JEP Holdings Ltd
SGX:1J4
Income Statement
Earnings Waterfall
JEP Holdings Ltd
Revenue
|
58.1m
SGD
|
Cost of Revenue
|
-49.6m
SGD
|
Gross Profit
|
8.6m
SGD
|
Operating Expenses
|
-6m
SGD
|
Operating Income
|
2.6m
SGD
|
Other Expenses
|
-915k
SGD
|
Net Income
|
1.7m
SGD
|
Income Statement
JEP Holdings Ltd
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 |
33
N/A
|
40
+20%
|
38
-5%
|
28
-26%
|
25
-10%
|
28
+13%
|
29
+2%
|
29
-1%
|
24
-16%
|
27
+13%
|
35
+28%
|
36
+4%
|
37
+2%
|
39
+6%
|
50
+27%
|
58
+16%
|
59
+2%
|
66
+12%
|
72
+9%
|
76
+5%
|
86
+13%
|
90
+5%
|
86
-5%
|
87
+1%
|
89
+2%
|
87
-3%
|
73
-15%
|
60
-18%
|
76
+26%
|
91
+20%
|
83
-9%
|
68
-18%
|
58
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(30)
|
(34)
|
(35)
|
(30)
|
(22)
|
(21)
|
(23)
|
(23)
|
(24)
|
(27)
|
(29)
|
(30)
|
(32)
|
(36)
|
(45)
|
(52)
|
(52)
|
(58)
|
(64)
|
(69)
|
(76)
|
(79)
|
(73)
|
(70)
|
(73)
|
(71)
|
(62)
|
(53)
|
(61)
|
(70)
|
(66)
|
(57)
|
(50)
|
|
Gross Profit |
3
N/A
|
6
+78%
|
3
-58%
|
(2)
N/A
|
4
N/A
|
7
+94%
|
6
-19%
|
5
-3%
|
0
-96%
|
(0)
N/A
|
6
N/A
|
7
+11%
|
5
-27%
|
3
-30%
|
5
+36%
|
6
+38%
|
7
+8%
|
8
+17%
|
8
-2%
|
7
-5%
|
10
+36%
|
11
+10%
|
13
+16%
|
16
+31%
|
16
-5%
|
15
-3%
|
11
-28%
|
7
-36%
|
15
+118%
|
21
+39%
|
16
-22%
|
10
-37%
|
9
-18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(12)
|
(14)
|
(15)
|
(11)
|
(10)
|
1
|
1
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(9)
|
(10)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(9)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(8)
|
(9)
|
(15)
|
(15)
|
(12)
|
(11)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(10)
|
(9)
|
(9)
|
(11)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
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
|
|
Other Operating Expenses |
1
|
(2)
|
1
|
1
|
1
|
1
|
8
|
7
|
1
|
1
|
2
|
4
|
3
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
3
|
2
|
(2)
|
3
|
2
|
1
|
0
|
1
|
|
Operating Income |
(4)
N/A
|
(5)
-35%
|
(11)
-110%
|
(16)
-43%
|
(7)
+55%
|
(3)
+63%
|
6
N/A
|
6
+2%
|
(3)
N/A
|
(4)
-14%
|
2
N/A
|
4
+179%
|
2
-45%
|
(2)
N/A
|
(1)
+64%
|
2
N/A
|
1
-60%
|
(1)
N/A
|
(0)
+40%
|
0
N/A
|
1
+70%
|
1
+71%
|
5
+260%
|
9
+96%
|
9
-5%
|
10
+17%
|
5
-47%
|
(2)
N/A
|
11
N/A
|
15
+35%
|
10
-32%
|
4
-57%
|
3
-40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(13)
N/A
|
(11)
+12%
|
(14)
-22%
|
(18)
-31%
|
(9)
+50%
|
(4)
+56%
|
5
N/A
|
6
+7%
|
(4)
N/A
|
(4)
-10%
|
1
N/A
|
4
+389%
|
2
-48%
|
(2)
N/A
|
(1)
+48%
|
1
N/A
|
0
-79%
|
(1)
N/A
|
(1)
-3%
|
(1)
+36%
|
(0)
+66%
|
(0)
-26%
|
3
N/A
|
7
+131%
|
7
-6%
|
9
+26%
|
1
-88%
|
(2)
N/A
|
10
N/A
|
14
+47%
|
9
-34%
|
4
-61%
|
2
-41%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
Income from Continuing Operations |
(13)
|
(11)
|
(14)
|
(18)
|
(9)
|
(4)
|
6
|
6
|
(2)
|
(3)
|
1
|
4
|
2
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
6
|
7
|
8
|
0
|
(3)
|
8
|
11
|
8
|
3
|
2
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(12)
N/A
|
(11)
+7%
|
(14)
-22%
|
(19)
-38%
|
(12)
+39%
|
(10)
+20%
|
0
N/A
|
5
+4 058%
|
(2)
N/A
|
(2)
-3%
|
1
N/A
|
2
+133%
|
1
-30%
|
(1)
N/A
|
(1)
+2%
|
1
N/A
|
1
-45%
|
(0)
N/A
|
0
N/A
|
0
+160%
|
1
+106%
|
1
-24%
|
2
+252%
|
6
+161%
|
7
+14%
|
8
+20%
|
0
-97%
|
(3)
N/A
|
8
N/A
|
11
+46%
|
8
-34%
|
3
-61%
|
2
-43%
|
|
EPS (Diluted) |
-0.16
N/A
|
-0.13
+19%
|
-0.14
-8%
|
-0.16
-14%
|
-0.13
+19%
|
-0.04
+69%
|
0.02
N/A
|
0.02
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0
N/A
|