Puxing Energy Limited

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Rok finansowy 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 645 424 396 654 720 614 745 894 390 279 348 282 292 580 602 753 514 534
Przychód Δ r/r 0.0% -34.3% -6.6% 65.1% 10.1% -14.7% 21.2% 20.1% -56.4% -28.3% 24.8% -19.2% 3.8% 98.6% 3.7% 25.2% -31.8% 4.0%
Marża brutto 34.0% 31.6% 31.7% 26.5% 24.0% 24.3% 20.6% 17.8% 51.3% 74.9% 59.5% 74.3% 74.1% 61.1% 59.7% 35.6% 55.8% 53.7%
EBIT (mln) 139 90 63 87 82 67 63 52 121 116 94 94 102 192 203 120 141 120
EBIT Δ r/r 0.0% -35.3% -29.4% 36.7% -4.8% -19.0% -5.0% -17.9% 132.7% -4.0% -18.7% -0.7% 8.4% 88.5% 5.7% -41.0% 17.7% -15.0%
EBIT (%) 21.5% 21.1% 16.0% 13.2% 11.4% 10.9% 8.5% 5.8% 31.1% 41.6% 27.1% 33.3% 34.8% 33.0% 33.7% 15.9% 27.4% 22.4%
Koszty finansowe (mln) 52 51 41 43 44 41 36 58 58 44 33 30 25 45 54 43 36 0
EBITDA (mln) 191 128 100 133 131 111 109 108 146 136 149 158 167 305 296 207 234 208
EBITDA(%) 29.6% 30.2% 25.2% 20.4% 18.2% 18.0% 14.6% 12.1% 37.4% 48.7% 42.7% 56.0% 57.2% 52.6% 49.2% 27.5% 45.6% 39.0%
Podatek (mln) 28 5 1 2 2 7 11 1 18 29 26 25 29 48 50 25 37 30
Zysk Netto (mln) 58 33 22 41 36 19 16 -149 44 42 34 46 55 124 104 52 71 60
Zysk netto Δ r/r 0.0% -42.8% -35.5% 89.7% -11.9% -46.0% -19.7% -1052.8% -129.3% -4.6% -17.9% 33.2% 20.3% 126.4% -16.4% -50.0% 36.4% -15.4%
Zysk netto (%) 9.1% 7.9% 5.4% 6.3% 5.0% 3.2% 2.1% -16.6% 11.2% 14.9% 9.8% 16.2% 18.8% 21.4% 17.3% 6.9% 13.8% 11.2%
EPS 0.19 0.11 0.06 0.1 0.09 0.05 0.04 -0.36 0.1 0.091 0.075 0.0994 0.12 0.27 0.23 0.11 0.15 0.13
EPS (rozwodnione) 0.19 0.11 0.06 0.1 0.09 0.04 0.03 -0.36 0.1 0.091 0.075 0.0994 0.12 0.27 0.23 0.11 0.15 0.13
Ilośc akcji (mln) 300 300 354 415 415 415 415 414 424 459 459 459 459 459 459 459 459 459
Ważona ilośc akcji (mln) 300 300 354 415 415 460 460 415 424 459 459 459 459 459 459 459 459 459
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY