Doyen International Holdings Ltd
HKEX:668
Doyen International Holdings Ltd
HKEX:668
Price:
11.65
HKD
-0.26%
Market Closed
Market Cap:
HK$491m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Doyen International Holdings Ltd
HKEX:668
|
HK |
Income Statement
Earnings Waterfall
Doyen International Holdings Ltd
Doyen International Holdings Ltd
Income Statement
Doyen International Holdings Ltd
Doyen International Holdings Ltd
Currency: HKD
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
10
|
22
|
19
|
15
|
27
|
36
|
32
|
34
|
37
|
32
|
26
|
22
|
21
|
20
|
17
|
11
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
939
N/A
|
967
+3%
|
981
+1%
|
995
+1%
|
406
-59%
|
89
-78%
|
407
+359%
|
389
-4%
|
352
-9%
|
352
0%
|
328
-7%
|
260
-21%
|
152
-42%
|
86
-43%
|
72
-16%
|
64
-11%
|
63
-1%
|
75
+19%
|
58
-23%
|
26
-55%
|
22
-16%
|
17
-24%
|
19
+12%
|
30
+64%
|
40
+32%
|
34
-16%
|
26
-22%
|
35
+33%
|
36
+4%
|
31
-15%
|
31
-1%
|
33
+8%
|
32
-2%
|
104
+219%
|
162
+57%
|
141
-13%
|
127
-10%
|
107
-16%
|
81
-24%
|
73
-11%
|
75
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(273)
|
(288)
|
(297)
|
(303)
|
(117)
|
(13)
|
(116)
|
(111)
|
(102)
|
(103)
|
(97)
|
(78)
|
(46)
|
(26)
|
(23)
|
(23)
|
(21)
|
(19)
|
(10)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(33)
|
(62)
|
(69)
|
(54)
|
(38)
|
(18)
|
(6)
|
(6)
|
|
| Gross Profit |
665
N/A
|
679
+2%
|
684
+1%
|
692
+1%
|
289
-58%
|
76
-74%
|
291
+285%
|
278
-4%
|
250
-10%
|
248
-1%
|
231
-7%
|
182
-21%
|
106
-42%
|
60
-44%
|
49
-18%
|
42
-15%
|
42
+1%
|
57
+36%
|
48
-16%
|
0
N/A
|
10
N/A
|
0
N/A
|
11
N/A
|
0
N/A
|
21
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
26
-22%
|
71
+177%
|
100
+41%
|
72
-28%
|
74
+2%
|
69
-6%
|
63
-9%
|
66
+5%
|
69
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(613)
|
(637)
|
(641)
|
(632)
|
(283)
|
(96)
|
(290)
|
(279)
|
(262)
|
(273)
|
(303)
|
(248)
|
(124)
|
(88)
|
(80)
|
(71)
|
(74)
|
(80)
|
(53)
|
(30)
|
(31)
|
(30)
|
(32)
|
(41)
|
(86)
|
(53)
|
(35)
|
(8)
|
(15)
|
(23)
|
(22)
|
(51)
|
(99)
|
(17)
|
(21)
|
(15)
|
(17)
|
(33)
|
(28)
|
(28)
|
(31)
|
|
| Selling, General & Administrative |
(311)
|
(368)
|
(422)
|
(423)
|
(192)
|
(71)
|
(197)
|
(186)
|
(175)
|
(182)
|
(179)
|
(147)
|
(81)
|
(51)
|
(60)
|
(59)
|
(55)
|
(59)
|
(43)
|
(28)
|
(30)
|
(30)
|
(30)
|
(41)
|
(29)
|
(24)
|
(24)
|
(21)
|
(21)
|
(24)
|
(23)
|
(40)
|
(41)
|
(21)
|
(23)
|
1
|
(1)
|
(19)
|
(16)
|
(10)
|
(8)
|
|
| Depreciation & Amortization |
(51)
|
(59)
|
(51)
|
(38)
|
(15)
|
(2)
|
(21)
|
(21)
|
(14)
|
(12)
|
(41)
|
(38)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(250)
|
(211)
|
(168)
|
(171)
|
(76)
|
(23)
|
(73)
|
(73)
|
(74)
|
(80)
|
(83)
|
(64)
|
(40)
|
(35)
|
(19)
|
(10)
|
(16)
|
(17)
|
(8)
|
0
|
(0)
|
1
|
(1)
|
1
|
(57)
|
(29)
|
(11)
|
13
|
7
|
1
|
2
|
(9)
|
(55)
|
6
|
5
|
(13)
|
(12)
|
(12)
|
(9)
|
(17)
|
(21)
|
|
| Operating Income |
53
N/A
|
43
-19%
|
42
0%
|
59
+39%
|
6
-90%
|
(20)
N/A
|
1
N/A
|
(1)
N/A
|
(12)
-771%
|
(25)
-103%
|
(73)
-192%
|
(66)
+9%
|
(17)
+74%
|
(28)
-62%
|
(31)
-11%
|
(30)
+5%
|
(33)
-10%
|
(23)
+29%
|
(5)
+78%
|
(4)
+15%
|
(10)
-134%
|
(13)
-27%
|
(14)
-10%
|
(10)
+29%
|
(47)
-363%
|
(20)
+59%
|
(8)
+57%
|
27
N/A
|
22
-19%
|
7
-65%
|
9
+23%
|
(18)
N/A
|
(73)
-305%
|
54
N/A
|
80
+47%
|
57
-28%
|
57
-1%
|
36
-37%
|
35
-2%
|
38
+7%
|
38
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
52
|
52
|
12
|
12
|
1
|
3
|
11
|
6
|
(3)
|
(9)
|
(10)
|
4
|
5
|
(0)
|
5
|
6
|
(1)
|
3
|
13
|
7
|
(28)
|
(17)
|
(26)
|
10
|
(23)
|
(26)
|
17
|
34
|
38
|
48
|
(20)
|
(15)
|
98
|
69
|
25
|
16
|
(53)
|
(54)
|
0
|
4
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(50)
|
0
|
0
|
0
|
1
|
2
|
1
|
(1)
|
0
|
0
|
|
| Total Other Income |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
3
|
0
|
(3)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
56
N/A
|
94
+68%
|
94
0%
|
71
-24%
|
18
-74%
|
(19)
N/A
|
4
N/A
|
9
+153%
|
(6)
N/A
|
(28)
-374%
|
(88)
-219%
|
(76)
+14%
|
(12)
+85%
|
(23)
-95%
|
(32)
-39%
|
(25)
+22%
|
(27)
-8%
|
(24)
+11%
|
(2)
+91%
|
8
N/A
|
(4)
N/A
|
(41)
-1 015%
|
(29)
+31%
|
(37)
-28%
|
(40)
-9%
|
(56)
-41%
|
(48)
+15%
|
44
N/A
|
55
+27%
|
46
-17%
|
57
+24%
|
(88)
N/A
|
(88)
+0%
|
153
N/A
|
149
-3%
|
83
-44%
|
75
-10%
|
(15)
N/A
|
(19)
-24%
|
39
N/A
|
42
+9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(14)
|
(13)
|
(10)
|
(1)
|
5
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
3
|
6
|
5
|
3
|
0
|
(5)
|
(5)
|
0
|
0
|
(4)
|
(7)
|
(5)
|
(2)
|
(13)
|
(14)
|
(18)
|
(19)
|
5
|
7
|
(30)
|
(31)
|
(14)
|
(19)
|
(3)
|
(2)
|
(19)
|
(18)
|
|
| Income from Continuing Operations |
48
|
80
|
81
|
62
|
18
|
(14)
|
3
|
9
|
(7)
|
(29)
|
(88)
|
(76)
|
(12)
|
(23)
|
(28)
|
(19)
|
(22)
|
(21)
|
(2)
|
4
|
(9)
|
(41)
|
(29)
|
(41)
|
(47)
|
(61)
|
(50)
|
31
|
41
|
28
|
38
|
(83)
|
(81)
|
123
|
117
|
69
|
56
|
(18)
|
(21)
|
20
|
24
|
|
| Income to Minority Interest |
(19)
|
(28)
|
(26)
|
(18)
|
(18)
|
(17)
|
0
|
8
|
0
|
1
|
5
|
4
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(4)
|
(4)
|
(1)
|
(1)
|
8
|
7
|
3
|
2
|
1
|
1
|
(6)
|
(10)
|
(11)
|
(10)
|
4
|
2
|
(9)
|
(8)
|
(15)
|
(13)
|
1
|
3
|
(7)
|
(7)
|
|
| Net Income (Common) |
28
N/A
|
52
+84%
|
55
+6%
|
43
-22%
|
40
-9%
|
28
-28%
|
227
+698%
|
221
-2%
|
(7)
N/A
|
(28)
-328%
|
(83)
-200%
|
(72)
+13%
|
(12)
+83%
|
(23)
-87%
|
(28)
-20%
|
(19)
+33%
|
(23)
-21%
|
(32)
-39%
|
(14)
+57%
|
2
N/A
|
(11)
N/A
|
(30)
-168%
|
(18)
+40%
|
(38)
-114%
|
(45)
-19%
|
(60)
-33%
|
(49)
+18%
|
24
N/A
|
31
+27%
|
17
-45%
|
28
+62%
|
(80)
N/A
|
(79)
+1%
|
115
N/A
|
110
-4%
|
54
-51%
|
43
-21%
|
(17)
N/A
|
(19)
-8%
|
13
N/A
|
17
+28%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.16
+100%
|
0.17
+6%
|
0.13
-24%
|
0.12
-8%
|
0.08
-33%
|
0.66
+725%
|
0.64
-3%
|
-0.02
N/A
|
-0.08
-300%
|
-0.24
-200%
|
-0.21
+13%
|
-0.04
+81%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.03
+40%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
-0.06
N/A
|
-0.06
N/A
|
0.09
N/A
|
0.09
N/A
|
0.04
-56%
|
0.03
-25%
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
