Asia Energy Logistics Group 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 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Rok finansowy 2004 2005 2005 2006 2006 2007 2007 2008 2008 2009 2009 2010 2010 2011 2011 2012 2012 2013 2013 2014 2014 2015 2015 2016 2016 2017 2017 2018 2018 2019 2019 2020 2020 2021 2021 2022 2022 2023 2023 2024 2024
Kwartał Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q2 Q4
Data 2004-12-31 2005-06-30 2005-12-31 2006-06-30 2006-12-31 2007-06-30 2007-12-31 2008-06-30 2008-12-31 2009-06-30 2009-12-31 2010-06-30 2010-12-31 2011-06-30 2011-12-31 2012-06-30 2012-12-31 2013-06-30 2013-12-31 2014-06-30 2014-12-31 2015-06-30 2015-12-31 2016-06-30 2016-12-31 2017-06-30 2017-12-31 2018-06-30 2018-12-31 2019-06-30 2019-12-31 2020-06-30 2020-12-31 2021-06-30 2021-12-31 2022-06-30 2022-12-31 2023-06-30 2023-12-31 2024-06-30 2024-12-31
Przychód (mln) 169 354 354 28 28 38 38 54 0 56 0 0 0 0 0 0 0 0 19 23 13 13 9 4 7 8 8 19 0 30 31 32 16 25 40 35 72 78 66 23 25
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -83.25% -89.14% -89.14% 90.9% -100.00% 45.5% -100.00% -100.00% 0.0% -100.00% 0.0% 0.0% 0.0% 0.0% inf% inf% inf% inf% -54.05% -83.91% -50.27% -40.76% -8.71% 401.4% -100.00% 285.8% 287.4% 70.7% inf% -17.91% 29.1% 8.7% 354.2% 216.5% 63.8% -34.56% -64.69%
Marża brutto 0.8% 0.5% 0.5% 1.5% 1.5% -7.32% -7.32% 17.7% 0.0% 54.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 10.1% 3.0% 25.2% 23.6% -16.72% -115.50% -7.52% 7.5% 3.9% 26.2% 0.0% -31.48% -20.70% -9.68% -84.33% -49.86% -52.63% -50.06% 7.6% 13.5% 8.2% -68.46% 17.8%
Koszty i Wydatki (mln) 190 486 486 41 41 60 60 57 0 44 0 0 0 0 0 0 0 32 62 59 107 140 125 224 143 21 31 41 0 45 45 43 37 45 68 61 82 79 69 48 37
EBIT (mln) -21 -132 -132 -13 -13 -22 -22 -3 0 13 0 0 0 0 0 0 0 -28 -20 -22 -36 -20 -22 -22 -25 -16 -19 -24 0 -15 -14 -10 -21 -21 -28 -26 -10 -1 -3 -25 -11
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -38.97% -83.73% -83.73% -73.75% -100.00% 158.4% -100.00% -100.00% 0.0% -100.00% 0.0% 0.0% 0.0% -inf% -inf% -inf% -inf% -28.85% 11.9% 3.0% -32.20% -18.52% -16.51% 8.0% -100.00% -6.96% -23.21% -56.21% -inf% 39.7% 91.9% 150.9% -53.23% -96.13% -88.70% -4.66% 13.0%
EBIT (%) -12.27% -37.40% -37.40% -44.71% -44.71% -56.05% -56.05% -6.15% 0.0% 22.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -105.28% -92.30% -271.99% -148.83% -256.47% -590.76% -370.83% -204.71% -234.58% -127.22% 0.0% -49.37% -46.49% -32.63% -136.08% -84.05% -69.12% -75.28% -14.01% -1.03% -4.77% -109.69% -44.83%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 55 54 60 54 47 41 35 28 33 34 0 10 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 0 0 0 0 0 12 12 13 0 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 34 0 14 4 3 4 4 4 2 1 0 0
Amortyzacja (mln) 0 1 1 0 0 14 14 10 0 10 0 0 0 0 0 0 0 3 3 5 5 4 4 3 1 2 2 3 0 7 9 9 6 9 10 9 8 7 9 5 7
EBITDA (mln) -21 -132 -132 -13 -13 8 8 2 0 20 0 0 0 0 0 0 0 -24 -17 -16 -31 -15 -19 -19 -23 -14 -17 -21 0 -8 -6 -1 -16 -12 -18 -17 -2 7 5 -20 -7
EBITDA(%) -12.27% -37.22% -37.22% -46.31% -46.31% 20.9% 20.9% 4.4% 0.0% 35.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -88.59% -70.30% -232.37% -117.80% -216.24% -507.43% -349.96% -174.99% -206.46% -109.53% 0.0% -26.26% -18.57% -3.62% -99.58% -48.07% -44.32% -50.04% -3.27% 8.4% 8.3% -85.89% -26.57%
NOPLAT (mln) -3 -135 -135 -16 -16 -18 -18 -20 0 1 0 0 0 0 0 0 0 -32 -97 -89 -153 -181 -163 -261 -172 -41 -57 -57 0 -49 2 -36 -5 -20 -33 -33 -26 0 11 -36 -17
Podatek (mln) -17 3 3 3 3 -4 -4 -0 0 4 0 0 0 0 0 0 0 -3 -25 7 0 -24 -22 -97 -69 -13 -23 -13 0 -13 56 7 15 0 0 -1 -1 -0 -1 -14 0
Zysk Netto (mln) -3 -135 -135 -16 -16 -18 -18 -19 0 -2 0 0 0 0 0 0 0 -29 -72 -57 -128 -157 -140 -165 -103 -28 -34 -43 0 -36 -54 -43 -20 -21 -33 -32 -25 0 13 -22 -9
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 381.3% -86.88% -86.88% 19.5% -100.00% -88.91% -100.00% -100.00% 0.0% -100.00% 0.0% 0.0% 0.0% -inf% -inf% -inf% -inf% 443.3% 94.8% 189.8% -19.80% -82.03% -76.00% -73.68% -100.00% 27.4% 60.2% -0.88% -inf% -42.71% -38.60% -25.46% 22.3% 100.7% 137.8% -32.32% -65.48%
Zysk netto (%) -1.95% -38.14% -38.14% -55.96% -55.96% -46.08% -46.08% -35.02% 0.0% -3.51% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -377.77% -243.59% -958.88% -1196.79% -1601.66% -4387.48% -1546.41% -363.12% -421.11% -230.34% 0.0% -119.91% -174.09% -133.72% -127.80% -83.69% -82.80% -91.67% -34.40% 0.2% 19.1% -94.82% -33.64%
EPS -0.26 -6.55 -6.55 -0.68 -0.68 -0.76 -0.76 -0.34 0.0 -0.0111 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.11 -0.28 -0.21 -0.48 -0.58 -0.5 -0.58 -0.36 -0.098 -0.11 -0.0982 0.0 -0.0727 -0.11 -0.0867 -0.0119 -0.0122 -0.0196 -0.0189 -0.0145 0.0001 0.0063 -0.0109 -0.0083
EPS (rozwodnione) -0.26 -6.55 -6.55 -0.68 -0.68 -0.76 -0.76 -0.34 0.0 -0.0111 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.11 -0.28 -0.21 -0.48 -0.58 -0.5 -0.58 -0.36 -0.098 -0.11 -0.0982 0.0 -0.0727 -0.11 -0.0867 -0.0119 -0.0122 -0.0196 -0.0189 -0.0145 0.0001 0.0063 -0.0109 -0.0083
Ilośc akcji (mln) 13 21 21 23 23 23 23 56 0 178 0 0 0 0 0 0 0 257 261 268 268 270 283 283 286 289 297 442 0 496 496 496 1,695 1,695 1,695 1,695 1,695 1,852 1,995 1,995 1,995
Ważona ilośc akcji (mln) 13 21 21 23 23 23 23 56 0 178 0 0 0 0 0 0 0 257 261 268 268 270 283 283 286 289 297 442 0 496 496 496 1,695 1,695 1,695 1,695 1,695 1,852 1,995 1,995 1,995
Waluta HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD HKD