Asia Cassava Statements
84
Asia Cassava 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
856.28
775.4
80.88
—
52.118
44.373
36.507
-23.55
—
12.957
1.207
16.406
0.028
584.73
1 857.72
100
1 653.23
89
204.49
11
—
0
245.58
13.2
234.35
12.6
-29.867
-1.6
-125.19
-6.7
—
0
-155.05
-8.3
19.775
1.1
-128.78
-6.9
-0.22
584.73
2 111.56
100
1 865.36
88.3
246.2
11.7
—
0
187.54
8.9
187.04
8.9
59.164
2.8
-19.115
-0.9
—
0
40.049
1.9
9.808
0.5
34.069
1.6
0.058
584.73
2 046.16
100
1 792.04
87.6
254.12
12.4
—
0
210.53
10.3
199.33
9.7
54.786
2.7
-22.051
-1.08
—
0
32.735
1.6
20.783
1
21.214
1
0.036
584.73
1 023.08
100
896.02
87.6
127.06
12.4
—
0
107.26
10.5
111.33
10.9
15.73
1.5
3.9
0.4
-5.96
-0.6
13.67
1.3
8.83
0.9
4.85
0.5
0.016
584.73
1 538.86
100
1 355.08
88.1
183.78
11.9
—
0
153.13
10
152.89
9.9
30.892
2
-5.281
-0.3
—
0
25.611
1.7
3.073
0.2
23.758
1.5
0.041
584.73
1 669.52
100
1 530.17
91.7
139.35
8.3
—
0
111.75
6.7
112.32
6.7
27.029
1.6
-101.18
-6.06
—
0
-74.149
-4.4
-6.499
-0.4
-27.633
-1.7
-0.047
584.73
1 045.99
100
920.7
88
125.29
12
—
0
99.034
9.5
97.973
9.4
27.32
2.6
-5.967
-0.6
—
0
21.353
2
2.199
0.2
20.504
2
0.035
584.73
779.64
100
690.61
88.6
89.036
11.4
—
0
78.349
10
74.201
9.5
14.835
1.9
-67.506
-8.7
—
0
-51.576
-6.6
-3.54
-0.5
-25.597
-3.3
-0.044
584.73
644.21
100
573.74
89.1
70.468
10.9
—
0
74.065
11.5
73.295
11.4
-2.827
-0.4
-10.683
-1.7
—
0
-13.51
-2.1
-1.522
-0.2
-8.77
-1.4
-0.015
584.73
823.02
100
734.88
89.3
88.143
10.7
—
0
119.94
14.6
123.77
15
-35.631
-4.3
90.882
11
—
0
55.251
6.7
-4.079
-0.5
21.07
2.6
0.036
584.73
797.16
100
696.58
87.4
100.58
12.6
—
0
89.809
11.3
89.767
11.3
10.818
1.4
-5.212
-0.7
—
0
5.606
0.7
0.582
0.07
5.024
0.6
0.009
584.73
1 416.78
100
1 263.79
89.2
152.99
10.8
—
0
137.47
9.7
135.77
9.6
17.227
1.2
8.061
0.6
—
0
25.288
1.8
-1.474
-0.1
26.762
1.9
0.046
584.73
852.17
753.07
99.104
—
93.493
89.585
9.519
-2.376
—
7.143
0.75
6.393
0.011
584.73
1 037.2
905.2
132
—
120
117.5
14.5
-1
0
13.5
2.4
11.2
0.02
584.7
951.5
854.4
97.1
—
90.7
87.7
9.4
-2.8
0
6.6
0.7
5.9
0.01
584.7
899.9
888
11.9
—
64.8
65
-53.1
-1.5
0.2
-54.6
-10.4
-44.2
-0.08
584.7
1 931.2
1 670.5
260.7
—
190.7
189.5
71.2
-3
-1.2
68.2
7.4
60.8
0.1
584.7
1 901.3
1 612.3
288.9
—
172.5
171.4
117.6
5.5
-1.1
123.1
9.6
113.6
0.2
578.4
1 828
1 579.7
248.3
—
180.3
179.4
68.9
-2.4
-0.9
66.5
7.7
58.7
0.11
515.1
2 970.7
2 615
355.8
—
264.4
265
90.8
-5.9
0.7
84.8
8.5
76.4
0.12
628.2
2 219.6
1 951.8
267.8
—
213.7
212.9
55
-6.8
-0.8
48.2
5.8
42.3
0.11
400
2 812.7
2 520.7
292
—
230.7
232.9
59.1
-7
0
27.3
3.7
23.5
0.06
400
1 100.5
970.8
129.7
—
118.3
116.9
12.8
-4.8
-1.4
8
0.9
7.1
0.02
400
1 211.3
1 058.6
152.7
—
124
124.2
28.5
-4.3
0.2
24.2
4.3
19.9
0.05
400
749.2
661.7
87.5
—
80.7
78.3
9.3
-3.3
0
6
0.4
5.6
0.01
400
1 352.5
1 194.6
158
—
130.1
116.9
41
-0.3
0
40.5
6.1
34.4
0.09
397
669.3
544.7
124.7
—
78.5
77.8
46.9
4.9
-0.8
52
3.7
48.3
0.13
360
1 410.9
1 156
254.9
—
186.1
185.3
69.6
2.8
-0.8
72.9
6.6
66.3
0.19
346
586.2
477.2
109.1
—
76.9
76
33
4.6
-0.9
39.4
5.4
34
0.11
300