Chengdu SIWI Science and Technology Company Limited
HKEX:1202.HK
0.75 (HKD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 143.945 | 247.47 | 156.171 | 171.105 | 132.908 | 174.035 | 126.39 | 29.887 | 209.497 | 201.69 | 247.567 | 306.194 | 308.413 | 368.988 | 394.978 | 717.361 | 614.928 | 624.959 | 584.563 | 461.786 | 483.674 | 466.575 | 448.907 | 228.87 | 117.954 | 117.954 | 117.954 | 117.954 | 146.774 | 146.774 | 146.774 | 146.774 | 128.94 | 128.94 | 128.94 | 128.94 | 142.835 | 142.835 | 142.835 | 142.835 | 162.291 | 162.291 | 162.291 | 162.291 | 156.984 | 156.984 | 156.984 | 156.984 | 137.679 | 137.679 | 137.679 | 137.679 | 121.393 | 121.393 | 121.393 | 121.393 |
Kosten van de omzet
| 116.965 | 204.982 | 118.336 | 136.857 | 103.741 | 155.886 | 116.738 | 31.972 | 202.57 | 199.685 | 241.026 | 276.683 | 210.273 | 273.289 | 316.501 | 597.097 | 505.71 | 554.817 | 527.707 | 415.753 | 444.938 | 459.215 | 393.218 | 205.827 | 116.366 | 116.366 | 116.366 | 116.366 | 140.122 | 140.122 | 140.122 | 140.122 | 112.354 | 112.354 | 112.354 | 112.354 | 125.148 | 125.148 | 125.148 | 125.148 | 147.403 | 147.403 | 147.403 | 147.403 | 138.867 | 138.867 | 138.867 | 138.867 | 112.62 | 112.62 | 112.62 | 112.62 | 109.578 | 109.578 | 109.578 | 109.578 |
Brutowinst
| 26.981 | 42.488 | 37.835 | 34.248 | 29.168 | 18.149 | 9.651 | -2.085 | 6.927 | 2.005 | 6.541 | 29.511 | 98.14 | 95.699 | 78.477 | 120.263 | 109.219 | 70.143 | 56.856 | 46.034 | 38.736 | 7.36 | 55.689 | 23.044 | 1.587 | 1.587 | 1.587 | 1.587 | 6.651 | 6.651 | 6.651 | 6.651 | 16.586 | 16.586 | 16.586 | 16.586 | 17.687 | 17.687 | 17.687 | 17.687 | 14.888 | 14.888 | 14.888 | 14.888 | 18.117 | 18.117 | 18.117 | 18.117 | 25.059 | 25.059 | 25.059 | 25.059 | 11.814 | 11.814 | 11.814 | 11.814 |
Brutowinstmarge
| 0.187 | 0.172 | 0.242 | 0.2 | 0.219 | 0.104 | 0.076 | -0.07 | 0.033 | 0.01 | 0.026 | 0.096 | 0.318 | 0.259 | 0.199 | 0.168 | 0.178 | 0.112 | 0.097 | 0.1 | 0.08 | 0.016 | 0.124 | 0.101 | 0.013 | 0.013 | 0.013 | 0.013 | 0.045 | 0.045 | 0.045 | 0.045 | 0.129 | 0.129 | 0.129 | 0.129 | 0.124 | 0.124 | 0.124 | 0.124 | 0.092 | 0.092 | 0.092 | 0.092 | 0.115 | 0.115 | 0.115 | 0.115 | 0.182 | 0.182 | 0.182 | 0.182 | 0.097 | 0.097 | 0.097 | 0.097 |
Onderzoek- en ontwikkelingskosten
| 6.829 | 6.998 | 4.753 | 6.546 | 4.441 | 6.838 | 5.44 | 5.78 | 5.368 | 7.044 | 3.655 | 3.229 | 2.33 | 3.081 | 2.999 | 18.949 | 0 | 20.39 | 0 | 16.803 | 0 | 11.921 | 2.98 | 2.98 | 1.276 | 1.276 | 1.276 | 1.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 19.221 | 31.64 | 31.449 | 41.799 | 21.187 | 63.891 | 20.137 | 25.906 | 17.686 | 27.918 | 22.489 | 12.333 | 44.466 | 20.799 | 42.454 | 47.638 | 77.77 | 54.089 | 48.112 | 45.99 | 46.692 | 47.292 | 51.479 | 11.021 | 5.327 | 5.327 | 5.327 | 5.327 | 16.632 | 16.632 | 16.632 | 16.632 | 22.97 | 22.97 | 22.97 | 22.97 | 16.818 | 16.818 | 16.818 | 16.818 | 16.938 | 16.938 | 16.938 | 16.938 | 16.088 | 16.088 | 16.088 | 16.088 | 18.668 | 18.668 | 18.668 | 18.668 | 21.9 | 21.9 | 21.9 | 21.9 |
Verkoop- en marketingkosten
| 2.608 | 1.7 | 2.274 | 3.887 | 1.667 | 0.986 | 4.039 | 4.388 | 3.496 | 6.249 | 5.844 | 11.2 | 8.645 | 11.679 | 7.678 | 30.809 | 30.03 | 26.918 | 23.107 | 21.107 | 17.717 | 24.969 | 20.361 | 11.333 | 8.153 | 8.153 | 8.153 | 8.153 | 9.816 | 9.816 | 9.816 | 9.816 | 10.269 | 10.269 | 10.269 | 10.269 | 12.344 | 12.344 | 12.344 | 12.344 | 11.867 | 11.867 | 11.867 | 11.867 | 0.573 | 0.573 | 0.573 | 0.573 | -5.68 | -5.68 | -5.68 | -5.68 | -7.048 | -7.048 | -7.048 | -7.048 |
Verkoop-, algemene en administratieve kosten
| 21.202 | 36.746 | 34.346 | 44.884 | 21.017 | 63.841 | 27.063 | 27.83 | 21.554 | 30.971 | 22.667 | 28.078 | 55.387 | 32.269 | 52.609 | 85.341 | 109.471 | 83.647 | 71.821 | 71.004 | 63.703 | 75.371 | 71.961 | 22.354 | 13.48 | 13.48 | 13.48 | 13.48 | 26.448 | 26.448 | 26.448 | 26.448 | 33.239 | 33.239 | 33.239 | 33.239 | 29.162 | 29.162 | 29.162 | 29.162 | 28.805 | 28.805 | 28.805 | 28.805 | 16.661 | 16.661 | 16.661 | 16.661 | 12.988 | 12.988 | 12.988 | 12.988 | 14.852 | 14.852 | 14.852 | 14.852 |
Overige kosten
| -1.526 | 1.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.472 | -22.74 | -22.74 | -12.602 | -12.602 | -12.602 | -12.602 | -25.93 | -25.93 | -25.93 | -25.93 | -40.046 | -40.046 | -40.046 | -40.046 | -36.086 | -36.086 | -36.086 | -36.086 | -49.282 | -49.282 | -49.282 | -49.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 26.505 | 45.278 | 43.281 | 53.695 | 29.65 | 66.89 | 30.978 | 36.267 | 30.17 | 45.73 | 32.862 | 35.353 | 58.057 | 30.039 | 55.399 | 102.143 | 108.105 | 89.952 | 72.245 | 73.402 | 64.416 | 88.816 | 72.468 | 2.594 | 2.155 | 2.155 | 2.155 | 2.155 | 0.518 | 0.518 | 0.518 | 0.518 | -6.807 | -6.807 | -6.807 | -6.807 | -6.925 | -6.925 | -6.925 | -6.925 | -20.478 | -20.478 | -20.478 | -20.478 | 16.661 | 16.661 | 16.661 | 16.661 | 12.988 | 12.988 | 12.988 | 12.988 | 14.852 | 14.852 | 14.852 | 14.852 |
Bedrijfsresultaat
| 0.475 | -2.79 | -5.549 | -15.256 | 2.166 | -51.456 | -17.695 | -32.162 | -21.034 | -31.879 | -20.531 | 0.045 | 37.416 | 73.772 | 19.933 | 24.262 | -3.484 | -23.566 | -17.726 | -35.221 | -27.228 | -76.785 | -17.875 | 2.203 | -22.845 | -22.845 | -22.845 | -22.845 | -14.705 | -14.705 | -14.705 | -14.705 | 26.387 | 26.387 | 26.387 | 26.387 | -0.592 | -0.592 | -0.592 | -0.592 | 26.746 | 26.746 | 26.746 | 26.746 | 48.648 | 48.648 | 48.648 | 48.648 | 37.657 | 37.657 | 37.657 | 37.657 | 5.06 | 5.06 | 5.06 | 5.06 |
Bedrijfsresultaat ratio
| 0.003 | -0.011 | -0.036 | -0.089 | 0.016 | -0.296 | -0.14 | -1.076 | -0.1 | -0.158 | -0.083 | 0 | 0.121 | 0.2 | 0.05 | 0.034 | -0.006 | -0.038 | -0.03 | -0.076 | -0.056 | -0.165 | -0.04 | 0.01 | -0.194 | -0.194 | -0.194 | -0.194 | -0.1 | -0.1 | -0.1 | -0.1 | 0.205 | 0.205 | 0.205 | 0.205 | -0.004 | -0.004 | -0.004 | -0.004 | 0.165 | 0.165 | 0.165 | 0.165 | 0.31 | 0.31 | 0.31 | 0.31 | 0.274 | 0.274 | 0.274 | 0.274 | 0.042 | 0.042 | 0.042 | 0.042 |
Totaal overige inkomsten en kosten netto
| 0.005 | 5.616 | 0.006 | 12.497 | 0.308 | 10.229 | -0.067 | -3.891 | 0.398 | -2.824 | -0.119 | 0.276 | 0.025 | -4.685 | -0.075 | 0.223 | 5.826 | 2.795 | 3.676 | 24.174 | 2.4 | 101.387 | 0.477 | -0.402 | 2.048 | 2.048 | 2.048 | 2.048 | 0.578 | 0.578 | 0.578 | 0.578 | 1.082 | 1.082 | 1.082 | 1.082 | 2.556 | 2.556 | 2.556 | 2.556 | 2.127 | 2.127 | 2.127 | 2.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 0.48 | 2.827 | 0.639 | -2.759 | 4.244 | -41.226 | -17.762 | -36.053 | -20.635 | -41.237 | -22.194 | -3.369 | 43.534 | 69.087 | 25.172 | 24.485 | 0.757 | -20.771 | -16.829 | -11.047 | -26.134 | 24.602 | -17.398 | 1.801 | -20.797 | -20.797 | -20.797 | -20.797 | -14.127 | -14.127 | -14.127 | -14.127 | 27.47 | 27.47 | 27.47 | 27.47 | 1.964 | 1.964 | 1.964 | 1.964 | 28.874 | 28.874 | 28.874 | 28.874 | 48.648 | 48.648 | 48.648 | 48.648 | 37.657 | 37.657 | 37.657 | 37.657 | 5.06 | 5.06 | 5.06 | 5.06 |
Inkomen voor belasting ratio
| 0.003 | 0.011 | 0.004 | -0.016 | 0.032 | -0.237 | -0.141 | -1.206 | -0.098 | -0.204 | -0.09 | -0.011 | 0.141 | 0.187 | 0.064 | 0.034 | 0.001 | -0.033 | -0.029 | -0.024 | -0.054 | 0.053 | -0.039 | 0.008 | -0.176 | -0.176 | -0.176 | -0.176 | -0.096 | -0.096 | -0.096 | -0.096 | 0.213 | 0.213 | 0.213 | 0.213 | 0.014 | 0.014 | 0.014 | 0.014 | 0.178 | 0.178 | 0.178 | 0.178 | 0.31 | 0.31 | 0.31 | 0.31 | 0.274 | 0.274 | 0.274 | 0.274 | 0.042 | 0.042 | 0.042 | 0.042 |
Belastingkosten
| 0 | -2.398 | 3.092 | 0.101 | 2.57 | 1.358 | -4.866 | -9.013 | -4.855 | -7.808 | 0.07 | 11.06 | 11.414 | 16.03 | 9.755 | 10.923 | 7.061 | 5.53 | 0.038 | 3.578 | 0.225 | 1.57 | 1.4 | -0.042 | 1.338 | 1.338 | 1.338 | 1.338 | 1.806 | 1.806 | 1.806 | 1.806 | 0.202 | 0.202 | 0.202 | 0.202 | 1.45 | 1.45 | 1.45 | 1.45 | -3.092 | -3.092 | -3.092 | -3.092 | 1.383 | 1.383 | 1.383 | 1.383 | 2.28 | 2.28 | 2.28 | 2.28 | 1.268 | 1.268 | 1.268 | 1.268 |
Nettowinst
| 2.264 | 5.225 | -2.453 | -3.899 | 1.674 | -39.372 | -12.896 | -27.04 | -15.78 | -33.429 | -16.707 | -22.229 | 7.217 | 30.84 | -0.514 | -3.38 | -12.723 | -27.407 | -13.222 | -6.181 | -23.323 | 28.915 | -29.442 | 1.843 | -22.135 | -22.135 | -22.135 | -22.135 | -15.933 | -15.933 | -15.933 | -15.933 | 27.268 | 27.268 | 27.268 | 27.268 | 0.515 | 0.515 | 0.515 | 0.515 | 31.965 | 31.965 | 31.965 | 31.965 | 47.265 | 47.265 | 47.265 | 47.265 | 35.377 | 35.377 | 35.377 | 35.377 | 3.792 | 3.792 | 3.792 | 3.792 |
Nettowinstmarge
| 0.016 | 0.021 | -0.016 | -0.023 | 0.013 | -0.226 | -0.102 | -0.905 | -0.075 | -0.166 | -0.067 | -0.073 | 0.023 | 0.084 | -0.001 | -0.005 | -0.021 | -0.044 | -0.023 | -0.013 | -0.048 | 0.062 | -0.066 | 0.008 | -0.188 | -0.188 | -0.188 | -0.188 | -0.109 | -0.109 | -0.109 | -0.109 | 0.211 | 0.211 | 0.211 | 0.211 | 0.004 | 0.004 | 0.004 | 0.004 | 0.197 | 0.197 | 0.197 | 0.197 | 0.301 | 0.301 | 0.301 | 0.301 | 0.257 | 0.257 | 0.257 | 0.257 | 0.031 | 0.031 | 0.031 | 0.031 |
WPA (Winst Per Aandeel)
| 0.006 | 0.009 | -0.01 | -0.084 | 0.004 | -0.11 | -0.03 | -0.07 | -0.04 | -0.095 | -0.04 | -0.057 | 0.02 | 0.086 | -0.001 | -0.009 | -0.03 | -0.069 | -0.033 | -0.016 | -0.058 | 0.072 | -0.074 | 0.005 | -0.055 | -0.055 | -0.055 | -0.055 | -0.04 | -0.04 | -0.04 | -0.04 | 0.068 | 0.068 | 0.068 | 0.068 | 0.001 | 0.001 | 0.001 | 0.001 | 0.08 | 0.08 | 0.08 | 0.08 | 0.12 | 0.12 | 0.12 | 0.12 | 0.089 | 0.089 | 0.089 | 0.089 | 0.01 | 0.01 | 0.01 | 0.01 |
Verwaterde WPA
| 0.006 | 0.009 | -0.01 | -0.084 | 0.004 | -0.11 | -0.03 | -0.07 | -0.04 | -0.095 | -0.04 | -0.057 | 0.02 | 0.086 | -0.001 | -0.009 | -0.03 | -0.069 | -0.03 | -0.014 | -0.058 | 0.072 | -0.074 | 0.005 | -0.055 | -0.055 | -0.055 | -0.055 | -0.04 | -0.04 | -0.04 | -0.04 | 0.068 | 0.068 | 0.068 | 0.068 | 0.001 | 0.001 | 0.001 | 0.001 | 0.08 | 0.08 | 0.08 | 0.08 | 0.12 | 0.12 | 0.12 | 0.12 | 0.089 | 0.089 | 0.089 | 0.089 | 0.01 | 0.01 | 0.01 | 0.01 |
EBITDA
| 5.696 | 4.764 | 5.583 | -5.699 | 11.755 | -41.068 | -5.436 | -19.209 | -7.352 | -18.43 | -7.163 | 12.91 | 50.866 | 89.261 | 35.66 | 53.523 | 27.354 | 9.458 | 12.126 | -4.426 | 3.437 | -45.768 | 10.788 | 17.123 | -16.854 | -16.854 | -16.854 | -16.854 | -6.926 | -6.926 | -6.926 | -6.926 | 33.484 | 33.484 | 33.484 | 33.484 | 5.043 | 5.043 | 5.043 | 5.043 | 33.063 | 33.063 | 33.063 | 33.063 | 54.51 | 54.51 | 54.51 | 54.51 | 42.887 | 42.887 | 42.887 | 42.887 | 12.282 | 12.282 | 12.282 | 12.282 |
EBITDA ratio
| 0.04 | 0.019 | 0.027 | -0.033 | 0.088 | -0.236 | -0.043 | -0.643 | -0.035 | -0.091 | -0.029 | 0.042 | 0.165 | 0.242 | 0.09 | 0.075 | 0.044 | 0.015 | 0.021 | -0.01 | 0.007 | -0.098 | 0.024 | 0.075 | -0.143 | -0.143 | -0.143 | -0.143 | -0.047 | -0.047 | -0.047 | -0.047 | 0.26 | 0.26 | 0.26 | 0.26 | 0.035 | 0.035 | 0.035 | 0.035 | 0.204 | 0.204 | 0.204 | 0.204 | 0.347 | 0.347 | 0.347 | 0.347 | 0.311 | 0.311 | 0.311 | 0.311 | 0.101 | 0.101 | 0.101 | 0.101 |