Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP

Watchlist Manager
Silverlake Axis Ltd (Pre Reincorporation) Logo
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Watchlist
Price: 0.37 SGD Market Closed
Market Cap: 997.7m SGD
Have any thoughts about
Silverlake Axis Ltd (Pre Reincorporation)?
Write Note

Income Statement

Earnings Waterfall
Silverlake Axis Ltd (Pre Reincorporation)

Revenue
783.5m MYR
Cost of Revenue
-373.4m MYR
Gross Profit
410m MYR
Operating Expenses
-261.1m MYR
Operating Income
148.9m MYR
Other Expenses
-45.6m MYR
Net Income
103.3m MYR

Income Statement
Silverlake Axis Ltd (Pre Reincorporation)

Rotate your device to view
Income Statement
Currency: MYR
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
386
N/A
376
-2%
385
+2%
399
+4%
420
+5%
446
+6%
473
+6%
501
+6%
516
+3%
518
+0%
525
+1%
516
-2%
533
+3%
586
+10%
600
+2%
636
+6%
630
-1%
578
-8%
546
-6%
550
+1%
544
-1%
555
+2%
568
+2%
542
-5%
587
+8%
616
+5%
633
+3%
681
+8%
678
0%
864
+28%
1 217
+41%
664
-45%
1 318
+99%
1 271
-4%
626
-51%
676
+8%
737
+9%
770
+5%
766
-1%
771
+1%
783
+2%
Gross Profit
Cost of Revenue
(157)
(147)
(144)
(145)
(158)
(168)
(185)
(194)
(193)
(187)
(176)
(179)
(191)
(224)
(246)
(252)
(252)
(229)
(217)
(242)
(247)
(255)
(256)
(237)
(241)
(243)
(248)
(255)
(251)
(324)
(464)
(272)
(531)
(514)
(249)
(275)
(318)
(339)
(315)
(329)
(373)
Gross Profit
229
N/A
230
+0%
241
+5%
254
+5%
262
+3%
278
+6%
288
+4%
307
+6%
324
+5%
331
+2%
349
+6%
337
-4%
342
+1%
362
+6%
354
-2%
384
+8%
378
-2%
350
-7%
329
-6%
307
-6%
297
-4%
300
+1%
312
+4%
305
-2%
346
+13%
374
+8%
385
+3%
426
+11%
426
+0%
540
+27%
753
+39%
392
-48%
787
+101%
758
-4%
377
-50%
402
+7%
419
+4%
432
+3%
451
+5%
442
-2%
410
-7%
Operating Income
Operating Expenses
(41)
(40)
(44)
(43)
(45)
(47)
(43)
(47)
(51)
(51)
(61)
(65)
(49)
(79)
(90)
(108)
(144)
(147)
(128)
(141)
(138)
(127)
(151)
(144)
(147)
(132)
(121)
(154)
(127)
(181)
(271)
(154)
(297)
(296)
(180)
(189)
(194)
(204)
(224)
(235)
(261)
Selling, General & Administrative
(41)
(42)
(46)
(45)
(47)
(48)
(44)
(48)
(50)
(52)
(61)
(66)
(66)
(84)
(91)
(106)
(126)
(124)
(133)
(143)
(140)
(145)
(157)
(148)
(152)
(150)
(146)
(170)
(185)
(235)
(313)
(173)
(334)
(334)
(188)
(194)
(197)
(215)
(227)
(238)
(264)
Other Operating Expenses
(0)
2
2
2
2
1
2
1
(0)
1
1
1
17
5
2
(2)
(18)
(23)
4
2
1
18
7
4
6
17
26
16
59
54
42
19
37
38
9
5
3
12
3
3
3
Operating Income
188
N/A
190
+1%
197
+4%
211
+7%
216
+3%
231
+7%
246
+6%
259
+5%
273
+5%
280
+2%
288
+3%
272
-6%
294
+8%
283
-4%
264
-7%
276
+4%
234
-15%
203
-13%
200
-1%
167
-17%
158
-5%
173
+9%
161
-7%
161
0%
199
+24%
241
+21%
264
+9%
272
+3%
299
+10%
359
+20%
482
+34%
238
-51%
491
+106%
461
-6%
197
-57%
212
+8%
225
+6%
228
+1%
227
0%
207
-9%
149
-28%
Pre-Tax Income
Interest Income Expense
1
2
2
3
10
12
13
14
8
9
15
16
8
15
16
18
25
17
292
7
11
4
(289)
(14)
(22)
(24)
(19)
12
(25)
(33)
(47)
3
(59)
(57)
0
0
7
1
2
5
9
Non-Reccuring Items
0
0
0
0
0
0
0
1
1
1
1
19
19
22
22
6
154
394
499
794
647
404
299
0
(1)
(1)
(1)
27
0
0
0
2
0
0
0
0
0
0
0
0
0
Total Other Income
0
(2)
(2)
(2)
(2)
(1)
(2)
(1)
0
(1)
(1)
0
0
0
(2)
0
0
0
0
0
(1)
0
0
0
(0)
0
0
(26)
0
0
0
(31)
0
0
(11)
0
0
0
0
0
0
Pre-Tax Income
189
N/A
191
+1%
200
+4%
213
+7%
226
+6%
243
+8%
258
+6%
274
+6%
282
+3%
289
+3%
304
+5%
307
+1%
321
+5%
320
0%
302
-6%
300
-1%
413
+38%
614
+49%
991
+61%
968
-2%
817
-16%
581
-29%
172
-70%
147
-14%
177
+20%
216
+22%
244
+13%
285
+17%
274
-4%
326
+19%
435
+33%
213
-51%
432
+103%
404
-6%
187
-54%
212
+14%
232
+9%
229
-1%
230
+0%
212
-8%
158
-26%
Net Income
Tax Provision
(15)
(13)
(18)
(17)
(18)
(24)
(24)
(25)
(25)
(21)
(22)
(24)
(29)
(33)
(31)
(26)
(39)
(60)
(101)
(104)
(87)
(65)
(23)
(13)
(19)
(25)
(29)
(39)
(39)
(59)
(95)
(28)
(88)
(93)
(44)
(42)
(49)
(41)
(59)
(52)
(52)
Income from Continuing Operations
174
178
182
196
208
219
235
249
258
269
282
283
292
287
271
274
374
554
891
864
729
517
148
134
158
191
214
246
235
267
340
185
343
311
143
170
183
188
170
160
105
Income to Minority Interest
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
0
0
(1)
(1)
(1)
(1)
(2)
Net Income (Common)
174
N/A
178
+2%
182
+2%
196
+8%
208
+6%
219
+5%
234
+7%
249
+6%
258
+3%
269
+4%
282
+5%
283
+0%
292
+3%
287
-2%
271
-5%
274
+1%
374
+37%
554
+48%
891
+61%
864
-3%
729
-16%
517
-29%
148
-71%
134
-10%
158
+18%
191
+21%
214
+12%
246
+15%
235
-4%
267
+14%
340
+27%
185
-46%
343
+86%
311
-9%
143
-54%
170
+19%
182
+7%
187
+3%
170
-9%
159
-6%
103
-35%
EPS (Diluted)
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.09
+13%
0.09
N/A
0.1
+11%
0.11
+10%
0.13
+18%
0.1
-23%
0.1
N/A
0.1
N/A
0.1
N/A
0.14
+40%
0.2
+43%
0.33
+65%
0.33
N/A
0.27
-18%
0.19
-30%
0.05
-74%
0.05
N/A
0.05
N/A
0.07
+40%
0.08
+14%
0.09
+13%
0.09
N/A
0.1
+11%
0.13
+30%
0.07
-46%
0.13
+86%
0.12
-8%
0.05
-58%
0.06
+20%
0.07
+17%
0.07
N/A
0.07
N/A
0.06
-14%
0.04
-33%

See Also

Discover More