Orient Victory Statements
26
Orient Victory 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
169.7
122.46
47.239
—
34.262
31.864
15.375
-6.078
—
18.495
-2.141
13.105
0.001
12 922.08
102.17
100
66.265
64.9
35.908
35.1
—
0
13.062
12.8
11.809
11.6
24.099
23.6
-3.508
-3.4
—
0
20.591
20.2
1.811
1.8
16.931
16.6
0.001
12 922.08
100.9
100
72.735
73.9
28.164
26.1
—
0
21.292
18.2
18.673
15.5
9.491
10.6
-6.46
-7.05
—
0
3.031
3.5
1.412
1.1
-7.186
-5.8
-0.001
12 922.08
80.612
100
50.869
63.1
29.743
36.9
—
0
37.222
46.2
37.17
46.1
-7.427
-9.2
1.465
1.8
—
0
-7.189
-8.9
5.468
6.8
-14.826
-18.4
-0.001
12 922.08
47.74
100
41.252
86.4
6.488
13.6
—
0
20.639
43.2
17.52
36.7
-11.032
-23.1
-0.001
-0.002
—
0
-11.033
-23.1
0.201
0.4
-7.719
-16.2
-0.001
12 922.08
49.781
100
33.954
68.2
15.827
31.8
—
0
37.803
75.9
35.178
70.7
-19.351
-38.9
-0.9
-1.8
-7.115
-14.3
-41.764
-83.9
-1.607
-3.2
1.96
3.9
-0.002
12 922.08
112.65
100
103.52
91.9
9.133
8.1
—
0
26.113
23.2
25.822
22.9
-16.689
-14.8
-0.395
-0.4
-2.527
-2.2
-19.611
-17.4
-0.377
-0.3
-29.719
-26.4
-0.001
12 922.08
325.94
100
291.7
89.5
34.241
10.5
—
0
51.371
15.8
51.309
15.7
-17.068
-5.2
27.542
8.5
-2.524
-0.8
7.95
2.4
5.558
1.7
-11.591
-3.6
-0.001
12 985.3
150.06
100
135.18
90.1
14.884
9.9
—
0
27.902
18.6
26.257
17.5
-11.373
-7.6
-12.66
-8.4
-1.278
-0.9
-25.311
-16.9
—
0
-37.643
-25.09
-0.003
12 811.74
125.61
100
116.04
92.4
9.566
7.6
—
0
37.027
29.5
35.466
28.2
-25.9
-20.6
-10.484
-8.3
0.526
0.4
-35.858
-28.5
-0.002
-0.002
-46.995
-37.4
-0.004
12 749.91
122.73
100
114.51
93.3
8.222
6.7
—
0
23.708
19.3
19.894
16.2
-11.672
-9.5
-9.004
-7.3
-0.526
-0.4
-21.202
-17.3
0.002
0.002
-35.161
-28.6
-0.003
12 748.93
97.286
92.157
5.129
—
61.975
59.701
-54.572
-4.113
—
-33.115
0.037
-36.838
-0.003
12 753.29
140.74
127.16
13.586
—
28.574
26.482
-12.896
-6.856
—
-19.752
-0.001
-20.305
-0.002
12 320.8
79.6
67.2
12.4
—
36.6
35.3
-22.9
-148.5
-2.1
-173.6
—
-172
-0.01
11 567.6
29.9
15
14.9
—
26.5
22.8
-7.9
-2.6
-10
-20.5
—
-19.8
—
11 057.5
29.7
14
15.7
—
21.4
20.9
-5.1
-29.3
-0.6
0.1
—
0.6
—
10 035.1
36.7
19.8
16.9
—
33.4
32.6
-15.7
-1.1
-0.7
0.7
—
0.7
—
9 163.3
44.6
15.9
28.7
—
30.7
29.6
-0.9
-6
-1.2
15.8
0.7
14.8
—
9 163.3
80
25.6
54.4
—
58.4
58.1
-3.6
-8.9
-0.4
-12.5
2.1
-13.8
—
9 163.3
92.3
29.9
62.3
—
60
56.7
5.7
4.3
0
10
2
7.7
—
9 163.3
108.3
47.2
61.1
—
47.5
45.9
15.2
2.2
-1.7
17.4
3.5
14.1
—
9 163.3
85
24.6
60.4
—
48.2
45.1
15.3
4.4
0
19.7
2.7
16.5
—
9 163.3
79.2
25.7
53.5
—
45.1
44.3
9.2
-4.7
-0.7
4.3
2.1
2.6
—
9 163.3
77.5
22.1
55.4
—
57.7
49.9
5.5
-0.4
0
5.1
2.6
-4.4
—
9 163.3
74.8
25.8
48.9
—
44.7
41
8
-13.5
0
-5.5
2.3
-10.3
—
9 163.3
24.8
-25.7
50.5
—
30.8
29.7
20.7
-7.3
-1
13.5
2.1
12.7
—
9 163.3
105.2
51.8
53.4
—
56.4
52.4
1
-21.1
0
-20.1
2.7
-26.2
—
9 163.3
133.1
75.3
57.8
—
62.6
-22.5
80.3
-12.4
0
67.9
2.3
64.1
0.01
9 163.3
82.7
39.1
43.6
—
44.8
42.6
1
2.9
0.1
2.8
1.8
19.7
—
9 163.3
3 138.9
2 820.5
318.4
—
389.3
372.4
-54
-24.9
—
22.9
12.3
-231.8
-0.02
9 163.3
1 286.5
1 235
51.4
—
55.2
51.3
0.2
-0.3
0
33.8
2.9
166.7
—
9 163.3
2 732.7
2 300.5
432.1
—
361
314.1
118.1
206.9
-10.5
-39.8
5.2
-49.8
-0.01
9 163.3
2 211.3
1 923.7
287.7
—
295.8
285.2
2.5
185.9
0
331.2
8.5
241.9
0.03
9 163.3
2 670.9
2 331.1
339.7
—
287.5
270
69.8
92.7
—
175.5
20.8
108.5
0.01
9 163.3
1 773.5
1 625.3
148.3
—
246.8
233.3
-85.1
-17.2
0
131.2
3.9
96.8
0.01
9 163.3
2 662.3
2 321
341.3
—
264.7
253.1
88.3
76.3
0
161.2
30.8
69.3
0.01
9 163.3
1 642.8
1 492.2
150.6
—
236.9
228.1
-77.5
1.8
0
51.5
1
27.2
—
9 163.3
2 225
1 960.9
264.2
—
-110.6
207.5
56.6
55.2
0
159.4
6.5
102.2
0.01
9 163.3
1 560.6
1 370.1
190.5
—
201.4
193.4
-2.9
-15.1
0
34
0.9
22
—
9 163.3
2 077.6
1 800.6
277
—
226.4
211.2
65.9
104.9
0
201.2
5.7
120.8
0.01
9 163.3
1 330.2
1 150.6
179.7
—
204.8
199.3
-19.7
-5.6
0
-53.2
-1.5
-27.4
—
9 163.3
1 263.6
1 034.1
229.5
—
296.2
265.7
-36.2
-34.1
0
-111.1
-1.9
-91.2
-0.01
9 163.3