Sa Sa International Holdings Ltd
HKEX:178

Watchlist Manager
Sa Sa International Holdings Ltd Logo
Sa Sa International Holdings Ltd
HKEX:178
Watchlist
Price: 0.67 HKD Market Closed
Market Cap: 2.1B HKD
Have any thoughts about
Sa Sa International Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Sa Sa International Holdings Ltd

Revenue
4.1B HKD
Cost of Revenue
-2.5B HKD
Gross Profit
1.7B HKD
Operating Expenses
-1.4B HKD
Operating Income
252.8m HKD
Other Expenses
-104m HKD
Net Income
148.9m HKD

Income Statement
Sa Sa International Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
2 120
N/A
2 314
+9%
2 462
+6%
2 621
+6%
2 791
+7%
2 889
+4%
2 948
+2%
3 221
+9%
3 452
+7%
3 609
+5%
3 744
+4%
4 111
+10%
4 446
+8%
4 901
+10%
5 588
+14%
6 405
+15%
6 997
+9%
7 670
+10%
8 191
+7%
8 756
+7%
9 083
+4%
8 993
-1%
8 545
-5%
7 791
-9%
7 615
-2%
7 551
-1%
7 516
0%
8 018
+7%
8 598
+7%
8 157
-5%
11 551
+42%
5 717
-51%
3 609
-37%
3 043
-16%
3 354
+10%
3 413
+2%
3 366
-1%
3 501
+4%
4 094
+17%
4 367
+7%
4 144
-5%
Gross Profit
Cost of Revenue
(1 214)
(1 322)
(1 392)
(1 476)
(1 587)
(1 648)
(1 692)
(1 832)
(1 957)
(2 032)
(2 089)
(2 296)
(2 461)
(2 689)
(3 097)
(3 508)
(3 781)
(4 112)
(4 346)
(4 683)
(4 954)
(4 954)
(4 771)
(4 418)
(4 359)
(4 411)
(4 366)
(4 644)
(5 070)
(4 840)
(6 953)
(3 635)
(2 389)
(1 991)
(2 135)
(2 152)
(2 119)
(2 099)
(2 386)
(2 584)
(2 484)
Gross Profit
906
N/A
992
+9%
1 071
+8%
1 145
+7%
1 204
+5%
1 242
+3%
1 256
+1%
1 390
+11%
1 495
+8%
1 577
+5%
1 655
+5%
1 815
+10%
1 985
+9%
2 212
+11%
2 491
+13%
2 897
+16%
3 216
+11%
3 558
+11%
3 845
+8%
4 073
+6%
4 129
+1%
4 039
-2%
3 774
-7%
3 373
-11%
3 256
-3%
3 141
-4%
3 150
+0%
3 374
+7%
3 528
+5%
3 317
-6%
4 598
+39%
2 082
-55%
1 220
-41%
1 052
-14%
1 219
+16%
1 261
+3%
1 247
-1%
1 401
+12%
1 709
+22%
1 783
+4%
1 659
-7%
Operating Income
Operating Expenses
(689)
(756)
(857)
(935)
(982)
(983)
(981)
(1 067)
(1 169)
(1 207)
(1 237)
(1 357)
(1 462)
(1 604)
(1 827)
(2 068)
(2 312)
(2 571)
(2 779)
(2 960)
(3 037)
(3 048)
(2 997)
(2 915)
(2 860)
(2 728)
(2 716)
(2 830)
(2 890)
(2 755)
(4 053)
(2 357)
(1 857)
(1 595)
(1 525)
(1 556)
(1 536)
(1 454)
(1 461)
(1 436)
(1 406)
Selling, General & Administrative
(337)
(385)
(413)
(433)
(747)
(758)
(750)
(1 090)
(1 196)
(1 235)
(1 266)
(1 380)
(1 500)
(1 645)
(1 850)
(2 108)
(2 374)
(2 632)
(2 858)
(3 070)
(3 156)
(3 004)
(3 117)
(2 909)
(2 978)
(2 736)
(2 813)
(2 826)
(2 990)
(2 744)
(3 729)
(2 304)
(1 628)
(1 106)
(1 136)
(1 252)
(1 270)
(1 145)
(1 131)
(1 093)
(1 047)
Depreciation & Amortization
(34)
(40)
(50)
(64)
0
(39)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(163)
0
(123)
0
(97)
0
(98)
0
(107)
(456)
(117)
(277)
(515)
(425)
(356)
(330)
(339)
(361)
(377)
(389)
Other Operating Expenses
(319)
(332)
(394)
(438)
(235)
(186)
(231)
23
27
28
29
23
36
41
24
40
62
61
79
110
119
118
119
117
119
105
98
93
100
96
132
64
48
27
37
52
65
31
32
34
30
Operating Income
217
N/A
236
+9%
214
-9%
210
-2%
223
+6%
258
+16%
275
+7%
323
+17%
327
+1%
370
+13%
418
+13%
458
+10%
524
+14%
608
+16%
665
+9%
828
+25%
904
+9%
987
+9%
1 067
+8%
1 114
+4%
1 092
-2%
991
-9%
777
-22%
458
-41%
397
-13%
413
+4%
434
+5%
543
+25%
638
+17%
561
-12%
545
-3%
(274)
N/A
(636)
-132%
(543)
+15%
(305)
+44%
(295)
+3%
(289)
+2%
(53)
+82%
248
N/A
347
+40%
253
-27%
Pre-Tax Income
Interest Income Expense
0
0
0
0
13
0
13
25
20
13
9
6
5
5
6
6
6
8
9
12
17
16
13
10
9
6
10
15
17
25
17
(10)
(10)
(6)
(9)
(7)
(20)
(23)
(21)
(24)
(9)
Non-Reccuring Items
0
10
23
13
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(5)
(280)
(181)
145
24
(36)
29
60
7
(58)
(59)
Total Other Income
0
0
0
0
0
13
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(0)
3
0
3
0
2
0
2
0
2
0
3
0
2
0
1
0
1
0
2
0
Pre-Tax Income
217
N/A
246
+13%
236
-4%
223
-6%
236
+6%
272
+15%
289
+6%
348
+20%
347
0%
383
+11%
427
+11%
466
+9%
529
+14%
614
+16%
671
+9%
835
+24%
910
+9%
995
+9%
1 076
+8%
1 126
+5%
1 109
-2%
1 009
-9%
790
-22%
470
-40%
405
-14%
421
+4%
444
+5%
561
+26%
655
+17%
582
-11%
557
-4%
(562)
N/A
(827)
-47%
(401)
+51%
(291)
+28%
(337)
-16%
(280)
+17%
(14)
+95%
235
N/A
267
+14%
185
-31%
Net Income
Tax Provision
(43)
(44)
(38)
(37)
(43)
(50)
(54)
(71)
(71)
(67)
(74)
(84)
(95)
(104)
(114)
(145)
(163)
(169)
(175)
(191)
(192)
(171)
(138)
(87)
(79)
(79)
(74)
(95)
(109)
(91)
(90)
87
128
42
(2)
(7)
(16)
73
59
(48)
(36)
Income from Continuing Operations
174
202
199
185
193
222
235
276
276
316
352
382
434
509
557
690
748
826
901
935
918
839
652
383
327
343
369
465
546
491
467
(475)
(699)
(359)
(293)
(344)
(295)
58
294
219
149
Net Income (Common)
174
N/A
202
+16%
199
-2%
185
-7%
193
+4%
222
+15%
237
+7%
348
+47%
345
-1%
316
-8%
352
+11%
382
+8%
434
+14%
509
+17%
557
+9%
690
+24%
748
+8%
826
+10%
901
+9%
935
+4%
918
-2%
839
-9%
652
-22%
383
-41%
327
-15%
327
+0%
341
+4%
440
+29%
533
+21%
471
-12%
434
-8%
(516)
N/A
(721)
-40%
(351)
+51%
(291)
+17%
(344)
-18%
(295)
+14%
58
N/A
294
+404%
219
-26%
149
-32%
EPS (Diluted)
0.07
N/A
0.08
+14%
0.07
-13%
0.06
-14%
0.07
+17%
0.09
+29%
0.09
N/A
0.12
+33%
0.12
N/A
0.11
-8%
0.12
+9%
0.13
+8%
0.15
+15%
0.18
+20%
0.2
+11%
0.24
+20%
0.26
+8%
0.29
+12%
0.31
+7%
0.32
+3%
0.32
N/A
0.29
-9%
0.22
-24%
0.13
-41%
0.11
-15%
0.12
+9%
0.12
N/A
0.15
+25%
0.18
+20%
0.16
-11%
0.15
-6%
-0.15
N/A
-0.23
-53%
-0.12
+48%
-0.09
+25%
-0.11
-22%
-0.1
+9%
0.02
N/A
0.09
+350%
0.07
-22%
0.05
-29%