MS Statements
84
MS 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
225.72
100
86.6
38.4
139.12
61.6
—
0
107.75
47.7
144.5
64
-5.379
-2.4
-2.837
-1.3
—
0
-18.73
-8.3
-0.121
-0.05
-18.609
-8.2
-0.019
1 000
57.332
100
21.549
37.6
35.783
62.4
—
0
25.608
44.7
34.65
60.4
1.133
2
-0.712
-1.2
—
0
0.421
0.7
—
0
0.421
0.7
0
1 000
60.533
100
22.512
37.2
38.021
62.8
—
0
35.166
58.1
40.155
66.3
-2.134
-3.5
-1.401
-2.3
—
0
-3.535
-5.8
1.248
2.1
-4.783
-7.9
-0.005
1 000
69.099
100
25.083
36.3
44.016
63.7
—
0
29.619
42.9
40.101
58
3.915
5.7
-0.878
-1.3
—
0
3.037
4.4
—
0
3.037
4.4
0.003
1 000
66.183
100
26.783
40.5
39.4
59.5
—
0
27.024
40.8
36.818
55.6
2.582
3.9
-0.966
-1.5
—
0
1.66
2.5
—
0
1.66
2.5
0.002
1 000
54.602
100
21.335
39.1
33.267
60.9
—
0
20.651
37.8
28.574
52.3
4.693
8.6
-1.003
-1.8
—
0
4.053
7.4
—
0
4.053
7.4
0.004
1 000
17.956
100
8.03
44.7
9.926
55.3
—
0
18.142
101
19.749
110
-9.823
-54.7
-0.692
-3.9
—
0
-10.515
-58.6
-1.325
-7.4
-9.19
-51.2
-0.009
1 000
63.506
100
25.775
40.6
37.731
59.4
—
0
27.442
43.2
36.008
56.7
1.723
2.7
-0.698
-1.1
—
0
1.025
1.6
0.289
0.5
0.736
1.2
0.001
1 000
65.212
100
24.633
37.8
40.579
62.2
—
0
26.139
40.1
36.163
55.5
4.416
6.8
-0.778
-1.2
—
0
3.638
5.6
0.775
1.2
2.863
4.4
0.003
1 000
56.166
100
21.007
37.4
35.159
62.6
—
0
24.136
43
33.66
59.9
1.499
2.7
-0.803
-1.4
—
0
0.696
1.2
—
0
0.696
1.2
0.001
1 000
38.993
100
16.113
41.3
22.88
58.7
—
0
32.686
83.8
24.83
63.7
-1.95
-5.0009
-0.851
-2.2
—
0
-2.801
-7.2
-0.461
-1.2
-2.34
-6.001
-0.002
1 000
50.263
100
19.646
39.1
30.617
60.9
—
0
20.462
40.7
26.988
53.7
3.629
7.2
-0.771
-1.5
—
0
2.858
5.7
-0.449
-0.9
3.307
6.6
0.003
1 000
36.847
100
14.973
40.6
21.874
59.4
—
0
16.909
45.9
23.815
64.6
-1.941
-5.3
-0.73
-2
—
0
-2.671
-7.2
-0.836
-2.3
-1.835
-5
-0.002
1 000
46.48
100
17.035
36.7
29.445
63.3
—
0
18.409
39.6
23.842
51.3
5.603
12.1
-0.679
-1.5
—
0
4.924
10.6
0.244
0.5
4.68
10.1
0.005
1 000
40.983
100
15.185
37.1
25.798
62.9
—
0
24.615
60.1
32.36
79
-6.562
-16.01
-0.748
-1.8
—
0
-7.31
-17.8
-1.444
-3.5
-5.866
-14.3
-0.006
1 000
63.171
100
21.413
33.9
41.758
66.1
—
0
27.476
43.5
38.266
60.6
3.492
5.5
-0.936
-1.5
—
0
2.556
4
0.583
0.9
1.973
3.1
0.002
1 000
61.775
100
22.151
35.9
39.624
64.1
—
0
27.401
44.4
38.272
62
1.352
2.2
-0.791
-1.3
—
0
0.561
0.9
0.104
0.2
0.457
0.7
0
1 000
59.835
100
20.648
34.5
39.187
65.5
—
0
27.319
45.7
37.58
62.8
1.607
2.7
-0.935
-1.6
—
0
0.672
1.1
0.111
0.2
0.561
0.9
0.001
1 000
60.054
100
20.035
33.4
40.019
66.6
—
0
39.803
66.3
40.702
67.8
-0.683
-1.1
-0.199
-0.3
—
0
-1.032
-1.7
0.351
0.6
-1.383
-2.3
-0.001
999.81
65.125
100
21.628
33.2
43.497
66.8
—
0
37.454
57.5
38.532
59.2
4.965
7.6
-0.213
-0.3
—
0
4.752
7.3
0.855
1.3
3.897
6
0.004
999.23
66.76
100
23.08
34.6
43.67
65.4
—
0
37.97
56.9
39.09
58.6
4.59
6.9
-0.23
-0.3
-0.19
-0.3
4.35
6.5
0.69
1
3.66
5.5
—
1 000
66.63
100
23.43
35.2
43.2
64.8
—
0
39.83
59.8
40.93
61.4
2.27
3.4
-0.2
-0.3
-0.34
-0.5
-5.22
-7.8
0.18
0.3
-5.4
-8.1
-0.01
958.79