New Century Statements
23
New Century 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
43.772
—
—
—
21.521
21.446
22.326
14.789
—
37.115
5.599
25.63
0.003
5 780.37
80.068
100
—
0
—
0
—
0
48.839
61
48.768
60.9
31.3
39.1
-6.224
-7.8
—
0
26.077
32.6
9.222
11.5
-36.866
-46.04
0
5 780.37
29.019
100
3.273
10.9
26.761
89.1
—
0
21.759
105.2
18.481
105.2
7.265
-16.08
2.553
8.9
—
0
11.089
-3.007
5.842
19.5
-8.625
-28.7
0
5 780.37
80.741
100
3.759
4.7
41.401
51.3
—
0
41.356
51.2
41.259
51.1
39.482
48.9
16.193
20.1
—
0
56.389
69.8
6.775
8.4
-1.501
-1.9
0.006
5 780.37
22.58
100
1.8
8
20.78
92
—
0
18.88
83.6
18.882
83.6
1.898
8.4
0.002
0.009
-4.73
-20.9
-2.83
-12.5
1.02
4.5
-3.85
-17.05
—
5 780.37
35.581
100
4.021
11.3
31.56
88.7
—
0
40.229
113.1
40.135
112.8
-8.575
-24.1
16.53
46.5
—
0
5.599
15.7
4.726
13.3
3.036
8.5
0.001
5 780.37
58.502
100
6.366
10.9
52.136
89.1
—
0
39.046
66.7
38.409
65.7
13.727
23.5
1.643
2.8
-0.675
-1.2
5.259
9
3.802
6.5
2.36
4
0
5 780.37
41.858
100
9.302
22.2
32.556
77.8
—
0
36.747
87.8
36.477
87.1
-3.921
-9.4
-18.837
-45.002
1.425
3.4
-76.419
-182.6
4.973
11.9
-59.072
-141.1
-0.01
5 780.37
65.507
100
10.249
15.6
55.258
84.4
—
0
26.009
39.7
25.825
39.4
29.433
44.9
-6.733
-10.3
-1.971
-3.009
20.557
31.4
4.602
7
3.443
5.3
0.001
5 780.37
79.857
100
9.25
11.6
70.607
88.4
—
0
24.576
30.8
24.345
30.5
46.262
57.9
-8.67
-10.9
—
0
37.592
47.1
4.912
6.2
12.018
15
0.002
5 780.37
88.368
100
9.451
10.7
78.917
89.3
—
0
26.331
29.8
18.525
21
60.392
68.3
0.341
0.4
-0.117
-0.1
60.616
68.6
4.887
5.5
34.055
38.5
0.006
5 780.37
84.638
100
10.852
12.8
73.786
87.2
—
0
29.097
34.4
23.42
27.7
50.366
59.5
-4.37
-5.2
1.023
1.2
53.343
63
20.489
24.2
13.437
15.9
0.002
5 780.37
106.09
100
12.784
12.1
93.302
87.9
—
0
13.934
13.1
12.116
11.4
81.186
76.5
27.962
26.4
—
0
109.15
102.9
1.694
1.6
81.147
76.5
0.014
5 780.37
95.969
12.167
83.802
—
11.97
10.515
73.287
16.184
—
89.471
0.413
67.464
0.012
5 780.37
89
17
72
—
12.9
41.8
30.2
1
0
31.2
0.2
24.5
—
5 780.4
93.6
12.2
81.5
—
12.5
9.7
71.7
3.3
0
74.8
0.4
52
0.01
5 780.4
72.8
12.1
60.7
—
12.6
14.7
46
-14.4
0
31.6
0.2
16.3
—
5 780.4
-40.6
6.2
-46.7
—
14.6
10
-56.8
3.4
0
-53.4
0.4
-48.7
-0.01
5 780.4
60.6
5.2
55.4
—
13.8
4.6
50.8
0.4
-0.1
70.6
1.1
61.4
0.01
5 775.3
87.3
7.3
80
—
11.6
55.8
24.2
2.8
—
27
0.6
44.7
—
5 771.3
27
-3.5
30.5
—
9.5
8.4
22.1
16.2
-1
38.4
—
22.3
0.01
5 771
40.8
15.2
25.6
—
22.5
20.4
5.2
9.1
0
14.3
0.3
7.6
—
5 767.7
144.8
17.3
127.6
—
18
19.4
108.2
23.2
1.3
131.4
1.9
103.6
0.02
5 767
83.3
16.4
66.9
—
16
13.9
53
16
0
69
—
52
0.01
5 767
127.5
19.5
108
—
13.6
27.2
80.8
60.3
0
141.1
-2.9
123.5
0.02
5 767
-74.1
19.4
-93.4
—
16.3
46.9
-140.4
-4.4
0
-144.8
-7.9
-106.3
-0.02
5 767
54.5
20.6
34
—
36.6
1.7
32.3
92.4
—
124.7
-8.6
124.6
0.02
5 765.9
117.6
19.5
98.1
—
18.7
10.3
87.9
21.1
0
109
4.1
82.8
0.01
5 765.3
110.1
22
88.1
—
29.5
75
13.1
55.7
0.1
68.9
10.7
54.6
0.01
5 765.3
219.4
20.6
198.7
—
35.8
53.3
145.5
51.8
-0.1
197.2
26.1
137
0.02
5 765.3
88.6
29.5
59.1
—
27.3
75.7
-16.5
-76.2
-0.1
-92.8
-17.6
-65
-0.01
5 765.3
130.5
24.1
106.4
—
28.7
27.2
79.3
-60.5
-0.1
18.7
-6.5
-4.7
—
5 765.3
153.7
33.6
120.1
—
17.9
20.8
99.3
47.6
-0.7
146.9
1.3
95.5
0.02
5 736.7
149.8
27.9
121.9
—
32
19.6
102.2
27.6
0.1
129.9
-1.5
80.7
0.01
5 554.6
120.2
23.8
96.4
—
18.9
-4
100.4
31.7
-0.1
132
5.5
84.1
0.02
5 470.9
112.8
29.6
83.2
—
17.2
11.3
72
-5.4
0
66.6
—
40.7
0.01
4 781
100.8
44.8
55.9
—
19.1
11.8
44.2
42.6
—
86.8
0.7
73.1
0.01
4 931.4
136.8
93.7
43.1
—
29.7
17.2
25.9
95.2
-0.1
121
—
129.2
0.03
4 669.8
129
99.4
29.6
—
17
14.5
15.1
105.3
-0.1
120.3
16.8
108
0.03
3 946.1
126.6
96.7
30
—
13.6
9.4
20.5
3.8
0
24.3
—
24.6
0.01
4 169.4
117.8
94.3
23.5
—
15.2
-15.8
39.3
-0.9
0
38.4
0.1
41.1
0.01
3 594.3
120.9
104.8
16.2
—
14.1
12
4.1
-0.7
—
3.4
—
6.7
—
3 499.7