Tsim Sha Statements
24
Tsim Sha 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
5 522.76
2 901.29
2 621.47
—
414.37
534.93
2 086.54
1 739.57
29.152
3 855.27
408.56
1 918.25
0.936
2 049.54
6 406.17
100
3 622.85
56.6
2 783.32
43.4
—
0
495.35
7.7
579.87
9.1
2 203.45
34.4
708.72
11.1
5.763
0.09
2 917.94
45.5
454.24
7.1
1 368.88
21.4
0.681
2 011.28
4 683.75
100
1 955.92
41.8
2 727.83
58.2
—
0
385.29
8.2
418.11
8.9
2 309.72
49.3
-316.3
-6.8
1.631
0.03
1 995.05
42.6
416.26
8.9
842.4
18
0.422
1 998.07
10 913.89
100
5 375.04
49.2
5 538.85
50.8
—
0
496.3
4.5
517.23
4.7
5 021.61
46
296.7
2.7
-5.525
-0.05
5 312.79
48.7
934.69
8.6
2 316.85
21.2
1.192
1 943.25
20 468.07
100
9 129.79
44.6
11 338.28
55.4
—
0
421.34
2.1
788.31
3.9
10 549.98
51.5
611.14
3
-3.293
-0.02
11 157.82
54.5
1 956.08
9.6
4 612.29
22.5
2.392
1 928.5
4 117.08
100
1 910.83
46.4
2 206.26
53.6
—
0
409.85
10
123.52
3
2 082.73
50.6
-232.7
-5.7
-3.494
-0.08
1 846.54
44.9
575.45
14
692.59
16.8
0.365
1 896.65
2 740.29
100
1 157.08
42.2
1 583.21
57.8
—
0
383.3
14
323.75
11.8
1 259.46
46
-2 194.02
-80.07
2.943
0.1
-889.99
-32.5
219.03
8
-590.11
-21.5
-0.313
1 885.89
3 194.21
100
1 313.23
41.1
1 880.98
58.9
—
0
467.22
14.6
515.71
16.1
1 365.27
42.7
1 726.76
54.1
-1.027
-0.03
3 091.01
96.8
308.46
9.7
1 491.89
46.7
0.804
1 856.24
3 437.28
100
1 155.85
33.6
2 281.43
66.4
—
0
385.74
11.2
429.99
12.5
1 851.44
53.9
2 340.85
68.1
—
0
4 242.15
123.4
369.78
10.8
2 050.14
59.6
1.111
1 845.26
4 622.93
100
2 394.82
51.8
2 228.11
48.2
—
0
555.14
12
615.31
13.3
1 612.8
34.9
1 869.4
40.4
—
0
3 482.2
75.3
346.65
7.5
1 664.63
36
0.916
1 818.13
6 826.54
100
4 284.83
62.8
2 541.71
37.2
—
0
388.67
5.7
364.17
5.3
2 177.53
31.9
1 952.71
28.6
—
0
4 130.25
60.5
475.69
7
1 926.88
28.2
1.076
1 790.03
3 954.04
1 617.57
2 336.46
—
437.07
478.94
1 857.53
2 087.73
—
11 542.31
1 160.56
5 401.13
3.091
1 747.11
7 496.16
3 462.29
4 033.88
—
158.24
190.91
3 842.97
1 861.77
—
5 822.1
1 820.04
2 085.65
1.199
1 739.3
10 890
6 989
3 902
—
628
659
3 243
1 562
—
4 805
691
1 763
1.03
1 710
5 354
3 148
2 206
—
384
412
1 794
1 587
—
3 381
171
1 644
0.97
1 699
5 503
2 953
2 551
—
583
615
1 935
2 440
—
4 375
426
1 978
1.18
1 671
16 598
12 745
3 853
—
318
364
3 489
3 076
—
6 565
832
2 864
1.72
1 661
5 298
3 325
1 973
—
377
413
1 560
2 489
—
4 049
321
1 883
1.16
1 629
5 155
2 015
3 140
—
316
389
2 751
2 236
1
4 988
1 037
1 989
1.23
1 620
2 356
865
1 490
—
358
325
1 166
4 166
—
5 332
250
2 524
1.6
1 581
2 519
1 391
1 128
—
294
267
861
3 018
30
3 910
254
1 866
1.19
1 573
5 361
3 071
2 290
—
357
397
1 894
6 755
-30
8 618
372
4 112
2.67
1 543
2 665
1 110
1 555
—
275
260
1 295
4 740
3
6 427
269
3 109
2.03
1 535
5 796
2 851
2 945
—
363
381
2 564
2 304
-3
5 009
404
2 272
1.51
1 509
3 414
1 476
1 937
—
303
325
1 613
4 532
27
6 171
749
2 702
1.8
1 501
2 597
1 060
1 537
—
435
442
1 095
5 389
-27
6 456
907
2 793
1.88
1 485
3 313
1 571
1 742
—
291
161
1 581
1 696
—
3 277
374
1 487
1
1 480
4 464
2 073
2 390
—
325
200
2 191
1 863
—
4 054
616
1 800
1.23
1 468
3 524
2 451
1 073
—
272
179
894
1 403
—
2 297
246
1 146
0.78
1 465
6 259
2 277
3 983
—
460
289
3 693
-1 397
—
2 106
439
673
0.46
1 453
1 718
392
1 326
—
302
1 082
244
1 479
-1
2 671
148
1 036
0.72
1 447
4 621
2 502
2 119
—
389
-802
2 921
4 018
—
6 939
908
3 643
2.54
1 433
6 419
3 269
3 149
—
266
108
3 041
2 543
—
5 544
716
2 464
1.72
1 428
1 180
430
750
—
263
124
626
1 224
—
1 850
205
893
0.62
1 410
7 436
2 991
4 444
—
227
114
4 331
1 578
—
5 874
849
2 685
1.91
1 404
946
295
652
—
235
211
441
608
—
1 083
117
457
0.32
1 394
1 216
379
837
—
189
146
690
3 343
1
4 127
338
1 878
1.35
1 386
2 985
1 710
1 275
—
225
192
1 083
836
—
1 919
148
863
0.62
1 376
858
366
491
—
195
144
347
608
1
751
146
213
0.14
1 370
3 420
2 402
1 018
—
179
141
877
28
—
893
90
510
0.36
1 368
1 211
702
509
—
244
178
331
-428
—
-157
15
-119
-0.09
1 368
3 026
2 172
854
—
163
140
714
-471
—
82
75
-57
-0.042
1 368