Lum Chang Holdings Ltd
SGX:L19
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lum Chang Holdings Ltd
SGX:L19
|
SG |
Income Statement
Earnings Waterfall
Lum Chang Holdings Ltd
Income Statement
Lum Chang Holdings Ltd
| Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | 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 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
7
|
0
|
4
|
0
|
4
|
1
|
3
|
3
|
3
|
3
|
0
|
0
|
|
| Revenue |
265
N/A
|
284
+7%
|
219
-23%
|
214
-2%
|
213
0%
|
182
-15%
|
182
0%
|
201
+10%
|
190
-5%
|
172
-10%
|
189
+10%
|
152
-20%
|
101
-34%
|
114
+13%
|
110
-3%
|
144
+31%
|
187
+30%
|
168
-10%
|
189
+13%
|
190
+1%
|
227
+19%
|
245
+8%
|
243
-1%
|
211
-13%
|
198
-6%
|
180
-9%
|
144
-20%
|
132
-8%
|
196
+48%
|
203
+4%
|
224
+10%
|
313
+40%
|
283
-10%
|
403
+42%
|
462
+15%
|
490
+6%
|
495
+1%
|
417
-16%
|
409
-2%
|
331
-19%
|
277
-16%
|
234
-16%
|
215
-8%
|
235
+9%
|
312
+33%
|
357
+14%
|
383
+7%
|
394
+3%
|
426
+8%
|
438
+3%
|
435
-1%
|
456
+5%
|
369
-19%
|
325
-12%
|
290
-11%
|
231
-20%
|
262
+14%
|
250
-5%
|
233
-7%
|
253
+9%
|
240
-5%
|
289
+20%
|
338
+17%
|
323
-5%
|
454
+41%
|
326
-28%
|
400
+23%
|
417
+4%
|
409
-2%
|
393
-4%
|
429
+9%
|
500
+17%
|
507
+1%
|
463
-9%
|
444
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(239)
|
(263)
|
(201)
|
(209)
|
(193)
|
(181)
|
(181)
|
(194)
|
(185)
|
(160)
|
(177)
|
(134)
|
(91)
|
(102)
|
(99)
|
(136)
|
(173)
|
(154)
|
(176)
|
(172)
|
(201)
|
(210)
|
(192)
|
(155)
|
(137)
|
(124)
|
(103)
|
(98)
|
(163)
|
(171)
|
(192)
|
(280)
|
(246)
|
(361)
|
(412)
|
(433)
|
(441)
|
(366)
|
(359)
|
(282)
|
(236)
|
(195)
|
(173)
|
(190)
|
(268)
|
(307)
|
(326)
|
(339)
|
(369)
|
(386)
|
(389)
|
(416)
|
(319)
|
(273)
|
(240)
|
(176)
|
(209)
|
(199)
|
(186)
|
(212)
|
(206)
|
(257)
|
(303)
|
(287)
|
(404)
|
(293)
|
(359)
|
(400)
|
(399)
|
(390)
|
(418)
|
(459)
|
(468)
|
(410)
|
(381)
|
|
| Gross Profit |
26
N/A
|
21
-20%
|
18
-12%
|
5
-72%
|
20
+282%
|
(24)
N/A
|
(38)
-56%
|
(50)
-31%
|
6
N/A
|
12
+103%
|
12
+3%
|
18
+42%
|
10
-43%
|
12
+18%
|
11
-3%
|
8
-28%
|
14
+75%
|
13
-6%
|
13
-2%
|
19
+45%
|
27
+41%
|
34
+30%
|
52
+50%
|
56
+8%
|
61
+10%
|
55
-10%
|
42
-25%
|
35
-16%
|
33
-6%
|
33
+1%
|
33
-1%
|
33
+1%
|
37
+11%
|
42
+13%
|
49
+19%
|
58
+17%
|
54
-7%
|
51
-5%
|
50
-3%
|
49
-2%
|
41
-17%
|
39
-4%
|
41
+6%
|
45
+9%
|
44
-2%
|
51
+15%
|
57
+13%
|
54
-6%
|
57
+6%
|
52
-9%
|
46
-13%
|
40
-12%
|
50
+24%
|
52
+4%
|
50
-4%
|
56
+11%
|
53
-4%
|
52
-3%
|
47
-9%
|
41
-12%
|
34
-17%
|
32
-7%
|
34
+9%
|
36
+3%
|
49
+38%
|
33
-33%
|
40
+22%
|
17
-59%
|
10
-41%
|
4
-62%
|
12
+210%
|
41
+256%
|
39
-6%
|
53
+38%
|
64
+19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(24)
|
(15)
|
(12)
|
(9)
|
(32)
|
6
|
6
|
(15)
|
(5)
|
(11)
|
(10)
|
(11)
|
(10)
|
(4)
|
(5)
|
(1)
|
(12)
|
1
|
1
|
(4)
|
(13)
|
(15)
|
(17)
|
(20)
|
(23)
|
(29)
|
(28)
|
(24)
|
(16)
|
(16)
|
(17)
|
(18)
|
(16)
|
(17)
|
(18)
|
(20)
|
(25)
|
(25)
|
(26)
|
(25)
|
(25)
|
(24)
|
(25)
|
(26)
|
(26)
|
(29)
|
(29)
|
(29)
|
(30)
|
(26)
|
(27)
|
(26)
|
(24)
|
(25)
|
(25)
|
(27)
|
(28)
|
(25)
|
(25)
|
(11)
|
(28)
|
(14)
|
(13)
|
(20)
|
(32)
|
(26)
|
(20)
|
(24)
|
(19)
|
(23)
|
(24)
|
(25)
|
(23)
|
(30)
|
(34)
|
|
| Selling, General & Administrative |
(18)
|
(20)
|
(17)
|
(15)
|
(20)
|
(23)
|
(23)
|
(23)
|
(12)
|
(12)
|
(12)
|
(13)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(14)
|
(17)
|
(23)
|
(19)
|
(19)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(20)
|
(21)
|
(23)
|
(26)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(31)
|
(31)
|
(30)
|
(32)
|
(28)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(30)
|
(30)
|
(32)
|
(32)
|
(32)
|
(31)
|
(30)
|
(29)
|
(25)
|
(38)
|
(28)
|
(30)
|
(27)
|
(25)
|
(26)
|
(26)
|
(25)
|
(27)
|
(29)
|
(35)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
|
| Other Operating Expenses |
(6)
|
5
|
5
|
6
|
(12)
|
29
|
29
|
8
|
7
|
1
|
2
|
2
|
(0)
|
6
|
6
|
10
|
0
|
14
|
14
|
10
|
(0)
|
(3)
|
(3)
|
(3)
|
0
|
(10)
|
(10)
|
(9)
|
0
|
1
|
1
|
1
|
0
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
7
|
7
|
21
|
3
|
16
|
16
|
5
|
5
|
2
|
10
|
4
|
6
|
2
|
3
|
1
|
4
|
2
|
1
|
|
| Operating Income |
3
N/A
|
6
+146%
|
6
-8%
|
(5)
N/A
|
(12)
-169%
|
7
N/A
|
7
-1%
|
(9)
N/A
|
0
N/A
|
1
+200%
|
3
+117%
|
7
+177%
|
(0)
N/A
|
8
N/A
|
7
-13%
|
7
+1%
|
3
-63%
|
15
+480%
|
14
-2%
|
16
+9%
|
14
-13%
|
20
+44%
|
35
+79%
|
35
+1%
|
39
+10%
|
26
-32%
|
14
-48%
|
11
-21%
|
17
+61%
|
17
-1%
|
16
-5%
|
15
-4%
|
21
+33%
|
25
+21%
|
32
+27%
|
38
+20%
|
29
-23%
|
26
-11%
|
24
-8%
|
24
0%
|
16
-32%
|
15
-9%
|
16
+11%
|
19
+16%
|
18
-6%
|
22
+20%
|
28
+31%
|
26
-10%
|
27
+7%
|
26
-4%
|
19
-26%
|
15
-25%
|
26
+77%
|
28
+7%
|
25
-10%
|
29
+16%
|
25
-14%
|
27
+9%
|
22
-18%
|
31
+38%
|
6
-79%
|
18
+178%
|
21
+17%
|
15
-28%
|
17
+10%
|
7
-57%
|
20
+178%
|
(7)
N/A
|
(9)
-27%
|
(19)
-121%
|
(12)
+38%
|
16
N/A
|
16
+1%
|
23
+45%
|
30
+27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(11)
|
(11)
|
(3)
|
(7)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
19
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
1
|
(5)
|
1
|
0
|
1
|
0
|
1
|
1
|
5
|
8
|
7
|
7
|
0
|
5
|
16
|
15
|
14
|
14
|
2
|
4
|
6
|
4
|
9
|
10
|
11
|
9
|
2
|
(2)
|
(5)
|
(7)
|
(6)
|
(2)
|
(2)
|
7
|
3
|
3
|
7
|
22
|
12
|
11
|
(19)
|
(25)
|
(2)
|
(10)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
8
|
3
|
1
|
22
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(5)
|
0
|
1
|
1
|
(2)
|
1
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
6
|
5
|
1
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(2)
N/A
|
(4)
-94%
|
15
N/A
|
7
-53%
|
6
-16%
|
6
-2%
|
(9)
N/A
|
1
N/A
|
1
N/A
|
1
+120%
|
5
+364%
|
3
-37%
|
5
+50%
|
5
N/A
|
6
+25%
|
16
+167%
|
15
-7%
|
15
-3%
|
16
+10%
|
12
-25%
|
20
+65%
|
35
+76%
|
36
+4%
|
34
-6%
|
28
-18%
|
15
-47%
|
13
-12%
|
18
+38%
|
17
-1%
|
17
-1%
|
21
+21%
|
28
+35%
|
32
+15%
|
39
+21%
|
38
-1%
|
35
-9%
|
42
+20%
|
40
-6%
|
38
-3%
|
30
-21%
|
17
-44%
|
20
+19%
|
37
+82%
|
34
-8%
|
43
+25%
|
51
+19%
|
36
-28%
|
36
-1%
|
28
-22%
|
18
-37%
|
15
-18%
|
24
+64%
|
26
+10%
|
28
+6%
|
27
-2%
|
32
+19%
|
30
-7%
|
25
-16%
|
38
+50%
|
29
-24%
|
30
+6%
|
32
+5%
|
(3)
N/A
|
(2)
+25%
|
11
N/A
|
16
+41%
|
(12)
N/A
|
(17)
-42%
|
(23)
-39%
|
(17)
+26%
|
13
N/A
|
13
+1%
|
23
+80%
|
30
+30%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(0)
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(7)
|
(8)
|
(9)
|
(7)
|
(4)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(7)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(9)
|
(7)
|
(7)
|
(6)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
0
|
2
|
(4)
|
(6)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
| Income from Continuing Operations |
(1)
|
(3)
|
(4)
|
15
|
6
|
6
|
5
|
(10)
|
1
|
1
|
2
|
6
|
3
|
5
|
5
|
7
|
14
|
13
|
13
|
13
|
11
|
17
|
28
|
29
|
25
|
20
|
11
|
9
|
17
|
16
|
16
|
20
|
23
|
27
|
32
|
30
|
28
|
36
|
34
|
35
|
28
|
16
|
19
|
33
|
30
|
37
|
42
|
29
|
29
|
22
|
15
|
13
|
19
|
21
|
23
|
22
|
27
|
25
|
21
|
34
|
28
|
30
|
31
|
(6)
|
(6)
|
8
|
12
|
(11)
|
(14)
|
(28)
|
(23)
|
9
|
9
|
19
|
25
|
|
| Income to Minority Interest |
2
|
1
|
2
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
(2)
|
(5)
|
(6)
|
(8)
|
(7)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(6)
|
(4)
|
(4)
|
(5)
|
4
|
4
|
(5)
|
(4)
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
|
| Net Income (Common) |
1
N/A
|
(2)
N/A
|
(1)
+39%
|
15
N/A
|
6
-60%
|
8
+29%
|
6
-17%
|
(8)
N/A
|
0
N/A
|
0
N/A
|
1
+267%
|
5
+364%
|
3
-41%
|
5
+57%
|
5
N/A
|
7
+57%
|
14
+92%
|
13
-8%
|
13
-3%
|
13
+1%
|
11
-14%
|
17
+56%
|
28
+63%
|
28
+1%
|
25
-11%
|
20
-20%
|
11
-47%
|
9
-11%
|
17
+82%
|
17
-2%
|
17
+2%
|
21
+22%
|
21
N/A
|
22
+2%
|
25
+18%
|
22
-15%
|
22
0%
|
32
+49%
|
29
-8%
|
30
+1%
|
25
-15%
|
13
-48%
|
17
+32%
|
34
+97%
|
30
-12%
|
37
+23%
|
42
+13%
|
29
-31%
|
30
+3%
|
22
-26%
|
15
-30%
|
13
-18%
|
19
+48%
|
21
+11%
|
22
+8%
|
21
-6%
|
25
+17%
|
23
-8%
|
19
-18%
|
28
+51%
|
23
-17%
|
25
+9%
|
26
+4%
|
(2)
N/A
|
(2)
+8%
|
3
N/A
|
7
+149%
|
(11)
N/A
|
(15)
-36%
|
(29)
-95%
|
(26)
+10%
|
7
N/A
|
7
-2%
|
16
+116%
|
19
+24%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0.01
N/A
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.04
+300%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.05
+67%
|
0.08
+60%
|
0.08
N/A
|
0.07
-12%
|
0.05
-29%
|
0.02
-60%
|
0.02
N/A
|
0.05
+150%
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.06
-14%
|
0.07
+17%
|
0.08
+14%
|
0.07
-12%
|
0.06
-14%
|
0.1
+67%
|
0.09
-10%
|
0.09
N/A
|
0.07
-22%
|
0.03
-57%
|
0.04
+33%
|
0.08
+100%
|
0.08
N/A
|
0.09
+12%
|
0.1
+11%
|
0.07
-30%
|
0.08
+14%
|
0.06
-25%
|
0.04
-33%
|
0.03
-25%
|
0.05
+67%
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.07
+40%
|
0.06
-14%
|
0.07
+17%
|
0.07
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
-0.03
N/A
|
-0.04
-33%
|
-0.08
-100%
|
-0.07
+12%
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
|