Power Assets Holdings Ltd
HKEX:6
Income Statement
Earnings Waterfall
Power Assets Holdings Ltd
Revenue
|
1.3B
HKD
|
Operating Expenses
|
-161m
HKD
|
Operating Income
|
1.1B
HKD
|
Other Expenses
|
4.9B
HKD
|
Net Income
|
6B
HKD
|
Income Statement
Power Assets Holdings Ltd
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 |
11 250
N/A
|
11 370
+1%
|
11 407
+0%
|
11 443
+0%
|
11 622
+2%
|
11 912
+2%
|
12 181
+2%
|
12 369
+2%
|
12 524
+1%
|
12 561
+0%
|
12 773
+2%
|
11 613
-9%
|
10 395
-10%
|
10 454
+1%
|
10 371
-1%
|
10 278
-1%
|
10 201
-1%
|
10 420
+2%
|
10 415
0%
|
11 000
+6%
|
11 578
+5%
|
7 522
-35%
|
2 131
-72%
|
1 325
-38%
|
1 308
-1%
|
1 311
+0%
|
1 288
-2%
|
1 290
+0%
|
1 420
+10%
|
1 558
+10%
|
1 555
0%
|
1 451
-7%
|
1 348
-7%
|
1 284
-5%
|
1 270
-1%
|
1 284
+1%
|
1 276
-1%
|
1 259
-1%
|
1 265
+0%
|
1 329
+5%
|
1 292
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 915)
|
(4 039)
|
(3 999)
|
(4 003)
|
(4 038)
|
(4 034)
|
(4 083)
|
(4 135)
|
(4 218)
|
(4 248)
|
(3 782)
|
(3 545)
|
(3 820)
|
(3 875)
|
(3 938)
|
(3 995)
|
(4 032)
|
(4 111)
|
(4 162)
|
(4 169)
|
(4 228)
|
(2 500)
|
(307)
|
(7)
|
(8)
|
(9)
|
(6)
|
(2)
|
(1)
|
(1)
|
(284)
|
0
|
(139)
|
0
|
(120)
|
0
|
(111)
|
0
|
(124)
|
0
|
0
|
|
Gross Profit |
7 335
N/A
|
7 331
0%
|
7 408
+1%
|
7 440
+0%
|
7 584
+2%
|
7 878
+4%
|
8 098
+3%
|
8 234
+2%
|
8 306
+1%
|
8 313
+0%
|
8 991
+8%
|
8 068
-10%
|
6 575
-19%
|
6 579
+0%
|
6 433
-2%
|
6 283
-2%
|
6 169
-2%
|
6 309
+2%
|
6 253
-1%
|
6 831
+9%
|
7 350
+8%
|
5 022
-32%
|
1 824
-64%
|
1 318
-28%
|
1 300
-1%
|
1 302
+0%
|
1 282
-2%
|
1 288
+0%
|
1 419
+10%
|
1 557
+10%
|
1 271
-18%
|
1 451
+14%
|
1 209
-17%
|
0
N/A
|
1 150
N/A
|
0
N/A
|
1 165
N/A
|
0
N/A
|
1 141
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
705
|
605
|
178
|
163
|
171
|
111
|
236
|
296
|
563
|
216
|
79
|
26
|
19
|
119
|
249
|
341
|
143
|
26
|
223
|
(285)
|
(1 293)
|
(1 092)
|
(923)
|
(436)
|
145
|
350
|
(793)
|
(484)
|
(508)
|
762
|
42
|
258
|
465
|
144
|
159
|
(241)
|
321
|
244
|
(15)
|
14
|
(161)
|
|
Selling, General & Administrative |
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
|
(27)
|
0
|
(29)
|
0
|
(30)
|
0
|
(29)
|
0
|
(32)
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(4)
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
|
Other Operating Expenses |
705
|
605
|
178
|
163
|
171
|
111
|
236
|
296
|
563
|
216
|
79
|
26
|
19
|
119
|
249
|
341
|
143
|
26
|
223
|
(285)
|
(1 293)
|
(1 092)
|
(923)
|
(436)
|
145
|
350
|
(793)
|
(484)
|
(508)
|
762
|
70
|
258
|
496
|
144
|
193
|
(241)
|
353
|
244
|
20
|
14
|
(161)
|
|
Operating Income |
8 040
N/A
|
7 936
-1%
|
7 586
-4%
|
7 603
+0%
|
7 755
+2%
|
7 989
+3%
|
8 334
+4%
|
8 530
+2%
|
8 869
+4%
|
8 529
-4%
|
9 070
+6%
|
8 094
-11%
|
6 594
-19%
|
6 698
+2%
|
6 682
0%
|
6 624
-1%
|
6 312
-5%
|
6 335
+0%
|
6 476
+2%
|
6 546
+1%
|
6 057
-7%
|
3 930
-35%
|
901
-77%
|
882
-2%
|
1 445
+64%
|
1 652
+14%
|
489
-70%
|
804
+64%
|
911
+13%
|
2 319
+155%
|
1 313
-43%
|
1 709
+30%
|
1 674
-2%
|
1 428
-15%
|
1 309
-8%
|
1 043
-20%
|
1 486
+42%
|
1 503
+1%
|
1 126
-25%
|
1 343
+19%
|
1 131
-16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(405)
|
(317)
|
(150)
|
(190)
|
2 022
|
2 072
|
(191)
|
(199)
|
(110)
|
357
|
257
|
672
|
1 183
|
1 263
|
1 491
|
2 666
|
3 556
|
3 942
|
3 997
|
4 116
|
5 514
|
6 164
|
7 268
|
6 764
|
6 792
|
6 317
|
5 916
|
6 185
|
6 583
|
6 212
|
6 377
|
5 639
|
5 500
|
4 240
|
4 891
|
5 415
|
4 786
|
5 159
|
4 712
|
4 587
|
5 121
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52 928
|
52 928
|
0
|
(516)
|
0
|
0
|
0
|
922
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
13
|
13
|
14
|
17
|
19
|
20
|
20
|
20
|
20
|
20
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
7 635
N/A
|
7 619
0%
|
7 436
-2%
|
7 413
0%
|
9 777
+32%
|
10 061
+3%
|
8 143
-19%
|
8 331
+2%
|
8 759
+5%
|
8 892
+2%
|
9 339
+5%
|
8 779
-6%
|
7 790
-11%
|
7 975
+2%
|
8 190
+3%
|
9 309
+14%
|
9 888
+6%
|
10 297
+4%
|
10 493
+2%
|
10 682
+2%
|
11 591
+9%
|
63 033
+444%
|
61 098
-3%
|
7 646
-87%
|
7 721
+1%
|
7 969
+3%
|
6 405
-20%
|
6 989
+9%
|
8 416
+20%
|
8 531
+1%
|
7 690
-10%
|
7 348
-4%
|
7 174
-2%
|
5 668
-21%
|
6 200
+9%
|
6 458
+4%
|
6 272
-3%
|
6 662
+6%
|
5 838
-12%
|
5 930
+2%
|
6 252
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 711)
|
(1 371)
|
(1 180)
|
(1 083)
|
(1 215)
|
(1 247)
|
(1 301)
|
(1 297)
|
(1 296)
|
(955)
|
(1 000)
|
(1 157)
|
(919)
|
(937)
|
(937)
|
(903)
|
(858)
|
(867)
|
(835)
|
(810)
|
(814)
|
(512)
|
(13)
|
52
|
11
|
2
|
12
|
(24)
|
(97)
|
(116)
|
(54)
|
(41)
|
(43)
|
(66)
|
(68)
|
(79)
|
(132)
|
(160)
|
(189)
|
(193)
|
(249)
|
|
Income from Continuing Operations |
5 924
|
6 248
|
6 256
|
6 330
|
8 562
|
8 814
|
6 842
|
7 034
|
7 463
|
7 937
|
8 339
|
7 622
|
6 871
|
7 038
|
7 253
|
8 406
|
9 030
|
9 430
|
9 658
|
9 872
|
10 777
|
62 521
|
61 085
|
7 698
|
7 732
|
7 971
|
6 417
|
6 965
|
8 319
|
8 415
|
7 636
|
7 307
|
7 131
|
5 602
|
6 132
|
6 379
|
6 140
|
6 502
|
5 649
|
5 737
|
6 003
|
|
Net Income (Common) |
6 057
N/A
|
6 054
0%
|
6 256
+3%
|
6 353
+2%
|
8 562
+35%
|
8 754
+2%
|
6 842
-22%
|
7 052
+3%
|
7 448
+6%
|
7 930
+6%
|
8 029
+1%
|
7 526
-6%
|
6 697
-11%
|
6 783
+1%
|
7 194
+6%
|
8 496
+18%
|
9 075
+7%
|
9 352
+3%
|
9 729
+4%
|
10 168
+5%
|
11 165
+10%
|
62 937
+464%
|
61 005
-3%
|
7 698
-87%
|
7 732
+0%
|
7 971
+3%
|
6 417
-19%
|
6 965
+9%
|
8 319
+19%
|
8 415
+1%
|
7 636
-9%
|
7 307
-4%
|
7 131
-2%
|
5 602
-21%
|
6 132
+9%
|
6 379
+4%
|
6 140
-4%
|
6 502
+6%
|
5 649
-13%
|
5 737
+2%
|
6 003
+5%
|
|
EPS (Diluted) |
2.84
N/A
|
2.84
N/A
|
2.94
+4%
|
2.98
+1%
|
4.01
+35%
|
4.1
+2%
|
3.2
-22%
|
3.3
+3%
|
3.49
+6%
|
3.72
+7%
|
3.77
+1%
|
3.53
-6%
|
3.14
-11%
|
3.18
+1%
|
3.37
+6%
|
3.98
+18%
|
4.25
+7%
|
4.38
+3%
|
4.56
+4%
|
4.77
+5%
|
5.24
+10%
|
29.49
+463%
|
28.58
-3%
|
3.61
-87%
|
3.62
+0%
|
3.74
+3%
|
3.01
-20%
|
3.27
+9%
|
3.9
+19%
|
3.94
+1%
|
3.58
-9%
|
3.42
-4%
|
3.34
-2%
|
2.62
-22%
|
2.87
+10%
|
2.98
+4%
|
2.88
-3%
|
3.05
+6%
|
2.65
-13%
|
2.69
+2%
|
2.82
+5%
|