Ming Fai Statements
38
Ming Fai 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
922.79
699.92
222.87
—
171.08
169.81
53.067
-1.684
—
54.578
22.887
38.497
0.053
723.84
902.47
100
676.05
74.9
226.42
25.1
—
0
183.52
20.3
181.8
20.1
44.619
4.9
-0.372
-0.04
—
0
52.321
5.8
8.544
0.9
47.445
5.3
0.066
723.81
890.55
100
692.16
77.7
198.39
22.3
—
0
162.22
18.2
160.14
18
38.257
4.3
-1.475
-0.2
—
0
37.665
4.2
11.6
1.3
28.066
3.2
0.039
727.59
838.24
100
681.42
81.3
156.82
18.7
—
0
201.59
24
198.56
23.7
-41.738
-5
-1.227
-0.1
—
0
-46.266
-5.5
2.205
0.3
-46.608
-5.6
-0.064
728.84
597.58
100
484.76
81.1
112.82
18.9
—
0
163.99
27.4
162.15
27.1
-49.328
-8.3
-0.757
-0.1
—
0
-48.139
-8.06
1.315
0.2
-46.927
-7.9
-0.064
728.84
661.02
100
490.15
74.2
170.87
25.8
—
0
149.79
22.7
147.97
22.4
22.899
3.5
0.365
0.06
—
0
39.536
6
10.635
1.6
31.835
4.8
0.044
728.84
692.08
100
499.46
72.2
192.61
27.8
—
0
147.21
21.3
146.31
21.1
46.305
6.7
-1.043
-0.2
—
0
62.001
9
16.302
2.4
47.211
6.8
0.065
728.84
1 091.24
100
809.73
74.2
281.51
25.8
—
0
202.12
18.5
198.76
18.2
82.749
7.6
1.269
0.1
—
0
76.358
7
18.981
1.7
60.479
5.5
0.083
729.52
951.85
100
737.11
77.4
214.75
22.6
—
0
169.16
17.8
162.69
17.1
52.06
5.5
-0.555
-0.06
—
0
50.744
5.3
16.041
1.7
37.457
3.9
0.051
728.32
1 118.77
100
869.63
77.7
249.14
22.3
—
0
185.34
16.6
183.43
16.4
65.717
5.9
1.125
0.1
—
0
73.48
6.6
22.231
2
53.619
4.8
0.073
732.37
933.93
100
717.74
76.9
216.19
23.1
—
0
168.66
18.1
164.52
17.6
51.676
5.5
1.062
0.1
—
0
57.451
6.2
12.619
1.4
46.63
5
0.064
724.36
1 019.28
788.99
230.29
—
164.31
160.8
69.491
0.94
—
70.431
15.768
54.063
0.075
724.55
844.28
632.57
211.7
—
140.48
139.51
72.19
0.627
—
72.817
18.64
54.86
0.075
729.19
926.2
676.8
249.4
—
189.9
182.9
66.5
13.1
-0.1
79.5
27.2
56.9
0.08
724.8
771.8
567
204.8
—
153.4
148.2
56.6
55.3
0
111.9
15.1
100.5
0.14
713.3
869.4
654.8
214.6
—
175.2
168.8
45.8
-0.3
-0.1
-259
10.6
-266.8
-0.38
705.1
841.5
638.2
203.3
—
148.2
144
59.3
0.4
0
59.7
16.3
44.9
0.06
712.6
858.6
661.1
197.5
—
175.8
171.7
25.8
1.9
0
27.7
7.6
22.1
0.03
707.7
767.4
574.4
193
—
146.8
142.9
50.1
0.4
0
50.5
11.9
41.1
0.06
705.1
868.2
668.3
199.9
—
171.8
167.3
32.6
0.4
0
2.3
12
-5.8
-0.01
697.5
815.8
613.2
202.6
—
147.2
142.4
60.2
0.6
0
60.8
16
45.8
0.06
709.3
916.8
702
214.7
—
166.2
162.4
52.3
-0.3
0.1
46.6
17.3
29.6
0.05
644.2
769
619.5
149.5
—
122.5
92.8
56.7
-0.7
0
56
10.1
45.6
0.07
663.1
768.6
629.5
139.1
—
136.7
132.3
6.8
0.1
0.1
7
4.2
4.7
0.01
676.7
706.8
522.4
184.4
—
108.6
106.3
78.1
5.2
0
83.3
18.6
66.9
0.1
658.1
627.3
448.8
178.4
—
110.3
107.7
70.8
8.2
-0.1
78.9
13.7
68.1
0.1
648.6
458.7
333.7
124.9
—
76.4
74.2
50.8
6.2
0
57
12.5
48.1
0.08
610.6
465.5
335.6
129.9
—
73
72.2
57.7
11.6
-0.8
69.3
14.6
56
0.09
602.6
345.8
241.1
104.7
—
56.4
53.9
50.8
-0.3
0
50.5
10.7
40
0.07
600
482.2
359.3
122.9
—
71
65.4
57.4
-2.3
0.1
55.2
8.3
46.9
0.08
600
393.9
284.3
109.6
—
48.3
40.7
68.9
-2.6
0
66.3
12.4
54
0.09
600
462.8
322.1
140.7
—
60.4
59.9
80.8
2.9
-0.6
83.8
17.6
66.2
0.13
499.3
383.2
265.5
117.7
—
46.3
45.8
71.9
0.4
-0.5
72.2
12.5
59.7
0.13
450
374.1
268.4
105.7
—
47.2
46.8
59
-0.1
-0.5
58.8
9.1
49.8
0.11
450
313.3
223.7
89.6
—
36.9
36.6
53
-0.8
-0.4
52.2
9.6
42.6
0.09
450