CNOOC Ltd
HKEX:883
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
15.62
24.6
|
| Price Target |
|
We'll email you a reminder when the closing price reaches HKD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
CNOOC Ltd
Income Statement
CNOOC Ltd
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
3 098
|
3 199
|
3 235
|
3 397
|
0
|
3 128
|
2 351
|
2 069
|
2 589
|
2 423
|
2 094
|
2 765
|
2 766
|
2 807
|
3 835
|
0
|
0
|
|
| Revenue |
254 668
N/A
|
246 112
-3%
|
284 624
+16%
|
338 233
+19%
|
383 402
+13%
|
422 230
+10%
|
429 043
+2%
|
411 939
-4%
|
417 902
+1%
|
416 609
0%
|
430 366
+3%
|
451 315
+5%
|
435 816
-3%
|
420 506
-4%
|
415 892
-1%
|
401 344
-3%
|
406 985
+1%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(148 083)
|
(128 686)
|
(144 981)
|
(172 603)
|
(192 703)
|
(209 737)
|
(228 292)
|
(218 495)
|
(229 731)
|
(221 963)
|
(236 722)
|
(246 494)
|
(228 563)
|
(209 038)
|
(211 749)
|
(206 453)
|
(214 200)
|
|
| Gross Profit |
106 586
N/A
|
117 426
+10%
|
139 642
+19%
|
165 631
+19%
|
190 698
+15%
|
212 493
+11%
|
200 751
-6%
|
193 444
-4%
|
188 171
-3%
|
194 646
+3%
|
193 644
-1%
|
204 821
+6%
|
207 253
+1%
|
211 468
+2%
|
204 143
-3%
|
194 891
-5%
|
192 785
-1%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(9 690)
|
(15 729)
|
(17 161)
|
(17 316)
|
(17 643)
|
(20 827)
|
(11 537)
|
(12 002)
|
(12 651)
|
(25 360)
|
(15 023)
|
(14 868)
|
(14 803)
|
(21 158)
|
(19 603)
|
(19 825)
|
(20 150)
|
|
| Selling, General & Administrative |
(8 252)
|
(11 497)
|
(8 273)
|
(8 666)
|
(9 039)
|
(16 303)
|
(9 890)
|
(10 223)
|
(10 510)
|
(20 730)
|
(10 899)
|
(10 950)
|
(10 848)
|
(15 808)
|
(10 851)
|
(10 869)
|
(11 306)
|
|
| Research & Development |
(2 032)
|
(1 506)
|
(1 561)
|
(1 366)
|
(1 336)
|
(1 527)
|
(1 653)
|
(1 810)
|
(1 904)
|
(1 605)
|
(1 590)
|
(1 610)
|
(1 638)
|
(1 711)
|
(1 696)
|
(1 653)
|
(1 601)
|
|
| Depreciation & Amortization |
0
|
(520)
|
0
|
0
|
0
|
(770)
|
0
|
0
|
0
|
(1 168)
|
0
|
0
|
0
|
(1 315)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
594
|
(2 206)
|
(7 327)
|
(7 285)
|
(7 268)
|
(2 227)
|
6
|
31
|
(237)
|
(1 857)
|
(2 534)
|
(2 308)
|
(2 317)
|
(2 324)
|
(7 056)
|
(7 303)
|
(7 243)
|
|
| Operating Income |
96 896
N/A
|
101 697
+5%
|
122 482
+20%
|
148 315
+21%
|
173 056
+17%
|
191 666
+11%
|
189 214
-1%
|
181 442
-4%
|
175 520
-3%
|
169 286
-4%
|
178 621
+6%
|
189 953
+6%
|
192 450
+1%
|
190 310
-1%
|
184 540
-3%
|
175 066
-5%
|
172 635
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(1 965)
|
2 079
|
(1 041)
|
592
|
1 277
|
3 839
|
3 117
|
2 208
|
2 777
|
7 096
|
3 636
|
2 131
|
1 759
|
7 552
|
2 724
|
3 869
|
2 332
|
|
| Non-Reccuring Items |
(3 862)
|
(7 972)
|
(46)
|
(36)
|
(35)
|
(580)
|
(13)
|
(24)
|
(28)
|
(3 491)
|
(116)
|
(92)
|
(90)
|
(7 898)
|
30
|
11
|
13
|
|
| Total Other Income |
209
|
17
|
34
|
(126)
|
(101)
|
(155)
|
(205)
|
(132)
|
(237)
|
83
|
101
|
136
|
285
|
12
|
(23)
|
(87)
|
(260)
|
|
| Pre-Tax Income |
91 278
N/A
|
95 820
+5%
|
121 428
+27%
|
148 745
+22%
|
174 196
+17%
|
194 770
+12%
|
192 113
-1%
|
183 494
-4%
|
178 032
-3%
|
172 974
-3%
|
182 242
+5%
|
192 128
+5%
|
194 404
+1%
|
189 976
-2%
|
187 271
-1%
|
178 859
-4%
|
174 720
-2%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(23 875)
|
(25 514)
|
(31 627)
|
(39 882)
|
(47 962)
|
(53 093)
|
(52 627)
|
(49 952)
|
(47 454)
|
(48 884)
|
(50 535)
|
(52 041)
|
(51 289)
|
(51 994)
|
(52 414)
|
(51 029)
|
(51 361)
|
|
| Income from Continuing Operations |
67 403
|
70 307
|
89 802
|
108 863
|
126 235
|
141 677
|
139 486
|
133 542
|
130 578
|
124 090
|
131 707
|
140 087
|
143 115
|
137 982
|
134 857
|
127 830
|
123 359
|
|
| Income to Minority Interest |
8
|
13
|
13
|
14
|
16
|
23
|
26
|
32
|
(1)
|
(247)
|
(258)
|
(274)
|
(258)
|
(46)
|
(77)
|
(92)
|
(111)
|
|
| Net Income (Common) |
67 411
N/A
|
70 320
+4%
|
89 815
+28%
|
108 878
+21%
|
126 251
+16%
|
141 700
+12%
|
139 512
-2%
|
133 574
-4%
|
130 577
-2%
|
123 843
-5%
|
131 449
+6%
|
139 813
+6%
|
142 857
+2%
|
137 936
-3%
|
134 780
-2%
|
127 738
-5%
|
123 248
-4%
|
|
| EPS (Diluted) |
1.43
N/A
|
1.49
+4%
|
1.9
+28%
|
2.3
+21%
|
2.85
+24%
|
3.03
+6%
|
2.93
-3%
|
2.8
-4%
|
2.74
-2%
|
2.6
-5%
|
2.76
+6%
|
2.94
+7%
|
3
+2%
|
2.9
-3%
|
2.83
-2%
|
2.68
-5%
|
2.59
-3%
|
|
