Boer Power Holdings Limited
HKEX:1685.HK
0.17 (HKD) • At close November 12, 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 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 295.7 | 351.256 | 294.517 | 389.333 | 279.648 | 300.059 | 272.584 | 473.906 | 342.759 | 283.782 | 184.282 | 239.424 | 388.811 | 157.059 | 366.532 | 392.139 | 189.668 | 198.969 | 259.304 | 114.568 | 1,501.268 | 618.412 | 972.378 | 618.412 | 1,324.698 | 512.114 | 723.756 | 512.114 | 842.692 | 338.498 | 511.3 | 338.498 | 338.498 | 305.304 | 305.304 | 305.304 | 305.304 | 253.647 | 253.647 | 253.647 | 253.647 | 227.765 | 227.765 | 227.765 | 227.765 | 122.679 | 122.679 | 122.679 | 122.679 |
| Cost of Revenue
| 210.193 | 259.47 | 213.663 | 273.832 | 199.511 | 201.587 | 179.075 | 338.541 | 241.129 | 206.841 | 130.948 | 158.27 | 269.425 | 106.924 | 313.449 | 280.322 | 148.443 | 229.511 | 161.659 | 97.793 | 1,012.073 | 397.676 | 578.631 | 397.676 | 898.67 | 331.505 | 427.348 | 331.505 | 559.902 | 216.661 | 306.74 | 216.661 | 216.661 | 192.856 | 192.856 | 192.856 | 192.856 | 159.632 | 159.632 | 159.632 | 159.632 | 144.698 | 144.698 | 144.698 | 144.698 | 83.647 | 83.647 | 83.647 | 83.647 |
| Gross Profit
| 85.508 | 91.786 | 80.854 | 115.501 | 80.137 | 98.472 | 93.509 | 135.365 | 101.63 | 76.941 | 53.335 | 81.154 | 119.386 | 50.135 | 53.083 | 111.817 | 41.225 | -30.542 | 97.645 | 16.776 | 489.195 | 220.736 | 393.747 | 220.736 | 426.028 | 180.609 | 296.408 | 180.609 | 282.79 | 121.838 | 204.56 | 121.838 | 121.838 | 112.448 | 112.448 | 112.448 | 112.448 | 94.015 | 94.015 | 94.015 | 94.015 | 83.067 | 83.067 | 83.067 | 83.067 | 39.032 | 39.032 | 39.032 | 39.032 |
| Gross Profit Ratio
| 0.289 | 0.261 | 0.275 | 0.297 | 0.287 | 0.328 | 0.343 | 0.286 | 0.297 | 0.271 | 0.289 | 0.339 | 0.307 | 0.319 | 0.145 | 0.285 | 0.217 | -0.154 | 0.377 | 0.146 | 0.326 | 0.357 | 0.405 | 0.357 | 0.322 | 0.353 | 0.41 | 0.353 | 0.336 | 0.36 | 0.4 | 0.36 | 0.36 | 0.368 | 0.368 | 0.368 | 0.368 | 0.371 | 0.371 | 0.371 | 0.371 | 0.365 | 0.365 | 0.365 | 0.365 | 0.318 | 0.318 | 0.318 | 0.318 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.402 | 0.402 | 0 | 6.239 | 6.239 | 0 | 14.181 | 8.194 | 0 | 20.073 | 0 | 32.871 | 0 | 26.465 | 0 | 23.738 | 0 | 16.041 | 0 | 16.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 55.815 | 40.945 | 41.691 | 39.188 | 37.413 | 42.903 | 97.166 | 45.252 | 49.767 | 24.903 | 91.409 | 45.965 | 34.344 | 54.838 | 58.964 | 28.451 | 90.709 | 78.795 | 42.376 | 100.21 | 52.962 | 105.996 | 52.962 | 76.445 | 41.141 | 88.12 | 41.141 | 78.087 | 36.675 | 68.611 | 36.675 | 36.675 | 27.561 | 27.561 | 27.561 | 27.561 | 26.491 | 26.491 | 26.491 | 26.491 | 22.996 | 22.996 | 22.996 | 22.996 | 7.757 | 7.757 | 7.757 | 7.757 |
| Selling & Marketing Expenses
| 0 | 23.562 | 30.628 | 29.091 | 29.439 | 39.785 | 31.681 | 44.25 | 35.265 | 30.91 | 18.394 | 36.176 | 25.999 | 15.544 | 35.523 | 24.382 | 14.976 | 41.664 | 21.719 | 15.846 | 54.734 | 19.835 | 24.604 | 19.835 | 39.02 | 14.539 | 19.136 | 14.539 | 29.158 | 13.572 | 25.131 | 13.572 | 13.572 | 11.515 | 11.515 | 11.515 | 11.515 | 9.341 | 9.341 | 9.341 | 9.341 | 7.801 | 7.801 | 7.801 | 7.801 | 5.93 | 5.93 | 5.93 | 5.93 |
| SG&A
| 71.21 | 83.512 | 76.216 | 80.814 | 68.627 | 82.168 | 74.584 | 86.024 | 80.517 | 80.677 | 43.297 | 667.39 | 474.945 | 49.887 | 320.361 | 83.346 | 43.427 | 850.394 | 100.514 | 58.222 | 160.585 | 72.796 | 130.6 | 72.796 | 115.465 | 55.68 | 107.256 | 55.68 | 107.245 | 50.247 | 93.742 | 50.247 | 50.247 | 39.076 | 39.076 | 39.076 | 39.076 | 35.832 | 35.832 | 35.832 | 35.832 | 30.796 | 30.796 | 30.796 | 30.796 | 13.687 | 13.687 | 13.687 | 13.687 |
| Other Expenses
| 1.706 | 2.336 | 0.296 | 0 | 0 | 0 | 0 | 0 | 0 | -43.629 | -43.629 | -43.629 | -50.696 | -50.696 | -50.696 | -43.989 | -43.989 | -43.989 | -66.905 | -66.905 | -66.905 | -90.054 | -90.054 | -90.054 | -90.054 | -68.49 | -68.49 | -68.49 | -68.49 | -65.919 | -65.919 | -65.919 | -65.919 | -1.159 | -1.159 | -1.159 | -1.159 | -51.508 | -51.508 | -51.508 | -51.508 | -33.168 | -33.168 | -33.168 | -33.168 | -16.435 | -16.435 | -16.435 | -16.435 |
| Operating Expenses
| 69.505 | 81.176 | 75.92 | 80.814 | 67.364 | 90.479 | 21.666 | 82.934 | 76.214 | 75.796 | -0.332 | 661.895 | 465.116 | -0.808 | 291.486 | 80.724 | -0.562 | 828.087 | 61.812 | -8.683 | 119.96 | -17.258 | 86.91 | -17.258 | 84.24 | -12.81 | 80.055 | -12.81 | 71.467 | -15.672 | 65.316 | -15.672 | -15.672 | 37.917 | 37.917 | 37.917 | 37.917 | -15.676 | -15.676 | -15.676 | -15.676 | -2.372 | -2.372 | -2.372 | -2.372 | -2.749 | -2.749 | -2.749 | -2.749 |
| Operating Income
| 16.003 | 10.61 | 4.934 | 34.687 | 12.757 | 17.175 | 18.374 | 50.652 | 25.212 | -1.504 | 11.79 | -578.975 | -345.97 | -219.574 | -238.403 | 31.093 | -49.934 | -872.581 | 35.833 | -193.235 | 379.719 | 176.606 | 296.353 | 176.606 | 347.235 | 156.857 | 208.676 | 156.857 | 211.323 | 92.474 | 139.244 | 92.474 | 92.474 | 81.204 | 81.204 | 81.204 | 81.204 | 73.859 | 73.859 | 73.859 | 73.859 | 52.863 | 52.863 | 52.863 | 52.863 | 25.99 | 25.99 | 25.99 | 25.99 |
| Operating Income Ratio
| 0.054 | 0.03 | 0.017 | 0.089 | 0.046 | 0.057 | 0.067 | 0.107 | 0.074 | -0.005 | 0.064 | -2.418 | -0.89 | -1.398 | -0.65 | 0.079 | -0.263 | -4.386 | 0.138 | -1.687 | 0.253 | 0.286 | 0.305 | 0.286 | 0.262 | 0.306 | 0.288 | 0.306 | 0.251 | 0.273 | 0.272 | 0.273 | 0.273 | 0.266 | 0.266 | 0.266 | 0.266 | 0.291 | 0.291 | 0.291 | 0.291 | 0.232 | 0.232 | 0.232 | 0.232 | 0.212 | 0.212 | 0.212 | 0.212 |
| Total Other Income Expenses Net
| -5.741 | 16.235 | 3.91 | -10.901 | -1.867 | -20.115 | 81.242 | -15.596 | -17.422 | -18.521 | -10.069 | -19.601 | -22.382 | -22.158 | -25.203 | -23.454 | -14.058 | -11.661 | -34.16 | -27.407 | -52.886 | -19.026 | 7.132 | -19.026 | -25.536 | -19.638 | 18.503 | -19.638 | 7.705 | -2.001 | 3.622 | -2.001 | -2.001 | -0.094 | -0.094 | -0.094 | -0.094 | -0.046 | -0.046 | -0.046 | -0.046 | 1.084 | 1.084 | 1.084 | 1.084 | -0.851 | -0.851 | -0.851 | -0.851 |
| Income Before Tax
| 10.262 | 26.845 | 8.844 | 23.786 | 10.89 | -2.94 | 99.616 | 35.056 | 7.79 | -20.025 | 1.721 | -598.576 | -368.352 | -241.732 | -263.606 | 7.639 | -63.992 | -884.242 | 1.673 | -220.642 | 326.833 | 157.58 | 303.485 | 157.58 | 321.699 | 137.22 | 227.179 | 137.22 | 219.028 | 90.474 | 142.866 | 90.474 | 90.474 | 81.109 | 81.109 | 81.109 | 81.109 | 73.814 | 73.814 | 73.814 | 73.814 | 53.947 | 53.947 | 53.947 | 53.947 | 25.139 | 25.139 | 25.139 | 25.139 |
| Income Before Tax Ratio
| 0.035 | 0.076 | 0.03 | 0.061 | 0.039 | -0.01 | 0.365 | 0.074 | 0.023 | -0.071 | 0.009 | -2.5 | -0.947 | -1.539 | -0.719 | 0.019 | -0.337 | -4.444 | 0.006 | -1.926 | 0.218 | 0.255 | 0.312 | 0.255 | 0.243 | 0.268 | 0.314 | 0.268 | 0.26 | 0.267 | 0.279 | 0.267 | 0.267 | 0.266 | 0.266 | 0.266 | 0.266 | 0.291 | 0.291 | 0.291 | 0.291 | 0.237 | 0.237 | 0.237 | 0.237 | 0.205 | 0.205 | 0.205 | 0.205 |
| Income Tax Expense
| 2.865 | 2.63 | 1.558 | -0.175 | 2.153 | 33.705 | 50.51 | 33.038 | 0.474 | 0.311 | 0.286 | 76.576 | 45.625 | 7.738 | 39.71 | 7.232 | -8.12 | 146.415 | 5.209 | -37.906 | 62.617 | 26.624 | 43.877 | 26.624 | 48.58 | 23.599 | 45.814 | 23.599 | 5.003 | 4.257 | 12.024 | 4.257 | 4.257 | 7.574 | 7.574 | 7.574 | 7.574 | 10.569 | 10.569 | 10.569 | 10.569 | 7.141 | 7.141 | 7.141 | 7.141 | 3.833 | 3.833 | 3.833 | 3.833 |
| Net Income
| 7.424 | 24.237 | 7.308 | 23.984 | 8.856 | -36.672 | 48.814 | 7.812 | 8.012 | -19.289 | 1.436 | -666.014 | -292.415 | -249.47 | -223.249 | 2.275 | -55.872 | -704.597 | 0.2 | -182.736 | 260.236 | 130.956 | 259.648 | 130.956 | 277.37 | 113.621 | 181.547 | 113.621 | 214.267 | 86.217 | 130.842 | 86.217 | 86.217 | 73.535 | 73.535 | 73.535 | 73.535 | 63.245 | 63.245 | 63.245 | 63.245 | 46.807 | 46.807 | 46.807 | 46.807 | 21.306 | 21.306 | 21.306 | 21.306 |
| Net Income Ratio
| 0.025 | 0.069 | 0.025 | 0.062 | 0.032 | -0.122 | 0.179 | 0.016 | 0.023 | -0.068 | 0.008 | -2.782 | -0.752 | -1.588 | -0.609 | 0.006 | -0.295 | -3.541 | 0.001 | -1.595 | 0.173 | 0.212 | 0.267 | 0.212 | 0.209 | 0.222 | 0.251 | 0.222 | 0.254 | 0.255 | 0.256 | 0.255 | 0.255 | 0.241 | 0.241 | 0.241 | 0.241 | 0.249 | 0.249 | 0.249 | 0.249 | 0.206 | 0.206 | 0.206 | 0.206 | 0.174 | 0.174 | 0.174 | 0.174 |
| EPS
| 0.01 | 0.032 | 0.01 | 0.031 | 0.012 | -0.048 | 0.065 | 0.01 | 0.011 | -0.026 | 0.002 | -0.89 | -0.39 | -0.33 | -0.3 | 0.003 | -0.075 | -0.94 | 0 | -0.24 | 0.34 | 0.17 | 0.35 | 0.17 | 0.37 | 0.15 | 0.24 | 0.15 | 0.29 | 0.11 | 0.17 | 0.11 | 0.11 | 0.096 | 0.096 | 0.096 | 0.096 | 0.082 | 0.082 | 0.082 | 0.082 | 0.078 | 0.078 | 0.078 | 0.078 | 0.038 | 0.038 | 0.038 | 0.038 |
| EPS Diluted
| 0.01 | 0.032 | 0.01 | 0.031 | 0.012 | -0.048 | 0.065 | 0.01 | 0.011 | -0.026 | 0.002 | -0.89 | -0.39 | -0.33 | -0.3 | 0.003 | -0.075 | -0.94 | 0 | -0.24 | 0.35 | 0.17 | 0.35 | 0.17 | 0.37 | 0.15 | 0.24 | 0.15 | 0.29 | 0.11 | 0.17 | 0.11 | 0.11 | 0.096 | 0.096 | 0.096 | 0.096 | 0.082 | 0.082 | 0.082 | 0.082 | 0.078 | 0.078 | 0.078 | 0.078 | 0.038 | 0.038 | 0.038 | 0.038 |
| EBITDA
| 25.403 | 21.513 | 14.901 | 38.493 | 22.274 | 24.968 | 31.803 | 61.388 | 40.313 | 19.368 | 20.508 | -562.255 | -327.248 | -210.339 | -219.951 | 47.884 | -40.643 | -852.4 | 47.678 | -184.936 | 390.973 | 182.619 | 307.135 | 182.619 | 357.598 | 162.559 | 219.109 | 162.559 | 222.404 | 98.692 | 151.165 | 98.692 | 98.692 | 86.513 | 86.513 | 86.513 | 86.513 | 78.084 | 78.084 | 78.084 | 78.084 | 54.228 | 54.228 | 54.228 | 54.228 | 27.391 | 27.391 | 27.391 | 27.391 |
| EBITDA Ratio
| 0.086 | 0.061 | 0.051 | 0.099 | 0.08 | 0.083 | 0.117 | 0.13 | 0.118 | 0.068 | 0.111 | -2.348 | -0.842 | -1.339 | -0.6 | 0.122 | -0.214 | -4.284 | 0.184 | -1.614 | 0.26 | 0.295 | 0.316 | 0.295 | 0.27 | 0.317 | 0.303 | 0.317 | 0.264 | 0.292 | 0.296 | 0.292 | 0.292 | 0.283 | 0.283 | 0.283 | 0.283 | 0.308 | 0.308 | 0.308 | 0.308 | 0.238 | 0.238 | 0.238 | 0.238 | 0.223 | 0.223 | 0.223 | 0.223 |