Milestone Builder Holdings Limited
HKEX:1667.HK
0.27 (HKD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 61.073 | 60.446 | 40.694 | 68.638 | 54.013 | 66.508 | 57.435 | 65.417 | 116.367 | 144.583 | 185.231 | 306.608 | 262.693 | 269.434 | 262.229 | 145.091 | 197.215 | 164.212 | 72.464 | 72.464 | 46.949 | 46.949 | 46.949 | 46.949 |
Cost of Revenue
| 65.753 | 53.72 | 39.911 | 64.077 | 53.088 | 67.655 | 55.387 | 87.981 | 115.665 | 124.815 | 156.158 | 273.257 | 226.6 | 234.014 | 232.124 | 115.442 | 159.388 | 147.758 | 61.421 | 61.421 | 40.164 | 40.164 | 40.164 | 40.164 |
Gross Profit
| -4.68 | 6.726 | 0.783 | 4.561 | 0.925 | -1.147 | 2.048 | -22.564 | 0.702 | 19.768 | 29.073 | 33.351 | 36.093 | 35.42 | 30.105 | 29.649 | 37.827 | 16.454 | 11.043 | 11.043 | 6.785 | 6.785 | 6.785 | 6.785 |
Gross Profit Ratio
| -0.077 | 0.111 | 0.019 | 0.066 | 0.017 | -0.017 | 0.036 | -0.345 | 0.006 | 0.137 | 0.157 | 0.109 | 0.137 | 0.131 | 0.115 | 0.204 | 0.192 | 0.1 | 0.152 | 0.152 | 0.145 | 0.145 | 0.145 | 0.145 |
Reseach & Development Expenses
| 5.754 | 0 | 1.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 39.038 | 21.033 | 15.598 | 13.735 | 15.098 | 16.435 | 16.931 | 15.273 | 23.916 | 7.282 | 11.367 | 11.569 | 8.863 | 22.84 | 18.088 | 13.053 | 7.286 | 1.37 | 4.269 | 4.269 | 2.925 | 2.925 | 2.925 | 2.925 |
Selling & Marketing Expenses
| 18.46 | 16.973 | 3.971 | -0.241 | 16.941 | -1.339 | -1.428 | -1.785 | -9.161 | 7.992 | 9.661 | 7.962 | 19.359 | 0 | 0 | 0 | -0.053 | -0.044 | -0.044 | -0.044 | -0.033 | -0.033 | -0.033 | -0.033 |
SG&A
| 57.498 | 38.393 | 21.936 | 13.494 | 32.039 | 15.096 | 15.503 | 13.488 | 14.755 | 15.274 | 21.028 | 19.531 | 28.222 | 22.84 | 18.088 | 13.053 | 12.516 | 7.736 | 4.225 | 4.225 | 2.892 | 2.892 | 2.892 | 2.892 |
Other 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 |
Operating Expenses
| 57.498 | 38.393 | 21.936 | 13.494 | 32.039 | 15.096 | 15.503 | 13.488 | 14.755 | 15.274 | 19.577 | 20.026 | 26.731 | 21.893 | 28.145 | 16.738 | 13.79 | 9.119 | 4.225 | 4.225 | 2.892 | 2.892 | 2.892 | 2.892 |
Operating Income
| -62.178 | -31.667 | -21.153 | -8.933 | -31.114 | -16.243 | -13.455 | -36.052 | -14.053 | 4.494 | 8.377 | 14.051 | 7.382 | 13.586 | 12.383 | 17.058 | 26.5 | 7.936 | 6.818 | 6.818 | 3.893 | 3.893 | 3.893 | 3.893 |
Operating Income Ratio
| -1.018 | -0.524 | -0.52 | -0.13 | -0.576 | -0.244 | -0.234 | -0.551 | -0.121 | 0.031 | 0.045 | 0.046 | 0.028 | 0.05 | 0.047 | 0.118 | 0.134 | 0.048 | 0.094 | 0.094 | 0.083 | 0.083 | 0.083 | 0.083 |
Total Other Income Expenses Net
| -13.239 | 16.846 | 13 | -9.592 | 12.685 | -19.91 | 0.863 | -3.809 | -3.346 | -3.974 | -2.269 | -3.084 | 0.528 | -1.349 | -11.58 | -5.177 | -3.292 | -1.492 | -0.13 | -0.13 | 0.096 | 0.096 | 0.096 | 0.096 |
Income Before Tax
| -75.417 | -14.821 | -8.153 | -18.525 | -18.429 | -36.153 | -12.592 | -39.861 | -17.399 | 0.52 | 6.108 | 10.967 | 7.91 | 12.237 | 0.803 | 11.881 | 23.208 | 6.444 | 6.688 | 6.688 | 3.989 | 3.989 | 3.989 | 3.989 |
Income Before Tax Ratio
| -1.235 | -0.245 | -0.2 | -0.27 | -0.341 | -0.544 | -0.219 | -0.609 | -0.15 | 0.004 | 0.033 | 0.036 | 0.03 | 0.045 | 0.003 | 0.082 | 0.118 | 0.039 | 0.092 | 0.092 | 0.085 | 0.085 | 0.085 | 0.085 |
Income Tax Expense
| 0.554 | -0.375 | -0.036 | 0 | 5.913 | 0 | 0.326 | 0.031 | 0.226 | -0.067 | 0.53 | 1.879 | 2.17 | 2.39 | 1.745 | 2.793 | 4.263 | 1.081 | 1.039 | 1.039 | 0.593 | 0.593 | 0.593 | 0.593 |
Net Income
| -75.971 | -14.446 | -8.117 | -18.525 | -24.342 | -36.153 | -12.918 | -39.892 | -17.625 | 0.587 | 5.578 | 9.088 | 5.74 | 9.847 | -0.942 | 9.088 | 18.945 | 5.363 | 5.649 | 5.649 | 3.396 | 3.396 | 3.396 | 3.396 |
Net Income Ratio
| -1.244 | -0.239 | -0.199 | -0.27 | -0.451 | -0.544 | -0.225 | -0.61 | -0.151 | 0.004 | 0.03 | 0.03 | 0.022 | 0.037 | -0.004 | 0.063 | 0.096 | 0.033 | 0.078 | 0.078 | 0.072 | 0.072 | 0.072 | 0.072 |
EPS
| -0.079 | -0.015 | -0.009 | -0.019 | -0.025 | -0.038 | -0.014 | -0.048 | -0.022 | 0.001 | 0.007 | 0.011 | 0.007 | 0.012 | -0.002 | 0.015 | 0.024 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 |
EPS Diluted
| -0.079 | -0.015 | -0.009 | -0.019 | -0.025 | -0.038 | -0.014 | -0.048 | -0.022 | 0.001 | 0.007 | 0.011 | 0.007 | 0.012 | -0.002 | 0.015 | 0.024 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 |
EBITDA
| -59.73 | -28.692 | -19.132 | -7.055 | -29.289 | -14.037 | -11.447 | -33.834 | -11.744 | 7.033 | 9.699 | 15.54 | 9.006 | 15.356 | 13.746 | 18.541 | 27.906 | 8.97 | 7.47 | 7.47 | 4.511 | 4.511 | 4.511 | 4.511 |
EBITDA Ratio
| -0.978 | -0.475 | -0.47 | -0.103 | -0.542 | -0.211 | -0.199 | -0.517 | -0.101 | 0.049 | 0.052 | 0.051 | 0.034 | 0.057 | 0.052 | 0.128 | 0.142 | 0.055 | 0.103 | 0.103 | 0.096 | 0.096 | 0.096 | 0.096 |