Beijing Media Corporation Limited
HKEX:1000.HK
0.375 (HKD) • At close November 8, 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 91.732 | 120.118 | 80.666 | 86.19 | 72.207 | 86.55 | 101.002 | 143.012 | 74.279 | 107.198 | 112.729 | 181.988 | 162.637 | 228.783 | 197.925 | 275.044 | 208.262 | 231.87 | 277.387 | 339.316 | 341.453 | 399.598 | 267.83 | 166.857 | 172.569 | 172.569 | 172.569 | 172.569 | 189.394 | 189.394 | 189.394 | 189.394 | 189.868 | 189.868 | 189.868 | 189.868 | 207.365 | 207.365 | 207.365 | 207.365 | 270.279 | 270.279 | 270.279 | 270.279 | 209.419 | 209.419 | 209.419 | 209.419 | 198.123 | 198.123 | 198.123 | 198.123 |
| Cost of Revenue
| 86.885 | 103.234 | 68.843 | 84.381 | 66.763 | 81.305 | 88.519 | 130.494 | 63.889 | 118.233 | 97.504 | 176.746 | 150.622 | 195.639 | 183.357 | 218.795 | 190.525 | 194.869 | 209.351 | 272.41 | 268.232 | 357.502 | 216.184 | 143.422 | 152.119 | 152.119 | 152.119 | 152.119 | 161.707 | 161.707 | 161.707 | 161.707 | 165.557 | 165.557 | 165.557 | 165.557 | 181.285 | 181.285 | 181.285 | 181.285 | 250.457 | 250.457 | 250.457 | 250.457 | 190.677 | 190.677 | 190.677 | 190.677 | 182.742 | 182.742 | 182.742 | 182.742 |
| Gross Profit
| 4.847 | 16.884 | 11.823 | 1.809 | 5.444 | 5.245 | 12.483 | 12.518 | 10.39 | -11.035 | 15.225 | 5.242 | 12.015 | 33.144 | 14.568 | 56.249 | 17.737 | 37.001 | 68.036 | 66.906 | 73.221 | 42.096 | 51.646 | 23.436 | 20.451 | 20.451 | 20.451 | 20.451 | 27.686 | 27.686 | 27.686 | 27.686 | 24.311 | 24.311 | 24.311 | 24.311 | 26.08 | 26.08 | 26.08 | 26.08 | 19.822 | 19.822 | 19.822 | 19.822 | 18.743 | 18.743 | 18.743 | 18.743 | 15.381 | 15.381 | 15.381 | 15.381 |
| Gross Profit Ratio
| 0.053 | 0.141 | 0.147 | 0.021 | 0.075 | 0.061 | 0.124 | 0.088 | 0.14 | -0.103 | 0.135 | 0.029 | 0.074 | 0.145 | 0.074 | 0.205 | 0.085 | 0.16 | 0.245 | 0.197 | 0.214 | 0.105 | 0.193 | 0.14 | 0.119 | 0.119 | 0.119 | 0.119 | 0.146 | 0.146 | 0.146 | 0.146 | 0.128 | 0.128 | 0.128 | 0.128 | 0.126 | 0.126 | 0.126 | 0.126 | 0.073 | 0.073 | 0.073 | 0.073 | 0.089 | 0.089 | 0.089 | 0.089 | 0.078 | 0.078 | 0.078 | 0.078 |
| 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 | 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
| 16.186 | 23.831 | 15.845 | 17.746 | 12.339 | 20.982 | 15.994 | 18.623 | 15.183 | 19.791 | 14.537 | 24.866 | 21.279 | 21.287 | 24.012 | 30.045 | 32.12 | 29.083 | 29.491 | 32.822 | 30.76 | 32.89 | 23.907 | 14.199 | 12.591 | 12.591 | 12.591 | 12.591 | 12.616 | 12.616 | 12.616 | 12.616 | 11.599 | 11.599 | 11.599 | 11.599 | 10.324 | 10.324 | 10.324 | 10.324 | 13.661 | 13.661 | 13.661 | 13.661 | 10.262 | 10.262 | 10.262 | 10.262 | 14.636 | 14.636 | 14.636 | 14.636 |
| Selling & Marketing Expenses
| 6.908 | 9.66 | 7.32 | 11.732 | 7.659 | 8.315 | 7.241 | 6.328 | 7.268 | 9.189 | 10.08 | 10.915 | 11.41 | 23.555 | 25.654 | 29.621 | 34.971 | 38.042 | 34.354 | 26.3 | 12.211 | 10.229 | 7.453 | 4.421 | 3.624 | 3.624 | 3.624 | 3.624 | 7.218 | 7.218 | 7.218 | 7.218 | 4.727 | 4.727 | 4.727 | 4.727 | 3.83 | 3.83 | 3.83 | 3.83 | 4.101 | 4.101 | 4.101 | 4.101 | 3.404 | 3.404 | 3.404 | 3.404 | 2.84 | 2.84 | 2.84 | 2.84 |
| SG&A
| 20.201 | 36.611 | 27.087 | 32.946 | 21.093 | 49.723 | 44.636 | 121.465 | 38.655 | 53.448 | 96.034 | 58.626 | 200.077 | 100.48 | 56.717 | 105.582 | 69.785 | 80.802 | 69.088 | 66.964 | 48.375 | 48.229 | 32.916 | 18.62 | 16.214 | 16.214 | 16.214 | 16.214 | 19.835 | 19.835 | 19.835 | 19.835 | 16.326 | 16.326 | 16.326 | 16.326 | 14.154 | 14.154 | 14.154 | 14.154 | 17.762 | 17.762 | 17.762 | 17.762 | 13.666 | 13.666 | 13.666 | 13.666 | 17.476 | 17.476 | 17.476 | 17.476 |
| Other Expenses
| -5.287 | -8.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.348 | -10.295 | -10.295 | -10.295 | -10.295 | -26.11 | -26.11 | -26.11 | -26.11 | -15.275 | -15.275 | -15.275 | -15.275 | -10.292 | -10.292 | -10.292 | -10.292 | -26.905 | -26.905 | -26.905 | -26.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 14.914 | 27.813 | 24.519 | 37.651 | 23.722 | 65.962 | 45.135 | 132.207 | 49.697 | 100.931 | 109.83 | 67.779 | 241.503 | 87.402 | 58.217 | 96.869 | 74.245 | 98.371 | 69.275 | 76.518 | 68.732 | 57.857 | 50.122 | 3.272 | 5.92 | 5.92 | 5.92 | 5.92 | -6.276 | -6.276 | -6.276 | -6.276 | 1.051 | 1.051 | 1.051 | 1.051 | 3.862 | 3.862 | 3.862 | 3.862 | -9.143 | -9.143 | -9.143 | -9.143 | 13.666 | 13.666 | 13.666 | 13.666 | 17.476 | 17.476 | 17.476 | 17.476 |
| Operating Income
| -10.067 | -10.929 | -16.334 | -32.311 | -16.643 | -45.387 | -32.754 | -109.751 | -29.005 | -66.892 | -83.405 | -55.046 | -190.935 | -70.64 | -45.335 | -53.179 | -56.357 | -47 | -5.301 | -6.13 | 19.269 | -13.684 | 13.194 | 5.758 | 18.088 | 18.088 | 18.088 | 18.088 | 38.252 | 38.252 | 38.252 | 38.252 | 26.932 | 26.932 | 26.932 | 26.932 | 40.326 | 40.326 | 40.326 | 40.326 | 11.829 | 11.829 | 11.829 | 11.829 | 4.404 | 4.404 | 4.404 | 4.404 | 7.62 | 7.62 | 7.62 | 7.62 |
| Operating Income Ratio
| -0.11 | -0.091 | -0.202 | -0.375 | -0.23 | -0.524 | -0.324 | -0.767 | -0.39 | -0.624 | -0.74 | -0.302 | -1.174 | -0.309 | -0.229 | -0.193 | -0.271 | -0.203 | -0.019 | -0.018 | 0.056 | -0.034 | 0.049 | 0.035 | 0.105 | 0.105 | 0.105 | 0.105 | 0.202 | 0.202 | 0.202 | 0.202 | 0.142 | 0.142 | 0.142 | 0.142 | 0.194 | 0.194 | 0.194 | 0.194 | 0.044 | 0.044 | 0.044 | 0.044 | 0.021 | 0.021 | 0.021 | 0.021 | 0.038 | 0.038 | 0.038 | 0.038 |
| Total Other Income Expenses Net
| -0.025 | 0.275 | 11.963 | 20.498 | 0.877 | 11.694 | 3.949 | 16.281 | -9.103 | -36.935 | -11.223 | -6.986 | -37.671 | 16.704 | 2.904 | 13.538 | 26.074 | -13.275 | 7.841 | 0.717 | -8.249 | 18.928 | 1.009 | -0.897 | -0.529 | -0.529 | -0.529 | -0.529 | -6.147 | -6.147 | -6.147 | -6.147 | -0.261 | -0.261 | -0.261 | -0.261 | -1.574 | -1.574 | -1.574 | -1.574 | -1.362 | -1.362 | -1.362 | -1.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax
| -10.092 | -10.654 | -4.371 | -11.813 | -15.766 | -33.693 | -28.805 | -93.47 | -38.108 | -103.827 | -94.628 | -62.032 | -228.606 | -53.936 | -42.431 | -39.641 | -30.283 | -60.275 | 2.54 | -5.413 | 11.02 | 5.244 | 14.203 | 4.862 | 17.559 | 17.559 | 17.559 | 17.559 | 32.105 | 32.105 | 32.105 | 32.105 | 26.671 | 26.671 | 26.671 | 26.671 | 38.752 | 38.752 | 38.752 | 38.752 | 10.468 | 10.468 | 10.468 | 10.468 | 4.404 | 4.404 | 4.404 | 4.404 | 7.62 | 7.62 | 7.62 | 7.62 |
| Income Before Tax Ratio
| -0.11 | -0.089 | -0.054 | -0.137 | -0.218 | -0.389 | -0.285 | -0.654 | -0.513 | -0.969 | -0.839 | -0.341 | -1.406 | -0.236 | -0.214 | -0.144 | -0.145 | -0.26 | 0.009 | -0.016 | 0.032 | 0.013 | 0.053 | 0.029 | 0.102 | 0.102 | 0.102 | 0.102 | 0.17 | 0.17 | 0.17 | 0.17 | 0.14 | 0.14 | 0.14 | 0.14 | 0.187 | 0.187 | 0.187 | 0.187 | 0.039 | 0.039 | 0.039 | 0.039 | 0.021 | 0.021 | 0.021 | 0.021 | 0.038 | 0.038 | 0.038 | 0.038 |
| Income Tax Expense
| 0.015 | 0.764 | 0.031 | 2.381 | 1.786 | 4.306 | 0.388 | 3.549 | 1.229 | 16.303 | 0.247 | 0.403 | 1.172 | 0.614 | 3.824 | 3.539 | 2.589 | 5.598 | 2.341 | 3.496 | 4.207 | 0.229 | 1.945 | 0.544 | 1.695 | 1.695 | 1.695 | 1.695 | 1.426 | 1.426 | 1.426 | 1.426 | 0.751 | 0.751 | 0.751 | 0.751 | 1.464 | 1.464 | 1.464 | 1.464 | 1.102 | 1.102 | 1.102 | 1.102 | 1.683 | 1.683 | 1.683 | 1.683 | 2.126 | 2.126 | 2.126 | 2.126 |
| Net Income
| -8.227 | -11.165 | -4.155 | -11.604 | -11.896 | -34.464 | -29.695 | -93.055 | -37.121 | -108.085 | -88.453 | -52.504 | -224.806 | -45.738 | -39.513 | -42.676 | -16.162 | -51.834 | 6.462 | 2.175 | 8.331 | 8.525 | 11.852 | 4.318 | 15.865 | 15.865 | 15.865 | 15.865 | 30.678 | 30.678 | 30.678 | 30.678 | 25.921 | 25.921 | 25.921 | 25.921 | 37.288 | 37.288 | 37.288 | 37.288 | 9.366 | 9.366 | 9.366 | 9.366 | 2.721 | 2.721 | 2.721 | 2.721 | 5.494 | 5.494 | 5.494 | 5.494 |
| Net Income Ratio
| -0.09 | -0.093 | -0.052 | -0.135 | -0.165 | -0.398 | -0.294 | -0.651 | -0.5 | -1.008 | -0.785 | -0.289 | -1.382 | -0.2 | -0.2 | -0.155 | -0.078 | -0.224 | 0.023 | 0.006 | 0.024 | 0.021 | 0.044 | 0.026 | 0.092 | 0.092 | 0.092 | 0.092 | 0.162 | 0.162 | 0.162 | 0.162 | 0.137 | 0.137 | 0.137 | 0.137 | 0.18 | 0.18 | 0.18 | 0.18 | 0.035 | 0.035 | 0.035 | 0.035 | 0.013 | 0.013 | 0.013 | 0.013 | 0.028 | 0.028 | 0.028 | 0.028 |
| EPS
| -0.042 | -0.06 | -0.021 | -0.06 | -0.06 | -0.18 | -0.15 | -0.47 | -0.19 | -0.55 | -0.45 | -0.27 | -1.14 | -0.23 | -0.2 | -0.22 | -0.082 | -0.26 | 0.03 | 0.01 | 0.04 | 0.041 | 0.06 | 0.022 | 0.08 | 0.08 | 0.08 | 0.08 | 0.16 | 0.16 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.19 | 0.19 | 0.19 | 0.19 | 0.048 | 0.048 | 0.048 | 0.048 | 0.013 | 0.013 | 0.013 | 0.013 | 0.028 | 0.028 | 0.028 | 0.028 |
| EPS Diluted
| -0.042 | -0.057 | -0.021 | -0.059 | -0.06 | -0.17 | -0.15 | -0.47 | -0.19 | -0.55 | -0.45 | -0.27 | -1.14 | -0.23 | -0.2 | -0.22 | -0.08 | -0.26 | 0.03 | 0.01 | 0.04 | 0.041 | 0.06 | 0.022 | 0.08 | 0.08 | 0.08 | 0.08 | 0.16 | 0.16 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.19 | 0.19 | 0.19 | 0.19 | 0.048 | 0.048 | 0.048 | 0.048 | 0.013 | 0.013 | 0.013 | 0.013 | 0.028 | 0.028 | 0.028 | 0.028 |
| EBITDA
| -15.637 | -20.105 | -15.597 | -31.797 | -15.938 | -44.754 | -31.873 | -108.561 | -27.674 | -65.333 | -81.742 | -53.237 | -189.035 | -67.887 | -42.914 | -50.611 | -53.76 | -44.464 | -2.846 | -3.774 | 21.317 | -11.556 | 14.796 | 6.691 | 18.893 | 18.893 | 18.893 | 18.893 | 39.543 | 39.543 | 39.543 | 39.543 | 28.347 | 28.347 | 28.347 | 28.347 | 42.244 | 42.244 | 42.244 | 42.244 | 13.249 | 13.249 | 13.249 | 13.249 | 5.496 | 5.496 | 5.496 | 5.496 | 8.468 | 8.468 | 8.468 | 8.468 |
| EBITDA Ratio
| -0.17 | -0.167 | -0.193 | -0.369 | -0.221 | -0.517 | -0.316 | -0.759 | -0.373 | -0.609 | -0.725 | -0.293 | -1.162 | -0.297 | -0.217 | -0.184 | -0.258 | -0.192 | -0.01 | -0.011 | 0.062 | -0.029 | 0.055 | 0.04 | 0.109 | 0.109 | 0.109 | 0.109 | 0.209 | 0.209 | 0.209 | 0.209 | 0.149 | 0.149 | 0.149 | 0.149 | 0.204 | 0.204 | 0.204 | 0.204 | 0.049 | 0.049 | 0.049 | 0.049 | 0.026 | 0.026 | 0.026 | 0.026 | 0.043 | 0.043 | 0.043 | 0.043 |