Ban Loong Statements
30
Ban Loong 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
457.63
100
418.93
91.5
38.703
8.5
—
0
113.75
24.9
113.63
24.8
-74.922
-16.4
-16.639
-3.6
—
0
-91.561
-20.008
-8.136
-1.8
-83.425
-18.2
-0.013
6 448.15
602.23
100
555.73
92.3
46.507
7.7
—
0
35.451
5.9
35.043
5.8
11.463
1.9
-15.574
-2.6
—
0
-4.325
-0.7
1.985
0.3
-6.311
-1.05
-0.001
6 448.15
614.48
100
564.59
91.9
49.888
8.1
—
0
24.172
3.9
22.865
3.7
27.023
4.4
-2.464
-0.4
—
0
24.559
4
5.04
0.8
19.518
3.2
0.003
6 448.15
451.65
100
396.94
87.9
54.711
12.1
—
0
21.456
4.8
21.737
4.8
32.974
7.3
-2.538
-0.6
—
0
30.437
6.7
4.003
0.9
26.435
5.9
0.004
6 448.15
710.5
100
657.13
92.5
53.373
7.5
—
0
21.453
3
21.11
3
32.263
4.5
-2.596
-0.4
—
0
29.666
4.2
6.531
0.9
23.139
3.3
0.004
6 448.15
580.05
100
535.26
92.3
44.786
7.7
—
0
17.553
3
12.591
2.2
32.195
5.6
-2.351
-0.4
—
0
29.844
5.1
4.153
0.7
25.69
4.4
0.004
6 160.48
330.03
100
287.81
87.2
42.219
12.8
—
0
18.583
5.6
17.702
5.4
24.517
7.4
-2.445
-0.7
—
0
22.072
6.7
3.495
1.1
18.582
5.6
0.003
5 448.15
416.15
100
385.87
92.7
30.278
7.3
—
0
35.438
8.5
35.416
8.5
-5.138
-1.2
-2.501
-0.6
—
0
-7.639
-1.8
-0.719
-0.2
-6.897
-1.7
-0.001
5 316.3
351.46
325.69
25.761
—
16.02
15.982
9.779
-2.325
—
7.454
2.028
5.431
0.001
4 540.13
178.4
171.2
7.2
—
3.4
3.5
3.8
-2.5
—
-185.8
0.8
-193.3
-0.05
3 732.8
108.3
92.5
15.8
—
14.9
14.8
1
-2.3
-0.1
-1.3
1.8
-4.6
—
2 834.2
86
78
8
—
7.3
7.8
0.1
-1.9
0.5
-7.3
0.4
-14.1
—
2 462.1
30.4
21.6
8.8
—
23.3
22.7
-13.9
-2.3
-0.5
-16.2
0.5
-19.5
-0.01
2 174.5
28.5
21.5
7
—
16.9
16.7
-9.8
-2.4
-0.2
-12.1
—
-61.9
-0.01
2 068.4
27.9
21.4
6.5
—
29.3
29.1
-22.6
-2.1
-0.2
-24.7
—
-20.4
-0.01
1 803.6
30.4
22.9
7.5
—
23.9
23.3
-15.8
0.3
-0.5
-15.5
0.1
-13.9
-0.01
1 767.5
29.6
22.4
7.2
—
18
17.9
-10.7
—
—
-10.7
—
-9.5
-0.01
1 382
32.5
24.8
7.7
—
19.7
19.8
-12.1
-3.8
—
-15.8
—
-13.5
-0.01
1 015.5
71.7
51.5
20.2
—
—
15.3
4.9
3.8
—
8.7
2.1
2.2
—
683.2
43.3
35.1
8.2
—
—
15.9
-7.6
-9.9
—
10.5
—
10.3
0.01
698
52.9
44.7
8.2
—
—
15.1
-6.8
-3
—
12.5
—
12.1
0.02
572.4
50.5
41.7
8.8
—
—
12.2
-3.4
-31.4
—
-34.8
—
-35.3
-0.07
533.3
61
50.7
10.3
—
—
4.7
5.6
-8.6
0
-3
—
-4.1
-0.01
509.6
69.3
59.5
9.8
—
—
10
-0.3
0.3
0.3
—
—
-1.2
—
508.7
54
44.9
9.1
—
—
9.7
-0.6
0.3
—
-0.3
—
-1.1
—
508.7
54.9
44.6
10.3
—
—
15.1
-4.8
0.4
-0.1
-4.4
—
69.7
0.13
508.7
79.4
70
9.4
—
—
6
3.4
-1
—
2.4
—
-8.8
—
508.7
70.9
63.5
7.4
—
—
8.9
-1.5
2.9
-0.7
1.4
—
3.3
—
508.7
44.2
37.4
6.8
—
—
9.5
-2.8
7.4
-0.1
4.6
1
3.6
0.01
508.7
29.6
23.4
6.2
—
—
8.2
-2
6.1
-0.8
4
—
4
0.01
508.7
23.2
11.6
11.6
—
8.7
18.5
-6.9
4.4
—
-2.5
—
-2.5
—
508.7
17.8
13.1
4.7
—
9.2
-5.1
9.9
5.8
-0.1
15.6
—
15.6
0.03
508.7
12.8
8.3
4.4
—
9.8
6.3
-1.8
2.5
0
0.7
—
0.7
—
508.7
12.3
8.4
3.9
—
9.3
-78.8
82.7
2.1
—
84.8
—
84.8
0.17
508.7
11.9
8.1
3.8
—
11.3
-40.5
44.2
2
0
46.2
-0.2
46.4
0.09
508.7
10
6.7
3.3
—
11.5
5.3
-2
4.7
—
2.7
—
2.7
0.01
508.7
9.3
6
3.3
—
11.4
24.2
-20.9
0.8
-0.1
-20.1
0.4
-20.5
-0.04
508.7
11.8
6.8
5
—
14.5
25.7
-20.7
1.2
-0.2
-19.5
1.4
-20.9
-0.04
508.7
16
8.9
7.1
—
22.7
2.5
4.6
-0.8
-0.1
3.7
1
2.9
0.01
508.7
22.7
13.2
9.5
—
40.7
58.2
-48.6
-0.2
—
-48.8
—
-48.6
-0.1
508.7