Tai Cheung Holdings Ltd
HKEX:88
Income Statement
Earnings Waterfall
Tai Cheung Holdings Ltd
Revenue
|
142.7m
HKD
|
Cost of Revenue
|
-116.9m
HKD
|
Gross Profit
|
25.8m
HKD
|
Operating Expenses
|
-57.4m
HKD
|
Operating Income
|
-31.6m
HKD
|
Other Expenses
|
80.4m
HKD
|
Net Income
|
48.8m
HKD
|
Income Statement
Tai Cheung Holdings Ltd
Sep-2003 | 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 | 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 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
160
N/A
|
183
+14%
|
314
+72%
|
310
-1%
|
234
-25%
|
267
+14%
|
276
+3%
|
305
+10%
|
335
+10%
|
452
+35%
|
600
+33%
|
365
-39%
|
456
+25%
|
563
+24%
|
1 029
+83%
|
1 461
+42%
|
1 680
+15%
|
1 382
-18%
|
1 045
-24%
|
992
-5%
|
319
-68%
|
100
-69%
|
227
+126%
|
454
+100%
|
805
+77%
|
589
-27%
|
125
-79%
|
743
+495%
|
878
+18%
|
1 104
+26%
|
1 255
+14%
|
368
-71%
|
30
-92%
|
43
+44%
|
36
-17%
|
74
+106%
|
147
+99%
|
132
-10%
|
60
-55%
|
66
+11%
|
143
+115%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(81)
|
(104)
|
(212)
|
(183)
|
(109)
|
(143)
|
(138)
|
(165)
|
(177)
|
(193)
|
(257)
|
(155)
|
(211)
|
(238)
|
(468)
|
(728)
|
(811)
|
(643)
|
(476)
|
(457)
|
(161)
|
(48)
|
(128)
|
(288)
|
(643)
|
(518)
|
(121)
|
(651)
|
(756)
|
(871)
|
(998)
|
(307)
|
(27)
|
(44)
|
(39)
|
(71)
|
(136)
|
(129)
|
(64)
|
(58)
|
(117)
|
|
Gross Profit |
79
N/A
|
79
+0%
|
102
+30%
|
127
+24%
|
125
-2%
|
125
-1%
|
139
+11%
|
140
+1%
|
158
+13%
|
259
+64%
|
343
+32%
|
211
-39%
|
246
+17%
|
326
+33%
|
561
+72%
|
733
+31%
|
870
+19%
|
739
-15%
|
569
-23%
|
535
-6%
|
158
-70%
|
53
-67%
|
98
+86%
|
167
+69%
|
162
-3%
|
70
-57%
|
3
-95%
|
92
+2 673%
|
122
+33%
|
233
+91%
|
257
+11%
|
62
-76%
|
3
-95%
|
(1)
N/A
|
(3)
-350%
|
3
N/A
|
12
+252%
|
3
-74%
|
(4)
N/A
|
9
N/A
|
26
+200%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(409)
|
(5)
|
(3)
|
2
|
41
|
30
|
61
|
77
|
73
|
40
|
(20)
|
(22)
|
(68)
|
(48)
|
(35)
|
(41)
|
(34)
|
(17)
|
(7)
|
(20)
|
(29)
|
(47)
|
(17)
|
(50)
|
(33)
|
(54)
|
(15)
|
(53)
|
(5)
|
(58)
|
7
|
(57)
|
19
|
(63)
|
(16)
|
(63)
|
(55)
|
(59)
|
(57)
|
(58)
|
(57)
|
|
Selling, General & Administrative |
(409)
|
(5)
|
(3)
|
1
|
44
|
28
|
57
|
71
|
64
|
30
|
(31)
|
(31)
|
(51)
|
(49)
|
(37)
|
(52)
|
(57)
|
(56)
|
(46)
|
(42)
|
(48)
|
(47)
|
(48)
|
(50)
|
(53)
|
(54)
|
(52)
|
(53)
|
(58)
|
(58)
|
(55)
|
(57)
|
(61)
|
(63)
|
(61)
|
(63)
|
(62)
|
(59)
|
(57)
|
(58)
|
(57)
|
|
Other Operating Expenses |
0
|
0
|
0
|
1
|
(3)
|
2
|
3
|
5
|
8
|
11
|
11
|
9
|
(17)
|
2
|
2
|
11
|
23
|
38
|
39
|
22
|
18
|
0
|
31
|
0
|
21
|
0
|
37
|
0
|
52
|
0
|
63
|
0
|
80
|
0
|
45
|
0
|
7
|
0
|
0
|
0
|
0
|
|
Operating Income |
(331)
N/A
|
74
N/A
|
99
+35%
|
130
+31%
|
166
+28%
|
155
-7%
|
200
+29%
|
217
+8%
|
231
+7%
|
299
+30%
|
323
+8%
|
189
-42%
|
178
-6%
|
278
+57%
|
526
+89%
|
692
+32%
|
836
+21%
|
722
-14%
|
563
-22%
|
515
-8%
|
129
-75%
|
6
-96%
|
81
+1 345%
|
117
+44%
|
129
+11%
|
16
-88%
|
(12)
N/A
|
38
N/A
|
117
+204%
|
174
+49%
|
264
+51%
|
5
-98%
|
22
+368%
|
(64)
N/A
|
(19)
+71%
|
(59)
-215%
|
(43)
+27%
|
(56)
-29%
|
(62)
-11%
|
(49)
+20%
|
(32)
+36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
27
|
36
|
58
|
62
|
76
|
80
|
81
|
94
|
104
|
108
|
85
|
77
|
91
|
84
|
87
|
102
|
115
|
122
|
126
|
134
|
1 100
|
1 170
|
409
|
529
|
274
|
175
|
137
|
166
|
140
|
192
|
149
|
230
|
152
|
189
|
63
|
27
|
64
|
59
|
(8)
|
28
|
81
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
(22)
|
0
|
(18)
|
(25)
|
25
|
30
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
2
|
1
|
|
Total Other Income |
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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
|
|
Pre-Tax Income |
(304)
N/A
|
109
N/A
|
157
+44%
|
192
+22%
|
240
+25%
|
229
-5%
|
278
+21%
|
311
+12%
|
335
+8%
|
407
+21%
|
408
+0%
|
244
-40%
|
269
+10%
|
344
+28%
|
588
+71%
|
819
+39%
|
981
+20%
|
842
-14%
|
688
-18%
|
649
-6%
|
1 229
+89%
|
1 175
-4%
|
490
-58%
|
645
+32%
|
403
-38%
|
191
-53%
|
126
-34%
|
205
+63%
|
257
+25%
|
386
+51%
|
413
+7%
|
235
-43%
|
174
-26%
|
125
-28%
|
44
-65%
|
(29)
N/A
|
21
N/A
|
3
-84%
|
(69)
N/A
|
(20)
+72%
|
50
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(30)
|
(39)
|
(42)
|
(56)
|
(51)
|
(33)
|
(41)
|
(48)
|
(87)
|
(113)
|
(125)
|
(104)
|
(88)
|
(84)
|
(180)
|
(162)
|
(11)
|
(92)
|
(49)
|
35
|
3
|
(9)
|
(11)
|
(32)
|
(36)
|
(3)
|
3
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(311)
|
101
|
149
|
183
|
229
|
217
|
247
|
272
|
293
|
351
|
356
|
211
|
228
|
296
|
501
|
706
|
856
|
738
|
600
|
566
|
1 049
|
1 013
|
478
|
554
|
354
|
226
|
129
|
196
|
246
|
355
|
377
|
232
|
177
|
125
|
44
|
(28)
|
22
|
3
|
(70)
|
(20)
|
49
|
|
Net Income (Common) |
(311)
N/A
|
101
N/A
|
149
+47%
|
183
+23%
|
229
+25%
|
217
-5%
|
247
+14%
|
272
+10%
|
293
+8%
|
351
+20%
|
356
+1%
|
211
-41%
|
228
+8%
|
296
+30%
|
501
+69%
|
706
+41%
|
856
+21%
|
738
-14%
|
600
-19%
|
566
-6%
|
1 049
+85%
|
1 013
-3%
|
478
-53%
|
554
+16%
|
354
-36%
|
226
-36%
|
129
-43%
|
196
+52%
|
246
+25%
|
355
+44%
|
377
+6%
|
232
-39%
|
177
-24%
|
125
-29%
|
44
-65%
|
(28)
N/A
|
22
N/A
|
3
-87%
|
(70)
N/A
|
(20)
+71%
|
49
N/A
|
|
EPS (Diluted) |
-0.5
N/A
|
0.17
N/A
|
0.25
+47%
|
0.3
+20%
|
0.37
+23%
|
0.35
-5%
|
0.4
+14%
|
0.44
+10%
|
0.47
+7%
|
0.56
+19%
|
0.57
+2%
|
0.34
-40%
|
0.37
+9%
|
0.48
+30%
|
0.81
+69%
|
1.14
+41%
|
1.38
+21%
|
1.19
-14%
|
0.97
-18%
|
0.92
-5%
|
1.7
+85%
|
1.64
-4%
|
0.78
-52%
|
0.9
+15%
|
0.57
-37%
|
0.37
-35%
|
0.21
-43%
|
0.32
+52%
|
0.4
+25%
|
0.57
+43%
|
0.61
+7%
|
0.38
-38%
|
0.29
-24%
|
0.2
-31%
|
0.07
-65%
|
-0.05
N/A
|
0.04
N/A
|
0
N/A
|
-0.11
N/A
|
-0.03
+73%
|
0.08
N/A
|