S.A.I. Leisure Group Company Limited
HKEX:1832.HK
0.51 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 10.549 | 10.549 | 11.228 | 11.228 | 7.196 | 7.196 | 3.146 | 3.146 | 4.73 | 4.73 | 5.707 | 5.707 | 4.194 | 4.194 | 5.92 | 5.92 | 14.473 | 14.473 | 24.578 | 24.578 | 24.772 | 24.772 | 24.797 | 24.797 | 25.293 | 25.293 | 23.458 | 23.458 | 21.257 | 21.257 | 22.358 | 20.31 | 20.31 | 20.31 |
Cost of Revenue
| 6.958 | 6.958 | 8.475 | 8.475 | 6.898 | 6.898 | 5.332 | 5.332 | 2.916 | 2.916 | 3.191 | 3.191 | 3.034 | 3.034 | 5.276 | 5.276 | 7.943 | 7.943 | 14.325 | 14.325 | 13.133 | 13.133 | 13.154 | 13.154 | 13.435 | 13.435 | 11.939 | 11.939 | 10.529 | 10.529 | 4.195 | 3.527 | 3.527 | 3.527 |
Gross Profit
| 3.591 | 3.591 | 2.753 | 2.753 | 0.298 | 0.298 | -2.186 | -2.186 | 1.814 | 1.814 | 2.516 | 2.516 | 1.16 | 1.16 | 0.644 | 0.644 | 6.53 | 6.53 | 10.253 | 10.253 | 11.639 | 11.639 | 11.643 | 11.643 | 11.858 | 11.858 | 11.52 | 11.52 | 10.729 | 10.729 | 18.163 | 16.783 | 16.783 | 16.783 |
Gross Profit Ratio
| 0.34 | 0.34 | 0.245 | 0.245 | 0.041 | 0.041 | -0.695 | -0.695 | 0.383 | 0.383 | 0.441 | 0.441 | 0.277 | 0.277 | 0.109 | 0.109 | 0.451 | 0.451 | 0.417 | 0.417 | 0.47 | 0.47 | 0.47 | 0.47 | 0.469 | 0.469 | 0.491 | 0.491 | 0.505 | 0.505 | 0.812 | 0.826 | 0.826 | 0.826 |
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 |
General & Administrative 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 | 0.97 | 0.97 | 0.97 | 7.237 | 0.276 | 0.276 | 0.276 | 0.252 | 0.252 | 0.252 |
Selling & Marketing 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 | 0.862 | 0.862 | 0.116 | 0.116 | 0.108 | 0.108 | 0.654 | 0.554 | 0.554 | 0.554 |
SG&A
| 0 | 0 | 0 | 0 | 0 | 0 | 2.083 | 2.083 | 0 | 0 | 2.427 | 2.427 | 2.427 | 2.427 | 3.808 | 3.808 | 6.279 | 6.279 | 7.894 | 7.894 | 8.575 | 8.575 | 9.203 | 9.203 | 8.092 | 8.092 | 7.353 | 7.353 | 6.994 | 6.994 | 0.93 | 0.806 | 0.806 | 0.806 |
Other Expenses
| 7.107 | 7.107 | 6.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.442 | 3.442 | 3.442 | 0 | 4.35 | 4.35 | 4.35 | 4.285 | 4.285 | 4.285 |
Operating Expenses
| 7.107 | 7.107 | 6.38 | 6.38 | 5.762 | 5.762 | 3.781 | 3.781 | 2.083 | 2.083 | 4.371 | 4.371 | 2.429 | 2.429 | 6.819 | 6.819 | 6.451 | 6.451 | 7.9 | 7.9 | 8.702 | 8.702 | 9.199 | 9.199 | 8.093 | 8.093 | 7.39 | 7.39 | 6.992 | 6.992 | 5.28 | 5.091 | 5.091 | 5.091 |
Operating Income
| -3.517 | -3.517 | -3.627 | -3.655 | -5.468 | -5.468 | -5.703 | -5.703 | -0.27 | -0.27 | -1.18 | -1.18 | -1.267 | -1.267 | -3.164 | -3.164 | 0.251 | 0.251 | 2.359 | 2.359 | 3.064 | 3.064 | 2.44 | 2.44 | 3.766 | 3.766 | 4.167 | 4.167 | 3.735 | 3.735 | 3.907 | 3.556 | 3.556 | 3.556 |
Operating Income Ratio
| -0.333 | -0.333 | -0.323 | -0.326 | -0.76 | -0.76 | -1.813 | -1.813 | -0.057 | -0.057 | -0.207 | -0.207 | -0.302 | -0.302 | -0.535 | -0.535 | 0.017 | 0.017 | 0.096 | 0.096 | 0.124 | 0.124 | 0.098 | 0.098 | 0.149 | 0.149 | 0.178 | 0.178 | 0.176 | 0.176 | 0.175 | 0.175 | 0.175 | 0.175 |
Total Other Income Expenses Net
| -1.355 | -1.355 | -1.297 | -1.269 | -1.141 | -1.141 | -0.676 | -0.676 | -0.232 | -0.232 | -0.923 | -0.923 | -0.227 | -0.227 | -3.227 | -3.227 | -0.25 | -0.25 | -0.015 | -0.015 | -0.273 | -0.273 | 0.004 | 0.004 | 0.016 | 0.016 | -0.038 | -0.038 | 0.003 | 0.003 | 0.026 | 0.001 | 0.001 | 0.001 |
Income Before Tax
| -4.872 | -4.872 | -4.924 | -4.924 | -6.608 | -6.608 | -6.378 | -6.378 | -0.501 | -0.501 | -2.103 | -2.103 | -1.493 | -1.493 | -6.391 | -6.391 | 0.001 | 0.001 | 2.344 | 2.344 | 2.791 | 2.791 | 2.444 | 2.444 | 3.766 | 3.766 | 4.13 | 4.13 | 3.737 | 3.737 | 3.933 | 3.557 | 3.557 | 3.557 |
Income Before Tax Ratio
| -0.462 | -0.462 | -0.439 | -0.439 | -0.918 | -0.918 | -2.027 | -2.027 | -0.106 | -0.106 | -0.368 | -0.368 | -0.356 | -0.356 | -1.08 | -1.08 | 0 | 0 | 0.095 | 0.095 | 0.113 | 0.113 | 0.099 | 0.099 | 0.149 | 0.149 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.175 | 0.175 | 0.175 |
Income Tax Expense
| -0.039 | -0.039 | 0.047 | 0.047 | 0 | 0 | 0.904 | 0.904 | 0.229 | 0.229 | 0.332 | 0.332 | 0.194 | 0.194 | 0.968 | 0.968 | 0.041 | 0.041 | 0.014 | 0.014 | 0.034 | 0.034 | 0.133 | 0.133 | 0.193 | 0.193 | 0.808 | 0.808 | 0.493 | 0.493 | 0.65 | 0.439 | 0.439 | 0.439 |
Net Income
| -4.834 | -4.834 | -4.873 | -4.873 | -6.608 | -6.608 | -5.44 | -5.44 | -0.273 | -0.273 | -1.671 | -1.671 | -1.305 | -1.305 | -4.929 | -4.929 | 0.269 | 0.269 | 2.283 | 2.283 | 2.767 | 2.767 | 2.301 | 2.301 | 3.546 | 3.546 | 3.257 | 3.257 | 3.234 | 3.234 | 3.283 | 3.117 | 3.117 | 3.117 |
Net Income Ratio
| -0.458 | -0.458 | -0.434 | -0.434 | -0.918 | -0.918 | -1.729 | -1.729 | -0.058 | -0.058 | -0.293 | -0.293 | -0.311 | -0.311 | -0.833 | -0.833 | 0.019 | 0.019 | 0.093 | 0.093 | 0.112 | 0.112 | 0.093 | 0.093 | 0.14 | 0.14 | 0.139 | 0.139 | 0.152 | 0.152 | 0.147 | 0.153 | 0.153 | 0.153 |
EPS
| -0.013 | -0.013 | -0.014 | -0.014 | -0.018 | -0.018 | -0.015 | -0.015 | -0.001 | -0.001 | -0.005 | -0.005 | -0.004 | -0.004 | -0.014 | -0.014 | 0.001 | 0.001 | 0.006 | 0.006 | 0.01 | 0.01 | 0.009 | 0.009 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 |
EPS Diluted
| -0.013 | -0.013 | -0.014 | -0.014 | -0.018 | -0.018 | -0.015 | -0.015 | -0.001 | -0.001 | -0.005 | -0.005 | -0.004 | -0.004 | -0.014 | -0.014 | 0.001 | 0.001 | 0.006 | 0.006 | 0.01 | 0.01 | 0.009 | 0.009 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 |
EBITDA
| -1.007 | -1.007 | 0.845 | 0.845 | -4.729 | -4.729 | -4.733 | -4.733 | 0.238 | 0.238 | -0.553 | -0.553 | -0.474 | -0.474 | -1.762 | -1.762 | 1.781 | 1.781 | 3.943 | 3.943 | 4.558 | 4.558 | 3.959 | 3.959 | 5.231 | 5.231 | 5.546 | 5.546 | 5.043 | 5.043 | 5.276 | 4.969 | 4.969 | 4.969 |
EBITDA Ratio
| -0.095 | -0.095 | 0.075 | 0.075 | -0.657 | -0.657 | -1.504 | -1.504 | 0.05 | 0.05 | -0.097 | -0.097 | -0.113 | -0.113 | -0.298 | -0.298 | 0.123 | 0.123 | 0.16 | 0.16 | 0.184 | 0.184 | 0.16 | 0.16 | 0.207 | 0.207 | 0.236 | 0.236 | 0.237 | 0.237 | 0.236 | 0.245 | 0.245 | 0.245 |