Asia Cassava Resources Holdings Ltd
HKEX:841
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Asia Cassava Resources Holdings Ltd
HKEX:841
|
HK |
|
Saraswati Saree Depot Ltd
NSE:SSDL
|
IN |
|
J
|
Jiangsu HHCK Advanced Materials Co Ltd
SSE:688535
|
CN |
Income Statement
Earnings Waterfall
Asia Cassava Resources Holdings Ltd
Income Statement
Asia Cassava Resources Holdings Ltd
| Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
6
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
5
|
0
|
16
|
0
|
22
|
0
|
13
|
0
|
0
|
13
|
0
|
36
|
0
|
41
|
0
|
0
|
0
|
|
| Revenue |
2 022
N/A
|
2 102
+4%
|
1 961
-7%
|
2 312
+18%
|
3 913
+69%
|
5 032
+29%
|
5 160
+3%
|
4 799
-7%
|
3 714
-23%
|
3 833
+3%
|
2 831
-26%
|
1 851
-35%
|
1 989
+7%
|
1 889
-5%
|
2 269
+20%
|
2 214
-2%
|
1 620
-27%
|
1 467
-9%
|
1 424
-3%
|
1 826
+28%
|
2 716
+49%
|
3 208
+18%
|
4 231
+32%
|
3 585
-15%
|
5 181
+45%
|
3 969
-23%
|
2 714
-32%
|
1 193
-56%
|
786
-34%
|
978
+24%
|
1 377
+41%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 739)
|
(1 856)
|
(1 720)
|
(2 029)
|
(3 492)
|
(4 473)
|
(4 555)
|
(4 195)
|
(3 186)
|
(3 283)
|
(2 558)
|
(1 742)
|
(1 760)
|
(1 658)
|
(2 017)
|
(1 960)
|
(1 431)
|
(1 309)
|
(1 264)
|
(1 611)
|
(2 451)
|
(2 885)
|
(3 781)
|
(3 147)
|
(4 553)
|
(3 519)
|
(2 429)
|
(1 041)
|
(681)
|
(897)
|
(1 236)
|
|
| Gross Profit |
283
N/A
|
246
-13%
|
240
-2%
|
282
+18%
|
422
+49%
|
560
+33%
|
606
+8%
|
604
0%
|
528
-13%
|
550
+4%
|
273
-50%
|
109
-60%
|
229
+110%
|
231
+1%
|
252
+9%
|
254
+1%
|
189
-26%
|
159
-16%
|
160
+1%
|
214
+34%
|
265
+23%
|
323
+22%
|
450
+39%
|
438
-3%
|
627
+43%
|
451
-28%
|
285
-37%
|
152
-47%
|
105
-31%
|
81
-23%
|
141
+74%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(195)
|
(195)
|
(202)
|
(241)
|
(350)
|
(471)
|
(463)
|
(444)
|
(341)
|
(361)
|
(255)
|
(152)
|
(205)
|
(207)
|
(225)
|
(226)
|
(214)
|
(197)
|
(147)
|
(171)
|
(210)
|
(265)
|
(377)
|
(352)
|
(498)
|
(421)
|
(279)
|
(197)
|
(185)
|
(149)
|
(167)
|
|
| Selling, General & Administrative |
(209)
|
(211)
|
(205)
|
(242)
|
(349)
|
(444)
|
(465)
|
(445)
|
(343)
|
(363)
|
(256)
|
(156)
|
(211)
|
(213)
|
(231)
|
(227)
|
(210)
|
(194)
|
(152)
|
(177)
|
(211)
|
(265)
|
(372)
|
(364)
|
(505)
|
(433)
|
(298)
|
(213)
|
(203)
|
(165)
|
(196)
|
|
| Other Operating Expenses |
14
|
16
|
2
|
1
|
(1)
|
(26)
|
2
|
0
|
2
|
2
|
1
|
3
|
5
|
6
|
6
|
2
|
(4)
|
(3)
|
5
|
5
|
0
|
(0)
|
(4)
|
11
|
8
|
12
|
19
|
16
|
18
|
16
|
29
|
|
| Operating Income |
88
N/A
|
50
-43%
|
38
-25%
|
41
+9%
|
72
+74%
|
89
+24%
|
143
+60%
|
160
+12%
|
187
+17%
|
189
+1%
|
18
-90%
|
(43)
N/A
|
24
N/A
|
24
+0%
|
27
+11%
|
28
+5%
|
(25)
N/A
|
(38)
-55%
|
12
N/A
|
43
+260%
|
54
+26%
|
58
+7%
|
74
+27%
|
86
+16%
|
130
+51%
|
29
-77%
|
7
-77%
|
(45)
N/A
|
(80)
-78%
|
(68)
+14%
|
(26)
+62%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
(4)
|
(8)
|
(9)
|
(12)
|
(14)
|
(12)
|
(8)
|
3
|
3
|
(4)
|
(6)
|
(4)
|
(3)
|
6
|
3
|
86
|
80
|
(78)
|
(73)
|
(107)
|
(106)
|
(90)
|
(27)
|
(37)
|
(144)
|
(149)
|
(95)
|
(91)
|
(94)
|
(108)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(1)
|
1
|
1
|
(2)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
93
N/A
|
47
-50%
|
30
-35%
|
32
+7%
|
35
+10%
|
76
+114%
|
131
+73%
|
151
+16%
|
190
+26%
|
191
+0%
|
14
-93%
|
(48)
N/A
|
20
N/A
|
21
+2%
|
32
+57%
|
31
-5%
|
61
+97%
|
42
-31%
|
(65)
N/A
|
(30)
+54%
|
(53)
-75%
|
(49)
+8%
|
(35)
+28%
|
58
N/A
|
86
+48%
|
(115)
N/A
|
(142)
-24%
|
(140)
+2%
|
(171)
-22%
|
(162)
+5%
|
(134)
+17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(7)
|
(5)
|
(5)
|
(5)
|
(10)
|
(14)
|
(16)
|
(17)
|
(17)
|
3
|
10
|
(3)
|
(3)
|
1
|
1
|
3
|
6
|
5
|
1
|
4
|
3
|
(5)
|
(24)
|
(39)
|
(30)
|
(21)
|
(9)
|
(5)
|
(6)
|
(10)
|
|
| Income from Continuing Operations |
83
|
40
|
26
|
27
|
31
|
66
|
117
|
135
|
173
|
174
|
17
|
(38)
|
17
|
18
|
33
|
32
|
64
|
47
|
(60)
|
(29)
|
(48)
|
(45)
|
(40)
|
34
|
47
|
(145)
|
(163)
|
(149)
|
(176)
|
(168)
|
(144)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(35)
|
26
|
24
|
41
|
41
|
2
|
10
|
(26)
|
50
|
51
|
38
|
39
|
37
|
32
|
|
| Net Income (Common) |
83
N/A
|
40
-52%
|
26
-36%
|
27
+5%
|
31
+13%
|
66
+115%
|
117
+77%
|
135
+16%
|
173
+28%
|
174
+1%
|
17
-90%
|
(38)
N/A
|
17
N/A
|
18
+3%
|
33
+88%
|
32
-4%
|
26
-18%
|
12
-53%
|
(34)
N/A
|
(5)
+85%
|
(7)
-40%
|
(4)
+46%
|
(40)
-939%
|
45
N/A
|
55
+23%
|
(95)
N/A
|
(112)
-19%
|
(111)
+1%
|
(137)
-23%
|
(131)
+4%
|
(112)
+15%
|
|
| EPS (Diluted) |
0.22
N/A
|
0.1
-55%
|
0.06
-40%
|
0.07
+17%
|
0.08
+14%
|
0.17
+113%
|
0.28
+65%
|
0.26
-7%
|
0.34
+31%
|
0.3
-12%
|
0.03
-90%
|
-0.07
N/A
|
0.03
N/A
|
0.03
N/A
|
0.06
+100%
|
0.05
-17%
|
0.04
-20%
|
0.02
-50%
|
-0.06
N/A
|
-0.01
+83%
|
-0.01
N/A
|
-0.01
N/A
|
-0.06
-500%
|
0.08
N/A
|
0.11
+38%
|
-0.16
N/A
|
-0.19
-19%
|
-0.19
N/A
|
-0.23
-21%
|
-0.22
+4%
|
-0.19
+14%
|
|