Hebei Sinopack Statements
00
Hebei Sinopack Income Statement
B
M
CNY (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
1 206.86
736.7
470.16
114.97
49.289
139.48
330.67
14.303
0.051
345.03
26.318
264.63
0.909
291.1
371.43
280.94
90.5
44.937
16.284
54.817
35.683
7.244
0.23
43.156
0.438
42.719
0.204
209.07
328.97
100
241.25
73.3
87.72
26.7
35.697
10.9
17.363
5.3
50.606
15.4
37.114
11.3
-1.004
-0.3
0.103
0.03
36.213
11
0.07
0.02
36.143
11
0.173
209.07
306.22
100
227.07
74.2
79.153
25.8
44.28
14.5
10.01
3.3
51.872
16.9
27.281
8.9
-2.373
-0.8
-0.132
-0.04
24.776
8.1
-1.22
-0.4
25.996
8.5
0.122
213.8
365.43
100
268.43
73.5
97
26.5
50.078
13.7
14.245
3.9
57.913
15.8
39.087
10.7
7.56
2.1
-0.84
-0.2
45.807
12.5
1.089
0.3
44.718
12.2
0.221
202.39
341.11
100
249.21
73.1
91.901
26.9
46.475
13.6
17.004
5
58.789
17.2
33.112
9.7
6.79
2
3.027
0.9
42.928
12.6
0.636
0.2
42.292
12.4
0.199
212.24
292.14
100
207.87
71.2
84.267
28.8
38.974
13.3
15.058
5.2
51.438
17.6
32.829
11.2
1.646
0.6
1.077
0.4
35.552
12.2
-0.097
-0.03
35.649
12.2
0.171
209.07
217.75
100
156.47
71.9
61.281
28.1
38.401
17.6
7.85
3.6
42.888
19.7
18.393
8.4
0.804
0.4
-0.923
-0.4
18.274
8.4
-3.49
-1.6
21.765
10
0.101
214.89
299.81
100
215.41
71.8
84.397
28.2
39.384
13.1
13.363
4.5
49.462
16.5
34.935
11.7
2.806
0.9
6.189
2.1
43.929
14.7
0.744
0.2
43.185
14.4
0.207
208.35
273.08
100
195.44
71.6
77.631
28.4
34.347
12.6
12.685
4.6
42.14
15.4
35.49
13
0.948
0.3
-5.502
-2.01
30.936
11.3
2.512
0.9
28.424
10.4
0.136
209.07
223.1
100
156.4
70.1
66.8
29.9
28.9
13
12.3
5.5
38.6
17.3
28.1
12.6
2.2
1
-1.4
-0.6
28.9
13
0.6
0.3
28.3
12.7
0.19
149.3
209.8
100
146.7
69.9
63.1
30.1
35.9
17.1
6.1
2.9
44.3
21.1
18.8
9
-2.7
-1.3
0.3
0.1
16.5
7.9
-1.4
-0.7
17.9
8.5
0.16
110.8
252.8
100
174.6
69.1
78.3
31
30.3
12
8.5
3.4
40.7
16.1
37.6
14.9
-2.5
-1
2
0.8
37.1
14.7
2
0.8
35.1
13.9
0.31
112
353.57
100
251.1
71
102.47
29
36.09
10.2
18.14
5.1
55.178
15.6
47.29
13.4
0.025
0.007
0.818
0.2
48.133
13.6
2.98
0.8
45.153
12.8
0.302
149.33