China Overseas Grand Oceans Group Limited
HKEX:0081.HK
1.92 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 21,852.074 | 29,236.011 | 27,172.133 | 27,695.876 | 29,796.142 | 28,092.756 | 25,737.715 | 26,799.721 | 16,109.339 | 17,533.397 | 11,057.486 | 11,698.575 | 9,439.956 | 9,368.087 | 7,841.421 | 6,094.361 | 8,814.433 | 7,820.548 | 5,821.436 | 4,868.814 | 6,333.717 | 6,165.941 | 6,342.304 | 2,289.718 | 2,289.718 |
Cost of Revenue
| 19,743.7 | 25,825.486 | 22,737.14 | 22,223.502 | 24,319.114 | 21,756.472 | 19,674.863 | 20,423.12 | 10,844.524 | 11,881.257 | 7,181.779 | 7,869.009 | 7,104.341 | 7,554.266 | 6,199.542 | 5,133.85 | 7,218.763 | 6,831.995 | 4,686.035 | 4,009.646 | 4,496.582 | 4,112.631 | 4,265.36 | 1,606.935 | 1,606.935 |
Gross Profit
| 2,108.374 | 3,410.525 | 4,434.993 | 5,472.374 | 5,477.028 | 6,336.284 | 6,062.852 | 6,376.601 | 5,264.815 | 5,652.14 | 3,875.707 | 3,829.566 | 2,335.615 | 1,813.821 | 1,641.878 | 960.511 | 1,595.67 | 988.552 | 1,135.401 | 859.168 | 1,837.135 | 2,053.31 | 2,076.944 | 682.783 | 682.783 |
Gross Profit Ratio
| 0.096 | 0.117 | 0.163 | 0.198 | 0.184 | 0.226 | 0.236 | 0.238 | 0.327 | 0.322 | 0.351 | 0.327 | 0.247 | 0.194 | 0.209 | 0.158 | 0.181 | 0.126 | 0.195 | 0.176 | 0.29 | 0.333 | 0.327 | 0.298 | 0.298 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 407.336 | 363.16 | 533.108 | 386.175 | 539.746 | 558.38 | 537.984 | 594.393 | 475.492 | 447.145 | 345.815 | 333.536 | 263.621 | 294.247 | 223.033 | 193.693 | 160.309 | 178.262 | 156.98 | 185.757 | 171.067 | 156.53 | 171.862 | 107.728 | 107.728 |
Selling & Marketing Expenses
| 601.585 | 723.188 | 828.728 | 875.982 | 756.2 | 929.393 | 705.465 | 815.803 | 553.044 | 753.573 | 394.38 | 406.463 | 289.716 | 322.575 | 250.49 | 195.774 | 288.629 | 282.157 | 167.806 | 141.489 | 129.691 | 80.859 | 119.896 | 48.528 | 48.528 |
SG&A
| 1,008.921 | 1,086.348 | 1,361.836 | 1,262.157 | 1,295.946 | 1,487.773 | 1,243.449 | 1,410.196 | 1,028.536 | 1,200.718 | 740.195 | 739.998 | 553.337 | 616.822 | 473.523 | 389.467 | 448.937 | 460.419 | 324.786 | 327.247 | 300.758 | 237.389 | 291.757 | 156.255 | 156.255 |
Other Expenses
| -219.986 | 1,390.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 788.935 | 2,477.157 | 1,355.634 | 4,140.847 | 1,124.646 | 1,458.99 | 1,090.355 | 1,315.247 | 1,013.411 | 1,079.459 | 452.233 | 708.119 | 452.033 | 400.474 | 480.352 | 370.274 | 440.438 | 455.6 | 319.751 | 318.7 | 273.263 | 80.286 | 53.368 | -55.377 | -55.377 |
Operating Income
| 1,319.439 | 933.368 | 3,092.708 | 4,228.844 | 4,355.128 | 4,908.665 | 4,865.747 | 5,010.876 | 4,252.589 | 4,458.421 | 3,150.346 | 3,105.363 | 1,786.071 | 1,202.409 | 1,173.813 | 585.329 | 1,153.086 | 531.345 | 816.405 | 539.152 | 1,538.179 | 1,821.198 | 1,786.961 | 526.751 | 526.751 |
Operating Income Ratio
| 0.06 | 0.032 | 0.114 | 0.153 | 0.146 | 0.175 | 0.189 | 0.187 | 0.264 | 0.254 | 0.285 | 0.265 | 0.189 | 0.128 | 0.15 | 0.096 | 0.131 | 0.068 | 0.14 | 0.111 | 0.243 | 0.295 | 0.282 | 0.23 | 0.23 |
Total Other Income Expenses Net
| 39.302 | -45.394 | 142.031 | -259.995 | -26.866 | 145.873 | 229.101 | 156.455 | 119.915 | 268.361 | 418.444 | 148.957 | 216.54 | 37.194 | 24.225 | 69.31 | 32.291 | 38.032 | 16.253 | 12.572 | 49.406 | 1.371 | 255.732 | 117.795 | 117.795 |
Income Before Tax
| 1,358.741 | 887.974 | 3,234.739 | 1,466.959 | 4,511.752 | 5,054.538 | 5,094.848 | 5,167.331 | 4,372.504 | 4,726.782 | 3,568.79 | 3,254.32 | 2,002.611 | 1,501.275 | 1,198.038 | 654.639 | 1,185.377 | 569.377 | 832.658 | 551.724 | 1,587.585 | 2,002.223 | 2,042.694 | 644.547 | 644.547 |
Income Before Tax Ratio
| 0.062 | 0.03 | 0.119 | 0.053 | 0.151 | 0.18 | 0.198 | 0.193 | 0.271 | 0.27 | 0.323 | 0.278 | 0.212 | 0.16 | 0.153 | 0.107 | 0.134 | 0.073 | 0.143 | 0.113 | 0.251 | 0.325 | 0.322 | 0.281 | 0.281 |
Income Tax Expense
| 495.263 | 854.192 | 1,243.561 | 1,087.718 | 1,834.869 | 2,400.992 | 2,103.492 | 2,644.58 | 2,291.114 | 2,861.83 | 1,936.781 | 2,097.344 | 1,091.199 | 1,038.939 | 584.399 | 392.992 | 634.996 | 332.311 | 321.696 | 369.762 | 609.937 | 699.77 | 684.933 | 73.71 | 73.71 |
Net Income
| 884.588 | 582.626 | 1,719.06 | 700.504 | 2,449.936 | 2,350.432 | 2,700.143 | 2,339.973 | 2,034.792 | 1,746.795 | 1,582.886 | 1,152.494 | 855.708 | 465.814 | 618.404 | 241.976 | 539.805 | 214.592 | 475.918 | 154.516 | 861.898 | 1,227.638 | 1,238.343 | 550.05 | 550.05 |
Net Income Ratio
| 0.04 | 0.02 | 0.063 | 0.025 | 0.082 | 0.084 | 0.105 | 0.087 | 0.126 | 0.1 | 0.143 | 0.099 | 0.091 | 0.05 | 0.079 | 0.04 | 0.061 | 0.027 | 0.082 | 0.032 | 0.136 | 0.199 | 0.195 | 0.24 | 0.24 |
EPS
| 0.25 | 0.16 | 0.48 | 0.2 | 0.72 | 0.69 | 0.79 | 0.68 | 0.59 | 0.51 | 0.46 | 0 | 0.27 | 0.2 | 0.27 | 0.11 | 0.24 | 0.094 | 0.2 | 0.066 | 0.34 | 0.48 | 0.49 | 0.22 | 0.22 |
EPS Diluted
| 0.25 | 0.16 | 0.48 | 0.2 | 0.72 | 0.69 | 0.79 | 0.68 | 0.59 | 0.51 | 0.46 | 0 | 0.27 | 0.2 | 0.27 | 0.11 | 0.24 | 0.094 | 0.2 | 0.061 | 0.34 | 0.48 | 0.49 | 0.22 | 0.22 |
EBITDA
| 1,227.548 | 2,385.676 | 3,140.967 | 4,262.956 | 4,390.171 | 4,943.483 | 4,897.651 | 5,037.171 | 4,300.218 | 4,499.411 | 3,170.377 | 3,122.898 | 1,805.884 | 1,226.605 | 1,188.14 | 590.745 | 1,159.159 | 538.977 | 823.332 | 545.565 | 1,545.247 | 1,827.507 | 1,793.53 | 529.847 | 529.847 |
EBITDA Ratio
| 0.056 | 0.082 | 0.116 | 0.154 | 0.147 | 0.176 | 0.19 | 0.188 | 0.267 | 0.257 | 0.287 | 0.267 | 0.191 | 0.131 | 0.152 | 0.097 | 0.132 | 0.069 | 0.141 | 0.112 | 0.244 | 0.296 | 0.283 | 0.231 | 0.231 |