
|
230
|
76
|
32
|
88
|
84
|
75
|
47
|
9
|
(13)
|
(33)
|
(49)
|
(21)
|
41
|
40
|
61
|
67
|
43
|
58
|
113
|
36
|
(17)
|
(17)
|
(13)
|
(59)
|
(55)
|
(29)
|
(2)
|
8
|
(9)
|
(1)
|
3
|
1
|
6
|
18
|
15
|
|
| Income to Minority Interest |
1
|
2
|
2
|
(0)
|
0
|
3
|
2
|
1
|
1
|
0
|
3
|
5
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
|
| Net Income (Common) |
211
N/A
|
231
+10%
|
78
-66%
|
32
-59%
|
88
+178%
|
87
-1%
|
76
-12%
|
47
-38%
|
10
-80%
|
(13)
N/A
|
(30)
-134%
|
(43)
-44%
|
(21)
+51%
|
40
N/A
|
28
-28%
|
48
+68%
|
70
+47%
|
45
-36%
|
75
+68%
|
84
+11%
|
(147)
N/A
|
(203)
-38%
|
(19)
+90%
|
(13)
+33%
|
(59)
-351%
|
(55)
+6%
|
(29)
+47%
|
(2)
+95%
|
8
N/A
|
(9)
N/A
|
(1)
+90%
|
3
N/A
|
1
-56%
|
6
+297%
|
17
+199%
|
16
-10%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.28
-20%
|
0.1
-64%
|
0.04
-60%
|
0.11
+175%
|
0.11
N/A
|
0.1
-9%
|
0.06
-40%
|
0.01
-83%
|
-0.02
N/A
|
-0.04
-100%
|
-0.06
-50%
|
-0.03
+50%
|
0.05
N/A
|
0.05
N/A
|
0.07
+40%
|
0.08
+14%
|
0.05
-38%
|
0.08
+60%
|
0.09
+12%
|
-0.17
N/A
|
-0.24
-41%
|
-0.02
+92%
|
-0.02
N/A
|
-0.07
-250%
|
-0.07
N/A
|
-0.03
+57%
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
|