(FY)Mar 31, 2024 | (Q6)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q6)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (FY)Mar 31, 2021 | (Q6)Sep 30, 2020 | (FY)Mar 31, 2020 | (Q6)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -56.09%93.42M | -66.27%34.76M | 6.72%212.78M | 14.41%103.06M | -15.50%199.39M | 1.37%90.08M | 2,018.90%235.95M | 100.93%88.86M | -112.98%-12.3M | 10.43%44.23M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -134.95%-26.09M | -337.49%-12.78M | -825.25%-11.1M | -623.02%-2.92M | 73.63%-1.2M | 88.90%-404K | 49.77%-4.55M | 15.97%-3.64M | -33.57%-9.06M | -26.25%-4.33M |
Interest expense - adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.54%128K | -7.27%255K | -7.80%130K |
Impairment and provisions: | 143.56%4.47M | 151.62%4.62M | -200.08%-10.27M | ---8.96M | --10.26M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 92.70%-750K | 93.29%-601K | -200.08%-10.27M | ---8.96M | --10.26M | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | --5.22M | --5.22M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | 105.44%2.12M | --6.55M | -75.28%-38.95M | ---- | 43.40%-22.22M | ---- | -171.50%-39.26M | ---- | 389.73%54.91M | ---- |
-Fair value of investment properties (increase) | 111.70%4.52M | --6.55M | -73.78%-38.61M | ---- | 44.31%-22.22M | ---- | -174.98%-39.9M | ---- | 353.38%53.21M | ---- |
-Other fair value changes | -605.88%-2.4M | ---- | -11,233.33%-340K | ---- | -100.47%-3K | ---- | -62.61%636K | ---- | -16.94%1.7M | ---- |
Asset sale loss (gain): | 98.50%-170K | 99.89%-12K | -2,846.60%-11.32M | -1,878.32%-11.32M | 177.44%412K | -489.69%-572K | -8.57%-532K | 69.40%-97K | 61.81%-490K | -157.72%-317K |
-Loss (gain) on sale of property, machinery and equipment | -709.52%-170K | 42.86%-12K | -105.10%-21K | 96.33%-21K | 177.44%412K | -489.69%-572K | -8.57%-532K | 69.40%-97K | 61.81%-490K | -157.72%-317K |
-Loss (gain) from selling other assets | ---- | ---- | ---11.3M | ---11.3M | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 2.66%33.43M | 4.04%16.6M | -3.77%32.56M | -5.16%15.96M | -2.88%33.84M | -2.36%16.83M | -32.98%34.84M | -31.89%17.23M | 3.12%51.99M | 8.13%25.3M |
-Amortization of intangible assets | 0.00%788K | 0.00%394K | 0.00%788K | 0.00%394K | 0.00%788K | 0.00%394K | 0.00%788K | 0.00%394K | 0.00%788K | 0.00%394K |
Financial expense | 443.80%1.4M | 500.00%828K | -6.52%258K | -1.43%138K | 2.60%276K | --140K | --269K | ---- | ---- | ---- |
Exchange Loss (gain) | -50.51%340K | -66.89%200K | 290.30%687K | 554.14%604K | 99.13%-361K | 99.53%-133K | -238.27%-41.63M | -350.64%-28.26M | 75.32%30.11M | -17.38%11.28M |
Special items | ---- | ---- | ---- | ---- | ---- | -68.36%323K | 1,706.98%2.33M | 547.81%1.02M | 301.56%129K | ---228K |
Operating profit before the change of operating capital | -37.63%108.93M | -47.42%50.78M | -20.76%174.64M | -9.12%96.57M | 17.60%220.4M | 41.22%106.26M | 62.20%187.41M | -1.07%75.24M | -14.71%115.55M | 3.47%76.06M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 228.80%11.84M | 36.08%-2.84M | 37.97%-9.19M | -30.65%-4.45M | -786.34%-14.82M | -160.57%-3.4M | -68.30%2.16M | 54.00%-1.31M | 131.47%6.81M | 82.19%-2.84M |
Accounts receivable (increase)decrease | 60.86%9.14M | 217.24%11.28M | 27.47%5.68M | -364.03%-9.62M | -53.90%4.46M | -111.39%-2.07M | -35.37%9.67M | 77.00%18.21M | -30.86%14.96M | 449.74%10.29M |
Accounts payable increase (decrease) | 68.44%-9.77M | 133.12%4.21M | -194.25%-30.96M | -146.12%-12.72M | 273.52%32.85M | 73.68%27.59M | -306.43%-18.93M | 5.19%15.88M | 2,378.38%9.17M | -40.58%15.1M |
Special items for working capital changes | -2,438.19%-223.11M | 30.14%1.58M | 169.44%9.54M | 110.08%1.21M | 79.11%-13.74M | 81.11%-12.02M | -392.94%-65.79M | -192.38%-63.61M | 88.88%-13.35M | 167.45%68.86M |
Cash from business operations | -168.78%-102.98M | -8.43%65.01M | -34.66%149.71M | -38.99%70.99M | 100.09%229.14M | 161.97%116.35M | -13.98%114.52M | -73.48%44.41M | 739.06%133.13M | 859.06%167.46M |
Other taxs | 83.69%-9.37M | --940K | -3,833.77%-57.43M | ---- | 87.73%-1.46M | 1,880.53%8.24M | 1.18%-11.9M | 261.24%416K | 32.72%-12.04M | -108.47%-258K |
Interest paid - operating | ---849K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | -222.66%-113.19M | -7.10%65.95M | -59.47%92.28M | -43.02%70.99M | 121.87%227.68M | 177.92%124.59M | -15.26%102.62M | -73.19%44.83M | 6,077.05%121.1M | 979.24%167.21M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 134.95%26.09M | 337.49%12.78M | 825.25%11.1M | 623.02%2.92M | -75.80%1.2M | -89.46%404K | -43.89%4.96M | -4.70%3.83M | 23.94%8.84M | -1.03%4.02M |
Loan receivable (increase) decrease | ---- | ---227M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | 323.81%178K | -55.00%18K | -93.33%42K | -93.12%40K | 12.50%630K | 469.61%581K | -35.26%560K | -68.62%102K | -42.26%865K | 142.54%325K |
Purchase of fixed assets | -85.88%-8.58M | -141.46%-3.63M | 50.23%-4.62M | 76.05%-1.51M | -120.28%-9.28M | -315.54%-6.28M | 47.84%-4.21M | 72.38%-1.51M | 11.14%-8.08M | -84.43%-5.47M |
Recovery of cash from investments | ---- | ---- | ---- | --185.13M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | ---- | --185.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | -90.77%17.68M | -216.75%-217.84M | 2,673.21%191.65M | 3,621.74%186.58M | -669.85%-7.45M | -318.65%-5.3M | -19.72%1.31M | 315.00%2.42M | 455.46%1.63M | -191.63%-1.13M |
Net cash before financing | -133.64%-95.51M | -158.97%-151.89M | 28.92%283.93M | 115.91%257.57M | 111.91%220.23M | 152.46%119.29M | -15.32%103.93M | -71.55%47.25M | 5,040.54%122.72M | 1,033.71%166.08M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | --29.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | ---306K | -500.00%-828K | ---- | ---138K | -2.60%-276K | ---- | -5.49%-269K | 1.54%-128K | 7.27%-255K | 7.80%-130K |
Dividends paid - financing | ---- | ---- | -10.00%-263.77M | 14.29%-143.88M | -400.00%-239.79M | ---167.85M | 0.00%-47.96M | ---- | 93.33%-47.96M | 93.10%-47.96M |
Net cash from financing operations | 99.51%-1.3M | 120.06%28.89M | -9.87%-263.77M | 14.20%-144.01M | -397.79%-240.07M | -131,035.94%-167.85M | -0.03%-48.23M | 99.73%-128K | 93.30%-48.21M | 93.09%-48.09M |
Effect of rate | -165.08%-7.45M | 44.68%-10.52M | 1,468.54%11.44M | -4,353.16%-19.02M | -118.75%-836K | -111.18%-427K | 200.38%4.46M | 256.58%3.82M | -44.05%-4.44M | -5.58%-2.44M |
Net Cash | -580.18%-96.81M | -208.32%-123M | 201.64%20.16M | 333.84%113.56M | -135.61%-19.84M | -203.05%-48.56M | -25.25%55.7M | -60.06%47.13M | 110.32%74.51M | 116.54%117.99M |
Begining period cash | 4.99%665.2M | 4.99%665.2M | -3.16%633.59M | -3.16%633.59M | 10.13%654.27M | 10.13%654.27M | 13.37%594.11M | 13.37%594.11M | -58.06%524.04M | -58.06%524.04M |
Cash at the end | -15.67%560.94M | -26.98%531.67M | 4.99%665.2M | 20.30%728.13M | -3.16%633.59M | -6.17%605.28M | 10.13%654.27M | 0.85%645.05M | 13.37%594.11M | 19.86%639.59M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Hang Kin Certified Public Accountants Limited | -- | Hang Kin Certified Public Accountants Limited | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data
No Data