Guizhou Panjiang Refined Coal Co Ltd
SSE:600395
Income Statement
Earnings Waterfall
Guizhou Panjiang Refined Coal Co Ltd
Revenue
|
11.8B
CNY
|
Cost of Revenue
|
-7.8B
CNY
|
Gross Profit
|
4B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
2.4B
CNY
|
Other Expenses
|
-343.8m
CNY
|
Net Income
|
2.1B
CNY
|
Income Statement
Guizhou Panjiang Refined Coal Co Ltd
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 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 105
N/A
|
6 439
-9%
|
6 247
-3%
|
5 505
-12%
|
5 473
-1%
|
5 282
-3%
|
5 012
-5%
|
5 175
+3%
|
4 502
-13%
|
4 118
-9%
|
3 785
-8%
|
4 069
+8%
|
3 765
-7%
|
3 624
-4%
|
3 744
+3%
|
3 914
+5%
|
4 622
+18%
|
5 280
+14%
|
5 789
+10%
|
6 081
+5%
|
6 115
+1%
|
6 128
+0%
|
6 174
+1%
|
6 090
-1%
|
6 247
+3%
|
6 423
+3%
|
6 590
+3%
|
7 413
+12%
|
7 230
-2%
|
7 247
+0%
|
7 292
+1%
|
6 481
-11%
|
6 740
+4%
|
6 976
+3%
|
7 808
+12%
|
9 726
+25%
|
10 875
+12%
|
12 361
+14%
|
12 632
+2%
|
11 843
-6%
|
11 838
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 737)
|
(4 436)
|
(4 397)
|
(3 586)
|
(3 742)
|
(3 602)
|
(3 280)
|
(3 537)
|
(3 130)
|
(2 978)
|
(2 879)
|
(3 306)
|
(3 275)
|
(3 141)
|
(3 212)
|
(3 130)
|
(3 475)
|
(3 912)
|
(4 239)
|
(4 109)
|
(4 281)
|
(4 239)
|
(4 258)
|
(4 227)
|
(4 400)
|
(4 497)
|
(4 491)
|
(4 982)
|
(5 202)
|
(5 249)
|
(5 332)
|
(4 637)
|
(4 776)
|
(4 935)
|
(5 522)
|
(6 678)
|
(7 486)
|
(8 007)
|
(8 077)
|
(7 435)
|
(7 829)
|
|
Gross Profit |
2 368
N/A
|
2 003
-15%
|
1 850
-8%
|
1 919
+4%
|
1 732
-10%
|
1 680
-3%
|
1 731
+3%
|
1 638
-5%
|
1 372
-16%
|
1 140
-17%
|
906
-21%
|
763
-16%
|
490
-36%
|
483
-1%
|
532
+10%
|
784
+47%
|
1 146
+46%
|
1 368
+19%
|
1 551
+13%
|
1 972
+27%
|
1 834
-7%
|
1 889
+3%
|
1 916
+1%
|
1 863
-3%
|
1 847
-1%
|
1 926
+4%
|
2 100
+9%
|
2 431
+16%
|
2 027
-17%
|
1 998
-1%
|
1 960
-2%
|
1 844
-6%
|
1 964
+7%
|
2 041
+4%
|
2 286
+12%
|
3 047
+33%
|
3 389
+11%
|
4 354
+28%
|
4 556
+5%
|
4 408
-3%
|
4 008
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 025)
|
(997)
|
(1 004)
|
(1 184)
|
(987)
|
(948)
|
(943)
|
(1 155)
|
(1 013)
|
(942)
|
(785)
|
(593)
|
(471)
|
(434)
|
(437)
|
(990)
|
(1 071)
|
(1 122)
|
(1 168)
|
(601)
|
(704)
|
(697)
|
(686)
|
(680)
|
(620)
|
(590)
|
(689)
|
(822)
|
(646)
|
(722)
|
(724)
|
(721)
|
(726)
|
(777)
|
(822)
|
(1 098)
|
(1 067)
|
(1 403)
|
(1 500)
|
(1 715)
|
(1 599)
|
|
Selling, General & Administrative |
(1 008)
|
(980)
|
(987)
|
(1 064)
|
(978)
|
(939)
|
(934)
|
(1 010)
|
(917)
|
(845)
|
(709)
|
(479)
|
(455)
|
(419)
|
(400)
|
(895)
|
(582)
|
(640)
|
(693)
|
(660)
|
(649)
|
(652)
|
(635)
|
(624)
|
(645)
|
(650)
|
(665)
|
(736)
|
(701)
|
(732)
|
(769)
|
(669)
|
(725)
|
(744)
|
(798)
|
(887)
|
(941)
|
(1 251)
|
(1 315)
|
(1 637)
|
(1 581)
|
|
Research & Development |
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(39)
|
(41)
|
(64)
|
(135)
|
(151)
|
(156)
|
(182)
|
(168)
|
(159)
|
(163)
|
(143)
|
(116)
|
(122)
|
(129)
|
(174)
|
(206)
|
(185)
|
(224)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(101)
|
0
|
|
Other Operating Expenses |
(17)
|
(17)
|
(17)
|
(2)
|
(9)
|
(9)
|
(9)
|
(2)
|
(97)
|
(97)
|
(76)
|
3
|
(16)
|
(16)
|
(37)
|
13
|
(488)
|
(482)
|
(475)
|
162
|
(55)
|
(45)
|
(51)
|
65
|
66
|
124
|
111
|
169
|
211
|
191
|
212
|
214
|
162
|
110
|
92
|
23
|
3
|
23
|
21
|
208
|
206
|
|
Operating Income |
1 343
N/A
|
1 006
-25%
|
845
-16%
|
735
-13%
|
744
+1%
|
732
-2%
|
788
+8%
|
483
-39%
|
359
-26%
|
199
-45%
|
121
-39%
|
170
+41%
|
19
-89%
|
49
+161%
|
95
+96%
|
(206)
N/A
|
76
N/A
|
246
+224%
|
383
+56%
|
1 371
+258%
|
1 131
-18%
|
1 192
+5%
|
1 230
+3%
|
1 184
-4%
|
1 227
+4%
|
1 336
+9%
|
1 411
+6%
|
1 609
+14%
|
1 382
-14%
|
1 275
-8%
|
1 235
-3%
|
1 123
-9%
|
1 238
+10%
|
1 263
+2%
|
1 464
+16%
|
1 949
+33%
|
2 322
+19%
|
2 951
+27%
|
3 056
+4%
|
2 693
-12%
|
2 409
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(118)
|
(135)
|
(156)
|
(147)
|
(162)
|
(101)
|
(61)
|
(109)
|
(4)
|
(67)
|
(121)
|
(154)
|
(131)
|
(100)
|
(54)
|
487
|
489
|
483
|
473
|
(86)
|
(63)
|
(56)
|
(58)
|
(59)
|
(64)
|
(53)
|
(57)
|
(92)
|
(86)
|
(98)
|
(95)
|
(104)
|
(101)
|
(123)
|
(154)
|
(392)
|
(393)
|
(369)
|
(333)
|
31
|
100
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(109)
|
(0)
|
0
|
0
|
(251)
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(17)
|
(14)
|
(1)
|
(25)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
2
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(6)
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
(1)
|
(1)
|
(25)
|
0
|
(25)
|
0
|
(24)
|
0
|
(24)
|
0
|
(35)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
(1)
|
(0)
|
1
|
10
|
14
|
16
|
20
|
13
|
14
|
13
|
19
|
16
|
15
|
51
|
39
|
33
|
58
|
29
|
35
|
14
|
(34)
|
(24)
|
(60)
|
(5)
|
(31)
|
0
|
(19)
|
73
|
70
|
69
|
68
|
60
|
29
|
35
|
44
|
5
|
(24)
|
(31)
|
(63)
|
(25)
|
31
|
|
Pre-Tax Income |
1 224
N/A
|
871
-29%
|
690
-21%
|
598
-13%
|
596
0%
|
648
+9%
|
747
+15%
|
359
-52%
|
368
+3%
|
144
-61%
|
19
-87%
|
26
+39%
|
(103)
N/A
|
(5)
+95%
|
75
N/A
|
204
+173%
|
622
+204%
|
756
+22%
|
889
+18%
|
1 023
+15%
|
1 034
+1%
|
1 087
+5%
|
1 113
+2%
|
1 107
0%
|
1 132
+2%
|
1 259
+11%
|
1 346
+7%
|
1 556
+16%
|
1 366
-12%
|
1 246
-9%
|
1 208
-3%
|
1 076
-11%
|
1 166
+8%
|
1 176
+1%
|
1 354
+15%
|
1 541
+14%
|
1 906
+24%
|
2 535
+33%
|
2 646
+4%
|
2 699
+2%
|
2 516
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(205)
|
(166)
|
(144)
|
(125)
|
(118)
|
(105)
|
(116)
|
(52)
|
(36)
|
(12)
|
2
|
(3)
|
3
|
7
|
11
|
(8)
|
(55)
|
(100)
|
(125)
|
(157)
|
(157)
|
(154)
|
(164)
|
(163)
|
(167)
|
(221)
|
(233)
|
(245)
|
(216)
|
(162)
|
(161)
|
(147)
|
(159)
|
(165)
|
(184)
|
(233)
|
(290)
|
(421)
|
(458)
|
(459)
|
(434)
|
|
Income from Continuing Operations |
1 019
|
705
|
546
|
473
|
478
|
542
|
631
|
307
|
332
|
132
|
20
|
23
|
(100)
|
2
|
86
|
196
|
566
|
657
|
764
|
866
|
877
|
932
|
949
|
944
|
965
|
1 038
|
1 114
|
1 311
|
1 150
|
1 084
|
1 047
|
928
|
1 006
|
1 011
|
1 170
|
1 308
|
1 616
|
2 113
|
2 187
|
2 240
|
2 082
|
|
Income to Minority Interest |
56
|
114
|
128
|
0
|
(33)
|
(129)
|
(144)
|
0
|
(109)
|
(70)
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
11
|
1
|
1
|
1
|
1
|
(99)
|
(100)
|
(122)
|
(132)
|
(66)
|
(70)
|
(58)
|
(106)
|
(135)
|
(171)
|
(159)
|
(158)
|
(46)
|
(16)
|
|
Net Income (Common) |
1 076
N/A
|
819
-24%
|
674
-18%
|
473
-30%
|
445
-6%
|
413
-7%
|
487
+18%
|
307
-37%
|
223
-27%
|
62
-72%
|
(50)
N/A
|
23
N/A
|
(100)
N/A
|
2
N/A
|
86
+3 971%
|
196
+129%
|
566
+189%
|
657
+16%
|
764
+16%
|
877
+15%
|
889
+1%
|
944
+6%
|
960
+2%
|
945
-2%
|
965
+2%
|
1 039
+8%
|
1 115
+7%
|
1 212
+9%
|
1 050
-13%
|
962
-8%
|
915
-5%
|
862
-6%
|
936
+9%
|
953
+2%
|
1 063
+12%
|
1 172
+10%
|
1 444
+23%
|
1 955
+35%
|
2 030
+4%
|
2 194
+8%
|
2 065
-6%
|
|
EPS (Diluted) |
0.65
N/A
|
0.5
-23%
|
0.41
-18%
|
0.29
-29%
|
0.27
-7%
|
0.25
-7%
|
0.29
+16%
|
0.19
-34%
|
0.13
-32%
|
0.03
-77%
|
-0.03
N/A
|
0.01
N/A
|
-0.05
N/A
|
0.01
N/A
|
0.06
+500%
|
0.12
+100%
|
0.34
+183%
|
0.4
+18%
|
0.46
+15%
|
0.53
+15%
|
0.54
+2%
|
0.57
+6%
|
0.58
+2%
|
0.57
-2%
|
0.58
+2%
|
0.63
+9%
|
0.68
+8%
|
0.73
+7%
|
0.64
-12%
|
0.58
-9%
|
0.55
-5%
|
0.52
-5%
|
0.57
+10%
|
0.58
+2%
|
0.65
+12%
|
0.71
+9%
|
0.87
+23%
|
0.91
+5%
|
1.22
+34%
|
1.02
-16%
|
0.96
-6%
|