B

Bm Greentech Bhd
KLSE:BMGREEN

Watchlist Manager
Bm Greentech Bhd
KLSE:BMGREEN
Watchlist
Price: 1.69 MYR -0.59% Market Closed
Market Cap: 1.2B MYR
Have any thoughts about
Bm Greentech Bhd?
Write Note

Income Statement

Earnings Waterfall
Bm Greentech Bhd

Revenue
450.3m MYR
Cost of Revenue
-345.1m MYR
Gross Profit
105.2m MYR
Operating Expenses
-47.5m MYR
Operating Income
57.7m MYR
Other Expenses
-19m MYR
Net Income
38.7m MYR

Income Statement
Bm Greentech Bhd

Rotate your device to view
Income Statement
Currency: MYR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 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
Revenue
Revenue
277
N/A
284
+2%
278
-2%
264
-5%
265
+0%
262
-1%
260
-1%
262
+1%
247
-6%
247
0%
237
-4%
221
-7%
222
+1%
216
-3%
226
+5%
235
+4%
235
+0%
231
-2%
235
+2%
241
+3%
242
+0%
243
+0%
230
-5%
201
-12%
209
+4%
221
+6%
237
+7%
276
+16%
274
-1%
306
+12%
318
+4%
325
+2%
362
+11%
348
-4%
378
+8%
401
+6%
420
+5%
438
+4%
440
+0%
432
-2%
450
+4%
Gross Profit
Cost of Revenue
(214)
(217)
(205)
(189)
(184)
(182)
(187)
(193)
(192)
(192)
(183)
(169)
(167)
(163)
(173)
(180)
(180)
(175)
(174)
(179)
(179)
(180)
(173)
(150)
(156)
(165)
(180)
(214)
(217)
(248)
(262)
(270)
(304)
(296)
(319)
(336)
(348)
(358)
(350)
(337)
(345)
Gross Profit
63
N/A
67
+6%
73
+9%
75
+3%
81
+8%
80
-1%
73
-8%
69
-6%
56
-20%
55
-1%
55
0%
52
-4%
55
+6%
53
-5%
53
+1%
54
+2%
55
+2%
55
+0%
61
+10%
62
+2%
63
+1%
63
0%
57
-8%
51
-11%
53
+4%
57
+6%
57
+1%
62
+8%
58
-7%
58
+1%
55
-4%
55
-1%
58
+6%
53
-9%
59
+12%
64
+9%
72
+11%
80
+12%
90
+12%
95
+5%
105
+11%
Operating Income
Operating Expenses
(14)
(15)
(21)
(26)
(33)
(37)
(34)
(31)
(28)
(26)
(22)
(22)
(23)
(22)
(23)
(23)
(23)
(22)
(24)
(23)
(24)
(24)
(23)
(24)
(23)
(23)
(25)
(24)
(25)
(28)
(30)
(32)
(36)
(38)
(39)
(37)
(37)
(38)
(43)
(44)
(48)
Selling, General & Administrative
0
0
(17)
0
0
0
(16)
0
0
0
(21)
0
0
0
(21)
0
0
0
(23)
0
0
0
(20)
0
0
0
(23)
0
0
0
(27)
0
0
0
(31)
0
0
0
(38)
0
0
Other Operating Expenses
(14)
(15)
(4)
(26)
(32)
(37)
(17)
(31)
(27)
(26)
(0)
(22)
(23)
(22)
(1)
(23)
(23)
(22)
(1)
(23)
(24)
(24)
(3)
(24)
(23)
(23)
(2)
(24)
(25)
(28)
(3)
(33)
(36)
(38)
(7)
(37)
(37)
(39)
(5)
(44)
(48)
Operating Income
49
N/A
52
+6%
52
+0%
49
-7%
49
0%
43
-11%
40
-8%
38
-3%
28
-27%
29
+4%
33
+12%
31
-7%
32
+5%
31
-4%
31
0%
31
+1%
33
+5%
33
+1%
37
+12%
39
+6%
38
-2%
38
N/A
34
-11%
28
-20%
30
+10%
33
+10%
32
-4%
38
+18%
33
-14%
31
-6%
26
-17%
23
-12%
22
-2%
15
-31%
20
+29%
27
+38%
35
+27%
42
+22%
47
+13%
51
+7%
58
+14%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(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)
1
(0)
(0)
Non-Reccuring Items
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
1
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
49
N/A
52
+6%
52
+0%
49
-7%
49
0%
43
-11%
40
-9%
38
-4%
28
-27%
29
+4%
32
+12%
30
-7%
32
+5%
30
-4%
30
+0%
31
+1%
32
+5%
33
+1%
37
+12%
39
+6%
38
-2%
38
N/A
32
-15%
27
-16%
30
+10%
33
+10%
34
+2%
38
+12%
32
-14%
30
-6%
26
-15%
22
-14%
22
-1%
15
-31%
21
+38%
27
+29%
34
+27%
42
+22%
48
+14%
51
+6%
57
+14%
Net Income
Tax Provision
(10)
(11)
(13)
(12)
(11)
(9)
(9)
(8)
(6)
(7)
(9)
(8)
(9)
(8)
(8)
(9)
(9)
(9)
(9)
(9)
(9)
(9)
(8)
(7)
(8)
(9)
(8)
(9)
(8)
(7)
(6)
(5)
(5)
(3)
(5)
(6)
(8)
(11)
(12)
(15)
(17)
Income from Continuing Operations
39
41
39
37
37
34
31
30
22
22
24
22
23
22
22
22
23
24
28
30
29
29
24
20
22
25
25
28
25
23
19
17
17
12
16
21
26
31
36
36
41
Income to Minority Interest
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(2)
(3)
(3)
(3)
(1)
(2)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Net Income (Common)
39
N/A
41
+6%
39
-5%
37
-6%
37
+1%
34
-8%
31
-10%
29
-5%
21
-27%
21
0%
23
+9%
21
-7%
23
+5%
21
-7%
21
-2%
21
+1%
22
+3%
22
+4%
27
+19%
28
+6%
28
-2%
28
0%
23
-15%
19
-18%
20
+5%
22
+9%
22
+3%
26
+14%
23
-9%
21
-11%
17
-18%
14
-15%
14
-3%
10
-26%
14
+37%
19
+34%
24
+27%
28
+19%
34
+19%
34
+1%
39
+14%
EPS (Diluted)
0.07
N/A
0.08
+14%
0.08
N/A
0.07
-13%
0.07
N/A
0.06
-14%
0.06
N/A
0.05
-17%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.03
-40%
0.03
N/A
0.03
N/A
0.04
+33%
0.04
N/A
0.04
N/A
0.04
N/A
0.03
-25%
0.04
+33%
0.04
N/A
0.03
-25%
0.03
N/A
0.03
N/A
0.04
+33%
0.05
+25%
0.07
+40%
0.07
N/A
0.07
N/A

See Also

Discover More