Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
462.00
660.00
398.00
1,392.00
1,490.00
2,230.00
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
462.00
660.00
398.00
1,392.00
1,490.00
2,230.00
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
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
100.00
125.00
130.00
244.00
282.00
364.00
General and Administration Expenses
269.00
296.00
222.00
617.00
666.00
1,103.00
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
594.00
773.00
701.00
1,582.00
1,639.00
2,822.00
Operating Profit (PBDIT) excl Other Income
-131.00
-112.00
-302.00
-189.00
-148.00
-591.00
Other Income
121.00
48.00
122.00
603.00
52.00
-60.00
Operating Profit (PBDIT)
60.00
32.00
-76.00
361.00
-161.00
-627.00
Interest
100.00
125.00
130.00
244.00
282.00
364.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
93.00
122.00
145.00
162.00
118.00
199.00
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
-253.00
-407.00
-886.00
3.00
-869.00
-3,679.00
Provision for Tax
3.00
19.00
70.00
23.00
21.00
276.00
Profit After Tax
-284.00
-538.00
-981.00
-246.00
-1,048.00
-3,977.00
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
-0.10
-0.19
-0.35
-0.09
-0.38
-1.43
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is -30.01% vs 65.88% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is -16.85% vs 62.79% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is -20.09% vs -4.13% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 47.18% vs 45.08% in Dec 2023
Compare Profit and Loss Results of Huayi Brothers Media Corp.
Figures in Million
consolidated - Profit And Loss Results
Change(CNY)
Change(%)
No of Months
12
12
Operating Income
462.00
0
462.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
462.00
0
462.00
0%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0
0.00
0%
Raw Materials Consumed
0.00
0
0.00
0%
Power & Fuel Cost
0.00
0
0.00
0%
Employee Cost
0.00
0
0.00
0%
Operating Expenses
100.00
0
100.00
0%
General and Administration Expenses
269.00
0
269.00
0%
Selling and Distribution Expenses
0.00
0
0.00
0%
Cost of Software developments
0.00
0
0.00
0%
Miscellaneous Expenses
0.00
0
0.00
0%
Expenses Capitalised
0.00
0
0.00
0%
Total Expenditure
594.00
0
594.00
0%
Operating Profit (PBDIT) excl Other Income
-131.00
0.00
-131.00
0%
Other Income
121.00
0
121.00
0%
Operating Profit (PBDIT)
60.00
0
60.00
0%
Interest
100.00
0
100.00
0%
Profit before Depriciation and Tax
0.00
0
0.00
0%
Depreciation
93.00
0
93.00
0%
Profit Before Taxation & Exceptional Items
0.00
0
0.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
-253.00
0
-253.00
0%
Provision for Tax
3.00
0
3.00
0%
Profit After Tax
-284.00
0
-284.00
0%
Extraordinary Items
0.00
0
0.00
0%
Adj to Profit After Tax
0.00
0
0.00
0%
Profit Balance B/F
0.00
0
0.00
0%
Profit Available for appropriations
0.00
0
0.00
0%
Appropriations
0.00
0
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
-0.1026
0
-0.10
0%
Profit And Loss - Net Sales
Net Sales 462.51 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -30.01% vs 65.88% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -131.66 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -16.85% vs 62.79% in Dec 2023
Profit And Loss - Interest
Interest 100.26 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -20.09% vs -4.13% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax -284.61 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 47.18% vs 45.08% in Dec 2023






