Sino Land Co Ltd
HKEX:83
Income Statement
Earnings Waterfall
Sino Land Co Ltd
Revenue
|
10.4B
HKD
|
Cost of Revenue
|
-5.9B
HKD
|
Gross Profit
|
4.5B
HKD
|
Operating Expenses
|
-1B
HKD
|
Operating Income
|
3.5B
HKD
|
Other Expenses
|
2.5B
HKD
|
Net Income
|
6B
HKD
|
Income Statement
Sino Land Co 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 |
4 580
N/A
|
4 230
-8%
|
3 796
-10%
|
4 151
+9%
|
2 108
-49%
|
8 329
+295%
|
8 558
+3%
|
7 532
-12%
|
10 954
+45%
|
6 251
-43%
|
7 898
+26%
|
9 692
+23%
|
7 894
-19%
|
7 698
-2%
|
5 841
-24%
|
5 944
+2%
|
9 143
+54%
|
8 396
-8%
|
7 965
-5%
|
7 818
-2%
|
4 813
-38%
|
7 451
+55%
|
10 395
+40%
|
21 839
+110%
|
22 047
+1%
|
10 804
-51%
|
16 191
+50%
|
18 334
+13%
|
11 398
-38%
|
10 730
-6%
|
11 400
+6%
|
8 010
-30%
|
6 581
-18%
|
5 887
-11%
|
6 816
+16%
|
24 545
+260%
|
31 340
+28%
|
15 554
-50%
|
11 045
-29%
|
11 881
+8%
|
10 422
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 094)
|
(2 759)
|
(2 066)
|
(2 079)
|
(664)
|
(3 275)
|
(3 408)
|
(3 685)
|
(5 756)
|
(2 878)
|
(2 653)
|
(4 712)
|
(4 505)
|
(3 620)
|
(2 609)
|
(2 516)
|
(4 305)
|
(3 937)
|
(4 157)
|
(4 434)
|
(2 228)
|
(2 848)
|
(5 308)
|
(16 038)
|
(15 667)
|
(6 070)
|
(10 096)
|
(10 420)
|
(5 048)
|
(5 872)
|
(6 649)
|
(3 519)
|
(2 436)
|
(2 437)
|
(3 038)
|
(11 011)
|
(14 475)
|
(7 302)
|
(5 548)
|
(6 493)
|
(5 892)
|
|
Gross Profit |
1 486
N/A
|
1 471
-1%
|
1 730
+18%
|
2 071
+20%
|
1 443
-30%
|
5 054
+250%
|
5 150
+2%
|
3 847
-25%
|
5 198
+35%
|
3 374
-35%
|
5 246
+55%
|
4 981
-5%
|
3 389
-32%
|
4 078
+20%
|
3 233
-21%
|
3 428
+6%
|
4 839
+41%
|
4 460
-8%
|
3 808
-15%
|
3 385
-11%
|
2 586
-24%
|
4 603
+78%
|
5 087
+11%
|
5 801
+14%
|
6 380
+10%
|
4 733
-26%
|
6 094
+29%
|
7 914
+30%
|
6 350
-20%
|
4 859
-23%
|
4 751
-2%
|
4 491
-5%
|
4 144
-8%
|
3 450
-17%
|
3 778
+10%
|
13 535
+258%
|
16 865
+25%
|
8 252
-51%
|
5 497
-33%
|
5 389
-2%
|
4 529
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(346)
|
(310)
|
(352)
|
(351)
|
(360)
|
(393)
|
(399)
|
(412)
|
(373)
|
(430)
|
(631)
|
(608)
|
(428)
|
(349)
|
(624)
|
(811)
|
(716)
|
(691)
|
(709)
|
(719)
|
(644)
|
(743)
|
(826)
|
(799)
|
(985)
|
(1 025)
|
(1 069)
|
(851)
|
(555)
|
(841)
|
(976)
|
(1 043)
|
(895)
|
(839)
|
(404)
|
(911)
|
(1 302)
|
(923)
|
(989)
|
(1 108)
|
(1 033)
|
|
Selling, General & Administrative |
(397)
|
(345)
|
(385)
|
(396)
|
(412)
|
(456)
|
(486)
|
(522)
|
(648)
|
(684)
|
(753)
|
(724)
|
(588)
|
(606)
|
(718)
|
(730)
|
(657)
|
(630)
|
(625)
|
(644)
|
(645)
|
(665)
|
(684)
|
(684)
|
(890)
|
(957)
|
(1 001)
|
(778)
|
(589)
|
(818)
|
(936)
|
(932)
|
(845)
|
(844)
|
(787)
|
(823)
|
(906)
|
(867)
|
(869)
|
(900)
|
(892)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
0
|
(90)
|
0
|
(82)
|
0
|
(98)
|
0
|
(110)
|
0
|
(122)
|
0
|
(186)
|
0
|
(186)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
52
|
36
|
34
|
45
|
53
|
65
|
88
|
110
|
276
|
254
|
121
|
116
|
160
|
255
|
92
|
(80)
|
(58)
|
(61)
|
(84)
|
(75)
|
0
|
1
|
(142)
|
(26)
|
(96)
|
14
|
(67)
|
26
|
34
|
87
|
(41)
|
11
|
(50)
|
191
|
383
|
99
|
(396)
|
(56)
|
(120)
|
(208)
|
(141)
|
|
Operating Income |
1 141
N/A
|
1 162
+2%
|
1 378
+19%
|
1 720
+25%
|
1 083
-37%
|
4 661
+330%
|
4 751
+2%
|
3 436
-28%
|
4 826
+40%
|
2 943
-39%
|
4 615
+57%
|
4 373
-5%
|
2 961
-32%
|
3 729
+26%
|
2 608
-30%
|
2 617
+0%
|
4 122
+58%
|
3 768
-9%
|
3 100
-18%
|
2 667
-14%
|
1 941
-27%
|
3 860
+99%
|
4 261
+10%
|
5 002
+17%
|
5 395
+8%
|
3 708
-31%
|
5 026
+36%
|
7 063
+41%
|
5 794
-18%
|
4 017
-31%
|
3 775
-6%
|
3 447
-9%
|
3 250
-6%
|
2 611
-20%
|
3 374
+29%
|
12 624
+274%
|
15 564
+23%
|
7 329
-53%
|
4 508
-38%
|
4 280
-5%
|
3 496
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(538)
|
490
|
1 357
|
4 116
|
4 158
|
2 354
|
2 827
|
3 874
|
6 398
|
5 824
|
1 255
|
316
|
2 870
|
3 457
|
7 028
|
9 916
|
6 968
|
7 129
|
11 515
|
9 837
|
7 270
|
6 464
|
4 778
|
5 619
|
5 544
|
4 045
|
3 167
|
3 479
|
3 957
|
4 084
|
3 863
|
4 253
|
4 111
|
(437)
|
(2 399)
|
381
|
923
|
(15)
|
398
|
2 461
|
3 289
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(190)
|
(190)
|
0
|
0
|
0
|
0
|
143
|
532
|
389
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
7 597
|
7 597
|
0
|
50
|
0
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
57
|
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
|
|
Total Other Income |
1
|
0
|
1
|
1
|
57
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
5
|
7
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(45)
|
2
|
(33)
|
(31)
|
(31)
|
(32)
|
(16)
|
(18)
|
0
|
(13)
|
0
|
(4)
|
0
|
1
|
|
Pre-Tax Income |
604
N/A
|
1 652
+174%
|
2 736
+66%
|
5 894
+115%
|
5 298
-10%
|
7 015
+32%
|
7 578
+8%
|
7 309
-4%
|
11 223
+54%
|
8 767
-22%
|
5 679
-35%
|
4 499
-21%
|
5 832
+30%
|
7 186
+23%
|
9 641
+34%
|
12 542
+30%
|
11 238
-10%
|
11 430
+2%
|
15 004
+31%
|
12 503
-17%
|
9 211
-26%
|
10 324
+12%
|
9 039
-12%
|
10 621
+18%
|
10 939
+3%
|
7 753
-29%
|
8 189
+6%
|
10 614
+30%
|
17 351
+63%
|
15 666
-10%
|
7 608
-51%
|
7 718
+1%
|
7 329
-5%
|
2 200
-70%
|
958
-56%
|
13 005
+1 258%
|
16 474
+27%
|
7 314
-56%
|
4 901
-33%
|
6 741
+38%
|
6 785
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(106)
|
(236)
|
(290)
|
(430)
|
(403)
|
(963)
|
(1 039)
|
(888)
|
(1 539)
|
(955)
|
(666)
|
(720)
|
(735)
|
(983)
|
(1 277)
|
(1 634)
|
(1 195)
|
(686)
|
(651)
|
(660)
|
(518)
|
(1 281)
|
(1 352)
|
(1 146)
|
(1 252)
|
(594)
|
(859)
|
(2 508)
|
(2 978)
|
(1 632)
|
(818)
|
(714)
|
(676)
|
(525)
|
(793)
|
(2 531)
|
(2 890)
|
(1 349)
|
(869)
|
(861)
|
(737)
|
|
Income from Continuing Operations |
499
|
1 417
|
2 446
|
5 464
|
4 895
|
6 051
|
6 538
|
6 421
|
9 684
|
7 812
|
5 013
|
3 778
|
5 096
|
6 203
|
8 364
|
10 907
|
10 042
|
10 743
|
14 352
|
11 843
|
8 692
|
9 043
|
7 688
|
9 475
|
9 686
|
7 159
|
7 330
|
8 106
|
14 373
|
14 034
|
6 790
|
7 005
|
6 653
|
1 675
|
165
|
10 475
|
13 584
|
5 965
|
4 033
|
5 880
|
6 049
|
|
Income to Minority Interest |
(4)
|
(7)
|
(181)
|
(288)
|
(115)
|
(33)
|
(68)
|
(154)
|
(206)
|
(91)
|
(10)
|
(48)
|
(78)
|
(109)
|
(227)
|
(363)
|
(223)
|
(70)
|
(179)
|
(155)
|
(121)
|
(122)
|
(34)
|
(103)
|
(164)
|
(69)
|
(683)
|
(692)
|
(32)
|
(38)
|
(30)
|
(90)
|
(88)
|
13
|
29
|
(829)
|
(999)
|
(229)
|
(63)
|
(31)
|
(43)
|
|
Net Income (Common) |
494
N/A
|
1 409
+185%
|
2 264
+61%
|
5 176
+129%
|
4 780
-8%
|
6 017
+26%
|
6 470
+8%
|
6 267
-3%
|
9 478
+51%
|
7 721
-19%
|
5 003
-35%
|
3 730
-25%
|
5 018
+35%
|
6 094
+21%
|
8 137
+34%
|
10 544
+30%
|
9 818
-7%
|
10 672
+9%
|
14 172
+33%
|
11 687
-18%
|
8 571
-27%
|
8 921
+4%
|
7 653
-14%
|
9 372
+22%
|
9 523
+2%
|
7 090
-26%
|
6 646
-6%
|
7 415
+12%
|
14 341
+93%
|
13 996
-2%
|
6 760
-52%
|
6 915
+2%
|
6 565
-5%
|
1 688
-74%
|
194
-89%
|
9 646
+4 875%
|
12 585
+30%
|
5 735
-54%
|
3 970
-31%
|
5 849
+47%
|
6 006
+3%
|
|
EPS (Diluted) |
0.11
N/A
|
0.31
+182%
|
0.48
+55%
|
1.02
+113%
|
0.96
-6%
|
1.21
+26%
|
1.3
+7%
|
1.24
-5%
|
1.84
+48%
|
1.44
-22%
|
0.94
-35%
|
0.7
-26%
|
0.94
+34%
|
1.14
+21%
|
1.49
+31%
|
1.82
+22%
|
1.69
-7%
|
1.82
+8%
|
2.4
+32%
|
1.97
-18%
|
1.44
-27%
|
1.49
+3%
|
1.27
-15%
|
1.55
+22%
|
1.57
+1%
|
1.16
-26%
|
1.08
-7%
|
1.19
+10%
|
2.27
+91%
|
2.18
-4%
|
1.03
-53%
|
1.03
N/A
|
0.96
-7%
|
0.24
-75%
|
0.03
-88%
|
1.34
+4 367%
|
1.71
+28%
|
0.76
-56%
|
0.51
-33%
|
0.74
+45%
|
0.74
N/A
|