First Time Loading...

Watchlist Manager

Watchlist

Price: 0.255

Updated:

Income Statement

Operating Income

Revenue	108.6m SGD
Cost of Revenue	-13.7m SGD
Gross Profit	94.9m SGD
Operating Expenses	-1.5m SGD
Operating Income	93.4m SGD
Other Expenses	-31.7m SGD
Net Income	61.7m SGD

Currency: SGD

		Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023
Revenue
Revenue		54 N/A	55 +2%	56 +1%	56 +1%	58 +3%	61 +6%	67 +10%	76 +13%	83 +10%	88 +6%	91 +3%	92 +1%	93 +1%	96 +2%	97 +2%	99 +1%	101 +2%	102 +2%	104 +2%	106 +2%	107 +1%	108 +1%	109 +1%	109 +1%	111 +1%	113 +1%	114 +1%	115 +1%	116 +1%	116 0%	116 +0%	116 0%	115 0%	96 -17%	80 -17%	80 +0%	102 +28%	117 +15%	111 -5%	111 +0%	109 -3%
Gross Profit
Cost of Revenue		(6)	(6)	(6)	(6)	(6)	(7)	(8)	(10)	(11)	(12)	(12)	(11)	(11)	(11)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(13)	(13)	(13)	(13)	(14)	(14)	(14)	(15)	(14)	(13)	(12)	(11)	(12)	(12)	(13)	(14)	(14)
Gross Profit		48 N/A	49 +2%	50 +2%	50 +1%	51 +3%	54 +6%	59 +9%	66 +11%	72 +9%	76 +6%	79 +4%	81 +2%	82 +2%	84 +2%	86 +2%	87 +2%	89 +2%	91 +2%	92 +2%	94 +2%	95 +1%	95 +1%	96 +1%	97 +1%	98 +1%	100 +1%	101 +1%	102 +1%	103 +0%	102 0%	102 0%	101 -1%	101 0%	83 -18%	68 -19%	69 +1%	91 +32%	105 +15%	98 -7%	98 0%	95 -3%
Operating Income
Operating Expenses		(2)	(1)	(2)	(0)	(0)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(3)	(2)	(4)	(1)	(3)	(3)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(1)	(2)	(1)	(1)	(1)	(2)	(6)	(5)	(2)	(1)	(2)	(3)	(1)
Other Operating Expenses		(2)	(1)	(2)	(0)	(0)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(3)	(2)	(4)	(1)	(3)	(3)	(2)	(3)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(1)	(2)	(1)	(1)	(1)	(2)	(6)	(5)	(2)	(2)	(2)	(2)	(1)
Operating Income		46 N/A	48 +3%	48 +1%	50 +5%	51 +2%	53 +4%	58 +9%	65 +11%	70 +9%	75 +7%	78 +4%	79 +2%	81 +2%	81 +0%	84 +3%	84 +0%	88 +5%	88 +1%	89 +1%	92 +3%	92 0%	93 +2%	95 +1%	95 +1%	96 +1%	98 +2%	98 0%	99 +1%	101 +2%	100 -1%	101 +1%	100 -1%	100 0%	81 -19%	62 -24%	63 +2%	89 +40%	104 +18%	96 -8%	95 -1%	93 -1%
Pre-Tax Income
Interest Income Expense		14	10	10	10	27	26	52	(10)	49	(14)	25	24	32	32	26	27	9	7	6	5	(28)	(25)	(25)	(24)	(2)	(4)	(4)	(5)	(27)	(26)	(26)	(26)	(25)	(27)	(420)	(415)	(14)	(25)	(43)	(44)	(15)
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	1	0	(1)	0	0
Total Other Income		2	1	2	0	0	1	1	59	2	61	1	1	1	0	0	0	0	0	0	2	0	(0)	2	2	0	2	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income		61 N/A	58 -4%	58 +0%	61 +4%	78 +29%	79 +1%	110 +39%	113 +3%	119 +5%	123 +3%	103 -16%	104 +1%	113 +8%	114 +1%	110 -4%	111 +1%	96 -13%	95 -1%	95 +0%	97 +2%	64 -34%	68 +6%	70 +2%	71 +2%	94 +32%	94 +1%	94 0%	94 0%	75 -20%	74 -1%	75 +1%	74 0%	75 +1%	54 -28%	(358) N/A	(352) +2%	76 N/A	79 +4%	52 -34%	51 -2%	78 +54%
Net Income
Tax Provision		(10)	(11)	(11)	(11)	(13)	(13)	(14)	(15)	(2)	(2)	(5)	(5)	(22)	(22)	(21)	(21)	(28)	(29)	(29)	(30)	(24)	(24)	(24)	(24)	(20)	(20)	(21)	(21)	1	1	1	1	(26)	(24)	6	6	(13)	(15)	(18)	(17)	(15)
Income from Continuing Operations		51	47	47	50	65	66	96	98	118	120	98	99	91	91	89	90	68	66	66	67	40	44	46	47	73	74	73	73	76	75	76	75	49	31	(352)	(346)	63	64	34	33	63
Net Income (Common)		51 N/A	47 -7%	47 +0%	50 +5%	65 +32%	66 +1%	96 +46%	98 +2%	118 +20%	120 +2%	98 -19%	99 +1%	91 -8%	91 +1%	89 -3%	90 +1%	68 -25%	66 -3%	66 +0%	66 +0%	39 -42%	42 +8%	42 +1%	43 +2%	70 +62%	71 +1%	70 -1%	70 -1%	72 +4%	72 -1%	72 +0%	72 -1%	46 -37%	27 -40%	(356) N/A	(349) +2%	60 N/A	61 +1%	31 -49%	31 +1%	62 +96%
EPS (Diluted)		0.07 N/A	0.07 N/A	0.07 N/A	0.08 +14%	0.11 +38%	0.11 N/A	0.16 +45%	0.13 -19%	0.18 +38%	0.18 N/A	0.14 -22%	0.14 N/A	0.13 -7%	0.13 N/A	0.13 N/A	0.13 N/A	0.09 -31%	0.09 N/A	0.09 N/A	0.09 N/A	0.05 -44%	0.06 +20%	0.06 N/A	0.06 N/A	0.09 +50%	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.06 -33%	0.03 -50%	-0.44 N/A	-0.25 +43%	0.04 N/A	0.04 N/A	0.02 -50%	0.02 N/A	0.03 +50%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 132,300+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.