APT
1045.HKAPT Satellite Holdings Limited Price (1045.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
928,573,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
APT Satellite Holdings LimitedCurrency: HKD
| YEAR | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Revenue |
367,628,000.00
+0% |
522,467,000.00
+42% |
587,805,000.00
+13% |
481,958,000.00
-18% |
341,496,000.00
-29% |
374,158,000.00
+10% |
351,425,000.00
-6% |
302,241,000.00
-14% |
277,260,000.00
-8% |
336,512,000.00
+21% |
426,988,000.00
+27% |
451,626,000.00
+6% |
403,672,000.00
-11% |
578,115,000.00
+43% |
719,435,000.00
+24% |
758,317,000.00
+5% |
900,611,000.00
+19% |
1,138,055,000.00
+26% |
1,247,518,000.00
+10% |
1,194,411,000.00
-4% |
1,229,933,000.00
+3% |
1,207,440,000.00
-2% |
1,237,712,000.00
+3% |
1,062,565,000.00
-14% |
889,231,000.00
-16% |
927,807,000.00
+4% |
944,305,000.00
+2% |
833,975,000.00
-12% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||
| Cost of Revenue | 26,886,000.00 | 61,456,000.00 | 134,798,322.00 | 355,526,000.00 | 261,518,000.00 | 266,015,000.00 | 275,717,000.00 | 280,319,000.00 | 244,755,000.00 | 299,403,333.00 | 338,310,375.00 | 314,792,000.00 | 277,581,000.00 | 322,049,000.00 | 369,359,000.00 | 362,038,000.00 | 372,363,000.00 | 408,075,000.00 | 467,690,000.00 | 465,898,000.00 | 492,588,000.00 | 467,079,000.00 | 501,610,000.00 | 526,450,000.00 | 495,412,000.00 | 481,411,000.00 | 489,255,000.00 | 478,410,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||
| Gross Profit |
340,742,000.00
+0% |
461,011,000.00
+35% |
453,006,678.00
-2% |
126,432,000.00
-72% |
79,978,000.00
-37% |
108,143,000.00
+35% |
75,708,000.00
-30% |
21,922,000.00
-71% |
32,505,000.00
+48% |
37,108,667.00
+14% |
88,677,625.00
+139% |
136,834,000.00
+54% |
126,091,000.00
-8% |
256,066,000.00
+103% |
350,076,000.00
+37% |
396,279,000.00
+13% |
528,248,000.00
+33% |
729,980,000.00
+38% |
779,828,000.00
+7% |
728,513,000.00
-7% |
737,345,000.00
+1% |
740,361,000.00
+0% |
736,102,000.00
-1% |
536,115,000.00
-27% |
393,819,000.00
-27% |
446,396,000.00
+13% |
455,050,000.00
+2% |
355,565,000.00
-22% |
|
| Gross Profit Ratio | (0.93%) | (0.88%) | (0.77%) | (0.26%) | (0.23%) | (0.29%) | (0.22%) | (0.07%) | (0.12%) | (0.11%) | (0.21%) | (0.30%) | (0.31%) | (0.44%) | (0.49%) | (0.52%) | (0.59%) | (0.64%) | (0.63%) | (0.61%) | (0.60%) | (0.61%) | (0.59%) | (0.50%) | (0.44%) | (0.48%) | (0.48%) | (0.43%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 64,124,000.00 | 84,096,000.00 | 3,873,515.00 | 104,395,000.00 | 65,540,000.00 | 71,922,000.00 | 69,886,000.00 | 74,892,000.00 | 78,680,000.00 | 77,199,000.00 | 88,957,000.00 | 81,896,000.00 | 84,838,000.00 | 80,680,000.00 | 76,788,000.00 | 94,643,000.00 | 114,779,000.00 | 133,578,000.00 | 118,377,000.00 | 131,949,000.00 | 118,732,000.00 | 121,985,000.00 | 123,078,000.00 | 133,381,000.00 | 153,676,000.00 | 120,336,000.00 | 109,206,000.00 | 99,848,000.00 | |
| Selling, General & Admin... | 64,124,000.00 | 84,096,000.00 | 3,873,515.00 | 104,395,000.00 | 65,540,000.00 | 71,922,000.00 | 69,886,000.00 | 74,892,000.00 | 78,680,000.00 | 77,199,000.00 | 88,957,000.00 | 81,896,000.00 | 84,838,000.00 | 80,680,000.00 | 76,788,000.00 | 94,643,000.00 | 114,779,000.00 | 133,578,000.00 | 118,377,000.00 | 131,949,000.00 | 118,732,000.00 | 121,985,000.00 | 123,078,000.00 | 133,381,000.00 | 153,676,000.00 | 120,336,000.00 | 109,206,000.00 | 99,848,000.00 | |
| 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 | 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 | |
| Depreciation and Amortiz... | 148,065,000.00 | 218,744,000.00 | -340,094,617.00 | -304,792,729.86 | -216,798,498.45 | 217,021,000.00 | 233,971,000.00 | 236,322,000.00 | 177,992,000.00 | 197,806,000.00 | 231,722,000.00 | 222,461,000.00 | 214,846,000.00 | 265,049,000.00 | 319,472,000.00 | 311,808,000.00 | 307,997,000.00 | 294,936,000.00 | 295,974,000.00 | 301,054,000.00 | 400,110,000.00 | 399,783,000.00 | 419,297,000.00 | 468,604,000.00 | 435,961,000.00 | 416,523,000.00 | 418,422,000.00 | 413,162,000.00 | |
| Other Expenses | -29,433,000.00 | 218,744,000.00 | 12,395,248.00 | 222,886,000.00 | 163,069,000.00 | 73,379,000.00 | 2,926,000.00 | 25,928,000.00 | 2,020,000.00 | 10,262,388.00 | 167,592.00 | -796,000.00 | 0.00 | -35,535,000.00 | -5,242,000.00 | 0.00 | 1,062,000.00 | 1,002,000.00 | 1,194,000.00 | 1,546,000.00 | 1,603,000.00 | 1,921,000.00 | 1,952,000.00 | -12,173,000.00 | -20,066,000.00 | 3,342,000.00 | 6,950,000.00 | -88,083,000.00 | |
| Total Operating Expenses | 212,189,000.00 | 302,840,000.00 | 343,968,132.00 | 327,281,000.00 | 65,540,000.00 | 71,875,212.00 | 108,425,692.00 | -54,271,013.20 | 76,876,733.00 | 347,963,067.00 | 427,216,000.00 | 55,434,000.00 | 84,838,000.00 | 45,145,000.00 | 71,546,000.00 | 94,643,000.00 | 108,827,000.00 | 129,577,000.00 | 112,292,000.00 | 73,507,000.00 | 114,739,000.00 | 120,796,000.00 | 105,018,000.00 | 121,208,000.00 | 133,610,000.00 | 120,336,000.00 | 109,206,000.00 | 11,765,000.00 | |
| Cost and Exponses | 239,075,000.00 | 364,296,000.00 | 478,766,454.00 | 682,807,000.00 | 327,058,000.00 | 337,890,212.00 | 384,142,692.00 | 226,047,986.00 | 321,631,733.00 | 647,366,400.00 | 765,526,375.00 | 370,226,000.00 | 362,419,000.00 | 367,194,000.00 | 440,905,000.00 | 456,681,000.00 | 481,190,000.00 | 537,652,000.00 | 579,982,000.00 | 539,405,000.00 | 607,327,000.00 | 587,875,000.00 | 606,628,000.00 | 647,658,000.00 | 629,022,000.00 | 601,747,000.00 | 598,461,000.00 | 490,175,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income |
128,553,000.00
+0% |
158,171,000.00
+23% |
789,227,780.00
+399% |
453,713,000.00
-43% |
14,438,000.00
-97% |
36,221,000.00
+151% |
69,485,000.00
+92% |
-149,087,000.00
-315% |
-38,565,000.00
-74% |
-78,465,000.00
+103% |
-228,000.00
-100% |
81,400,000.00
-35,802% |
101,715,000.00
+25% |
210,626,000.00
+107% |
278,763,000.00
+32% |
280,858,000.00
+1% |
439,880,000.00
+57% |
641,089,000.00
+46% |
689,523,000.00
+8% |
647,860,000.00
-6% |
632,285,000.00
-2% |
638,270,000.00
+1% |
628,258,000.00
-2% |
462,330,000.00
-26% |
303,191,000.00
-34% |
369,251,000.00
+22% |
354,174,000.00
-4% |
343,800,000.00
-3% |
|
| Operating Income Ratio | (0.35%) | (0.30%) | (1.34%) | (0.94%) | (0.04%) | (0.10%) | (0.20%) | (-0.49%) | (-0.14%) | (-0.23%) | (0.00%) | (0.18%) | (0.25%) | (0.36%) | (0.39%) | (0.37%) | (0.49%) | (0.56%) | (0.55%) | (0.54%) | (0.51%) | (0.53%) | (0.51%) | (0.44%) | (0.34%) | (0.40%) | (0.38%) | (0.41%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||
| Interest Income | 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 | 2,560,000.00 | 12,699,000.00 | 25,528,000.00 | 44,494,000.00 | 47,013,000.00 | 13,784,000.00 | 12,143,000.00 | 26,410,000.00 | 11,238,000.00 | 19,196,000.00 | 19,043,000.00 | 28,309,000.00 | 87,956,000.00 | |
| Interest Expenses | 29,433,000.00 | 14,129,000.00 | 724,787,780.00 | 0.00 | 270,527,996.00 | 0.00 | 0.00 | 418,353,026.00 | 0.00 | 0.00 | 64,140,000.00 | 55,345,000.00 | 24,844,000.00 | 4,868,000.00 | 6,330,000.00 | 21,941,000.00 | 18,644,000.00 | 25,807,000.00 | 22,899,000.00 | 15,980,000.00 | 4,983,000.00 | 0.00 | 8,569,000.00 | 5,729,000.00 | 6,797,000.00 | 6,189,000.00 | 7,013,000.00 | 5,765,000.00 | |
| Total Other Income/Exp... | -29,545,000.00 | -14,052,992.00 | -724,787,780.00 | -31,750,000.00 | 163,069,000.00 | 57,079,000.00 | 53,100,000.00 | -56,213,000.00 | -4,117,000.00 | -44,937,000.00 | -24,260,000.00 | -29,777,000.00 | -9,664,000.00 | 1,278,000.00 | -855,000.00 | 58,705,000.00 | -36,064,000.00 | 6,542,000.00 | -70,734,000.00 | -21,725,000.00 | -24,982,000.00 | -16,478,000.00 | -8,630,000.00 | -26,237,000.00 | -21,744,000.00 | -50,341,000.00 | -66,907,000.00 | -64,779,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||
| EBITDA | 276,139,500.00 | 376,915,000.00 | 449,133,163.00 | 103,943,729.00 | 231,246,000.00 | 242,621,000.00 | 219,971,000.00 | -203,311,637.20 | 135,423,532.00 | 156,301,000.00 | 269,192,000.00 | 304,236,000.00 | 329,344,000.00 | 481,821,000.00 | 598,235,000.00 | 675,293,000.00 | 711,060,000.00 | 896,341,000.00 | 964,704,000.00 | 957,606,000.00 | 1,024,319,000.00 | 1,021,269,000.00 | 1,052,333,000.00 | 913,683,000.00 | 737,310,000.00 | 785,349,000.00 | 770,613,000.00 | 697,948,000.00 | |
| EBITDA ratio | (0.75%) | (0.72%) | (0.76%) | (0.22%) | (0.68%) | (0.68%) | (0.46%) | (1.46%) | (0.49%) | (-0.14%) | (-0.29%) | (0.67%) | (0.64%) | (0.82%) | (0.83%) | (0.81%) | (0.83%) | (0.82%) | (0.79%) | (0.81%) | (0.84%) | (0.86%) | (0.86%) | (0.83%) | (0.82%) | (0.80%) | (0.76%) | (0.84%) | |
| Income Before Tax | |||||||||||||||||||||||||||||
| Income Before Tax | 99,120,000.00 | 144,042,000.00 | 64,440,000.00 | 421,963,000.00 | 177,507,000.00 | 103,956,000.00 | 58,861,000.00 | -213,920,000.00 | -43,191,000.00 | -123,402,000.00 | -24,488,000.00 | 25,161,000.00 | 92,051,000.00 | 211,904,000.00 | 272,433,000.00 | 360,341,000.00 | 384,419,000.00 | 647,631,000.00 | 618,789,000.00 | 626,135,000.00 | 607,303,000.00 | 621,792,000.00 | 619,628,000.00 | 436,093,000.00 | 281,447,000.00 | 318,910,000.00 | 287,267,000.00 | 279,021,000.00 | |
| Income Before Tax Ratio | (0.27%) | (0.28%) | (0.11%) | (0.88%) | (0.52%) | (0.28%) | (0.17%) | (-0.71%) | (-0.16%) | (-0.37%) | (-0.06%) | (0.06%) | (0.23%) | (0.37%) | (0.38%) | (0.48%) | (0.43%) | (0.57%) | (0.50%) | (0.52%) | (0.49%) | (0.51%) | (0.50%) | (0.41%) | (0.32%) | (0.34%) | (0.30%) | (0.33%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||
| Income Tax Expense | 22,600,000.00 | 14,461,000.00 | 5,223,000.00 | 47,424,000.00 | 34,511,000.00 | 25,947,000.00 | 36,814,000.00 | 11,721,000.00 | 16,625,000.00 | 13,172,000.00 | 56,128,000.00 | 20,445,000.00 | 42,551,000.00 | -42,180,000.00 | 73,934,000.00 | 79,418,000.00 | 29,984,000.00 | 102,160,000.00 | 110,744,000.00 | 112,304,000.00 | 113,695,000.00 | 117,235,000.00 | 112,621,000.00 | 73,767,000.00 | 49,985,000.00 | 55,528,000.00 | 55,657,000.00 | 41,367,000.00 | |
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 76,520,000.00
+0% |
129,581,000.00
+69% |
59,217,000.00
-54% |
374,539,000.00
+532% |
142,996,000.00
-62% |
78,009,000.00
-45% |
24,435,000.00
-69% |
-224,718,000.00
-1,020% |
-57,757,000.00
-74% |
-136,574,000.00
+136% |
-80,616,000.00
-41% |
4,716,000.00
-106% |
49,587,000.00
+951% |
254,084,000.00
+412% |
198,499,000.00
-22% |
280,923,000.00
+42% |
354,435,000.00
+26% |
545,471,000.00
+54% |
508,045,000.00
-7% |
513,831,000.00
+1% |
493,608,000.00
-4% |
504,557,000.00
+2% |
507,007,000.00
+0% |
362,326,000.00
-29% |
231,462,000.00
-36% |
263,382,000.00
+14% |
231,610,000.00
-12% |
237,654,000.00
+3% |
|
| Net Income Ratio | (0.21%) | (0.25%) | (0.10%) | (0.78%) | (0.42%) | (0.21%) | (0.07%) | (-0.74%) | (-0.21%) | (-0.41%) | (-0.19%) | (0.01%) | (0.12%) | (0.44%) | (0.28%) | (0.37%) | (0.39%) | (0.48%) | (0.41%) | (0.43%) | (0.40%) | (0.42%) | (0.41%) | (0.34%) | (0.26%) | (0.28%) | (0.25%) | (0.28%) | |
| Earning Per Share | |||||||||||||||||||||||||||||
| Basic EPS | 0.11 | 0.14 | 0.06 | 0.40 | 0.15 | 0.07 | 0.00 | -0.24 | -0.06 | -0.15 | -0.09 | 0.00 | 0.05 | 0.27 | 0.21 | 0.30 | 0.38 | 0.58 | 0.54 | 0.55 | 0.53 | 0.54 | 0.54 | 0.39 | 0.25 | 0.28 | 0.25 | 0.26 | |
| Diluted EPS | 0.11 | 0.14 | 0.06 | 0.40 | 0.15 | 0.07 | 0.00 | -0.24 | -0.06 | -0.15 | -0.09 | 0.00 | 0.05 | 0.27 | 0.21 | 0.30 | 0.38 | 0.58 | 0.54 | 0.55 | 0.53 | 0.54 | 0.54 | 0.39 | 0.25 | 0.28 | 0.25 | 0.26 | |
| Share Outstanding | |||||||||||||||||||||||||||||
| Basic Share Outstanding | 712,799,263.00 | 939,375,606.00 | 944,952,128.00 | 944,957,109.00 | 939,115,587.00 | 946,406,250.00 | 517,500,000.00 | 938,942,308.00 | 930,240,000.00 | 931,186,364.00 | 929,846,250.00 | 929,846,250.00 | 929,846,250.00 | 929,846,250.00 | 931,728,000.00 | 932,710,500.00 | 932,710,500.00 | 932,710,500.00 | 932,711,000.00 | 932,711,000.00 | 932,701,000.00 | 930,831,000.00 | 930,831,000.00 | 930,831,000.00 | 930,190,000.00 | 928,573,000.00 | 928,573,000.00 | 928,573,000.00 | |
| Diluted Share Outstanding | 712,799,263.00 | 939,375,606.00 | 944,952,128.00 | 944,957,109.00 | 939,115,587.00 | 946,406,250.00 | 517,500,000.00 | 938,942,308.00 | 930,240,000.00 | 931,186,364.00 | 929,846,250.00 | 929,846,250.00 | 929,846,250.00 | 929,846,250.00 | 931,924,500.00 | 932,710,500.00 | 932,710,500.00 | 932,710,500.00 | 932,711,000.00 | 932,711,000.00 | 932,701,000.00 | 930,831,000.00 | 930,831,000.00 | 930,831,000.00 | 930,190,000.00 | 928,573,000.00 | 928,573,000.00 | 928,573,000.00 | |