Watchlist Manager

Watchlist

Price: 5.99 CNY -6.55%

Market Cap: ¥11.4B

C	China Publishing & Media Holdings Co Ltd SSE:601949	CN
	Komax Holding AG SIX:KOMN	CH
M	ML System SA WSE:MLS	PL
C	Changshu Tongrun Auto Accessory Co Ltd SSE:603201	CN
S	Simmonds Marshall Ltd BSE:507998	IN
J	Jiangsu Lanfeng Bio-chemical Co Ltd SZSE:002513	CN
B	Belluscura PLC LSE:BELL	UK
	Accenture PLC NYSE:ACN	IE
	Formosa Sumco Technology Corp TWSE:3532	TW
	Sinotrans Ltd SSE:601598	CN
	SG Mart Ltd BSE:512329	IN
	Peoples Bancorp of North Carolina Inc NASDAQ:PEBK	US

Income Statement

Currency: CNY

	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	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	5	5	0	0	1	6	5	5	7	5	6	7	8	8	8	11	12	14	15	18	16	11	11	11	10	7	9	2	2	5	6	0	0
Revenue	4 414 N/A	4 694 +6%	4 697 +0%	4 732 +1%	5 017 +6%	5 157 +3%	5 335 +3%	5 548 +4%	5 793 +4%	6 047 +4%	6 397 +6%	6 228 -3%	6 059 -3%	5 922 -2%	5 959 +1%	6 240 +5%	6 365 +2%	6 350 0%	6 321 0%	6 153 -3%	5 953 -3%	6 064 +2%	6 141 +1%	6 333 +3%	6 445 +2%	6 402 -1%	6 298 -2%	6 219 -1%	6 247 +0%	6 202 -1%	6 119 -1%	5 999 -2%	5 751 -4%	5 540 -4%
Gross Profit
Cost of Revenue	(2 993)	(3 162)	(3 175)	(3 133)	(3 320)	(3 396)	(3 681)	(3 731)	(3 909)	(4 201)	(4 537)	(4 286)	(4 087)	(3 910)	(4 142)	(4 194)	(4 367)	(4 325)	(4 459)	(4 197)	(4 045)	(4 217)	(4 313)	(4 458)	(4 537)	(4 466)	(4 376)	(4 281)	(4 346)	(4 283)	(4 162)	(4 095)	(3 871)	(3 735)
Gross Profit	1 421 N/A	1 533 +8%	1 522 -1%	1 599 +5%	1 697 +6%	1 762 +4%	1 654 -6%	1 817 +10%	1 884 +4%	1 846 -2%	1 860 +1%	1 942 +4%	1 972 +2%	2 011 +2%	1 817 -10%	2 046 +13%	1 998 -2%	2 025 +1%	1 863 -8%	1 956 +5%	1 908 -2%	1 847 -3%	1 828 -1%	1 875 +3%	1 909 +2%	1 936 +1%	1 922 -1%	1 938 +1%	1 901 -2%	1 919 +1%	1 957 +2%	1 904 -3%	1 880 -1%	1 805 -4%
Operating Income
Operating Expenses	(1 136)	(1 176)	(1 056)	(1 083)	(1 158)	(1 197)	(1 115)	(1 206)	(1 262)	(1 250)	(1 236)	(1 400)	(1 337)	(1 314)	(1 134)	(1 272)	(1 279)	(1 325)	(1 130)	(1 302)	(1 296)	(1 294)	(1 229)	(1 293)	(1 292)	(1 286)	(1 256)	(1 328)	(1 338)	(1 331)	(1 255)	(1 282)	(1 279)	(1 280)
Selling, General & Administrative	(1 153)	(1 187)	(1 199)	(1 211)	(1 236)	(1 259)	(1 177)	(1 273)	(1 282)	(1 232)	(1 262)	(1 296)	(1 264)	(1 250)	(1 153)	(1 254)	(1 275)	(1 347)	(1 193)	(1 318)	(1 280)	(1 286)	(1 246)	(1 345)	(1 384)	(1 374)	(1 261)	(1 368)	(1 378)	(1 383)	(1 270)	(1 392)	(1 380)	(1 379)
Research & Development	0	0	0	0	0	(5)	(28)	(25)	(39)	(39)	(41)	(61)	0	(51)	(46)	(47)	(60)	(61)	(53)	(53)	(49)	(46)	(43)	(44)	(44)	(44)	(54)	(58)	(54)	(52)	(43)	(39)	(42)	(43)
Depreciation & Amortization	0	0	(59)	0	0	0	(96)	0	0	0	(103)	0	0	0	(108)	0	0	0	(147)	0	0	0	(137)	0	0	0	(162)	0	0	0	(158)	0	0	0
Other Operating Expenses	18	12	202	129	79	67	187	91	59	22	170	(44)	(74)	(13)	173	29	56	83	262	69	33	39	196	96	136	132	221	98	94	104	215	149	142	142
Operating Income	285 N/A	357 +26%	466 +30%	516 +11%	540 +5%	565 +5%	539 -5%	611 +13%	622 +2%	597 -4%	624 +5%	542 -13%	635 +17%	697 +10%	682 -2%	774 +13%	720 -7%	701 -3%	732 +4%	654 -11%	612 -6%	553 -10%	599 +8%	582 -3%	616 +6%	650 +5%	666 +2%	610 -8%	562 -8%	588 +5%	702 +19%	621 -11%	600 -3%	525 -13%
Pre-Tax Income
Interest Income Expense	83	83	103	100	78	97	127	175	200	204	179	140	146	140	165	151	148	148	169	171	179	182	175	161	170	191	286	279	280	283	215	226	217	202
Non-Reccuring Items	1	1	(4)	(0)	(0)	(0)	(5)	0	0	0	(8)	1	1	1	(13)	0	0	0	(42)	0	0	(0)	(52)	0	0	1	(45)	0	1	1	(34)	0	1	1
Gain/Loss on Disposition of Assets	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	(0)	0	0	0
Total Other Income	194	152	7	8	7	2	(7)	(8)	(9)	(1)	(3)	(2)	(3)	(2)	10	8	10	4	4	5	11	11	10	13	7	4	(1)	(4)	(6)	(3)	(18)	(23)	(23)	(12)
Pre-Tax Income	562 N/A	594 +6%	573 -4%	623 +9%	625 +0%	664 +6%	654 -2%	778 +19%	814 +5%	800 -2%	793 -1%	680 -14%	779 +14%	837 +7%	845 +1%	933 +10%	878 -6%	853 -3%	863 +1%	830 -4%	802 -3%	746 -7%	732 -2%	756 +3%	793 +5%	845 +7%	905 +7%	885 -2%	838 -5%	870 +4%	864 -1%	825 -5%	796 -4%	716 -10%
Net Income
Tax Provision	(37)	(36)	(47)	(48)	(42)	(44)	(34)	(40)	(42)	(41)	(51)	(45)	(57)	(64)	(60)	(64)	(48)	(46)	(41)	(44)	(51)	(51)	(52)	(49)	(51)	(52)	98	86	63	28	(191)	(178)	(149)	(116)
Income from Continuing Operations	525	557	526	576	583	620	620	738	772	759	743	635	721	772	784	868	830	808	822	786	751	695	679	707	741	794	1 003	971	901	898	673	647	646	600
Income to Minority Interest	16	11	5	(3)	(5)	(4)	(17)	(22)	(24)	(33)	(39)	(34)	(34)	(41)	(43)	(52)	(50)	(37)	(41)	(34)	(34)	(37)	(29)	(27)	(31)	(28)	(36)	(42)	(29)	(27)	(29)	(27)	(26)	(31)
Net Income (Common)	541 N/A	568 +5%	531 -7%	573 +8%	579 +1%	616 +6%	602 -2%	716 +19%	748 +4%	726 -3%	703 -3%	601 -15%	687 +14%	731 +6%	741 +1%	816 +10%	780 -4%	771 -1%	781 +1%	752 -4%	716 -5%	658 -8%	651 -1%	680 +4%	710 +4%	766 +8%	967 +26%	929 -4%	872 -6%	871 0%	644 -26%	620 -4%	621 +0%	569 -8%
EPS (Diluted)	0.37 N/A	0.39 +5%	0.34 -13%	0.31 -9%	0.31 N/A	0.34 +10%	0.33 -3%	0.39 +18%	0.41 +5%	0.4 -2%	0.39 -3%	0.34 -13%	0.38 +12%	0.4 +5%	0.41 +2%	0.44 +7%	0.42 -5%	0.42 N/A	0.43 +2%	0.41 -5%	0.39 -5%	0.36 -8%	0.36 N/A	0.37 +3%	0.39 +5%	0.42 +8%	0.52 +24%	0.5 -4%	0.46 -8%	0.46 N/A	0.34 -26%	0.33 -3%	0.33 N/A	0.3 -9%

Income Statement Balance Sheet Cash Flow Statement

China Publishing & Media Holdings Co Ltd
SSE:601949

Income Statement

Earnings Waterfall
China Publishing & Media Holdings Co Ltd

Income Statement
China Publishing & Media Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

China Publishing & Media Holdings Co Ltd SSE:601949

Income Statement

Earnings Waterfall China Publishing & Media Holdings Co Ltd

Income Statement China Publishing & Media Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

China Publishing & Media Holdings Co Ltd
SSE:601949

Earnings Waterfall
China Publishing & Media Holdings Co Ltd

Income Statement
China Publishing & Media Holdings Co Ltd