First Time Loading...

Watchlist Manager

Watchlist

Price: 2.15 -0.46%

Updated:

Income Statement

Operating Income

Revenue	369.7m SGD
Cost of Revenue	-139.6m SGD
Gross Profit	230.2m SGD
Operating Expenses	-7m SGD
Operating Income	223.1m SGD
Other Expenses	-11.2m SGD
Net Income	212m 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	Mar-2020	Sep-2020	Mar-2021	Sep-2021	Mar-2022	Sep-2022	Mar-2023	Sep-2023
Revenue
Revenue		126 N/A	134 +6%	142 +6%	147 +3%	149 +1%	152 +2%	157 +3%	158 +1%	160 +1%	161 +1%	162 +1%	169 +4%	176 +4%	183 +4%	188 +3%	189 +0%	189 0%	189 0%	187 -1%	184 -2%	181 -2%	179 -1%	178 -1%	182 +2%	185 +2%	188 +2%	193 +3%	193 +0%	195 +1%	196 +1%	197 +0%	196 0%	197 +0%	247 +25%	164 -33%	238 +45%	341 +43%	344 +1%	357 +4%	368 +3%	370 +0%
Gross Profit
Cost of Revenue		(47)	(49)	(52)	(53)	(54)	(54)	(55)	(58)	(59)	(60)	(61)	(64)	(67)	(70)	(72)	(72)	(72)	(71)	(71)	(68)	(67)	(67)	(66)	(67)	(68)	(69)	(69)	(71)	(72)	(72)	(73)	(74)	(75)	(95)	(72)	(99)	(127)	(126)	(131)	(136)	(140)
Gross Profit		79 N/A	85 +7%	91 +6%	94 +4%	96 +2%	98 +2%	102 +4%	100 -2%	101 +1%	101 +0%	102 +0%	105 +3%	109 +4%	113 +3%	117 +3%	117 +0%	118 +0%	118 +0%	116 -1%	116 0%	114 -2%	113 -1%	112 0%	115 +3%	118 +2%	120 +2%	124 +3%	122 -1%	123 +1%	124 +1%	124 -1%	123 -1%	122 0%	152 +24%	92 -39%	139 +51%	214 +54%	218 +2%	226 +4%	232 +3%	230 -1%
Operating Income
Operating Expenses		(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(6)	(7)	(7)
Selling, General & Administrative		(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(2)	(3)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(2)	(3)	(2)	(2)	(3)	(1)	(3)	(4)	(4)
Other Operating Expenses		0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	1	(0)	(0)	(0)	(2)	(3)	(3)	(3)
Operating Income		78 N/A	83 +7%	89 +7%	92 +4%	94 +2%	97 +2%	100 +4%	99 -2%	99 +1%	100 +0%	100 +0%	104 +3%	108 +4%	111 +4%	115 +3%	115 +0%	116 +1%	116 +0%	114 -2%	114 0%	112 -2%	111 -1%	110 -1%	112 +2%	115 +2%	118 +2%	121 +3%	120 -1%	121 +1%	122 +1%	122 0%	121 -1%	121 0%	150 +24%	91 -39%	137 +51%	211 +54%	215 +2%	220 +2%	226 +3%	223 -1%
Pre-Tax Income
Interest Income Expense		81	88	88	93	92	89	94	189	189	190	186	62	62	62	61	56	55	47	47	9	10	15	15	81	80	79	79	47	47	45	48	97	111	129	65	44	(13)	(15)	(18)	(10)	(11)
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	4	(12)	(12)	(12)	(4)	(18)	(26)	(13)	(1)	0	(0)
Pre-Tax Income		159 N/A	171 +8%	177 +4%	186 +5%	186 +0%	186 0%	194 +5%	288 +48%	289 +0%	290 +0%	287 -1%	165 -42%	170 +3%	173 +2%	176 +2%	171 -3%	171 0%	163 -5%	161 -1%	123 -23%	122 -1%	126 +3%	125 -1%	194 +55%	195 +0%	197 +1%	201 +2%	167 -17%	168 +0%	167 0%	173 +4%	206 +19%	220 +7%	267 +22%	152 -43%	163 +7%	172 +6%	186 +8%	201 +8%	216 +7%	212 -2%
Net Income
Tax Provision		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)	(2)	(4)	5	6	(0)	(0)
Income from Continuing Operations		159	171	177	186	186	186	194	288	289	290	287	165	170	173	176	171	171	163	161	123	122	126	125	194	195	197	201	167	168	167	173	206	220	267	152	160	169	191	207	216	212
Net Income (Common)		159 N/A	171 +8%	177 +4%	186 +5%	186 +0%	186 0%	194 +5%	288 +48%	289 +0%	290 +0%	287 -1%	165 -42%	170 +3%	173 +2%	176 +2%	171 -3%	171 0%	163 -5%	161 -1%	123 -23%	122 -1%	126 +3%	125 -1%	194 +55%	195 +0%	197 +1%	201 +2%	167 -17%	168 +0%	167 0%	173 +4%	206 +19%	220 +7%	267 +22%	152 -43%	160 +6%	169 +5%	191 +13%	207 +8%	216 +4%	212 -2%
EPS (Diluted)		0.2 N/A	0.21 +5%	0.22 +5%	0.23 +5%	0.23 N/A	0.23 N/A	0.24 +4%	0.35 +46%	0.35 N/A	0.35 N/A	0.35 N/A	0.19 -46%	0.19 N/A	0.19 N/A	0.19 N/A	0.19 N/A	0.19 N/A	0.18 -5%	0.18 N/A	0.13 -28%	0.14 +8%	0.15 +7%	0.14 -7%	0.21 +50%	0.21 N/A	0.21 N/A	0.22 +5%	0.18 -18%	0.18 N/A	0.18 N/A	0.18 N/A	0.21 +17%	0.2 -5%	0.24 +20%	0.13 -46%	0.09 -31%	0.1 +11%	0.11 +10%	0.12 +9%	0.13 +8%	0.12 -8%

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 132,600+ 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.