Virscend Education Company Limited
HKEX:1565.HK
0.23 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 203.79 | 203.79 | 126.23 | 126.23 | 149.33 | 149.33 | 129.613 | -992.555 | 479.594 | 442.829 | 442.829 | 369.428 | 369.428 | 373.258 | 373.258 | 288.795 | 288.795 | 291.989 | 291.989 | 236.589 | 236.589 | 238.192 | 238.192 | 194.332 | 194.332 | 206.801 | 206.801 | 171.434 | 176.923 | 176.923 | 176.923 | 147.767 | 156.502 | 156.502 | 156.502 |
Kosten van de omzet
| 133.798 | 133.798 | 85.271 | 85.271 | 106.485 | 106.485 | 90.027 | 572.06 | 337.513 | 248.905 | 248.905 | 241.016 | 241.016 | 228.958 | 228.958 | 181.396 | 181.396 | 166.67 | 166.67 | 135.604 | 135.604 | 124.676 | 124.676 | 112.655 | 112.655 | 109.004 | 109.004 | 114.685 | 102.834 | 102.834 | 102.834 | 100.336 | 92.846 | 92.846 | 92.846 |
Brutowinst
| 69.992 | 69.992 | 40.959 | 40.959 | 42.845 | 42.845 | 39.586 | -1,564.615 | 142.081 | 193.924 | 193.924 | 128.412 | 128.412 | 144.301 | 144.301 | 107.399 | 107.399 | 125.319 | 125.319 | 100.985 | 100.985 | 113.516 | 113.516 | 81.677 | 81.677 | 97.798 | 97.798 | 56.75 | 74.088 | 74.088 | 74.088 | 47.431 | 63.656 | 63.656 | 63.656 |
Brutowinstmarge
| 0.343 | 0.343 | 0.324 | 0.324 | 0.287 | 0.287 | 0.305 | 1.576 | 0.296 | 0.438 | 0.438 | 0.348 | 0.348 | 0.387 | 0.387 | 0.372 | 0.372 | 0.429 | 0.429 | 0.427 | 0.427 | 0.477 | 0.477 | 0.42 | 0.42 | 0.473 | 0.473 | 0.331 | 0.419 | 0.419 | 0.419 | 0.321 | 0.407 | 0.407 | 0.407 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 1.383 | 1.383 | 0 | 0 | 1.117 | 5.698 | 5.698 | 4.413 | 4.413 | 9.76 | 9.76 | 0 | 0 | 8.979 | 8.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 36.843 | 36.843 | 22.472 | 22.472 | 25.166 | 25.166 | 27.041 | 30.87 | 40.85 | 40.883 | 40.883 | 26.24 | 26.24 | 29.43 | 29.43 | 28.471 | 28.471 | 26.642 | 26.642 | 20.262 | 20.262 | 20.34 | 20.34 | 19.292 | 19.292 | 16.618 | 16.618 | 11.975 | 17.365 | 17.365 | 17.365 | 9.337 | 8.211 | 8.211 | 8.211 |
Verkoop- en marketingkosten
| 1.122 | 1.122 | 2.346 | 2.346 | 0.965 | 0.965 | 3.038 | 2.669 | 9.264 | 1.661 | 1.661 | 2.294 | 2.294 | 1.608 | 1.608 | 2.131 | 2.131 | 1.389 | 1.389 | 1.394 | 1.394 | 0.903 | 0.903 | 1.199 | 1.199 | 0.773 | 0.773 | 0.806 | 0.697 | 0.697 | 0.697 | 0.532 | 0.549 | 0.549 | 0.549 |
Verkoop-, algemene en administratieve kosten
| 37.965 | 37.965 | 25.27 | 25.27 | 26.13 | 26.13 | 30.079 | 26.667 | 51.648 | 42.544 | 42.544 | 28.88 | 28.88 | 31.037 | 31.037 | 30.602 | 30.602 | 28.031 | 28.031 | 21.656 | 21.656 | 21.243 | 21.243 | 20.491 | 20.491 | 17.391 | 17.391 | 12.781 | 18.062 | 18.062 | 18.062 | 9.868 | 8.76 | 8.76 | 8.76 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.806 | -4.806 | 0 | 0 | -25.595 | -25.595 | 0 | 0 | -14.848 | -14.848 | 0 | 0 | -16.814 | -16.814 | 0 | -17.663 | -17.663 | -17.663 | 0 | -8.741 | -8.741 | -8.741 |
Bedrijfskosten
| 31.586 | 31.586 | 19.39 | 19.39 | 19.93 | 19.93 | 52.221 | 21.048 | 105.132 | 50.69 | 50.69 | 34.742 | 34.742 | 26.232 | 26.232 | 24.85 | 24.85 | 2.435 | 2.435 | 21.59 | 21.59 | 6.395 | 6.395 | 3.452 | 3.452 | 0.577 | 0.577 | 24.822 | 0.399 | 0.399 | 0.399 | 9.342 | 0.018 | 0.018 | 0.018 |
Bedrijfsresultaat
| 32.028 | 32.028 | 17.072 | 17.072 | 16.715 | 16.715 | 8.391 | -395.114 | 80.323 | 146.967 | 146.967 | 89.772 | 89.772 | 119.994 | 119.994 | 76.797 | 76.797 | 103.335 | 103.335 | 79.33 | 79.33 | 87.974 | 87.974 | 61.186 | 61.186 | 94.115 | 94.115 | 43.969 | 53.056 | 53.056 | 53.056 | 37.563 | 47.242 | 47.242 | 47.242 |
Bedrijfsresultaat ratio
| 0.157 | 0.157 | 0.135 | 0.135 | 0.112 | 0.112 | 0.065 | 0.398 | 0.167 | 0.332 | 0.332 | 0.243 | 0.243 | 0.321 | 0.321 | 0.266 | 0.266 | 0.354 | 0.354 | 0.335 | 0.335 | 0.369 | 0.369 | 0.315 | 0.315 | 0.455 | 0.455 | 0.256 | 0.3 | 0.3 | 0.3 | 0.254 | 0.302 | 0.302 | 0.302 |
Totaal overige inkomsten en kosten netto
| -18.009 | -18.009 | -19.912 | -19.912 | -11.664 | -11.664 | -35.746 | 27.768 | -86.941 | -25.549 | -25.549 | -3.558 | -3.558 | -17.012 | -17.012 | -2.369 | -2.369 | -10.958 | -10.958 | -9.606 | -9.606 | -7.455 | -7.455 | 14.662 | 14.662 | -13.609 | -13.609 | -36.607 | -21.768 | -21.768 | -21.768 | -25.797 | -18.662 | -18.662 | -18.662 |
Inkomen voor belasting
| 14.019 | 14.019 | -2.84 | -2.84 | 5.051 | 5.051 | -27.355 | -367.346 | -6.618 | 121.419 | 121.419 | 86.215 | 86.215 | 102.983 | 102.983 | 74.428 | 74.428 | 92.377 | 92.377 | 69.724 | 69.724 | 80.519 | 80.519 | 75.848 | 75.848 | 80.506 | 80.506 | 7.362 | 31.288 | 31.288 | 31.288 | 11.766 | 28.58 | 28.58 | 28.58 |
Inkomen voor belasting ratio
| 0.069 | 0.069 | -0.022 | -0.022 | 0.034 | 0.034 | -0.211 | 0.37 | -0.014 | 0.274 | 0.274 | 0.233 | 0.233 | 0.276 | 0.276 | 0.258 | 0.258 | 0.316 | 0.316 | 0.295 | 0.295 | 0.338 | 0.338 | 0.39 | 0.39 | 0.389 | 0.389 | 0.043 | 0.177 | 0.177 | 0.177 | 0.08 | 0.183 | 0.183 | 0.183 |
Belastingkosten
| 0.517 | 0.517 | 0.987 | 0.987 | 1.252 | 1.252 | 4.493 | 3.274 | 3.357 | 1.543 | 1.543 | 0.725 | 0.725 | 0.969 | 0.969 | 2.563 | 2.563 | 1.587 | 1.587 | 0.416 | 0.416 | 1.803 | 1.803 | 6.218 | 6.218 | 4.966 | 4.966 | -9.755 | 25.636 | 25.636 | 25.636 | 3.497 | 27.462 | 27.462 | 27.462 |
Nettowinst
| 11.75 | 11.75 | 0.622 | 0.622 | 5.068 | 5.068 | -42.155 | -369.702 | -9.057 | 121.793 | 121.793 | 80.453 | 80.453 | 102.014 | 102.014 | 71.9 | 71.9 | 90.79 | 90.79 | 64.954 | 64.954 | 78.716 | 78.716 | 69.667 | 69.667 | 75.54 | 75.54 | 17.117 | 5.651 | 5.651 | 5.651 | 8.269 | 1.118 | 1.118 | 1.118 |
Nettowinstmarge
| 0.058 | 0.058 | 0.005 | 0.005 | 0.034 | 0.034 | -0.325 | 0.372 | -0.019 | 0.275 | 0.275 | 0.218 | 0.218 | 0.273 | 0.273 | 0.249 | 0.249 | 0.311 | 0.311 | 0.275 | 0.275 | 0.33 | 0.33 | 0.358 | 0.358 | 0.365 | 0.365 | 0.1 | 0.032 | 0.032 | 0.032 | 0.056 | 0.007 | 0.007 | 0.007 |
WPA (Winst Per Aandeel)
| 0.004 | 0.004 | 0 | 0 | 0.002 | 0.002 | -0.014 | -0.12 | -0.004 | 0.039 | 0.039 | 0.026 | 0.026 | 0.033 | 0.033 | 0.023 | 0.023 | 0.029 | 0.029 | 0.021 | 0.021 | 0.026 | 0.026 | 0.023 | 0.023 | 0.025 | 0.025 | 0.008 | 0.003 | 0.003 | 0.003 | 0.004 | 0.001 | 0.001 | 0.001 |
Verwaterde WPA
| 0.004 | 0.004 | 0 | 0 | 0.002 | 0.002 | -0.014 | -0.12 | -0.003 | 0.039 | 0.039 | 0.026 | 0.026 | 0.033 | 0.033 | 0.023 | 0.023 | 0.029 | 0.029 | 0.021 | 0.021 | 0.026 | 0.026 | 0.023 | 0.023 | 0.025 | 0.025 | 0.008 | 0.003 | 0.003 | 0.003 | 0.004 | 0.001 | 0.001 | 0.001 |
EBITDA
| 60.665 | 60.665 | 40.607 | 40.607 | 43.133 | 43.133 | 31.036 | -346.822 | 128.614 | 187.532 | 187.532 | 123.917 | 123.917 | 160.048 | 160.048 | 110.467 | 110.467 | 136.276 | 136.276 | 99.807 | 99.807 | 109.908 | 109.908 | 78.213 | 78.213 | 113.351 | 113.351 | 61.595 | 68.663 | 68.663 | 68.663 | 48.036 | 58.42 | 58.42 | 58.42 |
EBITDA ratio
| 0.298 | 0.298 | 0.322 | 0.322 | 0.289 | 0.289 | 0.239 | 0.349 | 0.268 | 0.423 | 0.423 | 0.335 | 0.335 | 0.429 | 0.429 | 0.383 | 0.383 | 0.467 | 0.467 | 0.422 | 0.422 | 0.461 | 0.461 | 0.402 | 0.402 | 0.548 | 0.548 | 0.359 | 0.388 | 0.388 | 0.388 | 0.325 | 0.373 | 0.373 | 0.373 |