Miramar
0071.HKMiramar Hotel and Investment Price (0071.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
690,959,695
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Miramar Hotel and Investment Company, LimitedCurrency: HKD
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
1,362,146,000.00
+0% |
1,662,862,000.00
+22% |
1,434,088,000.00
-14% |
1,588,435,000.00
+11% |
1,652,184,000.00
+4% |
1,239,138,000.00
-25% |
2,112,119,000.00
+70% |
2,495,924,000.00
+18% |
2,973,859,000.00
+19% |
3,044,823,000.00
+2% |
3,132,307,000.00
+3% |
3,249,930,000.00
+4% |
3,118,414,000.00
-4% |
3,185,138,000.00
+2% |
3,203,275,000.00
+1% |
3,061,704,000.00
-4% |
1,314,605,000.00
-57% |
1,247,025,000.00
-5% |
1,382,231,000.00
+11% |
2,552,594,000.00
+85% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 1,017,969,000.00 | 1,119,222,000.00 | 839,416,500.00 | 1,439,804,000.00 | 1,707,724,000.00 | 2,053,294,000.00 | 2,083,863,000.00 | 2,046,727,000.00 | 2,213,303,000.00 | 2,154,268,000.00 | 2,164,442,000.00 | 2,067,768,000.00 | 2,030,381,000.00 | 778,620,000.00 | 624,278,000.00 | 760,816,000.00 | 1,586,113,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
1,362,146,000.00
+0% |
1,662,862,000.00
+22% |
1,434,088,000.00
-14% |
570,466,000.00
-60% |
532,962,000.00
-7% |
399,721,500.00
-25% |
672,315,000.00
+68% |
788,200,000.00
+17% |
920,565,000.00
+17% |
960,960,000.00
+4% |
1,085,580,000.00
+13% |
1,036,627,000.00
-5% |
964,146,000.00
-7% |
1,020,696,000.00
+6% |
1,135,507,000.00
+11% |
1,031,323,000.00
-9% |
535,985,000.00
-48% |
622,747,000.00
+16% |
621,415,000.00
0% |
966,481,000.00
+56% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (0.36%) | (0.32%) | (0.32%) | (0.32%) | (0.32%) | (0.31%) | (0.32%) | (0.35%) | (0.32%) | (0.31%) | (0.32%) | (0.35%) | (0.34%) | (0.41%) | (0.50%) | (0.45%) | (0.38%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 170,494,000.00 | 17,205,000.00 | 16,968,000.00 | 14,975,000.00 | 17,474,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 289,340,000.00 | 282,991,000.00 | 313,527,000.00 | 251,741,000.00 | 199,878,000.00 | 249,755,000.00 | 210,964,000.00 | 128,032,999.00 | 138,918,000.00 | 163,867,000.00 | 55,890,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 40,470,000.00 | 22,490,000.00 | 18,864,000.00 | 26,834,000.00 | 38,416,000.00 | |
| Depreciation and Amortiz... | 36,760,000.00 | 37,432,000.00 | 36,928,000.00 | 36,958,000.00 | 41,564,000.00 | 31,173,000.00 | 87,681,000.00 | 100,414,000.00 | 131,693,000.00 | -600,479,000.00 | -760,412,000.00 | -823,490,000.00 | 145,850,000.00 | 113,614,000.00 | 99,142,000.00 | 132,601,000.00 | 89,806,000.00 | 66,510,999.00 | 57,783,000.00 | 67,212,000.00 | |
| Other Expenses | 36,760,000.00 | 37,432,000.00 | 36,928,000.00 | 6,180,000.00 | 195,498,000.00 | -238,314,000.00 | 20,652,000.00 | 2,278,000.00 | 78,727,000.00 | 76,884,000.00 | 101,763,000.00 | 100,390,000.00 | 79,377,000.00 | 43,937,000.00 | 136,533,000.00 | 161,928,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 36,760,000.00 | 37,432,000.00 | 36,928,000.00 | 143,109,000.00 | 195,498,000.00 | -238,314,000.00 | 240,740,000.00 | 263,838,000.00 | 358,841,000.00 | 1,560,582,999.00 | 1,629,418,999.00 | 1,678,506,999.00 | 1,642,868,000.00 | 1,496,073,999.00 | 1,384,059,000.00 | 210,964,000.00 | 128,032,999.00 | 138,918,000.00 | 163,867,000.00 | 228,698,000.00 | |
| Cost and Exponses | 36,760,000.00 | 37,432,000.00 | 36,928,000.00 | 1,161,078,000.00 | 1,314,720,000.00 | 986,040,000.00 | 1,680,544,000.00 | 1,971,562,000.00 | 2,412,135,000.00 | 1,560,582,999.00 | 1,629,418,999.00 | 1,678,506,999.00 | 1,642,868,000.00 | 1,496,073,999.00 | 1,384,059,000.00 | 2,241,345,000.00 | 906,653,000.00 | 763,196,000.00 | 924,683,000.00 | 228,698,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
1,325,386,000.00
+0% |
1,625,430,000.00
+23% |
1,397,160,000.00
-14% |
446,078,000.00
-68% |
337,464,000.00
-24% |
161,407,500.00
-52% |
453,615,000.00
+181% |
1,439,970,000.00
+217% |
1,490,875,000.00
+4% |
600,479,000.00
-60% |
760,412,000.00
+27% |
823,490,000.00
+8% |
769,679,000.00
-7% |
908,158,000.00
+18% |
1,022,285,000.00
+13% |
820,359,000.00
-20% |
407,952,000.00
-50% |
483,829,000.00
+19% |
457,548,000.00
-5% |
970,933,000.00
+112% |
|
| Operating Income Ratio | (0.97%) | (0.98%) | (0.97%) | (0.28%) | (0.20%) | (0.13%) | (0.21%) | (0.58%) | (0.50%) | (0.20%) | (0.24%) | (0.25%) | (0.25%) | (0.29%) | (0.32%) | (0.27%) | (0.31%) | (0.39%) | (0.33%) | (0.38%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 10,240,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25,157,000.00 | 32,243,000.00 | 27,949,000.00 | 11,449,000.00 | 2,854,000.00 | 1,083,000.00 | 3,931,000.00 | 3,320,000.00 | 2,235,000.00 | 2,140,000.00 | 0.00 | |
| Interest Expenses | 265,956,000.00 | 154,089,000.00 | 537,344,000.00 | 36,473,000.00 | 19,871,000.00 | 14,903,250.00 | 9,948,000.00 | 15,659,000.00 | 30,259,000.00 | 25,157,000.00 | 32,243,000.00 | 33,823,000.00 | 17,966,000.00 | 7,159,000.00 | 1,108,000.00 | 3,944,000.00 | 3,320,000.00 | 2,235,000.00 | 2,140,000.00 | 2,268,000.00 | |
| Total Other Income/Exp... | -253,940,000.00 | -115,903,000.00 | -535,087,000.00 | 445,088,000.00 | -149,984,000.00 | 266,695,429.00 | 434,213,000.00 | -29,347,000.00 | 24,616,000.00 | -1,296,400,000.00 | -1,378,671,000.00 | -1,392,929,000.00 | -1,402,576,000.00 | -1,299,050,000.00 | -1,135,387,000.00 | 660,389,000.00 | 151,000.00 | -61,250,000.00 | 122,465,000.00 | 157,212,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 1,362,146,000.00 | 1,662,862,000.00 | 939,061,000.00 | 945,876,000.00 | 248,915,000.00 | 499,990,751.00 | 965,253,000.00 | 1,526,696,000.00 | 1,677,443,000.00 | 1,637,231,000.00 | 1,647,372,000.00 | 1,735,314,000.00 | 1,627,936,000.00 | 1,806,983,000.00 | 1,918,383,000.00 | 1,617,293,000.00 | 501,229,000.00 | 491,325,000.00 | 639,936,000.00 | 1,197,449,000.00 | |
| EBITDA ratio | (1.00%) | (1.00%) | (1.00%) | (0.30%) | (0.15%) | (0.16%) | (0.26%) | (0.62%) | (0.55%) | (0.27%) | (0.22%) | (0.21%) | (0.21%) | (0.24%) | (0.24%) | (0.31%) | (0.38%) | (0.44%) | (0.37%) | (0.47%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 1,071,446,000.00 | 1,509,527,000.00 | 864,143,000.00 | 880,003,000.00 | 187,480,000.00 | 140,610,000.00 | 869,012,000.00 | 1,409,373,000.00 | 1,515,563,000.00 | 1,459,083,000.00 | 1,470,645,000.00 | 1,543,474,000.00 | 1,464,097,000.00 | 1,686,210,000.00 | 1,818,133,000.00 | 1,480,748,000.00 | 408,103,000.00 | 422,579,000.00 | 580,013,000.00 | 1,128,145,000.00 | |
| Income Before Tax Ratio | (0.79%) | (0.91%) | (0.60%) | (0.55%) | (0.11%) | (0.11%) | (0.41%) | (0.56%) | (0.51%) | (0.48%) | (0.47%) | (0.47%) | (0.47%) | (0.53%) | (0.57%) | (0.48%) | (0.31%) | (0.34%) | (0.42%) | (0.44%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 213,292,000.00 | 301,909,000.00 | 171,377,000.00 | 79,781,000.00 | 31,510,000.00 | 23,632,500.00 | 63,591,000.00 | 80,867,000.00 | 107,984,000.00 | 157,043,000.00 | 141,018,000.00 | 147,854,000.00 | 156,203,000.00 | 142,882,000.00 | 158,622,000.00 | 144,045,000.00 | 99,366,000.00 | 87,106,000.00 | 91,651,000.00 | 110,838,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 846,138,000.00
+0% |
1,169,432,000.00
+38% |
688,439,000.00
-41% |
782,573,000.00
+14% |
163,829,000.00
-79% |
116,977,500.00
-29% |
784,307,000.00
+570% |
1,325,310,000.00
+69% |
1,377,111,000.00
+4% |
1,277,889,000.00
-7% |
1,300,775,000.00
+2% |
1,355,385,000.00
+4% |
1,276,719,000.00
-6% |
1,519,245,000.00
+19% |
1,624,151,000.00
+7% |
1,288,227,000.00
-21% |
301,899,000.00
-77% |
329,958,000.00
+9% |
480,104,000.00
+46% |
977,136,000.00
+104% |
|
| Net Income Ratio | (0.62%) | (0.70%) | (0.48%) | (0.49%) | (0.10%) | (0.09%) | (0.37%) | (0.53%) | (0.46%) | (0.42%) | (0.42%) | (0.42%) | (0.41%) | (0.48%) | (0.51%) | (0.42%) | (0.23%) | (0.26%) | (0.35%) | (0.38%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 1.47 | 2.03 | 1.19 | 1.36 | 0.28 | 0.20 | 1.36 | 2.30 | 2.39 | 2.21 | 2.25 | 2.35 | 2.21 | 2.52 | 2.36 | 1.86 | 0.44 | 0.48 | 0.69 | 1.41 | |
| Diluted EPS | 1.47 | 2.03 | 1.19 | 1.36 | 0.28 | 0.20 | 1.36 | 2.30 | 2.39 | 2.21 | 2.25 | 2.35 | 2.19 | 2.45 | 2.36 | 1.86 | 0.44 | 0.48 | 0.69 | 1.41 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 575,604,082.00 | 576,074,877.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,232,115.00 | 577,403,504.00 | 602,418,473.00 | 687,811,189.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | |
| Diluted Share Outstanding | 575,604,082.00 | 576,074,877.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,231,252.00 | 577,232,115.00 | 581,869,779.00 | 619,399,618.00 | 688,086,841.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | 690,959,695.00 | |