Kinergy Statements
33
Kinergy Income Statement
B
M
SGD (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
48.154
100
44.665
92.8
3.489
7.2
—
0
10.276
21.3
10.205
21.2
-6.716
-13.9
5.097
10.6
—
0
-0.621
-1.3
-1.208
-2.5
-0.722
-1.5
-0.001
920.39
44.336
40.824
3.512
—
6.697
6.221
-2.709
2.305
—
-0.398
1.115
-1.837
-0.002
920.39
52.792
100
45.956
87.1
6.836
12.9
—
0
7.755
14.7
6.709
12.7
0.127
0.2
5.538
10.5
—
0
6.103
11.6
1.522
2.9
2.014
3.8
0.002
920.39
71.41
100
59.245
83
12.165
17
—
0
8.575
12
8.276
11.6
3.889
5.4
-0.674
-0.9
—
0
3.258
4.6
0.562
0.8
2.617
3.7
0.003
934.64
90.78
100
75.052
82.7
15.728
17.3
—
0
10.758
11.9
9.975
11
5.753
6.3
2.268
2.5
—
0
8.194
9
0.265
0.3
7.416
8.2
0.008
920.66
77.545
100
65.053
83.9
12.492
16.1
—
0
7.906
10.2
7.518
9.7
4.974
6.4
-0.017
-0.02
—
0
5.505
7.1
0.878
1.1
4.517
5.8
0.005
887.45
40.592
100
37.603
92.6
2.989
7.4
—
0
5.865
14.4
4.411
10.9
-1.422
-3.5
-0.507
-1.2
—
0
-3.231
-8
-0.349
-0.9
-2.716
-6.7
-0.003
856.42
30.387
100
26.876
88.4
3.511
11.6
—
0
5.717
18.8
4.845
15.9
-1.334
-4.4
0.158
0.5
—
0
0.142
0.5
0.097
0.3
0.056
0.2
0
858.47
41.467
100
35.475
85.5
5.992
14.5
—
0
5.309
12.8
5.051
12.2
0.941
2.3
-0.25
-0.6
—
0
0.697
1.7
-0.118
-0.3
0.815
2
0.001
858.66
26.157
100
23.666
90.5
2.491
9.5
—
0
5.3
20.3
4.983
19.1
-2.492
-9.5
-0.068
-0.3
—
0
-2.56
-9.8
-0.113
-0.4
-2.447
-9.4
-0.003
858.67
44.125
100
37.235
84.4
6.89
15.6
—
0
6.106
13.8
5.926
13.4
0.964
2.2
1.288
2.9
—
0
4.387
9.9
0.835
1.9
3.552
8
0.004
836.87
78.684
100
64.16
81.5
14.524
18.5
—
0
8.827
11.2
8.7
11.1
5.824
7.4
1.078
1.4
—
0
6.932
8.8
1.756
2.2
5.176
6.6
0.008
629.35
56.161
47.596
8.565
—
5.817
8.261
0.304
-0.033
—
0.757
0.569
0.188
0
629.35
72.791
56.546
16.245
—
7.911
7.273
8.972
0.087
—
9.108
1.264
7.844
0.012
629.35
89.2
74.9
14.4
—
7.4
7.4
7
-0.2
—
6.8
0.8
6
0.05
132
59.6
52.5
7.1
—
5.2
5.1
2
-0.1
—
1.9
0.2
1.6
0.01
132.2
103.1
89.1
14.1
—
7.8
7.8
6.3
-0.1
-0.1
6.2
0.6
5.5
0.04
130.9
96.3
83.5
12.8
—
7.6
6.3
6.5
-1.4
-1.3
5.1
0.7
4.4
0.03
127.6
75.3
65.3
10
—
6.7
6.5
3.5
-0.4
-0.2
3.1
0.1
3
0.02
128
46.9
42.1
4.8
—
4.3
4.1
0.7
-0.4
-0.3
0.3
0.1
0.2
—
128.3
15.5
15.5
0.1
—
3.4
3.1
-3.1
-0.2
-0.3
-3.3
—
-3.2
-0.03
128
20.9
21.5
-0.6
—
5.6
5.3
-6
-0.4
-0.3
-6.4
—
-6.4
-0.05
127.9
38
32.5
5.5
—
4.7
4.6
0.9
-0.1
-0.1
0.8
0.3
0.5
—
128
63.9
55.3
8.7
—
5.4
5.3
3.3
-0.8
0.1
2.6
0.1
2.5
0.02
127.9
39.1
32.4
6.7
—
4.9
4.9
1.8
0.2
0.2
2.2
0.2
2
0.02
120
34.9
28.9
6
—
4.3
4.4
1.6
-0.4
0.2
1.5
0.2
1.3
0.01
128
41.6
33.5
8.1
—
4.3
4.4
3.8
-1
0.1
2.8
0.5
2.3
0.02
128
60
49.6
10.5
—
5.3
5.3
5.1
-0.3
0.1
4.9
0.3
4.6
0.04
128
25.1
22.1
3
—
3.9
3.9
-0.9
—
—
-0.9
0.1
-1
-0.01
128