Second Chance Properties Ltd
SGX:528
Income Statement
Earnings Waterfall
Second Chance Properties Ltd
Income Statement
Second Chance Properties Ltd
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
50
N/A
|
49
-2%
|
53
+9%
|
57
+7%
|
53
-6%
|
54
+1%
|
47
-12%
|
46
-2%
|
46
-1%
|
46
0%
|
46
+1%
|
48
+3%
|
48
+1%
|
48
0%
|
49
+2%
|
49
+0%
|
49
0%
|
49
+0%
|
19
-62%
|
20
+5%
|
33
+67%
|
54
+66%
|
54
0%
|
54
+1%
|
52
-4%
|
48
-7%
|
48
-1%
|
48
-1%
|
47
-1%
|
46
-3%
|
45
-1%
|
44
-4%
|
43
-1%
|
39
-9%
|
38
-2%
|
38
-2%
|
37
-2%
|
35
-5%
|
34
-4%
|
33
-3%
|
33
+1%
|
32
-4%
|
32
+1%
|
32
+1%
|
32
+1%
|
31
-5%
|
31
0%
|
37
+21%
|
24
-36%
|
27
+12%
|
37
+36%
|
36
-1%
|
43
+19%
|
42
-3%
|
42
+0%
|
40
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25)
|
(25)
|
(23)
|
(25)
|
(24)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(7)
|
(8)
|
(15)
|
(25)
|
(25)
|
(25)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(17)
|
(12)
|
(15)
|
(19)
|
(18)
|
(19)
|
(19)
|
(16)
|
(14)
|
|
| Gross Profit |
25
N/A
|
24
-2%
|
30
+24%
|
31
+5%
|
30
-5%
|
31
+3%
|
24
-21%
|
24
-1%
|
24
+0%
|
24
-2%
|
24
+3%
|
25
+5%
|
26
+4%
|
27
+1%
|
27
+2%
|
27
+2%
|
27
0%
|
28
+1%
|
11
-59%
|
11
N/A
|
18
+58%
|
29
+62%
|
29
-1%
|
29
+0%
|
29
-1%
|
27
-6%
|
27
+0%
|
27
-1%
|
26
-2%
|
26
-1%
|
25
-3%
|
24
-4%
|
24
-1%
|
20
-14%
|
20
-3%
|
19
-4%
|
18
-3%
|
18
-3%
|
17
-6%
|
17
-1%
|
16
-1%
|
16
-5%
|
16
+3%
|
16
-1%
|
16
+1%
|
16
-2%
|
16
+1%
|
20
+23%
|
12
-37%
|
12
-4%
|
18
+47%
|
19
+6%
|
24
+28%
|
23
-2%
|
26
+13%
|
26
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(4)
|
(4)
|
(4)
|
(11)
|
3
|
3
|
3
|
(2)
|
(5)
|
(7)
|
(13)
|
31
|
31
|
31
|
(12)
|
(8)
|
(8)
|
(7)
|
(11)
|
(13)
|
(12)
|
(14)
|
(10)
|
(12)
|
(11)
|
(9)
|
(8)
|
(5)
|
(4)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(10)
|
(11)
|
(4)
|
(7)
|
(6)
|
(8)
|
(6)
|
(2)
|
(8)
|
(8)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
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 |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
4
|
4
|
3
|
(4)
|
11
|
11
|
11
|
1
|
(2)
|
(3)
|
(5)
|
39
|
38
|
38
|
(4)
|
(1)
|
(1)
|
1
|
(4)
|
(7)
|
(6)
|
(7)
|
(3)
|
(6)
|
(6)
|
(4)
|
(3)
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(1)
|
(3)
|
(2)
|
(4)
|
(1)
|
3
|
(4)
|
(4)
|
|
| Operating Income |
16
N/A
|
15
-3%
|
21
+34%
|
21
+4%
|
20
-8%
|
20
+3%
|
14
-30%
|
14
-2%
|
14
+3%
|
14
-2%
|
15
+4%
|
21
+46%
|
22
+4%
|
22
0%
|
16
-27%
|
30
+87%
|
30
0%
|
31
+1%
|
9
-70%
|
6
-31%
|
11
+70%
|
16
+49%
|
60
+267%
|
60
0%
|
59
0%
|
15
-74%
|
19
+24%
|
18
-2%
|
19
+6%
|
15
-23%
|
12
-22%
|
12
-1%
|
10
-12%
|
11
+5%
|
8
-26%
|
7
-7%
|
9
+23%
|
10
+6%
|
11
+18%
|
12
+6%
|
10
-20%
|
9
-4%
|
11
+18%
|
10
-5%
|
11
+1%
|
10
-4%
|
6
-41%
|
9
+45%
|
8
-8%
|
5
-37%
|
12
+130%
|
11
-10%
|
18
+71%
|
21
+19%
|
18
-16%
|
18
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(2)
|
6
|
6
|
5
|
5
|
(3)
|
(3)
|
(3)
|
(3)
|
4
|
(1)
|
(1)
|
(1)
|
13
|
(1)
|
(0)
|
3
|
0
|
1
|
0
|
43
|
(0)
|
(0)
|
0
|
3
|
(3)
|
(3)
|
(5)
|
(4)
|
(0)
|
(2)
|
(1)
|
(3)
|
(2)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
1
|
0
|
(5)
|
1
|
(1)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
| Total Other Income |
3
|
3
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
19
N/A
|
16
-13%
|
27
+65%
|
27
0%
|
24
-9%
|
26
+5%
|
12
-53%
|
11
-7%
|
12
+4%
|
11
-2%
|
19
+65%
|
20
+7%
|
21
+4%
|
21
0%
|
29
+41%
|
30
+1%
|
30
+3%
|
33
+11%
|
10
-71%
|
7
-26%
|
11
+60%
|
59
+421%
|
60
+0%
|
59
-1%
|
60
+1%
|
18
-70%
|
16
-11%
|
15
-4%
|
15
-5%
|
10
-28%
|
11
+8%
|
10
-13%
|
9
-8%
|
8
-17%
|
6
-18%
|
7
+20%
|
10
+32%
|
10
+2%
|
11
+10%
|
11
-2%
|
7
-32%
|
9
+21%
|
7
-24%
|
7
-1%
|
7
+6%
|
5
-22%
|
7
+33%
|
9
+23%
|
4
-58%
|
6
+52%
|
11
+89%
|
10
-6%
|
15
+48%
|
20
+31%
|
20
+4%
|
15
-24%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
15
|
13
|
24
|
24
|
22
|
23
|
10
|
10
|
10
|
10
|
16
|
17
|
18
|
18
|
30
|
30
|
31
|
34
|
9
|
6
|
10
|
57
|
58
|
57
|
58
|
17
|
14
|
14
|
14
|
10
|
11
|
10
|
9
|
7
|
6
|
7
|
9
|
9
|
10
|
10
|
7
|
8
|
6
|
6
|
6
|
5
|
7
|
8
|
4
|
6
|
10
|
9
|
14
|
19
|
20
|
15
|
|
| Net Income (Common) |
15
N/A
|
13
-14%
|
24
+86%
|
24
-1%
|
22
-8%
|
23
+5%
|
10
-55%
|
10
-7%
|
10
+5%
|
10
-3%
|
16
+61%
|
17
+8%
|
18
+4%
|
18
0%
|
30
+67%
|
30
+0%
|
31
+2%
|
34
+10%
|
9
-74%
|
6
-28%
|
10
+57%
|
57
+473%
|
58
+1%
|
57
-1%
|
58
+1%
|
17
-72%
|
14
-13%
|
14
-1%
|
14
-2%
|
10
-26%
|
11
+8%
|
10
-13%
|
9
-8%
|
7
-21%
|
6
-18%
|
7
+15%
|
9
+34%
|
9
+7%
|
10
+10%
|
10
0%
|
7
-32%
|
8
+11%
|
6
-25%
|
6
-2%
|
6
+4%
|
5
-21%
|
7
+40%
|
8
+26%
|
4
-47%
|
6
+33%
|
10
+66%
|
9
-4%
|
14
+51%
|
19
+32%
|
20
+5%
|
15
-25%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.03
-25%
|
0.06
+100%
|
0.05
-17%
|
0.04
-20%
|
0.05
+25%
|
0.03
-40%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.06
N/A
|
0.03
-50%
|
0.06
+100%
|
0.07
+17%
|
0.07
N/A
|
0.07
N/A
|
0.02
-71%
|
0.01
-50%
|
0.02
+100%
|
0.09
+350%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.02
-78%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
|