China Sinostar Statements
48
China Sinostar 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
22.397
18.237
4.16
—
4.751
4.675
-0.515
-1.248
—
-1.763
0.732
-2.495
-0.012
212.84
13.561
100
17.104
126.1
-3.543
-26.1
—
0
4.362
32.2
4.355
32.1
-7.898
-58.2
-1.348
-9.9
—
0
-25.403
-187.3
-0.145
-1.07
-25.258
-186.3
-0.119
212.84
10.203
100
3.247
31.8
6.956
68.2
—
0
30.226
296.2
30.127
295.3
-23.171
-227.1
-2.591
-25.4
—
0
-25.762
-252.5
0.19
1.9
-25.952
-254.4
-0.122
212.84
17.459
100
13.251
75.9
4.208
24.1
—
0
8.001
45.8
7.944
45.5
-3.736
-21.4
-2.116
-12.1
—
0
-12.908
-73.9
0.056
0.3
-12.964
-74.3
-0.061
212.84
8.73
100
6.63
75.9
2.1
24.1
—
0
4
45.8
5.07
58.1
-2.97
-34.02
1.07
12.3
-4.55
-52.1
-6.45
-73.9
0.028
0.3
-6.48
-74.2
-0.03
212.84
21.48
100
14.672
68.3
6.808
31.7
—
0
9.728
45.3
9.712
45.2
-2.904
-13.5
-1.739
-8.1
—
0
-4.643
-21.6
—
0
-4.643
-21.6
-0.022
212.84
15.508
100
10.606
68.4
4.902
31.6
—
0
11.939
77
11.971
77.2
-7.069
-45.6
-1.737
-11.2
—
0
-11.752
-75.8
0.044
0.3
-11.796
-76.06
-0.055
212.84
14.034
100
9.892
70.5
4.142
29.5
—
0
6.213
44.3
6.106
43.5
-1.964
-14
-1.668
-11.9
—
0
-3.632
-25.9
—
0
-3.632
-25.9
-0.017
212.84
29.461
100
20.219
68.6
9.242
31.4
—
0
28.484
96.7
28.472
96.6
-19.23
-65.3
-1.635
-5.5
—
0
-20.862
-70.8
-0.951
-3.2
-17.174
-58.3
-0.094
212.84
41.716
100
28.608
68.6
13.108
31.4
—
0
13.015
31.2
12.915
31
0.193
0.5
-1.408
-3.4
—
0
-1.215
-2.9
3.568
8.6
-7.94
-19.03
-0.023
212.07
163.5
100
132.2
80.9
31.299
19.1
—
0
14.645
9
14.645
9
16.654
10.2
-2.458
-1.5
—
0
14.196
8.7
7.607
4.7
-6.447
-3.9
-0.03
198.84
5.28
100
0.692
13.1
4.588
86.9
—
0
9.633
182.4
9.603
181.9
-5.015
-95
0.01
0.2
—
0
-5.005
-94.8
—
0
-7.502
-142.08
-0.025
198.84
518.04
100
386.01
74.5
132.03
25.5
—
0
156.77
30.3
156.72
30.3
-24.69
-4.8
0.577
0.1
—
0
-24.113
-4.7
-0.115
-0.02
-27.251
-5.3
-0.128
191.16
305.95
231.85
74.102
—
79.552
79.352
-5.25
13.675
—
8.425
1.048
3.253
0.002
3 670.31
39.5
22.3
17.3
—
45.9
84.1
-66.9
5.7
0
-61.2
-2.7
-51.6
-0.02
2 970.4
422.5
322.8
99.7
—
54.8
60.1
39.6
-15.4
0
24.2
12.8
5.6
—
4 331.1
211.5
160.6
50.9
—
59.4
57.2
-6.4
-10.3
-2
-6.5
-1.5
-9.3
-0.01
1 493.5
214
161.9
52.1
—
47.2
52
0.2
-8.2
0
-8
3
-13
-0.01
1 614.7
195.1
160.4
34.6
—
57.9
52.2
-17.5
-16.9
0
-50.1
2
-52.8
-0.04
1 331.8
186.8
162.4
24.4
—
51.6
44.6
-20.2
2
-0.1
-195.8
-0.7
-194.2
-0.15
1 259.3
206.3
246.4
-40.1
—
80
79.1
-119.2
-27.7
-0.9
-146.5
-8.1
-143
-0.13
1 115.9
160.7
162.5
-1.8
—
56.1
47.1
-48.9
-3.6
0
-52.5
-1.5
-50.1
-0.05
1 011.3
246.3
232.1
14.2
—
90.2
89.3
-75.1
64.3
-0.9
-34.9
-8.7
-34.3
-0.03
993.7
269.2
233.1
36.1
—
68.2
63.5
-27.5
-3.4
0.1
-30.8
1.3
-35.5
-0.04
929.4
283.2
275.8
7.3
—
143.4
157.7
-150.4
32.9
0
-154.4
11.2
-163.8
-0.18
930.3
348.7
295.5
53.2
—
108.1
90.3
-37.1
7.5
-0.1
-28.7
-0.7
-31.1
-0.03
935.3
365.7
295.1
70.6
—
127.8
122.1
-51.4
61.3
-0.1
9.8
0.8
10.7
0.01
967.7
271.9
237.6
34.3
—
89.4
84.8
-50.5
-2.3
0
-52.9
0.1
-52
-0.08
642
348.7
292.9
55.8
—
144.7
133.7
-77.9
25.9
0
-52
0.4
-49.8
-0.05
911.5
389.5
317.4
72.1
—
110.7
104.9
-32.7
9
0
-23.7
1
-17.7
-0.03
680.2
513.6
428.8
84.8
—
196.9
174.1
-89.2
-36.6
0
-126
0.6
-120.5
-0.18
677.2
767.4
595.4
172
—
157.1
150.7
21.3
-13.7
0
7.6
0.7
10.4
0.01
720.5
1 001.7
800.9
200.8
—
235.4
222.4
-21.6
-22.2
0
-43.5
3.3
-45.4
-0.07
684.5
1 197.4
865.4
332
—
228.5
219.4
112.6
-5.1
0
107.5
15.3
91.3
0.13
693.6
975.5
773.2
202.3
—
192.6
177.8
24.5
-11.3
0
23.3
-1.4
23.3
0.04
665.1
1 458.7
1 177.8
280.9
—
191.1
180.1
100.8
-4.2
—
96.6
11.2
81.9
0.12
685.7
983.8
829.5
154.2
—
125.7
112.9
41.4
-8.5
-0.1
36.4
8.7
28.1
0.04
658.5
836.5
721.1
115.4
—
72.5
59
56.4
-2.1
-0.1
54.2
2.8
51
0.07
685.7
737.9
662.1
75.7
—
89.2
66.9
8.8
-3.3
0.1
11.8
3.3
8.4
0.01
666.9
909.6
797.9
111.7
—
66.4
58.7
52.9
-7.9
0
45
2.4
42.2
0.06
676.2
911.7
813.1
98.6
—
79.5
66.7
32
-7
-0.1
18.3
-1.6
19.3
0.03
646.6
925.3
791.1
134.2
—
69.8
54.5
79.7
3.6
0
83.3
2.4
80.8
0.13
636.5