First Time Loading...

SOCAM Development Ltd
HKEX:983

Watchlist Manager
SOCAM Development Ltd Logo
SOCAM Development Ltd
HKEX:983
Watchlist
Price: 0.53 HKD Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

8.3B
+14%
Revenue
Growth Rates:
1 Year
+32%
3 Years
+47%
5 Years
+36%
7 Years
+56%
10 Years
+5%
368m
+17%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
+5%
5 Years
+76%
7 Years
-
10 Years
+69%
-155m
+38%
Net Income
Growth Rates:
1 Year
+33%
3 Years
-
5 Years
-12%
7 Years
+89%
10 Years
+85%

Earnings Waterfall
SOCAM Development Ltd

Revenue
8.3B HKD
Cost of Revenue
-909m HKD
Gross Profit
7.4B HKD
Operating Expenses
-7.1B HKD
Operating Income
368m HKD
Other Expenses
-523m HKD
Net Income
-155m HKD

Income Statement
SOCAM Development Ltd

Rotate your device to view
Income Statement
Currency: HKD
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-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
2 431
N/A
3 591
+48%
3 345
-7%
1 883
-44%
1 497
-21%
1 400
-6%
1 575
+12%
2 256
+43%
2 811
+25%
2 734
-3%
2 944
+8%
3 122
+6%
3 200
+2%
4 675
+46%
8 044
+72%
7 772
-3%
5 900
-24%
5 833
-1%
6 443
+10%
8 577
+33%
7 952
-7%
5 933
-25%
6 102
+3%
6 123
+0%
5 916
-3%
5 593
-5%
5 345
-4%
6 049
+13%
6 472
+7%
6 801
+5%
6 128
-10%
5 257
-14%
5 545
+5%
5 171
-7%
5 670
+10%
5 816
+3%
5 267
-9%
5 624
+7%
6 307
+12%
7 343
+16%
8 336
+14%
Gross Profit
Cost of Revenue
(541)
(595)
(573)
(386)
(182)
(146)
(242)
(263)
(347)
(425)
(601)
(638)
(542)
(1 302)
(3 318)
(3 147)
(1 585)
(1 191)
(1 691)
(3 714)
(3 472)
(1 541)
(1 331)
(996)
(613)
(1 011)
(898)
(837)
(1 038)
(1 372)
(1 166)
(933)
(974)
(498)
(564)
(496)
(345)
(486)
(613)
(742)
(909)
Gross Profit
1 890
N/A
2 996
+58%
2 772
-7%
1 497
-46%
1 315
-12%
1 254
-5%
1 333
+6%
1 993
+49%
2 464
+24%
2 309
-6%
2 344
+2%
2 485
+6%
2 658
+7%
3 373
+27%
4 726
+40%
4 625
-2%
4 315
-7%
4 642
+8%
4 752
+2%
4 863
+2%
4 480
-8%
4 392
-2%
4 771
+9%
5 127
+7%
5 303
+3%
4 582
-14%
4 447
-3%
5 212
+17%
5 434
+4%
5 429
0%
4 962
-9%
4 324
-13%
4 571
+6%
4 673
+2%
5 106
+9%
5 320
+4%
4 922
-7%
5 138
+4%
5 694
+11%
6 601
+16%
7 427
+13%
Operating Income
Operating Expenses
(1 958)
(2 878)
(2 690)
(1 511)
(1 230)
(1 229)
(1 329)
(1 987)
(2 506)
(2 302)
(2 156)
(2 272)
(2 641)
(3 374)
(4 120)
(3 909)
(4 042)
(4 549)
(4 541)
(4 243)
(4 262)
(4 590)
(4 845)
(5 144)
(5 505)
(5 092)
(4 647)
(5 082)
(5 470)
(5 338)
(4 753)
(4 171)
(4 200)
(4 361)
(4 755)
(4 628)
(4 509)
(4 675)
(5 278)
(6 286)
(7 059)
Selling, General & Administrative
(1 946)
(2 861)
(2 677)
(1 520)
(1 263)
(1 279)
(1 393)
(2 058)
(2 559)
(2 371)
(2 281)
(2 432)
(2 775)
(3 497)
(4 471)
(4 296)
(4 260)
(4 694)
(4 772)
(4 534)
(4 492)
(4 791)
(4 982)
(5 287)
(5 516)
(4 913)
(4 679)
(5 332)
(5 558)
(5 407)
(4 790)
(4 103)
(4 214)
(4 340)
(4 717)
(4 838)
(4 474)
(4 636)
(5 238)
(6 148)
(7 030)
Depreciation & Amortization
(42)
(42)
(40)
(13)
1
(10)
(9)
(8)
(8)
(8)
(8)
(8)
(15)
(21)
(24)
(25)
(23)
(24)
(23)
(26)
(37)
(30)
(15)
(14)
(14)
(13)
(11)
(9)
(8)
(10)
(13)
(21)
(30)
(34)
(39)
(44)
(46)
(52)
(59)
(60)
(62)
Other Operating Expenses
30
26
28
23
33
59
72
79
61
77
133
168
149
144
375
412
241
169
254
317
267
231
152
157
25
(166)
43
259
96
79
50
(47)
44
13
1
254
11
13
19
(78)
33
Operating Income
(67)
N/A
118
N/A
82
-30%
(14)
N/A
85
N/A
25
-70%
4
-83%
6
+43%
(42)
N/A
7
N/A
188
+2 665%
213
+13%
17
-92%
(1)
N/A
606
N/A
716
+18%
273
-62%
93
-66%
211
+127%
620
+194%
218
-65%
(198)
N/A
(74)
+63%
(17)
+77%
(202)
-1 088%
(510)
-152%
(200)
+61%
130
N/A
(36)
N/A
91
N/A
209
+130%
153
-27%
371
+142%
312
-16%
351
+13%
692
+97%
413
-40%
463
+12%
416
-10%
315
-24%
368
+17%
Pre-Tax Income
Interest Income Expense
53
82
222
213
99
449
799
364
671
1 534
880
164
110
305
13
(310)
200
48
(136)
(208)
(632)
(866)
(1 253)
(1 104)
(756)
(784)
(1 148)
(939)
(472)
(364)
(271)
(156)
(171)
(257)
(139)
(254)
(164)
(268)
(473)
(388)
(383)
Non-Reccuring Items
0
0
0
346
346
(110)
(42)
157
(10)
(99)
(577)
65
647
2
(3)
337
677
340
504
504
0
(27)
(18)
0
(227)
0
0
0
(16)
(34)
49
83
62
1
64
2
11
28
30
12
2
Gain/Loss on Disposition of Assets
0
0
274
0
0
(0)
0
45
96
91
94
58
54
297
482
250
0
91
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
0
0
0
(274)
0
(0)
0
0
0
0
0
0
0
0
0
(17)
(32)
48
(43)
(36)
(36)
0
0
0
(8)
(14)
(11)
(12)
(11)
(6)
(5)
(6)
(6)
(6)
(7)
(7)
(9)
(13)
(14)
0
Pre-Tax Income
(15)
N/A
200
N/A
578
+189%
545
-6%
256
-53%
363
+42%
760
+109%
572
-25%
716
+25%
1 534
+114%
585
-62%
500
-15%
828
+66%
603
-27%
1 098
+82%
993
-10%
1 133
+14%
540
-52%
627
+16%
873
+39%
(450)
N/A
(1 127)
-150%
(1 345)
-19%
(1 121)
+17%
(1 185)
-6%
(1 302)
-10%
(1 362)
-5%
(820)
+40%
(536)
+35%
(318)
+41%
(19)
+94%
75
N/A
256
+241%
50
-80%
270
+440%
433
+60%
253
-42%
214
-15%
(40)
N/A
(75)
-88%
(13)
+83%
Net Income
Tax Provision
(3)
(49)
(47)
(1)
(4)
(8)
(9)
(12)
(11)
(14)
(16)
(19)
(16)
(57)
(180)
(138)
(145)
(178)
(142)
(289)
(542)
(365)
(14)
(24)
(68)
(26)
6
(20)
(34)
(116)
(64)
(75)
(177)
(103)
(131)
(133)
(78)
(103)
(82)
(75)
(62)
Income from Continuing Operations
(17)
151
531
544
252
356
752
560
704
1 519
569
481
812
546
918
855
988
362
485
584
(992)
(1 492)
(1 359)
(1 145)
(1 253)
(1 328)
(1 356)
(840)
(570)
(434)
(83)
0
79
(53)
139
300
175
111
(122)
(150)
(75)
Income to Minority Interest
1
(3)
(5)
(3)
(3)
(37)
(37)
(4)
(2)
(4)
(7)
(5)
(5)
(9)
(15)
(16)
(25)
(31)
(26)
(20)
(17)
(16)
(15)
(13)
(17)
(24)
(26)
(28)
(43)
(61)
(56)
(49)
(72)
(81)
(87)
(98)
(99)
(115)
(110)
(101)
(80)
Net Income (Common)
(16)
N/A
148
N/A
526
+256%
482
-8%
191
-60%
315
+65%
705
+124%
551
-22%
702
+27%
1 515
+116%
562
-63%
476
-15%
807
+69%
537
-33%
903
+68%
846
-6%
910
+8%
275
-70%
459
+67%
560
+22%
(1 016)
N/A
(1 515)
-49%
(1 374)
+9%
(1 430)
-4%
(1 126)
+21%
(1 208)
-7%
(1 382)
-14%
(868)
+37%
(613)
+29%
(495)
+19%
(139)
+72%
(49)
+65%
7
N/A
(134)
N/A
52
N/A
202
+288%
76
-62%
(4)
N/A
(232)
-5 700%
(251)
-8%
(155)
+38%
EPS (Diluted)
-0.06
N/A
0.53
N/A
1.92
+262%
1.73
-10%
0.68
-61%
1.12
+65%
2.08
+86%
1.9
-9%
2.2
+16%
4.36
+98%
1.74
-60%
1.31
-25%
1.64
+25%
1.1
-33%
1.85
+68%
1.71
-8%
1.86
+9%
0.56
-70%
0.93
+66%
1.15
+24%
-2.06
N/A
-3.13
-52%
-2.84
+9%
-2.95
-4%
-2.32
+21%
-2.49
-7%
-2.86
-15%
-1.8
+37%
-1.27
+29%
-1.02
+20%
-0.31
+70%
-0.12
+61%
0.02
N/A
-0.36
N/A
0.14
N/A
0.54
+286%
0.2
-63%
-0.01
N/A
-0.62
-6 100%
-0.67
-8%
-0.42
+37%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.