China Overseas Grand Oceans Group Ltd
HKEX:81
Income Statement
Earnings Waterfall
China Overseas Grand Oceans Group Ltd
Revenue
|
56.4B
CNY
|
Cost of Revenue
|
-50.1B
CNY
|
Gross Profit
|
6.3B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
4.2B
CNY
|
Other Expenses
|
-1.9B
CNY
|
Net Income
|
2.3B
CNY
|
Income Statement
China Overseas Grand Oceans Group Ltd
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 |
1 177
N/A
|
760
-35%
|
1 319
+74%
|
1 362
+3%
|
1 553
+14%
|
2 128
+37%
|
3 552
+67%
|
3 776
+6%
|
2 502
-34%
|
2 044
-18%
|
1 609
-21%
|
1 505
-6%
|
3 513
+133%
|
4 541
+29%
|
5 166
+14%
|
8 249
+60%
|
9 716
+18%
|
12 588
+30%
|
15 906
+26%
|
15 791
-1%
|
13 981
-11%
|
13 366
-4%
|
14 508
+9%
|
19 622
+35%
|
15 514
-21%
|
15 835
+2%
|
18 404
+16%
|
20 125
+9%
|
21 525
+7%
|
32 582
+51%
|
28 591
-12%
|
44 700
+56%
|
42 909
-4%
|
52 537
+22%
|
53 830
+2%
|
57 889
+8%
|
57 492
-1%
|
54 868
-5%
|
56 408
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(954)
|
(568)
|
(1 081)
|
(1 113)
|
(1 218)
|
(1 747)
|
(2 828)
|
(2 672)
|
(1 662)
|
(1 405)
|
(1 344)
|
(1 330)
|
(1 949)
|
(2 170)
|
(2 170)
|
(3 757)
|
(5 779)
|
(8 600)
|
(10 653)
|
(10 871)
|
(10 617)
|
(10 872)
|
(12 238)
|
(16 580)
|
(12 850)
|
(12 873)
|
(14 711)
|
(15 703)
|
(15 264)
|
(22 446)
|
(19 063)
|
(29 908)
|
(31 268)
|
(40 098)
|
(41 431)
|
(46 076)
|
(49 216)
|
(47 634)
|
(50 097)
|
|
Gross Profit |
224
N/A
|
192
-14%
|
236
+23%
|
248
+5%
|
335
+35%
|
381
+14%
|
725
+90%
|
1 105
+52%
|
840
-24%
|
639
-24%
|
265
-59%
|
174
-34%
|
1 563
+798%
|
2 371
+52%
|
2 996
+26%
|
4 493
+50%
|
3 939
-12%
|
3 989
+1%
|
5 253
+32%
|
4 920
-6%
|
3 364
-32%
|
2 494
-26%
|
2 270
-9%
|
3 042
+34%
|
2 664
-12%
|
2 964
+11%
|
3 692
+25%
|
4 422
+20%
|
6 261
+42%
|
10 136
+62%
|
9 528
-6%
|
14 793
+55%
|
11 641
-21%
|
12 439
+7%
|
12 399
0%
|
11 813
-5%
|
8 276
-30%
|
7 234
-13%
|
6 311
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(100)
|
(60)
|
(173)
|
(203)
|
(203)
|
(228)
|
(269)
|
(335)
|
(364)
|
(272)
|
(338)
|
(388)
|
(200)
|
(185)
|
(376)
|
(504)
|
(561)
|
(671)
|
(657)
|
(670)
|
(773)
|
(799)
|
(825)
|
(1 057)
|
(861)
|
(965)
|
(1 155)
|
(1 240)
|
(1 285)
|
(2 131)
|
(1 930)
|
(2 938)
|
(2 392)
|
(2 555)
|
(2 625)
|
(2 553)
|
(2 313)
|
(2 589)
|
(2 105)
|
|
Selling, General & Administrative |
(168)
|
(198)
|
(194)
|
(223)
|
(227)
|
(240)
|
(293)
|
(401)
|
(374)
|
(231)
|
(331)
|
(379)
|
(243)
|
(247)
|
(332)
|
(448)
|
(566)
|
(675)
|
(666)
|
(679)
|
(784)
|
(815)
|
(835)
|
(1 068)
|
(882)
|
(987)
|
(1 167)
|
(1 249)
|
(1 305)
|
(2 047)
|
(1 952)
|
(2 976)
|
(2 453)
|
(2 668)
|
(2 713)
|
(2 769)
|
(2 558)
|
(2 624)
|
(2 448)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
67
|
138
|
23
|
21
|
24
|
12
|
22
|
64
|
9
|
(43)
|
(7)
|
(7)
|
45
|
64
|
(43)
|
(56)
|
5
|
4
|
9
|
9
|
11
|
16
|
10
|
11
|
21
|
22
|
12
|
10
|
20
|
(84)
|
22
|
38
|
61
|
113
|
88
|
216
|
246
|
35
|
343
|
|
Operating Income |
123
N/A
|
131
+7%
|
64
-51%
|
47
-27%
|
132
+181%
|
152
+15%
|
455
+199%
|
769
+69%
|
476
-38%
|
367
-23%
|
(73)
N/A
|
(213)
-192%
|
1 365
N/A
|
2 187
+60%
|
2 619
+20%
|
3 987
+52%
|
3 377
-15%
|
3 318
-2%
|
4 596
+39%
|
4 250
-8%
|
2 591
-39%
|
1 695
-35%
|
1 445
-15%
|
1 986
+37%
|
1 803
-9%
|
1 998
+11%
|
2 537
+27%
|
3 182
+25%
|
4 975
+56%
|
8 006
+61%
|
7 598
-5%
|
11 855
+56%
|
9 249
-22%
|
9 885
+7%
|
9 774
-1%
|
9 260
-5%
|
5 964
-36%
|
4 645
-22%
|
4 207
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
9
|
48
|
5
|
58
|
136
|
118
|
40
|
(145)
|
161
|
378
|
110
|
367
|
521
|
393
|
433
|
415
|
533
|
548
|
294
|
77
|
39
|
60
|
78
|
116
|
113
|
351
|
550
|
363
|
902
|
698
|
813
|
268
|
378
|
375
|
306
|
15
|
57
|
(84)
|
|
Non-Reccuring Items |
(192)
|
(144)
|
47
|
52
|
(8)
|
24
|
123
|
148
|
24
|
(28)
|
(227)
|
(244)
|
254
|
490
|
368
|
133
|
18
|
17
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
5
|
0
|
0
|
46
|
45
|
176
|
177
|
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
|
|
Total Other Income |
0
|
5
|
1
|
7
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(60)
N/A
|
1
N/A
|
165
+16 400%
|
111
-33%
|
181
+63%
|
356
+97%
|
741
+108%
|
1 132
+53%
|
531
-53%
|
500
-6%
|
78
-84%
|
(346)
N/A
|
1 986
N/A
|
3 197
+61%
|
3 380
+6%
|
4 553
+35%
|
3 810
-16%
|
3 868
+2%
|
5 143
+33%
|
4 543
-12%
|
2 668
-41%
|
1 731
-35%
|
1 503
-13%
|
2 063
+37%
|
1 919
-7%
|
2 111
+10%
|
2 888
+37%
|
3 732
+29%
|
5 339
+43%
|
8 908
+67%
|
8 296
-7%
|
12 668
+53%
|
9 540
-25%
|
10 262
+8%
|
10 149
-1%
|
9 566
-6%
|
5 979
-38%
|
4 702
-21%
|
4 123
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(11)
|
(8)
|
(17)
|
(96)
|
(109)
|
(199)
|
(535)
|
(456)
|
(394)
|
(396)
|
(178)
|
(860)
|
(1 327)
|
(1 576)
|
(2 205)
|
(1 324)
|
(1 012)
|
(1 761)
|
(1 656)
|
(1 222)
|
(864)
|
(698)
|
(1 138)
|
(1 071)
|
(1 112)
|
(1 743)
|
(2 278)
|
(3 233)
|
(5 170)
|
(4 799)
|
(7 090)
|
(4 936)
|
(4 748)
|
(4 504)
|
(4 236)
|
(2 923)
|
(2 331)
|
(2 098)
|
|
Income from Continuing Operations |
(74)
|
(9)
|
158
|
95
|
87
|
248
|
542
|
597
|
75
|
106
|
(318)
|
(525)
|
1 125
|
1 871
|
1 805
|
2 348
|
2 486
|
2 857
|
3 383
|
2 886
|
1 446
|
867
|
805
|
925
|
848
|
999
|
1 145
|
1 454
|
2 106
|
3 738
|
3 497
|
5 578
|
4 604
|
5 514
|
5 645
|
5 330
|
3 056
|
2 370
|
2 025
|
|
Income to Minority Interest |
14
|
7
|
(14)
|
12
|
52
|
18
|
(108)
|
(178)
|
(50)
|
(47)
|
103
|
157
|
(141)
|
(118)
|
10
|
(36)
|
(85)
|
(193)
|
(247)
|
(240)
|
(179)
|
(78)
|
(62)
|
(39)
|
(31)
|
(17)
|
9
|
(54)
|
(62)
|
(112)
|
(167)
|
(214)
|
(229)
|
(474)
|
(594)
|
(530)
|
94
|
49
|
277
|
|
Net Income (Common) |
138
N/A
|
205
+49%
|
157
-23%
|
120
-24%
|
139
+16%
|
266
+91%
|
434
+63%
|
418
-4%
|
23
-94%
|
(97)
N/A
|
(280)
-189%
|
(260)
+7%
|
1 002
N/A
|
1 753
+75%
|
1 816
+4%
|
2 313
+27%
|
2 401
+4%
|
2 664
+11%
|
3 136
+18%
|
2 646
-16%
|
1 267
-52%
|
788
-38%
|
743
-6%
|
886
+19%
|
817
-8%
|
982
+20%
|
1 154
+17%
|
1 400
+21%
|
2 043
+46%
|
3 626
+77%
|
3 330
-8%
|
5 364
+61%
|
4 375
-18%
|
5 040
+15%
|
5 051
+0%
|
4 800
-5%
|
3 150
-34%
|
2 420
-23%
|
2 302
-5%
|
|
EPS (Diluted) |
0.13
N/A
|
0.19
+46%
|
0.14
-26%
|
0.1
-29%
|
0.12
+20%
|
0.22
+83%
|
0.36
+64%
|
0.34
-6%
|
0.01
-97%
|
-0.08
N/A
|
-0.23
-188%
|
-0.16
+30%
|
0.55
N/A
|
0.74
+35%
|
0.77
+4%
|
0.92
+19%
|
0.91
-1%
|
1.03
+13%
|
1.2
+17%
|
1.01
-16%
|
0.49
-51%
|
0.32
-35%
|
0.31
-3%
|
0.38
+23%
|
0.35
-8%
|
0.42
+20%
|
0.49
+17%
|
0.43
-12%
|
0.61
+42%
|
1.08
+77%
|
0.97
-10%
|
1.57
+62%
|
1.28
-18%
|
1.47
+15%
|
1.48
+1%
|
1.4
-5%
|
0.91
-35%
|
0.68
-25%
|
0.65
-4%
|