Doyen Statements
66
Data from Doyen`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
HKD - Hong Kong dollar
Last reporting period :
31 Dec, 2022
New report :
—
Reporting period :
Semi-annual
Earnings release date:
—
Expected release date:
—
Doyen 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
46.41
-23.6 %
100
16.738
36.1
29.672
-25.3 %
63.9
—
0
8.242
17.8
15.492
-7.6 %
33.4
14.18
-38.3 %
30.6
-50.344
-108.5
—
0
-36.802
-271.9 %
-79.3
-4.792
-10.3
-25.666
-407.4 %
-55.3
-0.02
1 274.04
60.71
-8.6 %
100
20.975
34.5
39.735
17.4 %
65.5
—
0
11.008
18.1
16.762
8158.7 %
27.6
22.973
-32.5 %
37.8
-2.173
-3.6
—
0
21.408
-60.1 %
35.3
7.897
13
8.349
-75.9 %
13.8
0.007
1 274.04
66.44
-10.9 %
100
32.594
49.1
33.846
-12.3 %
50.9
—
0
-10.217
-15.4
-0.208
-101.4 %
-0.3
34.054
46.1 %
51.3
18.332
27.6
—
0
53.649
80.6 %
80.7
11.287
17
34.574
76.3 %
52
0.027
1 274.04
74.534
-15.3 %
100
35.937
48.2
38.597
-37.2 %
51.8
—
0
9.859
13.2
15.284
167.1 %
20.5
23.313
-58.2 %
31.3
6.389
8.6
—
0
29.702
-75 %
39.9
3.09
4.1
19.611
-78.2 %
26.3
0.015
1 274.04
87.95
456.3 %
100
26.464
30.1
61.486
551.7 %
69.9
—
0
13.419
15.3
5.723
-47.7 %
6.5
55.763
3780.7 %
63.4
62.608
71.2
—
0
118.81
247.1 %
135.1
28.26
32.1
89.987
266.3 %
102.3
0.071
1 274.04
15.809
-5.3 %
100
6.374
40.3
9.435
-41.6 %
59.7
—
0
7.307
46.2
10.95
-71.1 %
69.3
-1.515
93 %
-9.6
35.742
226.1
—
0
34.227
128 %
216.5
1.597
10.1
24.565
123.8 %
155.4
0.019
1 274.04
16.685
1 %
100
0.516
3.1
16.169
—
96.9
—
0
33.663
201.8
37.875
195.7 %
227
-21.706
-685.4 %
-130.09
-50.745
-304.1
—
0
-122.17
-459.3 %
-732.2
-8.681
-52.03
-103.43
-535.7 %
-619.9
-0.081
1 274.04
16.517
-1.4 %
100
—
0
—
—
0
—
0
8.586
52
12.809
-11.1 %
77.6
3.708
58.3 %
22.4
30.291
183.4
—
0
33.999
47.9 %
205.8
3.917
23.7
23.739
80.5 %
143.7
0.019
1 274.04
16.753
10 %
100
—
0
—
—
0
—
0
9.353
55.8
14.41
85.7 %
86
2.343
-68.7 %
14
20.589
122.9
—
0
22.982
103.7 %
137.2
2.984
17.8
13.151
101.5 %
78.5
0.01
1 274.04
15.234
37.2 %
100
—
0
—
—
0
—
0
8.861
58.2
7.758
-71.3 %
50.9
7.476
147 %
49.1
3.808
25
—
0
11.284
119.2 %
74.1
1.718
11.3
6.528
111.8 %
42.9
0.005
1 274.04
11.1
-50.7 %
100
—
0
—
—
0
—
0
14.8
133.3
27
10.2 %
243.2
-15.9
-341.7 %
-143.2
-29.5
-265.8
-13.3
-119.8
-58.8
-2361.5 %
-529.7
0.6
5.4
-55.5
-1161.4 %
-500
-0.04
1 274
22.5
27.1 %
100
1.7
7.6
20.8
—
92.4
—
0
9.3
41.3
24.5
15 %
108.9
-3.6
0 %
-16
6.2
27.6
0
0
2.6
106.1 %
11.6
4.5
20
-4.4
89.2 %
-19.6
—
1 274
17.7
39.4 %
100
—
0
—
—
0
—
0
19.4
109.6
21.3
17.7 %
120.3
-3.6
45.5 %
-20.3
-35.9
-202.8
-3.1
-17.5
-42.6
-798.4 %
-240.7
2.6
14.7
-40.7
-1607.4 %
-229.9
-0.03
1 274
12.7
119 %
100
1.2
9.4
11.4
—
89.8
—
0
12.9
101.6
18.1
33.1 %
142.5
-6.6
15.4 %
-52
9.6
75.6
3.1
24.4
6.1
117.6 %
48
1.4
11
2.7
113.2 %
21.3
—
1 274
5.8
-46.3 %
100
—
0
—
—
0
—
0
17.1
294.8
13.6
-7.5 %
234.5
-7.8
-73.3 %
-134.5
-26.9
-463.8
0
0
-34.7
-433.8 %
-598.3
-1.4
-24.1
-20.5
-120.4 %
-353.4
-0.02
1 274
10.8
-0.9 %
100
0.6
5.6
10.2
—
94.4
—
0
12.5
115.7
14.7
-12 %
136.1
-4.5
22.4 %
-41.7
-2
-18.5
—
0
-6.5
-332.1 %
-60.2
1
9.3
-9.3
-416.7 %
-86.1
-0.01
1 274
10.9
-26.8 %
100
—
0
—
—
0
—
0
17.1
156.9
16.7
35.8 %
153.2
-5.8
-514.3 %
-53.2
8.6
78.9
-1.3
-11.9
2.8
-50 %
25.7
3.7
33.9
-1.8
-150 %
-16.5
—
1 274
14.9
-65.3 %
100
1.2
8.1
13.7
-59.8 %
91.9
—
0
10.6
71.1
12.3
-69.8 %
82.6
1.4
121.2 %
9.4
4.2
28.2
—
0
5.6
171.8 %
37.6
1
6.7
3.6
120.9 %
24.2
—
1 274
42.9
32.4 %
100
8.8
20.5
34.1
50.2 %
79.5
—
0
31.9
74.4
40.7
3.6 %
94.9
-6.6
60.5 %
-15.4
-1.2
-2.8
—
0
-7.8
51.9 %
-18.2
-1.2
-2.8
-17.2
-20.3 %
-40.09
-0.01
1 274
32.4
4.9 %
100
9.7
29.9
22.7
18.2 %
70.1
—
0
27.4
84.6
39.3
12 %
121.3
-16.7
-5 %
-51.5
0.4
1.2
—
0
-16.2
-51.4 %
-50
-2
-6.2
-14.3
-70.2 %
-44.1
-0.01
1 274
30.9
-6.6 %
100
11.7
37.9
19.2
-14.3 %
62.1
—
0
27.9
90.3
35.1
-2.5 %
113.6
-15.9
-16.1 %
-51.5
5.3
17.2
—
0
-10.7
24.1 %
-34.6
-2.6
-8.4
-8.4
18.4 %
-27.2
-0.01
1 274
33.1
-15.1 %
100
10.8
32.6
22.4
-16.1 %
67.7
—
0
31.5
95.2
36
-18.4 %
108.8
-13.7
21.3 %
-41.4
-0.3
-0.9
—
0
-14.1
19.4 %
-42.6
-3.3
-10
-10.3
41.1 %
-31.1
-0.01
1 276
39
-16.7 %
100
12.3
31.5
26.7
-18.8 %
68.5
—
0
28.4
72.8
44.1
-3.5 %
113.1
-17.4
-35.9 %
-44.6
-0.1
-0.3
—
0
-17.5
-230.2 %
-44.9
0.1
0.3
-17.5
-207 %
-44.9
-0.02
748.5
46.8
-55.4 %
100
13.9
29.7
32.9
-55.1 %
70.3
—
0
22.8
48.7
45.7
-41.3 %
97.6
-12.8
-184.4 %
-27.4
5.4
11.5
—
0
-5.3
17.2 %
-11.3
-0.1
-0.2
-5.7
14.9 %
-12.2
-0.02
345.4
104.9
-32.1 %
100
31.6
30.1
73.3
-32.6 %
69.9
—
0
58.4
55.7
77.8
-52.5 %
74.2
-4.5
91.8 %
-4.3
-1.9
-1.8
-1
-1
-6.4
90.8 %
-6.1
0.4
0.4
-6.7
89.8 %
-6.4
-0.02
345.4
154.6
-10.9 %
100
45.9
29.7
108.7
-10.9 %
70.3
—
0
88.1
57
163.8
17.6 %
106
-55.2
-219.1 %
-35.7
-8
-5.2
-0.5
-0.3
-69.5
-279.8 %
-45
0.1
0.06
-65.6
-268.5 %
-42.4
-0.19
345.4
173.5
-2.5 %
100
51.5
29.7
122
-3.5 %
70.3
—
0
91
52.4
139.3
4 %
80.3
-17.3
-130.7 %
-10
-1
-0.6
-0.2
-0.1
-18.3
-98.9 %
-10.5
0.2
0.1
-17.8
-78 %
-10.3
-0.05
345.4
178
2.2 %
100
51.5
28.9
126.4
2.1 %
71
—
0
90.8
51
133.9
4.2 %
75.2
-7.5
-59.6 %
-4.2
-1.7
-1
0
0
-9.2
-370.6 %
-5.2
1.3
0.7
-10
-385.7 %
-5.6
-0.03
345.4
174.2
-18.9 %
100
50.5
29
123.8
-19.7 %
71.1
—
0
83.7
48
128.5
-14.8 %
73.8
-4.7
-242.4 %
-2.7
8.1
4.6
-1.4
-0.8
3.4
-40.4 %
2
-0.3
-0.2
3.5
-98.4 %
2
0.01
345.4
214.9
11.9 %
100
60.7
28.2
154.2
12.8 %
71.8
—
0
102
47.5
150.9
8.3 %
70.2
3.3
226.9 %
1.5
2.4
1.1
—
0
5.7
371.4 %
2.7
0.5
0.2
217.8
2347.2 %
101.3
0.63
342.8
192.1
285.8 %
100
55.4
28.8
136.7
323.4 %
71.2
—
0
94.5
49.2
139.3
420.2 %
72.5
-2.6
85.3 %
-1.4
0.5
0.3
0
0
-2.1
87.5 %
-1.09
—
0
8.9
-54.4 %
4.6
0.02
329
-103.4
-120.3 %
100
-42.2
40.8
-61.2
-117.5 %
59.2
—
0
-23.1
22.3
-43.5
-113.3 %
42.1
-17.7
-174.4 %
17.1
0.9
-0.9
0
0
-16.8
-147.9 %
16.2
-4.6
4.4
19.5
-3 %
-18.9
0.05
326.7
509.4
5 %
100
159.4
31.3
350
2.5 %
68.7
—
0
215
42.2
326.2
6.5 %
64
23.8
-32.6 %
4.7
11.3
2.2
—
0
35.1
-2.5 %
6.9
5.3
1
20.1
-13.7 %
3.9
0.06
331.3
485.3
-2 %
100
143.7
29.6
341.5
-0.2 %
70.4
—
0
207.8
42.8
306.2
-8.6 %
63.1
35.3
397.2 %
7.3
0.7
0.1
—
0
36
-38 %
7.4
4.3
0.9
23.3
-27.2 %
4.8
0.07
329
495.3
5 %
100
153.1
30.9
342.1
1.5 %
69.1
—
0
214.3
43.3
335.1
10.3 %
67.7
7.1
-78.7 %
1.4
51
10.3
-1.9
-0.4
58.1
60.1 %
11.7
9
1.8
32
57.6 %
6.5
0.1
330.7
471.8
—
100
134.8
28.6
337
—
71.4
—
0
153.4
32.5
303.8
—
64.4
33.3
—
7.1
0.9
0.2
—
0
36.3
—
7.7
5
1.1
20.3
—
4.3
0.06
329