Frontier Services Group Limited
HKEX:0500.HK
0.194 (HKD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 812.918 | 964.246 | 756.123 | 605.246 | 725.92 | 866.748 | 724.414 | 576.889 | 215.337 | 310.444 | 32.34 | 55.225 | 567.724 | 654.953 | 191.06 | 759.833 | 991.293 | 972.54 | 304.618 | 169.236 | 73.252 | 49.879 | 65.048 | 43.715 | 280.763 | 879.022 |
| Cost of Revenue
| 701.17 | 916.183 | 744.536 | 699.389 | 869.786 | 984.01 | 789.309 | 654.419 | 344.021 | 172.178 | 69.349 | 8.946 | 364.811 | 507.584 | 65.314 | 460.693 | 685.989 | 718.532 | 230.001 | 120.2 | 53.541 | 32.89 | 25.274 | 30.135 | 271.912 | 861.786 |
| Gross Profit
| 111.748 | 48.063 | 11.587 | -94.143 | -143.866 | -117.262 | -64.895 | -77.53 | -128.684 | 138.266 | -37.009 | 46.279 | 202.913 | 147.369 | 125.746 | 299.14 | 305.304 | 254.008 | 74.617 | 49.036 | 19.711 | 16.989 | 39.774 | 13.58 | 8.851 | 17.236 |
| Gross Profit Ratio
| 0.137 | 0.05 | 0.015 | -0.156 | -0.198 | -0.135 | -0.09 | -0.134 | -0.598 | 0.445 | -1.144 | 0.838 | 0.357 | 0.225 | 0.658 | 0.394 | 0.308 | 0.261 | 0.245 | 0.29 | 0.269 | 0.341 | 0.611 | 0.311 | 0.032 | 0.02 |
| 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 | 0 |
| General & Administrative Expenses
| 21.038 | 5.229 | 6.073 | 5.907 | 5.999 | 7.028 | 6.95 | 8.033 | 8.714 | 199.374 | 79.263 | 59.691 | 152.184 | 111.341 | 79.527 | 150.595 | 126.478 | 95.046 | 82.241 | 76.976 | 69.436 | 74.291 | 68.981 | 53.909 | 37.128 | 25.783 |
| Selling & Marketing Expenses
| 82.749 | 105.958 | 127.611 | 95.814 | 139.488 | 0.044 | 0.042 | 0.044 | 13.49 | 8.079 | 6.145 | 7.726 | 67.393 | 51.969 | 35.342 | 100.524 | 63.603 | 54.626 | 0 | 0 | 0 | 0 | 9.394 | 7.108 | 0 | 0 |
| SG&A
| 87.4 | 111.187 | 133.684 | 101.721 | 145.487 | 7.072 | 6.992 | 8.077 | 8.714 | 207.453 | 85.408 | 67.417 | 219.577 | 163.31 | 114.869 | 251.119 | 190.081 | 149.672 | 82.241 | 76.976 | 69.436 | 74.291 | 78.375 | 61.017 | 37.128 | 25.783 |
| Other Expenses
| 0.578 | -14.263 | 5.484 | 3.999 | 3.645 | 0.334 | 1.853 | -1.597 | -0.012 | 0.34 | 3.95 | -2.311 | 23.526 | -0.862 | -3.879 | -33.495 | 14.196 | 735.283 | -0.542 | -2.092 | -2.427 | -2.001 | -1.311 | -15.398 | 272.147 | -59.591 |
| Operating Expenses
| 86.822 | 125.45 | 128.2 | 97.722 | 141.842 | 142.921 | 159.87 | 121.574 | 17.937 | 207.625 | 89.287 | 68.361 | 243.103 | 146.429 | 110.99 | 217.624 | 204.277 | 884.955 | 107.997 | 102.701 | 155.384 | 152.141 | 72.976 | 195.32 | 309.275 | 11.588 |
| Operating Income
| 24.926 | -77.387 | -116.613 | -191.865 | -285.708 | -235.589 | -190.076 | -177.061 | -236.537 | -126.716 | -139.088 | -24.393 | -40.19 | 0.94 | 14.756 | 89.736 | 125.483 | -625.094 | -33.38 | -53.665 | -135.673 | -135.152 | -33.202 | -181.74 | -300.424 | 5.648 |
| Operating Income Ratio
| 0.031 | -0.08 | -0.154 | -0.317 | -0.394 | -0.272 | -0.262 | -0.307 | -1.098 | -0.408 | -4.301 | -0.442 | -0.071 | 0.001 | 0.077 | 0.118 | 0.127 | -0.643 | -0.11 | -0.317 | -1.852 | -2.71 | -0.51 | -4.157 | -1.07 | 0.006 |
| Total Other Income Expenses Net
| 30.631 | 60.841 | -29.518 | -43.734 | -82.009 | -26.678 | -42.981 | -31.515 | 90.453 | -71.68 | 7.045 | -18.722 | -29.947 | -1.498 | -2.427 | 2.492 | 0.071 | 6.375 | -0.542 | -2.092 | -2.427 | -2.001 | -1.311 | -15.398 | -192.033 | -59.591 |
| Income Before Tax
| 55.557 | -16.546 | -146.131 | -235.599 | -367.717 | -262.267 | -233.057 | -208.576 | -146.084 | -141.039 | -132.043 | -40.804 | -70.137 | -0.558 | 12.329 | 92.228 | 125.546 | -624.572 | -33.922 | -55.757 | -138.1 | -137.153 | -34.513 | -197.138 | -492.457 | -53.943 |
| Income Before Tax Ratio
| 0.068 | -0.017 | -0.193 | -0.389 | -0.507 | -0.303 | -0.322 | -0.362 | -0.678 | -0.454 | -4.083 | -0.739 | -0.124 | -0.001 | 0.065 | 0.121 | 0.127 | -0.642 | -0.111 | -0.329 | -1.885 | -2.75 | -0.531 | -4.51 | -1.754 | -0.061 |
| Income Tax Expense
| 6.359 | 13.166 | 14.392 | -9.491 | -14.73 | 5.644 | 9.955 | 0.91 | 3.164 | -2.002 | 26.971 | 2.729 | 2.647 | 1.937 | 1.498 | -0.66 | 8.91 | 1.544 | 6.354 | 7.904 | -1.42 | 1.058 | -1.43 | 13.265 | 195.66 | 65.861 |
| Net Income
| 51.175 | -28.966 | -159.699 | -228.029 | -354.793 | -258.846 | -223.76 | -209.816 | -142.92 | -130.44 | -182.227 | -214.672 | -117.845 | 41.736 | 11.81 | 92.888 | 115.183 | -631.925 | -39.734 | -61.569 | -134.253 | -136.21 | -31.772 | -195.005 | -496.084 | -60.213 |
| Net Income Ratio
| 0.063 | -0.03 | -0.211 | -0.377 | -0.489 | -0.299 | -0.309 | -0.364 | -0.664 | -0.42 | -5.635 | -3.887 | -0.208 | 0.064 | 0.062 | 0.122 | 0.116 | -0.65 | -0.13 | -0.364 | -1.833 | -2.731 | -0.488 | -4.461 | -1.767 | -0.068 |
| EPS
| 0.021 | -0.012 | -0.068 | -0.097 | -0.15 | -0.14 | -0.16 | -0.17 | -0.12 | -0.11 | -0.16 | -0.19 | -0.1 | 0.037 | 0.01 | 0.082 | 0.1 | -0.87 | -0.068 | -0.13 | -0.34 | -0.37 | -0.12 | -0.74 | -1.88 | -0.23 |
| EPS Diluted
| 0.021 | -0.012 | -0.068 | -0.097 | -0.15 | -0.14 | -0.16 | -0.17 | -0.12 | -0.11 | -0.16 | -0.19 | -0.1 | 0.037 | 0.01 | 0.082 | 0.1 | -0.87 | -0.068 | -0.13 | -0.34 | -0.37 | -0.12 | -0.74 | -1.88 | -0.23 |
| EBITDA
| 57.222 | -30.459 | -66.929 | -138.296 | -229.248 | -198.323 | -154.743 | -142.99 | -209.279 | -49.666 | -88.334 | -9.443 | -50.458 | 21.367 | 45.593 | 116.648 | 143.048 | -414.455 | -33.38 | -53.665 | -135.673 | -135.152 | -33.202 | -181.74 | -300.424 | 5.648 |
| EBITDA Ratio
| 0.07 | -0.032 | -0.089 | -0.228 | -0.316 | -0.229 | -0.214 | -0.248 | -0.972 | -0.16 | -2.731 | -0.171 | -0.089 | 0.033 | 0.239 | 0.154 | 0.144 | -0.426 | -0.11 | -0.317 | -1.852 | -2.71 | -0.51 | -4.157 | -1.07 | 0.006 |