(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 | -12.69%-20.99M | ---- | -51.48%-18.63M | ---- | 28.57%-12.3M | ---- | 35.54%-17.21M | ---- | -124.51%-26.71M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -422.58%-162K | ---- | -138.46%-31K | ---- | 56.67%-13K | ---- | 83.24%-30K | ---- | -57.02%-179K | ---- |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | 29.17%-408K | ---- | 45.30%-576K | ---- | ---1.05M | ---- |
Attributable subsidiary (profit) loss | 20.28%172K | ---- | -1.38%143K | ---- | 190.00%145K | ---- | --50K | ---- | ---- | ---- |
Impairment and provisions: | -76.81%324K | ---- | 616.41%1.4M | ---- | 1,183.33%195K | ---- | -100.18%-18K | ---- | 10,584.95%9.94M | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --774K | ---- |
-Impairment of trade receivables (reversal) | 900.00%100K | ---- | 183.33%10K | ---- | -129.27%-12K | ---- | --41K | ---- | ---- | ---- |
-Other impairments and provisions | -83.85%224K | ---- | 570.05%1.39M | ---- | 450.85%207K | ---- | -100.64%-59K | ---- | 9,752.69%9.16M | ---- |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -217.14%-41K | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,125.00%-41K | ---- |
Depreciation and amortization: | -22.04%145K | ---- | -44.97%186K | ---- | 2.74%338K | ---- | -89.52%329K | ---- | 214.31%3.14M | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -11.38%257K | ---- |
Financial expense | 138.52%3.08M | ---- | 124.87%1.29M | ---- | 187.50%575K | ---- | 0.50%200K | ---- | --199K | ---- |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---1.71M | ---- | ---- | ---- |
Operating profit before the change of operating capital | -11.43%-17.43M | ---- | -36.41%-15.64M | ---- | 39.57%-11.46M | ---- | -29.03%-18.97M | ---- | -50.47%-14.7M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 210.91%61K | ---- | -175.34%-55K | ---- | -25.51%73K | ---- | -4.85%98K | ---- | -88.85%103K | ---- |
Accounts receivable (increase)decrease | 434.88%1.87M | ---- | -115.39%-559K | ---- | 292.43%3.63M | ---- | -123.49%-1.89M | ---- | 124.68%8.04M | ---- |
Accounts payable increase (decrease) | 203.44%662K | ---- | 46.84%-640K | ---- | 6.52%-1.2M | ---- | 69.17%-1.29M | ---- | 27.09%-4.18M | ---- |
Special items for working capital changes | ---- | ---- | ---- | ---- | -43.68%798K | ---- | 266.12%1.42M | ---- | -127.37%-853K | ---- |
Cash from business operations | 2.97%-16.55M | -12.85%-8.75M | -108.92%-17.06M | -158.08%-7.75M | 60.43%-8.16M | 71.45%-3M | -77.99%-20.63M | -82.78%-10.52M | -47.04%-11.59M | 45.73%-5.76M |
Hong Kong profits tax paid | -142.86%-21K | ---- | --49K | --68K | ---- | ---- | -118.34%-53K | ---- | -28.11%289K | ---- |
Interest paid - operating | ---- | -304.09%-1.29M | ---- | 2.15%-318K | ---- | -301.23%-325K | ---- | 25.69%-81K | ---- | ---109K |
Special items of business | -138.52%-3.08M | ---- | -124.87%-1.29M | ---- | -187.50%-575K | ---- | -0.50%-200K | ---- | ---199K | ---- |
Net cash from operations | -7.40%-19.65M | -25.39%-10.03M | -109.41%-18.3M | -140.38%-8M | 58.15%-8.74M | 68.60%-3.33M | -81.58%-20.88M | -80.76%-10.6M | -53.74%-11.5M | 46.72%-5.86M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 422.58%162K | 1,300.00%28K | 138.46%31K | -77.78%2K | -56.67%13K | 80.00%9K | -83.24%30K | -95.00%5K | 57.02%179K | 92.31%100K |
Dividend received - investment | ---- | ---- | ---- | ---- | -29.17%408K | ---- | -45.30%576K | ---- | 1.84%1.05M | ---- |
Loan receivable (increase) decrease | 0.00%-250K | ---- | ---250K | ---250K | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --46K | ---- |
Purchase of fixed assets | 45.93%-73K | 35.94%-41K | -237.50%-135K | -60.00%-64K | 81.57%-40K | 2.44%-40K | 57.20%-217K | 89.18%-41K | 13.63%-507K | -152.67%-379K |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 45.45%-6K | ---2K |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---250K | ---250K | ---- | ---- |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | --12.32M | --12.32M | ---- | ---- |
Net cash from investment operations | 54.52%-161K | 95.83%-13K | -192.91%-354K | -906.45%-312K | -96.94%381K | -100.26%-31K | 1,529.02%12.46M | 4,383.63%12.04M | 21.82%765K | -186.73%-281K |
Net cash before financing | -6.22%-19.82M | -20.84%-10.04M | -123.19%-18.65M | -147.45%-8.31M | 0.76%-8.36M | -333.75%-3.36M | 21.55%-8.42M | 123.38%1.44M | -56.66%-10.74M | 44.66%-6.15M |
Cash flow from financing activities | ||||||||||
New borrowing | -21.74%90M | -35.71%45M | -58.93%115M | -61.11%70M | 143.48%280M | 1,464.67%180M | --115M | 1,320.25%11.5M | ---- | --810K |
Refund | 48.67%-77M | 42.86%-40M | 49.15%-150M | 61.11%-70M | ---295M | ---180M | ---- | ---- | ---- | ---- |
Other items of the financing business | 10.96%-65K | ---- | ---73K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 136.88%12.94M | 10,886.96%4.96M | -113.16%-35.07M | 93.44%-46K | -114.48%-16.45M | -106.47%-701K | 5,435.02%113.64M | 4,519.59%10.83M | ---2.13M | ---245K |
Effect of rate | 61.54%-20K | 76.19%-10K | -372.73%-52K | -700.00%-42K | 89.81%-11K | 109.72%7K | -10,700.00%-108K | -1,900.00%-72K | 98.46%-1K | 100.60%4K |
Net Cash | 87.19%-6.88M | 39.20%-5.08M | -116.54%-53.73M | -105.86%-8.36M | -123.58%-24.81M | -133.10%-4.06M | 917.77%105.21M | 291.94%12.27M | -87.74%-12.87M | 42.45%-6.39M |
Begining period cash | -59.58%36.48M | -59.58%36.48M | -21.57%90.26M | -21.57%90.26M | 1,053.59%115.08M | 1,053.59%115.08M | -56.33%9.98M | -56.33%9.98M | -23.25%22.84M | -23.25%22.84M |
Cash at the end | -18.91%29.58M | -61.66%31.39M | -59.58%36.48M | -26.27%81.86M | -21.57%90.26M | 400.83%111.03M | 1,053.59%115.08M | 34.71%22.17M | -56.33%9.98M | -8.54%16.46M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
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