China Star Statements
32
China Star Income Statement
B
M
HKD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
121.11
100
70.225
58
50.884
42
—
0
62.664
51.7
62.367
51.5
-11.483
-9.5
-69.583
-57.5
-0.397
-0.3
-81.463
-67.3
0.983
0.8
-82.426
-68.06
-0.033
2 461.91
3.627
100
0.466
12.8
3.161
87.2
—
0
53.648
1479.1
74.002
2040.3
-70.841
-1953.2
12.298
339.1
-0.705
-19.4
-58.362
-1609.1
-0.185
-5.1
-58.168
-1603.7
-0.024
2 474.86
0.252
100
—
0
0.252
100
—
0
45.637
18109.9
45.577
18086.1
-45.325
-17986.1
10.799
4285.3
-0.767
-304.4
-35.293
-14005.2
0.65
257.9
-35.933
-14259.1
-0.014
2 486.91
2.55
100
-0.166
-6.5
2.716
106.5
—
0
34.216
1341.8
59.183
2320.9
-56.467
-2214.4
-69.081
-2709.06
-0.717
-28.1
-112.65
-4417.8
-0.001
-0.04
-120.51
-4725.8
-0.045
2 486.58
0.035
100
—
0
0.035
100
—
0
38.64
110400
38.632
110377.1
-38.597
-110277.1
4.842
13834.3
-0.814
-2325.7
-34.569
-98768.6
0.001
2.9
-35.987
-102820
-0.014
2 527.17
0.559
100
-0.214
-38.3
0.773
138.3
—
0
29.618
5298.4
69.461
12425.9
-68.688
-12287.7
24.019
4296.8
—
0
-43.997
-7870.7
0.002
0.4
-47.111
-8427.7
-0.017
2 631.93
3.088
100
1.178
38.1
1.91
61.9
—
0
39.085
1265.7
38.038
1231.8
-36.128
-1169.9
-27.628
-894.7
—
0
-63.362
-2051.9
-0.034
-1.1
-63.319
-2050.5
-0.024
2 686.41
5.525
100
1.998
36.2
3.527
63.8
—
0
72.805
1317.7
207.7
3759.3
-204.18
-3695.5
-107.77
-1950.5
—
0
-318.76
-5769.3
0.032
0.6
-318.34
-5761.8
-0.117
2 711.86
1.528
100
—
0
1.528
100
—
0
36.373
2380.4
35.491
2322.7
-33.963
-2222.7
17.023
1114.1
—
0
-16.94
-1108.6
0.003
0.2
-16.888
-1105.2
-0.006
2 796.2
0.527
100
-0.045
-8.5
0.572
108.5
—
0
48.389
9182
66.736
12663.4
-66.164
-12554.8
47.632
9038.3
—
0
-21.496
-4078.9
—
0
-21.495
-4078.7
-0.009
2 324.82
2.966
100
0.045
1.5
2.921
98.5
—
0
35.894
1210.2
34.733
1171
-31.812
-1072.6
-327.26
-11033.7
—
0
-383.84
-12941.3
—
0
1 075.03
36244.9
1.04
1 024.98
9.272
8.402
0.87
—
71.323
-23.687
24.557
151.24
—
110.04
0.005
73.312
0.07
974.36
1.357
—
1.357
—
31.194
41.656
-40.299
-88
—
-128.07
—
-127.18
-0.135
951.76
-96.6
280
-376.6
—
-123.8
-158.7
-217.9
-28.8
—
-253
—
-296.5
-0.34
869.8
363
207.6
155.4
—
204.5
141.5
14
-53.9
-0.1
-39
—
-39.1
-0.05
812.2
485.3
291.1
194.2
—
236.1
179.5
14.7
-78.5
0.1
-63.7
-0.1
-60.7
-0.08
821.6
554.5
290.7
263.8
—
231.3
275.9
-12.1
181.2
0
168.5
—
168.5
0.25
670.5
681.9
352.2
329.7
—
253.1
254.5
75.2
26
1.4
93.1
-0.1
94.9
0.16
595.1
601.7
281.2
320.5
—
216.1
209.3
111.1
10.9
0
116.7
-0.1
114.8
0.24
481
691.5
374.5
317
—
276.1
267.9
49.1
-17.1
0
30.3
-0.3
32.1
0.14
220.7
635.7
294.5
341.2
—
231.6
227
114.3
-14.1
-0.1
59.1
-0.2
61.7
0.16
381.9
871.5
522.8
348.7
—
253
249.7
99
-28.2
0
52.2
-0.3
50.7
0.18
279.8
593.5
286.4
307.1
—
239.9
231.6
75.5
-26.4
0
41.8
-0.3
2.7
0.01
292
625.8
315.9
310
—
254.6
247.7
62.3
-71.3
—
-651.8
-0.2
-655.2
-3.79
172.7
470.9
165.9
305.1
—
224.1
217.9
87.1
-23
0
-9.7
-7.2
-28
-0.49
57.1
410
119.5
290.5
—
245.2
230.5
60
5.3
0
64
1.4
53
0.94
56.1
454.2
119.6
334.6
—
224.6
216.7
117.9
24.3
0
-37.8
—
-61.1
-1.13
54.1
396.7
26
370.7
—
272.3
265.2
105.5
1.4
0
91
1.9
103.2
4.82
21.4
146.7
8.5
138.2
—
45.6
42.5
95.7
-17.2
0
76.2
1
101.2
5.39
18.8
131.9
3.6
128.3
—
50.4
42.1
86.2
-43.4
0
51.8
-2.2
72.7
34.61
2.1
95.8
15.8
80
—
37.8
34.8
45.2
-16.8
0.1
11.4
-0.2
17.9
9.94
1.8
8.1
6.3
1.9
—
31.4
21.1
-19.2
36.8
-2.7
-48.3
1.6
-67.8
-75.33
0.9
56.2
38.6
17.6
—
31.4
28.8
-11.2
50.8
2.7
8.6
—
-24.8
-62
0.4
96.7
70.2
26.5
—
22.8
16.3
10.2
-15.4
0.1
-32.2
1.9
-34.1
-85.25
0.4
56
33.1
22.9
—
26.6
20.5
2.5
-15.4
—
71
—
71
236.66
0.3
45.8
31.9
13.9
—
49.7
41.3
-27.4
-9.1
0
5.5
0.1
5.5
18.33
0.3
46.4
28.9
17.5
—
44.9
39.8
-22.3
-4.2
0.1
-26.4
—
-26.5
-132.5
0.2
57.2
62.6
-5.4
—
50.8
59.3
-64.7
-86.7
—
-263
0.7
-263.7
-1 318.49
0.2
108.1
69.2
38.9
—
54
58.6
-19.8
-25.3
—
-39.5
0.1
-39.5
-197.5
0.2
111.1
58.4
52.7
—
66.4
89.1
-36.3
27.8
—
-36.9
-0.3
-36.2
-362
0.1
102.8
86.1
16.7
—
57
62.4
-45.7
4.6
23.9
-17.5
0.1
-17.3
-173
0.1