D

Dyna-Mac Holdings Ltd
SGX:NO4

Watchlist Manager
Dyna-Mac Holdings Ltd
SGX:NO4
Watchlist
Price: 0.665 SGD Market Closed
Market Cap: 828.9m SGD
Have any thoughts about
Dyna-Mac Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Dyna-Mac Holdings Ltd

Revenue
462.6m SGD
Cost of Revenue
-365.5m SGD
Gross Profit
97.2m SGD
Operating Expenses
-32.4m SGD
Operating Income
64.8m SGD
Other Expenses
-7.6m SGD
Net Income
57.2m SGD

Income Statement
Dyna-Mac Holdings Ltd

Rotate your device to view
Income Statement
Currency: SGD
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 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
252
N/A
271
+7%
278
+3%
269
-3%
288
+7%
309
+7%
322
+4%
319
-1%
280
-12%
219
-22%
223
+2%
270
+21%
316
+17%
314
-1%
264
-16%
204
-23%
126
-38%
97
-23%
71
-26%
33
-54%
51
+55%
79
+55%
109
+38%
115
+5%
102
-11%
88
-14%
86
-3%
98
+14%
125
+27%
117
-6%
83
-29%
84
+1%
85
+1%
139
+64%
185
+33%
220
+19%
238
+8%
291
+23%
350
+20%
385
+10%
463
+20%
Gross Profit
Cost of Revenue
(187)
(206)
(212)
(204)
(220)
(237)
(252)
(247)
(210)
(170)
(179)
(220)
(273)
(253)
(205)
(162)
(97)
(88)
(79)
(63)
(72)
(89)
(108)
(93)
(79)
(66)
(63)
(96)
(123)
(126)
(120)
(114)
(114)
(158)
(177)
(197)
(215)
(259)
(306)
(334)
(365)
Gross Profit
65
N/A
65
+1%
66
+1%
66
+0%
69
+4%
72
+5%
70
-3%
72
+3%
69
-4%
49
-29%
44
-11%
50
+14%
44
-12%
61
+40%
60
-2%
42
-30%
29
-31%
9
-70%
(8)
N/A
(30)
-293%
(21)
+31%
(9)
+55%
2
N/A
23
+1 284%
23
+1%
22
-2%
23
+2%
2
-93%
1
-32%
(9)
N/A
(37)
-308%
(30)
+18%
(29)
+4%
(19)
+36%
8
N/A
23
+207%
23
+1%
32
+39%
44
+35%
51
+17%
97
+91%
Operating Income
Operating Expenses
(27)
(26)
(31)
(30)
(31)
(35)
(32)
(38)
(44)
(41)
(43)
(43)
(50)
(51)
(50)
(41)
(49)
(50)
(47)
(25)
(27)
(25)
(24)
(19)
(21)
(21)
(22)
(21)
(24)
(29)
(33)
(24)
(27)
(22)
(15)
(19)
(19)
(21)
(25)
(29)
(32)
Selling, General & Administrative
(28)
(29)
(31)
(30)
(32)
(36)
(34)
(38)
(38)
(37)
(38)
(44)
(44)
(45)
(44)
(42)
(39)
(36)
(32)
(24)
(24)
(23)
(24)
(23)
(23)
(24)
(23)
(20)
(21)
(27)
(30)
(26)
(30)
(27)
(24)
(23)
(25)
(24)
(32)
(31)
(44)
Depreciation & Amortization
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
(5)
0
0
0
(2)
0
(2)
0
(0)
0
Other Operating Expenses
1
3
(0)
(0)
1
1
3
0
(6)
(4)
(5)
1
(6)
(6)
(6)
1
(10)
(14)
(15)
(0)
(3)
(3)
(0)
4
2
3
1
1
(2)
(2)
(3)
7
4
5
9
6
6
5
7
3
11
Operating Income
38
N/A
40
+4%
34
-13%
36
+5%
37
+4%
37
-2%
38
+3%
34
-10%
25
-28%
8
-67%
1
-89%
7
+647%
(7)
N/A
10
N/A
10
N/A
1
-91%
(20)
N/A
(41)
-101%
(54)
-32%
(55)
-2%
(48)
+13%
(34)
+28%
(22)
+36%
3
N/A
2
-50%
2
+3%
1
-30%
(19)
N/A
(23)
-22%
(38)
-63%
(70)
-86%
(54)
+23%
(56)
-3%
(41)
+27%
(8)
+81%
4
N/A
4
+15%
11
+162%
19
+64%
22
+18%
65
+192%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(5)
(2)
(3)
(3)
(8)
(3)
(4)
(3)
(3)
(2)
(2)
(1)
(2)
(0)
(0)
(0)
(1)
(0)
(1)
(1)
(5)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
0
(0)
3
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(17)
0
0
0
(2)
0
0
0
(1)
0
0
0
(0)
0
0
0
(3)
0
0
0
1
0
(0)
0
(0)
0
Total Other Income
(1)
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
38
N/A
39
+5%
34
-13%
36
+4%
37
+3%
36
-2%
37
+2%
29
-19%
22
-24%
5
-76%
(2)
N/A
(2)
+21%
(10)
-464%
6
N/A
6
+2%
(18)
N/A
(23)
-24%
(43)
-87%
(55)
-29%
(59)
-7%
(48)
+18%
(35)
+28%
(22)
+36%
1
N/A
1
-10%
1
-51%
1
-19%
(24)
N/A
(24)
+1%
(38)
-62%
(71)
-85%
(58)
+18%
(56)
+3%
(41)
+27%
(8)
+80%
4
N/A
4
+3%
12
+175%
19
+59%
25
+33%
64
+156%
Net Income
Tax Provision
(6)
(6)
(5)
(5)
(5)
(5)
(4)
(3)
(2)
(1)
1
(3)
(3)
(4)
(6)
(1)
(1)
0
0
1
1
1
1
0
0
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
1
1
2
2
4
(7)
Income from Continuing Operations
32
33
29
31
32
31
33
26
20
5
(1)
(5)
(13)
2
0
(19)
(24)
(43)
(55)
(58)
(47)
(34)
(21)
1
1
1
0
(24)
(24)
(38)
(71)
(58)
(56)
(41)
(8)
6
6
13
20
29
57
Income to Minority Interest
0
0
(1)
(2)
(3)
(4)
(3)
(1)
(1)
3
2
2
3
(1)
(0)
0
0
0
0
1
0
0
1
0
0
0
0
0
0
0
0
0
0
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
Net Income (Common)
32
N/A
33
+4%
28
-15%
29
+1%
29
+1%
28
-5%
30
+8%
25
-17%
19
-22%
8
-59%
1
-89%
(3)
N/A
(10)
-198%
1
N/A
(0)
N/A
(19)
-18 891%
(24)
-24%
(43)
-80%
(55)
-28%
(57)
-5%
(47)
+17%
(34)
+29%
(21)
+39%
2
N/A
1
-11%
1
-57%
1
-6%
(24)
N/A
(23)
+1%
(38)
-63%
(71)
-86%
(58)
+18%
(56)
+3%
(42)
+26%
(8)
+80%
5
N/A
6
+11%
13
+114%
20
+53%
28
+42%
57
+101%
EPS (Diluted)
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
0.02
-50%
0.02
N/A
0
N/A
-0.01
N/A
0
N/A
-0.02
N/A
0
N/A
0
N/A
-0.02
N/A
-0.02
N/A
-0.04
-100%
-0.05
-25%
-0.06
-20%
-0.04
+33%
-0.03
+25%
-0.02
+33%
0
N/A
0
N/A
0
N/A
0
N/A
-0.02
N/A
-0.02
N/A
-0.04
-100%
-0.07
-75%
-0.06
+14%
-0.06
N/A
-0.04
+33%
-0.01
+75%
0.01
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.05
+67%

See Also

Discover More