Grand Baoxin Auto Group Ltd.

14
Strong Sell
  • Market Cap: Micro Cap
  • Industry: Specialty Stores
  • ISIN: KYG4134L1077
HKD
0.09
-0.05 (-35.82%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
No of Months
12
12
12
12
12
12
Operating Income
35,257.00
36,861.00
45,295.00
39,480.00
41,346.00
43,576.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
35,257.00
36,861.00
45,295.00
39,480.00
41,346.00
43,576.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
1,158.00
1,241.00
1,341.00
1,077.00
1,247.00
1,362.00
Operating Expenses
608.00
627.00
720.00
726.00
932.00
836.00
General and Administration Expenses
1,911.00
2,077.00
2,311.00
2,000.00
2,197.00
2,367.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
35,738.00
38,400.00
44,851.00
39,514.00
40,317.00
42,643.00
Operating Profit (PBDIT) excl Other Income
-481.00
-1,539.00
443.00
-34.00
1,029.00
933.00
Other Income
1,560.00
1,477.00
1,337.00
1,203.00
956.00
982.00
Operating Profit (PBDIT)
1,656.00
558.00
2,427.00
1,804.00
2,607.00
2,417.00
Interest
608.00
627.00
720.00
726.00
932.00
836.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
577.00
620.00
646.00
635.00
621.00
502.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
261.00
-676.00
1,061.00
455.00
1,083.00
1,084.00
Provision for Tax
127.00
150.00
440.00
230.00
446.00
410.00
Profit After Tax
138.00
-811.00
665.00
237.00
713.00
658.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.05
-0.29
0.23
0.08
0.25
0.23
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2023 is -4.35% vs -18.62% in Dec 2022

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2023 is 68.74% vs -446.89% in Dec 2022

stock-summary

Interest

YoY Growth in year ended Dec 2023 is -2.99% vs -12.97% in Dec 2022

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2023 is 117.12% vs -222.01% in Dec 2022

Compare Profit and Loss Results of Grand Baoxin Auto Group Ltd.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(HKD)
Change(%)
No of Months
12
12
Operating Income
35,257.00
31.00
35,226.00
113,632.26%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
35,257.00
31.00
35,226.00
113,632.26%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
1,158.00
3.00
1,155.00
38,500.00%
Operating Expenses
608.00
33.00
575.00
1,742.42%
General and Administration Expenses
1,911.00
29.00
1,882.00
6,489.66%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
35,738.00
40.00
35,698.00
89,245.00%
Operating Profit (PBDIT) excl Other Income
-481.00
-9.00
-472.00
-5,244.44%
Other Income
1,560.00
0.00
1,560.00
0%
Operating Profit (PBDIT)
1,656.00
-5.00
1,661.00
33,220.00%
Interest
608.00
33.00
575.00
1,742.42%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
577.00
3.00
574.00
19,133.33%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
261.00
-97.00
358.00
369.07%
Provision for Tax
127.00
0.00
127.00
0%
Profit After Tax
138.00
-102.00
240.00
235.29%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0.049
-0.0193
0.07
353.89%
Profit And Loss - Net Sales
Net Sales 35,257.15 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is -4.35% vs -18.62% in Dec 2022

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -481.13 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is 68.74% vs -446.89% in Dec 2022

Profit And Loss - Interest
Interest 608.48 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is -2.99% vs -12.97% in Dec 2022

Profit And Loss - Profit After Tax
Profit After Tax 138.95 Million
in Dec 2023

Figures in Million
stock-summary

YoY Growth in year ended Dec 2023 is 117.12% vs -222.01% in Dec 2022