(FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q6)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 36.50%-301.13M | ---- | -24.09%-474.22M | ---- | 0.16%-382.15M | ---- | -196.62%-382.74M | ---- | -11.58%396.13M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 9.93%-90.32M | ---- | -23.05%-100.28M | ---- | -103.67%-81.49M | ---- | -107.20%-40.01M | ---- | ---19.31M | ---- |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---4.54M | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | -121.84%-28.51M | ---- | -54.47%-12.85M | ---- | -350.57%-8.32M | ---- | -89.95%3.32M | ---- | 678.92%33.03M | ---- |
Impairment and provisions: | 0.46%92.89M | ---- | 17.43%92.46M | ---- | -15.12%78.74M | ---- | 16.54%92.77M | ---- | 66.89%79.6M | ---- |
-Impairment of goodwill | --20.11M | ---- | ---- | ---- | ---- | ---- | -26.63%22.88M | ---- | --31.19M | ---- |
-Other impairments and provisions | -21.28%72.78M | ---- | 17.43%92.46M | ---- | 12.67%78.74M | ---- | 44.34%69.89M | ---- | 1.51%48.42M | ---- |
Revaluation surplus: | 1,233.39%79.94M | ---- | 91.33%-7.05M | ---- | -78.13%-81.34M | ---- | 31.04%-45.66M | ---- | 54.07%-66.21M | ---- |
-Fair value of investment properties (increase) | 85.14%28.86M | ---- | 484.01%15.59M | ---- | 26.86%-4.06M | ---- | 86.12%-5.55M | ---- | 57.69%-39.99M | ---- |
-Derivative financial instruments fair value (increase) | ---- | ---- | 110.39%2.83M | ---- | ---27.21M | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | 300.57%51.08M | ---- | 49.14%-25.47M | ---- | -24.82%-50.07M | ---- | -52.99%-40.11M | ---- | 47.19%-26.22M | ---- |
Asset sale loss (gain): | -843.21%-20.06M | ---- | -119.81%-2.13M | ---- | 129.46%10.74M | ---- | 18.32%-36.46M | ---- | -3,573.54%-44.64M | ---- |
-Loss (gain) from sale of subsidiary company | -707.65%-19.95M | ---- | -162.28%-2.47M | ---- | 110.45%3.97M | ---- | 19.95%-37.96M | ---- | ---47.43M | ---- |
-Loss (gain) on sale of property, machinery and equipment | -132.94%-113K | ---- | -94.94%343K | ---- | 349.44%6.77M | ---- | -46.01%1.51M | ---- | 117.20%2.79M | ---- |
Depreciation and amortization: | 20.61%499.02M | ---- | -5.66%413.74M | ---- | -10.96%438.57M | ---- | 1.55%492.55M | ---- | 39.42%485.05M | ---- |
-Amortization of intangible assets | 26.92%423M | ---- | -9.14%333.28M | ---- | -14.85%366.83M | ---- | 0.11%430.79M | ---- | 40.54%430.33M | ---- |
Financial expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -617.84%-5.37M | ---- |
Special items | -3.65%96.28M | ---- | -6.97%99.92M | ---- | -33.36%107.41M | ---- | 55.07%161.19M | ---- | 14.50%103.95M | ---- |
Operating profit before the change of operating capital | 3,318.57%328.11M | ---- | -88.32%9.6M | ---- | -65.82%82.16M | ---- | -75.01%240.42M | ---- | 20.76%962.22M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 95.01%-740K | ---- | -28.98%-14.83M | ---- | 0.60%-11.5M | ---- | -1,171.83%-11.57M | ---- | -80.80%1.08M | ---- |
Accounts receivable (increase)decrease | -118.16%-7.39M | ---- | 2,485.45%40.67M | ---- | 89.10%-1.71M | ---- | 60.02%-15.64M | ---- | -285.05%-39.13M | ---- |
Accounts payable increase (decrease) | 243.27%144.55M | ---- | 3,504.20%42.11M | ---- | 98.38%-1.24M | ---- | -693.42%-76.28M | ---- | 140.64%12.86M | ---- |
Special items for working capital changes | -37.71%162.13M | ---- | -54.71%260.29M | ---- | 22.96%574.73M | ---- | 199.78%467.42M | ---- | -13.85%155.92M | ---- |
Cash from business operations | 85.49%626.67M | 22.26%-149.77M | -47.41%337.84M | -114.65%-192.64M | 6.31%642.46M | -274.84%-89.75M | -44.71%604.35M | -82.34%51.33M | 8.22%1.09B | -22.75%290.71M |
Other taxs | 6.21%-3.73M | 12.01%-2.67M | 44.97%-3.98M | 48.34%-3.04M | 48.86%-7.23M | 49.35%-5.88M | 26.87%-14.14M | 17.82%-11.61M | 43.40%-19.33M | 44.71%-14.13M |
Interest paid - operating | -427.80%-18.17M | -299.36%-8.13M | 42.60%-3.44M | -10.11%-2.04M | 52.84%-6M | 66.79%-1.85M | 17.29%-12.72M | 5.29%-5.57M | 40.73%-15.38M | 71.04%-5.88M |
Special items of business | 10.30%48.55M | -146.60%-8.32M | 40.48%44.02M | 1,751.45%17.85M | 129.99%31.33M | 100.83%964K | -9.61%-104.48M | -42.00%-115.73M | -115.20%-95.32M | -30.72%-81.5M |
Net cash from operations | 74.48%653.32M | 6.11%-168.89M | -43.32%374.44M | -86.37%-179.87M | 39.65%660.56M | -18.30%-96.51M | -50.88%473.02M | -143.12%-81.58M | 6.34%962.93M | -29.43%189.2M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -26.91%42.72M | 1,995.06%21.64M | 22.85%58.44M | -80.55%1.03M | 14.07%47.57M | -46.60%5.31M | -28.03%41.7M | 27.00%9.95M | 33.91%57.94M | -4.15%7.83M |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --50K | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | --0 | ---200M | --0 | --0 | 242.59%724.03M | 222.83%256.98M |
Decrease in deposits (increase) | 42.47%-375.56M | 59.81%-375.6M | -60.31%-652.81M | 11.32%-934.57M | 32.75%-407.21M | -455.99%-1.05B | -84.64%-605.55M | 282.82%296.04M | -144.43%-327.97M | -87.22%77.33M |
Sale of fixed assets | -91.00%2.62M | 530.80%1.74M | 1,942.13%29.08M | -41.40%276K | 382.71%1.42M | 1,048.78%471K | -95.14%295K | -84.41%41K | 544.42%6.06M | 541.46%263K |
Purchase of fixed assets | -4.43%-417.12M | -179.13%-221.21M | -23.72%-399.42M | 45.50%-79.25M | -657.85%-322.85M | -1,758.38%-145.4M | -10.33%-42.6M | 42.15%-7.82M | -11.90%-38.61M | 18.84%-13.52M |
Purchase of intangible assets | 1.81%-479.48M | -8.54%-272.68M | -8.74%-488.29M | -8.03%-251.22M | -44.72%-449.04M | 5.87%-232.56M | 34.83%-310.29M | 7.12%-247.05M | -27.92%-476.15M | -19.64%-265.99M |
Sale of subsidiaries | 279.84%4.82M | ---- | -117.86%-2.68M | 25.70%18.86M | -78.54%15M | --15M | 52.91%69.89M | ---- | --45.7M | ---- |
Acquisition of subsidiaries | ---9.06M | ---4M | ---- | ---- | -319.20%-50.3M | ---80.31M | -93.55%-12M | ---- | -130.65%-6.2M | -130.65%-6.2M |
Recovery of cash from investments | -92.63%61.14M | -95.73%28.86M | -45.10%829.46M | -49.80%675.52M | -63.94%1.51B | -14.15%1.35B | 54.69%4.19B | 76.44%1.57B | -27.64%2.71B | -28.59%888.38M |
Cash on investment | 16.28%-134.64M | 25.80%-93.12M | 89.63%-160.81M | 85.22%-125.5M | 67.85%-1.55B | 57.43%-849.38M | -48.54%-4.82B | -1,090.96%-2B | 18.73%-3.25B | 92.48%-167.52M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.52B |
Net cash from investment operations | -65.76%-1.3B | -31.59%-914.36M | 34.67%-787.03M | 41.85%-694.85M | 19.18%-1.2B | -217.38%-1.2B | -169.68%-1.49B | 49.49%-376.52M | -43.27%-552.74M | -40.01%-745.43M |
Net cash before financing | -57.84%-651.23M | -23.84%-1.08B | 24.18%-412.59M | 32.27%-874.72M | 46.52%-544.18M | -181.93%-1.29B | -348.08%-1.02B | 17.64%-458.1M | -21.08%410.19M | -110.46%-556.23M |
Cash flow from financing activities | ||||||||||
New borrowing | -4.57%480M | 490.00%295M | --503M | --50M | ---- | ---- | -54.48%120M | -7.43%120M | -19.75%263.63M | 23.45%129.63M |
Refund | -473.18%-173.1M | ---57.5M | 74.83%-30.2M | ---- | 39.89%-120M | -40.15%-120M | 45.33%-199.63M | 49.67%-85.63M | -41.40%-365.13M | -52.53%-170.13M |
Issuing shares | --1.41B | ---- | ---- | ---- | ---- | ---- | --2.09B | ---- | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | -11.07%-36.72M | -21.75%-36.72M | 21.96%-33.06M | 29.78%-30.16M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --41.7M | --20.7M |
Issuance expenses and redemption of securities expenses | 63.53%-61.14M | ---- | -368.02%-167.64M | ---72.26M | ---35.82M | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 82.00%50.52M | 82.13%-10.7M | -38.58%27.76M | -749.28%-59.86M | 20.60%45.2M | -64.56%9.22M | -74.66%37.48M | 33.56%26.02M | 188.26%147.9M | 710.31%19.48M |
Net cash from financing operations | 456.02%1.67B | 314.29%209.92M | 308.93%300.53M | 22.52%-97.96M | -107.32%-143.84M | -1,195.05%-126.43M | 5,905.23%1.97B | 128.42%11.55M | 123.44%32.73M | 22.88%-40.62M |
Effect of rate | -84.59%1.23M | -41.32%2.47M | 142.50%7.99M | 129.18%4.2M | 79.84%-18.8M | -436.43%-14.4M | -3,209.44%-93.22M | 1,014.32%4.28M | -81.39%3M | -91.17%384K |
Net Cash | 1,009.94%1.02B | 10.21%-873.33M | 83.71%-112.07M | 31.40%-972.68M | -172.57%-688.02M | -217.53%-1.42B | 114.05%948.08M | 25.18%-446.55M | 16.54%442.92M | -88.30%-596.85M |
Begining period cash | -5.08%1.94B | -5.08%1.94B | -25.67%2.05B | -25.67%2.05B | 45.02%2.75B | 45.02%2.75B | 30.69%1.9B | 30.69%1.9B | 37.49%1.45B | 37.49%1.45B |
Cash at the end | 52.55%2.96B | -0.60%1.07B | -5.08%1.94B | -18.39%1.08B | -25.67%2.05B | -9.28%1.32B | 45.02%2.75B | 70.08%1.46B | 30.69%1.9B | 15.10%856.38M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- |
Auditor | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
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