China Beststudy Education Group
HKEX:3978.HK
3.04 (HKD) • At close November 5, 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 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 317.444 | 300.454 | 188.86 | 222.689 | 268.445 | 802.272 | 1,096.355 | 918.503 | 769.295 | 964.266 | 867.401 | 750.632 | 723.116 | 580.403 | 561.298 | 285.425 | 224.033 | 224.033 | 224.033 | 189.998 | 189.998 | 189.998 | 189.998 |
Cost of Revenue
| 174.721 | 140.376 | 119.08 | 171.299 | 146.774 | 494.85 | 674.43 | 595.734 | 495.441 | 555.405 | 508.639 | 458.502 | 417.215 | 342.521 | 316.43 | 164.738 | 129.953 | 129.953 | 129.953 | 111.094 | 111.094 | 111.094 | 111.094 |
Gross Profit
| 142.723 | 160.078 | 69.78 | 51.39 | 121.671 | 307.422 | 421.925 | 322.769 | 273.854 | 408.861 | 358.762 | 292.13 | 305.901 | 237.882 | 244.868 | 120.688 | 94.08 | 94.08 | 94.08 | 78.904 | 78.904 | 78.904 | 78.904 |
Gross Profit Ratio
| 0.45 | 0.533 | 0.369 | 0.231 | 0.453 | 0.383 | 0.385 | 0.351 | 0.356 | 0.424 | 0.414 | 0.389 | 0.423 | 0.41 | 0.436 | 0.423 | 0.42 | 0.42 | 0.42 | 0.415 | 0.415 | 0.415 | 0.415 |
Reseach & Development Expenses
| 2.396 | 1.132 | 12.673 | 20.41 | 35.315 | 57.347 | 84.963 | 86.941 | 78.629 | 83.19 | 82.26 | 92.083 | 78.656 | 79.179 | 60.881 | 35.015 | 20.936 | 20.936 | 20.936 | 15.999 | 15.999 | 15.999 | 15.999 |
General & Administrative Expenses
| 40.946 | 29.246 | 28.64 | 44.297 | 44.397 | 106.195 | 116.766 | 107.315 | 106.777 | 146.502 | 95.805 | 106.792 | 79.009 | 55.995 | 91.391 | 44.464 | 30.848 | 30.848 | 30.848 | 24.798 | 24.798 | 24.798 | 24.798 |
Selling & Marketing Expenses
| 22.724 | 19.091 | 6.99 | 1.995 | 30.452 | 56.442 | 124.542 | 105.893 | 89.158 | 101.961 | 60.699 | 75.542 | 54.901 | 47.66 | 47.447 | 23.777 | 19.752 | 19.752 | 19.752 | 16.045 | 16.045 | 16.045 | 16.045 |
SG&A
| 63.67 | 48.337 | 35.63 | 46.292 | 74.849 | 162.637 | 241.308 | 213.208 | 195.935 | 248.463 | 156.504 | 182.334 | 133.91 | 131.317 | 141.646 | 68.241 | 50.6 | 50.6 | 50.6 | 40.843 | 40.843 | 40.843 | 40.843 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.181 | -1.207 | -1.207 | -2.296 | -2.296 | -1.097 | -1.097 | -1.097 | -1.597 | -1.597 | -1.597 | -1.597 |
Operating Expenses
| 66.066 | 49.469 | 49.195 | 41.113 | 106.088 | 571.95 | 402.631 | 217.82 | 199.792 | 323.943 | 245.904 | 298.268 | 193.382 | 177.652 | 200.722 | 100.96 | 70.439 | 70.439 | 70.439 | 55.245 | 55.245 | 55.245 | 55.245 |
Operating Income
| 76.657 | 110.609 | 22.435 | -7.786 | 15.29 | 90.408 | 95.654 | 22.62 | -0.71 | 115.178 | 82.028 | -17.959 | 76.797 | 30.613 | 39.114 | 21.589 | 18.535 | 18.535 | 18.535 | 24.427 | 24.427 | 24.427 | 24.427 |
Operating Income Ratio
| 0.241 | 0.368 | 0.119 | -0.035 | 0.057 | 0.113 | 0.087 | 0.025 | -0.001 | 0.119 | 0.095 | -0.024 | 0.106 | 0.053 | 0.07 | 0.076 | 0.083 | 0.083 | 0.083 | 0.129 | 0.129 | 0.129 | 0.129 |
Total Other Income Expenses Net
| -2.49 | -21.086 | 0.803 | 35.217 | 1.525 | -372.505 | -87.012 | 64.932 | 56.167 | -49.078 | 8.697 | 12.434 | 36.503 | 31.118 | 11.937 | 6.607 | 2.946 | 2.946 | 2.946 | 2.819 | 2.819 | 2.819 | 2.819 |
Income Before Tax
| 74.167 | 89.523 | 23.238 | 27.431 | 16.815 | -282.097 | 8.642 | 87.552 | 55.457 | 66.1 | 90.725 | -5.525 | 113.3 | 61.731 | 51.051 | 28.196 | 21.481 | 21.481 | 21.481 | 27.246 | 27.246 | 27.246 | 27.246 |
Income Before Tax Ratio
| 0.234 | 0.298 | 0.123 | 0.123 | 0.063 | -0.352 | 0.008 | 0.095 | 0.072 | 0.069 | 0.105 | -0.007 | 0.157 | 0.106 | 0.091 | 0.099 | 0.096 | 0.096 | 0.096 | 0.143 | 0.143 | 0.143 | 0.143 |
Income Tax Expense
| 19.752 | 19.795 | 3.086 | 21.095 | 11.268 | 44.904 | 7.234 | 12.743 | 2.472 | 6.475 | 15.469 | 3.327 | 31.391 | 15.297 | 22.077 | 9.344 | 6.938 | 6.938 | 6.938 | 9.617 | 9.617 | 9.617 | 9.617 |
Net Income
| 54.527 | 70.329 | 20.917 | 51.055 | 5.232 | -330.867 | 5.836 | 75.169 | 54.506 | 59.792 | 75.755 | -5.155 | 59.14 | 35.624 | 22.957 | 18.852 | 14.543 | 14.543 | 14.543 | 17.629 | 17.629 | 17.629 | 17.629 |
Net Income Ratio
| 0.172 | 0.234 | 0.111 | 0.229 | 0.019 | -0.412 | 0.005 | 0.082 | 0.071 | 0.062 | 0.087 | -0.007 | 0.082 | 0.061 | 0.041 | 0.066 | 0.065 | 0.065 | 0.065 | 0.093 | 0.093 | 0.093 | 0.093 |
EPS
| 0.072 | 0.093 | 0.028 | 0.068 | 0.007 | -0.44 | 0.008 | 0.093 | 0.067 | 0.074 | 0.097 | -0.008 | 0.095 | 0.057 | 0.027 | 0.022 | 0.017 | 0.017 | 0.017 | 0.021 | 0.021 | 0.021 | 0.021 |
EPS Diluted
| 0.072 | 0.093 | 0.028 | 0.068 | 0.007 | -0.44 | 0.008 | 0.093 | 0.067 | 0.074 | 0.097 | -0.008 | 0.095 | 0.057 | 0.027 | 0.022 | 0.017 | 0.017 | 0.017 | 0.021 | 0.021 | 0.021 | 0.021 |
EBITDA
| 80.608 | 118.254 | 34.599 | -2.458 | 28.671 | 123.428 | 138.246 | 57.829 | 38.496 | 155.221 | 113.74 | 6.311 | 94.978 | 45.583 | 49.555 | 28.062 | 22.964 | 22.964 | 22.964 | 30.236 | 30.236 | 30.236 | 30.236 |
EBITDA Ratio
| 0.254 | 0.394 | 0.183 | -0.011 | 0.107 | 0.154 | 0.126 | 0.063 | 0.05 | 0.161 | 0.131 | 0.008 | 0.131 | 0.079 | 0.088 | 0.098 | 0.103 | 0.103 | 0.103 | 0.159 | 0.159 | 0.159 | 0.159 |