(Q6)Dec 31, 2023 | (FY)Jun 30, 2023 | (Q6)Dec 31, 2022 | (FY)Jun 30, 2022 | (Q6)Dec 31, 2021 | (FY)Jun 30, 2021 | (Q6)Dec 31, 2020 | (FY)Jun 30, 2020 | (Q6)Dec 31, 2019 | (FY)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 35.89%-10.21M | 39.95%-125.73M | 16.72%-15.92M | 16.30%-209.37M | -69.59%-19.12M | 21.63%-250.13M | -12.20%-11.27M | -11.21%-319.19M | -249.84%-10.05M | -82.62%-287.02M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 3.92%-7.08M | ---- | 45.56%-7.37M | ---- | 26.81%-13.53M | ---- | -9.86%-18.49M | ---- | -86.50%-16.83M |
Impairment and provisions: | ---- | -96.51%2.8M | ---- | -20.13%80.46M | ---- | -53.12%100.74M | ---- | 18.35%214.89M | ---- | 309.01%181.57M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | -6.28%16.09M | ---- | -80.81%17.16M | ---- | 0.25%89.44M | ---- | --89.21M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28.17M | ---- | ---- |
-Impairment of trade receivables (reversal) | ---- | 803.38%3.48M | ---- | -97.12%385K | ---- | -75.08%13.36M | ---- | 25.76%53.6M | ---- | 328.98%42.62M |
-Impairment of goodwill | ---- | ---- | ---- | 24.01%10.56M | ---- | --8.52M | ---- | ---- | ---- | 6.00%20.96M |
-Other impairments and provisions | ---- | -101.26%-674K | ---- | -13.41%53.42M | ---- | 41.25%61.7M | ---- | 51.80%43.68M | ---- | 95.93%28.78M |
Revaluation surplus: | ---- | 38.93%68.04M | ---- | -42.35%48.97M | ---- | 268.45%84.95M | ---- | -19.95%23.06M | ---- | 165.13%28.8M |
-Other fair value changes | ---- | 38.93%68.04M | ---- | -42.35%48.97M | ---- | 268.45%84.95M | ---- | -19.95%23.06M | ---- | 165.13%28.8M |
Asset sale loss (gain): | ---- | 60.00%48K | ---- | --30K | ---- | ---- | ---- | -10,080.95%-2.14M | ---- | -107.69%-21K |
-Loss (gain) from sale of subsidiary company | ---- | 56.67%47K | ---- | --30K | ---- | ---- | ---- | ---- | ---- | -121.85%-59K |
-Loss (gain) on sale of property, machinery and equipment | ---- | --1K | ---- | ---- | ---- | ---- | ---- | -625.00%-105K | ---- | 566.67%20K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -11,394.44%-2.03M | ---- | --18K |
Depreciation and amortization: | ---- | -35.31%27.3M | ---- | -20.00%42.2M | ---- | -16.62%52.75M | ---- | -8.07%63.27M | ---- | -5.13%68.82M |
-Amortization of intangible assets | ---- | ---- | ---- | -28.37%15.45M | ---- | -17.45%21.58M | ---- | -10.09%26.14M | ---- | -14.13%29.07M |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.19%6.32M |
Financial expense | ---- | 26.15%550K | ---- | -3.54%436K | ---- | -16.45%452K | ---- | 661.97%541K | ---- | 31.48%71K |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 282.22%328K |
Special items | ---- | -86.03%312K | ---- | --2.23M | ---- | ---- | ---- | ---1.05M | ---- | ---- |
Operating profit before the change of operating capital | 35.89%-10.21M | 20.40%-33.75M | 16.72%-15.92M | -71.19%-42.41M | -69.59%-19.12M | 36.68%-24.77M | -12.20%-11.27M | -61.07%-39.12M | -249.84%-10.05M | 25.51%-24.29M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -9.51%26.66M | ---- | 527.32%29.47M | ---- | 56.83%4.7M | ---- | -90.66%3M | ---- | 19,773.62%32.07M |
Accounts receivable (increase)decrease | ---- | 231.24%28.06M | ---- | 108.90%8.47M | ---- | -229.39%-95.19M | ---- | 174.74%73.57M | ---- | -33.01%26.78M |
Accounts payable increase (decrease) | ---- | -88,714.29%-6.22M | ---- | -100.26%-7K | ---- | 109.42%2.73M | ---- | -447.31%-28.95M | ---- | 81.13%-5.29M |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | -77.11%8.7M | -74.03%8.7M | 80.95%38M | --33.5M | 110.50%21M | ---- | -2,273.89%-200M |
Special items for working capital changes | -1,677.22%-25.2M | -263.18%-20.89M | 107.86%1.6M | 70.48%-5.75M | 71.95%-20.34M | 15.61%-19.49M | -1,026.39%-72.49M | -244.71%-23.09M | 29.47%7.83M | 744.81%15.96M |
Cash from business operations | -147.22%-35.41M | -301.44%-6.14M | 53.42%-14.32M | 98.37%-1.53M | 38.81%-30.75M | -1,567.86%-94.03M | -2,162.06%-50.26M | 104.14%6.41M | -117.43%-2.22M | -387.93%-154.77M |
Other taxs | ---- | ---- | ---- | 155.72%380K | 176.50%306K | -34.52%-682K | ---400K | 37.56%-507K | ---- | -2.92%-812K |
Interest paid - operating | 63.00%-37K | -26.15%-550K | -426.32%-100K | 3.54%-436K | 81.55%-19K | 16.45%-452K | 40.46%-103K | -672.86%-541K | -723.81%-173K | -32.08%-70K |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-1K |
Net cash from operations | -145.76%-35.45M | -321.96%-6.69M | 52.66%-14.42M | 98.33%-1.59M | 39.99%-30.47M | -1,876.13%-95.17M | -2,019.67%-50.77M | 103.44%5.36M | -120.10%-2.4M | -378.01%-155.65M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -3.50%3.75M | ---- | -59.63%3.89M | ---- | -0.64%9.63M | ---- | 31.40%9.69M | ---- | -18.30%7.37M |
Decrease in deposits (increase) | -77.69%5.8M | 208.97%48.27M | 164.68%25.98M | -828.96%-44.29M | -204.06%-40.17M | -481.75%-4.77M | -212.33%-13.21M | -98.94%1.25M | -82.24%11.76M | 189.67%117.86M |
Sale of fixed assets | ---- | --182K | ---- | ---- | ---- | ---- | ---- | 156.10%105K | ---- | 215.38%41K |
Purchase of fixed assets | 91.45%-101K | -68,066.67%-6.14M | -13,022.22%-1.18M | 99.89%-9K | 94.12%-9K | 69.01%-7.97M | 97.52%-153K | 79.99%-25.7M | ---6.17M | -718.78%-128.45M |
Purchase of intangible assets | ---- | 54.82%-10.22M | ---- | ---22.62M | ---- | ---- | ---- | 2.63%-38.38M | ---28.42M | ---39.42M |
Sale of subsidiaries | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | -100.05%-75K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 87.75%-18.62M |
Recovery of cash from investments | ---- | --25.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --34.02M |
Cash on investment | ---- | 56.53%-21.88M | ---- | -89.34%-50.32M | ---- | 50.00%-26.58M | ---- | -104.36%-53.15M | ---- | 19.52%-26.01M |
Other items in the investment business | -91.74%1.76M | ---- | 442.58%21.31M | ---- | -256.30%-6.22M | ---- | -75.48%3.98M | ---- | 4,877.30%16.23M | ---- |
Net cash from investment operations | -83.83%7.46M | 134.82%39.47M | 199.37%46.11M | -281.85%-113.36M | -394.37%-46.4M | 72.04%-29.69M | -42.22%-9.39M | -99.33%-106.2M | 94.11%-6.6M | 65.53%-53.28M |
Net cash before financing | -188.36%-27.99M | 128.52%32.78M | 141.22%31.68M | 7.93%-114.95M | -27.79%-76.86M | -23.82%-124.85M | -568.79%-60.15M | 51.74%-100.84M | 91.02%-8.99M | -11.66%-208.93M |
Cash flow from financing activities | ||||||||||
New borrowing | -75.00%5M | 25.00%30M | 66.67%20M | -59.52%24M | 20.00%12M | -21.22%59.29M | -50.00%10M | 199.14%75.26M | 100.00%20M | 10.89%25.16M |
Refund | 56.18%-9.69M | -18.43%-32.13M | -50.46%-22.11M | 57.62%-27.13M | 26.14%-14.7M | 14.67%-64M | 0.27%-19.9M | -257.14%-75M | -81.35%-19.95M | 47.50%-21M |
Other items of the financing business | 40.91%-894K | 20.36%-2.28M | -0.80%-1.51M | 2.35%-2.87M | 6.54%-1.5M | -115.64%-2.94M | -158.20%-1.61M | ---1.36M | -15,650.00%-622K | ---- |
Net cash from financing operations | -54.01%-5.58M | 26.43%-4.41M | 13.63%-3.63M | 21.67%-5.99M | 63.51%-4.2M | -591.15%-7.65M | -1,914.36%-11.5M | -126.73%-1.11M | 42.67%-571K | 16.68%4.14M |
Effect of rate | 92.01%-380K | -286.10%-7.92M | -559.96%-4.76M | -111.08%-2.05M | -91.57%1.03M | 279.73%18.5M | 229.83%12.26M | 43.70%-10.29M | 57.13%-9.44M | -181.60%-18.28M |
Net Cash | -219.67%-33.58M | 123.46%28.37M | 134.61%28.06M | 8.73%-120.94M | -13.13%-81.06M | -29.98%-132.5M | -649.12%-71.65M | 50.22%-101.94M | 90.55%-9.57M | -11.57%-204.79M |
Begining period cash | 20.37%120.89M | -55.05%100.43M | -55.05%100.43M | -33.79%223.42M | -36.04%223.42M | -24.96%337.43M | -22.31%349.33M | -33.16%449.67M | -33.16%449.67M | -19.33%672.73M |
Cash at the end | -29.74%86.93M | 20.37%120.89M | -13.71%123.74M | -55.05%100.43M | -50.54%143.4M | -33.79%223.42M | -32.67%289.94M | -24.96%337.43M | -21.63%430.66M | -33.16%449.67M |
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 | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants | -- | Luo Shenmei Certified Public Accountants |
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