MS Group Holdings Limited Price (1451.HK)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

200,000,000

(0)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
MS Group Holdings Limited
news-img

Income Statement

MS Group Holdings Limited

Currency: HKD

YEAR 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 242,344,000.00

+0%

267,895,000.00

+11%

225,750,000.00

-16%

233,195,000.00

+3%

262,279,000.00

+12%

248,510,000.00

-5%

293,746,000.00

+18%

260,142,000.00

-11%

233,990,000.00

-10%

Cost of Revenue
Cost of Revenue 145,323,000.00 180,106,000.00 146,073,000.00 158,698,000.00 178,085,000.00 166,646,000.00 207,405,000.00 180,345,000.00 158,865,000.00
Gross Profit
Gross Profit 97,021,000.00

+0%

87,789,000.00

-10%

79,677,000.00

-9%

74,497,000.00

-7%

84,194,000.00

+13%

81,864,000.00

-3%

86,341,000.00

+5%

79,797,000.00

-8%

75,125,000.00

-6%

Gross Profit Ratio (0.40%) (0.33%) (0.35%) (0.32%) (0.32%) (0.33%) (0.29%) (0.31%) (0.32%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 542,000.00 0.00 0.00 0.00 0.00
General and Administrative 26,849,000.00 30,614,000.00 33,886,000.00 41,427,000.00 40,713,000.00 43,121,000.00 37,403,000.00 41,154,000.00 38,298,000.00
Selling, General & Admin... 43,335,000.00 48,011,000.00 56,418,000.00 73,211,000.00 66,551,000.00 59,275,000.00 56,540,000.00 54,455,000.00 47,468,000.00
Selling & Marketing Exp... 16,486,000.00 17,397,000.00 22,532,000.00 31,784,000.00 26,380,000.00 17,405,000.00 19,137,000.00 13,301,000.00 9,170,000.00
Depreciation and Amortiz... 8,676,000.00 8,262,000.00 6,070,000.00 6,670,000.00 11,609,000.00 12,165,000.00 12,823,000.00 10,770,000.00 9,236,000.00
Other Expenses 1,171,000.00 113,000.00 99,000.00 360,000.00 87,000.00 -1,251,000.00 -263,000.00 0.00 -932,000.00
Total Operating Expenses 43,335,000.00 48,011,000.00 55,232,000.00 72,713,000.00 67,093,000.00 60,526,000.00 56,540,000.00 54,455,000.00 46,536,000.00
Cost and Exponses 188,658,000.00 228,117,000.00 201,305,000.00 231,411,000.00 245,178,000.00 227,172,000.00 263,945,000.00 234,800,000.00 205,401,000.00
Operating Income
Operating Income 53,686,000.00

+0%

39,778,000.00

-26%

24,205,000.00

-39%

1,795,000.00

-93%

17,101,000.00

+853%

21,338,000.00

+25%

29,801,000.00

+40%

25,342,000.00

-15%

28,589,000.00

+13%

Operating Income Ratio (0.22%) (0.15%) (0.11%) (0.01%) (0.07%) (0.09%) (0.10%) (0.10%) (0.12%)
Other Income and Exp...
Interest Income 11,000.00 7,000.00 48,000.00 163,000.00 712,000.00 508,000.00 431,000.00 1,532,000.00 4,713,000.00
Interest Expenses 11,000.00 7,000.00 35,000.00 190,000.00 1,303,000.00 576,000.00 616,000.00 705,000.00 662,000.00
Total Other Income/Exp... 1,182,000.00 7,000.00 13,000.00 -190,000.00 -591,000.00 -68,000.00 -5,274,000.00 3,152,000.00 -4,589,000.00
EBITDA
EBITDA 62,362,000.00 48,040,000.00 37,076,000.00 17,641,000.00 30,972,000.00 34,718,000.00 42,495,000.00 39,969,000.00 33,549,999.00
EBITDA ratio (0.26%) (0.18%) (0.13%) (0.04%) (0.11%) (0.13%) (0.15%) (0.14%) (0.14%)
Income Before Tax
Income Before Tax 54,868,000.00 39,898,000.00 24,218,000.00 1,254,000.00 18,060,000.00 21,977,000.00 29,056,000.00 28,494,000.00 24,000,000.00
Income Before Tax Ratio (0.23%) (0.15%) (0.11%) (0.01%) (0.07%) (0.09%) (0.10%) (0.11%) (0.10%)
Income Tax Expense
Income Tax Expense 5,614,000.00 8,524,000.00 6,720,000.00 4,374,000.00 5,441,000.00 7,976,000.00 8,555,000.00 6,411,000.00 7,718,000.00
Net Income
Net Income 49,254,000.00

+0%

31,374,000.00

-36%

17,498,000.00

-44%

-3,120,000.00

-118%

12,619,000.00

-504%

14,001,000.00

+11%

15,412,000.00

+10%

13,805,000.00

-10%

16,282,000.00

+18%

Net Income Ratio (0.20%) (0.12%) (0.08%) (-0.01%) (0.05%) (0.06%) (0.05%) (0.05%) (0.07%)
Earning Per Share
Basic EPS 0.25 0.16 0.09 -0.02 0.06 0.07 0.08 0.07 0.08
Diluted EPS 0.25 0.16 0.09 -0.02 0.06 0.07 0.08 0.07 0.08
Share Outstanding
Basic Share Outstanding 200,000,000.00 200,000,000.00 200,000,000.00 179,167,000.00 200,000,000.00 200,000,000.00 200,000,000.00 200,000,000.00 200,000,000.00
Diluted Share Outstanding 200,000,000.00 200,000,000.00 200,000,000.00 179,167,000.00 200,000,000.00 200,000,000.00 200,000,000.00 200,000,000.00 200,000,000.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation