Watchlist Manager

Watchlist

Price: 0.02 SGD

Market Cap: S$23m

S	Sino Grandness Food Industry Group Ltd SGX:T4B	CN
	China National Nuclear Power Co Ltd SSE:601985	CN
A	Aspen Pharmacare Holdings Ltd JSE:APN	ZA

Income Statement

Currency: CNY

	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	Sep-2020	Dec-2020	Jun-2021	Sep-2021	Dec-2021	Jun-2022	Sep-2022	Dec-2022
Revenue
Interest Expense	1	2	3	4	5	6	3	5	3	3	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	227	0	0	0	44	0	0	0	57	0	0	0	57	0	0	0	59	0	0	123	0	0	91	0	0	0
Revenue	121 N/A	249 +106%	451 +81%	497 +10%	574 +15%	638 +11%	645 +1%	746 +16%	863 +16%	944 +9%	1 020 +8%	1 128 +11%	1 314 +17%	1 520 +16%	1 640 +8%	1 731 +6%	1 854 +7%	2 122 +14%	2 261 +7%	2 362 +4%	2 577 +9%	2 861 +11%	2 819 -1%	2 924 +4%	3 041 +4%	2 960 -3%	3 314 +12%	3 455 +4%	3 659 +6%	3 818 +4%	3 510 -8%	3 421 -3%	3 232 -6%	3 352 +4%	3 471 +4%	3 507 +1%	3 540 +1%	3 401 -4%	3 531 +4%	3 161 -10%	3 136 -1%	3 160 +1%	2 923 -7%	1 792 -39%	848 -53%	809 -5%	654 -19%	805 +23%	1 381 +72%	1 278 -7%	1 381 +8%	1 622 +17%
Gross Profit
Cost of Revenue	(81)	(165)	(305)	(340)	(397)	(442)	(435)	(494)	(561)	(612)	(672)	(735)	(849)	(961)	(1 005)	(1 050)	(1 136)	(1 299)	(1 386)	(1 452)	(1 567)	(1 734)	(1 692)	(1 746)	(1 786)	(1 730)	(1 940)	(2 023)	(2 143)	(2 230)	(2 052)	(2 012)	(1 941)	(2 066)	(2 304)	(2 380)	(2 427)	(2 360)	(2 319)	(2 187)	(2 187)	(2 204)	(1 977)	(1 388)	(1 297)	(1 445)	(1 192)	(795)	(1 064)	(897)	(932)	(1 063)
Gross Profit	40 N/A	83 +111%	145 +74%	157 +8%	177 +12%	196 +11%	210 +7%	252 +20%	301 +19%	332 +10%	347 +5%	393 +13%	466 +19%	559 +20%	635 +14%	681 +7%	718 +5%	823 +15%	875 +6%	910 +4%	1 009 +11%	1 127 +12%	1 128 +0%	1 178 +4%	1 255 +7%	1 230 -2%	1 374 +12%	1 433 +4%	1 517 +6%	1 588 +5%	1 458 -8%	1 410 -3%	1 291 -8%	1 286 0%	1 167 -9%	1 126 -3%	1 113 -1%	1 041 -7%	1 212 +16%	973 -20%	949 -2%	956 +1%	946 -1%	404 -57%	(450) N/A	(636) -41%	(538) +15%	9 N/A	317 +3 338%	381 +20%	449 +18%	559 +24%
Operating Income
Operating Expenses	(10)	(19)	(56)	(60)	(61)	(62)	(48)	(69)	(93)	(118)	(120)	(142)	(171)	(204)	(215)	(247)	(255)	(257)	(277)	(343)	(364)	(414)	(461)	(481)	(521)	(628)	(668)	(728)	(817)	(799)	(888)	(929)	(893)	(867)	(577)	(554)	(500)	(480)	(693)	(636)	(700)	(716)	(529)	(498)	(417)	(567)	(657)	(656)	(353)	(70)	(63)	(314)
Selling, General & Administrative	(12)	(24)	(52)	(63)	(61)	(60)	(46)	(71)	(96)	(120)	(117)	(146)	(177)	(209)	(205)	(253)	(259)	(261)	(259)	(351)	(374)	(418)	(438)	(486)	(525)	(633)	(647)	(732)	(824)	(804)	(854)	(930)	(896)	(871)	(532)	(580)	(519)	(524)	(606)	(461)	(553)	(568)	(464)	(442)	(355)	(415)	(261)	(234)	(302)	(216)	(217)	(228)
Depreciation & Amortization	0	0	(5)	0	0	0	(6)	0	0	0	(7)	0	0	0	(10)	0	0	0	(23)	0	0	0	(24)	0	0	0	(24)	0	0	0	(32)	0	0	0	(42)	0	0	0	(77)	0	0	0	(74)	0	0	(105)	0	0	(93)	0	0	0
Other Operating Expenses	4	6	1	4	0	(2)	3	3	3	3	4	4	5	6	0	6	5	4	5	8	9	4	0	5	4	6	3	4	7	5	(2)	1	3	4	(2)	26	19	43	(10)	(176)	(146)	(149)	9	(56)	(62)	(47)	(396)	(422)	42	146	153	(86)
Operating Income	30 N/A	65 +116%	90 +39%	97 +9%	116 +19%	134 +16%	161 +20%	184 +14%	208 +13%	214 +3%	228 +6%	251 +10%	294 +17%	355 +21%	421 +18%	434 +3%	463 +7%	566 +22%	598 +6%	566 -5%	645 +14%	714 +11%	667 -7%	697 +5%	734 +5%	603 -18%	706 +17%	705 0%	700 -1%	789 +13%	570 -28%	481 -16%	398 -17%	419 +5%	590 +41%	573 -3%	614 +7%	561 -9%	519 -7%	337 -35%	250 -26%	239 -4%	418 +75%	(94) N/A	(867) -823%	(1 203) -39%	(1 195) +1%	(646) +46%	(36) +94%	311 N/A	386 +24%	245 -36%
Pre-Tax Income
Interest Income Expense	(1)	(1)	(3)	(4)	(5)	(6)	(5)	5	8	10	(13)	(1)	(4)	(6)	(23)	(15)	(13)	(17)	(38)	(177)	(232)	(268)	(244)	(308)	(318)	(503)	(299)	(220)	(179)	22	187	(62)	(60)	(47)	(64)	(58)	(51)	(53)	(65)	(63)	(69)	(71)	(58)	(54)	(72)	(122)	(96)	(85)	(160)	(88)	(109)	(180)
Non-Reccuring Items	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	5	(5)	0	0	0	0	0	0	0	(6)	0	0	0	(19)	0	0	0	(5)	0	0	0	(132)	0	0	0	(17)	0	0	(318)	0	0	386	0	0	14
Total Other Income	0	0	0	0	(0)	2	0	0	0	0	0	0	(0)	(0)	(2)	(0)	0	(0)	0	(0)	(0)	0	0	0	(1)	187	0	169	169	(18)	0	(1)	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(0)	0	0	(0)	(0)	(0)	0
Pre-Tax Income	29 N/A	63 +117%	87 +37%	93 +7%	111 +19%	129 +16%	156 +21%	189 +21%	216 +14%	224 +4%	215 -4%	250 +16%	290 +16%	350 +20%	398 +14%	419 +5%	450 +7%	555 +23%	556 +0%	389 -30%	413 +6%	446 +8%	422 -5%	389 -8%	416 +7%	286 -31%	401 +40%	654 +63%	690 +6%	793 +15%	738 -7%	418 -43%	338 -19%	372 +10%	522 +40%	515 -1%	563 +9%	508 -10%	322 -37%	274 -15%	180 -34%	168 -7%	342 +103%	(148) N/A	(939) -534%	(1 643) -75%	(1 291) +21%	(732) +43%	190 N/A	222 +17%	276 +24%	79 -71%
Net Income
Tax Provision	(8)	(17)	(20)	(22)	(25)	(29)	(39)	(48)	(55)	(57)	(65)	(75)	(86)	(105)	(108)	(115)	(126)	(148)	(155)	(155)	(173)	(188)	(174)	(186)	(195)	(175)	(195)	(196)	(200)	(214)	(161)	(149)	(121)	(128)	(166)	(169)	(177)	(161)	(168)	(150)	(135)	(137)	(149)	(68)	42	122	78	22	(45)	(74)	(94)	(65)
Income from Continuing Operations	21	46	66	71	86	100	117	142	161	167	150	176	205	245	290	304	324	407	400	234	240	258	249	203	221	111	206	458	490	579	577	270	217	244	356	346	385	348	154	124	45	32	193	(216)	(897)	(1 521)	(1 214)	(709)	145	148	183	14
Income to Minority Interest	1	1	(0)	(0)	(1)	(1)	0	0	1	1	1	1	1	1	(0)	(1)	(0)	0	1	1	1	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	1	1	0	0	0	0	0	0	0
Net Income (Common)	22 N/A	47 +115%	66 +40%	71 +6%	85 +21%	99 +16%	117 +19%	142 +21%	162 +14%	168 +4%	152 -10%	177 +17%	206 +16%	246 +19%	290 +18%	304 +5%	323 +7%	407 +26%	401 -1%	235 -41%	241 +2%	259 +7%	249 -4%	204 -18%	222 +9%	113 -49%	207 +84%	459 +122%	490 +7%	580 +18%	578 0%	270 -53%	218 -19%	245 +12%	356 +46%	346 -3%	386 +11%	348 -10%	154 -56%	124 -20%	45 -64%	32 -29%	175 +448%	(234) N/A	(915) -291%	(1 521) -66%	(1 214) +20%	(709) +42%	145 N/A	148 +2%	183 +24%	14 -92%
EPS (Diluted)	0.05 N/A	0.11 +120%	0.12 +9%	0.13 +8%	0.17 +31%	0.18 +6%	0.21 +17%	0.25 +19%	0.28 +12%	0.29 +4%	0.26 -10%	0.31 +19%	0.36 +16%	0.42 +17%	0.5 +19%	0.51 +2%	0.54 +6%	0.64 +19%	0.63 -2%	0.37 -41%	0.37 N/A	0.39 +5%	0.39 N/A	0.27 -31%	0.3 +11%	0.15 -50%	0.28 +87%	0.62 +121%	0.66 +6%	0.78 +18%	0.77 -1%	0.36 -53%	0.29 -19%	0.3 +3%	0.38 +27%	0.36 -5%	0.39 +8%	0.35 -10%	0.16 -54%	0.13 -19%	0.05 -62%	0.03 -40%	0.17 +467%	-0.19 N/A	-0.8 -321%	-1.32 -65%	-1.06 +20%	-0.62 +42%	0.13 N/A	0.13 N/A	0.16 +23%	0.01 -94%

Income Statement Balance Sheet Cash Flow Statement

Sino Grandness Food Industry Group Ltd
SGX:T4B

Income Statement

Earnings Waterfall
Sino Grandness Food Industry Group Ltd

Income Statement
Sino Grandness Food Industry Group Ltd

See Also

Company

Help

Tools

Stocks

Sino Grandness Food Industry Group Ltd SGX:T4B

Income Statement

Earnings Waterfall Sino Grandness Food Industry Group Ltd

Income Statement Sino Grandness Food Industry Group Ltd

See Also

Company

Help

Tools

Stocks

Sino Grandness Food Industry Group Ltd
SGX:T4B

Earnings Waterfall
Sino Grandness Food Industry Group Ltd

Income Statement
Sino Grandness Food Industry Group Ltd