(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 | -647.88%-150.96M | ---- | -7.38%-20.19M | ---- | 29.22%-18.8M | ---- | 49.31%-26.56M | ---- | 38.92%-52.39M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -412.30%-1.58M | ---- | -15,350.00%-309K | ---- | 33.33%-2K | ---- | 84.21%-3K | ---- | -46.15%-19K | ---- |
Dividend (income)- adjustment | ---- | ---- | 84.53%-590K | ---- | 26.61%-3.82M | ---- | -28.00%-5.2M | ---- | ---4.06M | ---- |
Attributable subsidiary (profit) loss | ---- | ---- | 1,025.00%45K | ---- | -98.92%4K | ---- | 166.91%371K | ---- | --139K | ---- |
Impairment and provisions: | -84.26%5.01M | ---- | 238.65%31.83M | ---- | 503.34%9.4M | ---- | 123.12%1.56M | ---- | -193.82%-6.74M | ---- |
-Impairment of property, plant and equipment (reversal) | --1.46M | ---- | ---- | ---- | --1.07M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -84.04%989K | ---- | 106.77%6.2M | ---- | 2,297.60%3M | ---- | --125K | ---- | ---- | ---- |
-Other impairments and provisions | -89.98%2.57M | ---- | 380.52%25.64M | ---- | 272.30%5.34M | ---- | 121.26%1.43M | ---- | -168.27%-6.74M | ---- |
Revaluation surplus: | 456.48%122.28M | ---- | -109.57%-34.3M | ---- | -623.78%-16.37M | ---- | -88.75%3.13M | ---- | -45.14%27.79M | ---- |
-Fair value of investment properties (increase) | 421.53%67.07M | ---- | 178.57%12.86M | ---- | -623.78%-16.37M | ---- | -88.75%3.13M | ---- | 1,289.50%27.79M | ---- |
-Other fair value changes | 217.07%55.22M | ---- | ---47.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | -3,875.91%-5.45M | ---- | -103.88%-137K | ---- | 462.59%3.53M | ---- | ---973K | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | -3,431.39%-4.84M | ---- | 48.11%-137K | ---- | 72.87%-264K | ---- | ---973K | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---609K | ---- | ---- | ---- | ---105K | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | --3.9M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 134.55%2.95M | ---- | -63.38%1.26M | ---- | -33.10%3.43M | ---- | 80.97%5.13M | ---- | 284.92%2.83M | ---- |
Financial expense | 35.08%19.32M | ---- | -15.90%14.3M | ---- | -19.53%17.01M | ---- | -21.31%21.13M | ---- | 12.46%26.86M | ---- |
Special items | -51.78%2.82M | ---- | 70.95%5.84M | ---- | -88.49%3.42M | ---- | 183.80%29.66M | ---- | 73.37%10.45M | ---- |
Operating profit before the change of operating capital | -149.44%-5.62M | ---- | -2.32%-2.25M | ---- | -107.79%-2.2M | ---- | 481.11%28.24M | ---- | -77.00%4.86M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | 140.07%1.77M | ---- | 44.31%-4.41M | ---- | -229.20%-7.91M | ---- | ---2.4M | ---- |
Accounts receivable (increase)decrease | -227.51%-21.21M | ---- | -117.47%-6.48M | ---- | 169.49%37.05M | ---- | -3,071.80%-53.32M | ---- | -746.54%-1.68M | ---- |
Accounts payable increase (decrease) | -56.54%7.71M | ---- | 164.01%17.74M | ---- | -172.19%-27.72M | ---- | 1,076.95%38.39M | ---- | 74.87%-3.93M | ---- |
Financial assets at fair value (increase)decrease | 63.65%-24.02M | ---- | -610.38%-66.07M | ---- | -177.27%-9.3M | ---- | 16.91%12.04M | ---- | -90.96%10.3M | ---- |
Special items for working capital changes | -97.95%1.54M | ---- | 510.55%74.93M | ---- | 129.19%12.27M | ---- | -243.51%-42.04M | ---- | 116.16%29.29M | ---- |
Cash from business operations | -311.79%-41.59M | ---- | 244.45%19.64M | ---- | 123.18%5.7M | ---- | -167.51%-24.6M | ---- | 159.07%36.43M | ---- |
Other taxs | --22K | ---- | ---- | ---- | -115.27%-2.37M | ---- | 91.24%-1.1M | ---- | -126.87%-12.56M | ---- |
Special items of business | ---- | -858.09%-62.71M | ---- | 48.94%-6.55M | ---- | -231.31%-12.82M | ---- | 218.17%9.76M | ---- | 88.37%-8.26M |
Net cash from operations | -311.68%-41.57M | -858.09%-62.71M | 489.17%19.64M | 48.94%-6.55M | 112.97%3.33M | -231.31%-12.82M | -207.65%-25.7M | 218.17%9.76M | 135.51%23.87M | 88.37%-8.26M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 144.12%83K | 2,233.33%70K | 1,600.00%34K | 200.00%3K | -33.33%2K | -80.00%1K | -84.21%3K | -16.67%5K | 46.15%19K | -40.00%6K |
Dividend received - investment | ---- | ---- | -84.53%590K | ---- | -26.61%3.82M | --81K | 28.00%5.2M | ---- | --4.06M | ---- |
Sale of fixed assets | --1.32M | ---- | ---- | ---- | --676K | --671K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -9.78%-853K | ---853K | 66.87%-777K | ---- | 79.38%-2.35M | 97.42%-284K | -764.64%-11.37M | -1,217.96%-11.01M | -874.07%-1.32M | -513.97%-835K |
Sale of subsidiaries | 1,340.40%1.23M | 1,340.40%1.23M | 33.11%-99K | ---99K | -102.29%-148K | ---- | --6.47M | --4.2M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | 1,189.18%4.93M | --4.93M | 59.23%-453K | ---- |
Recovery of cash from investments | ---- | ---- | -68.41%28.15M | -62.07%28.15M | 142.87%89.11M | 122.58%74.21M | -32.75%36.69M | 237.35%33.34M | 819.48%54.56M | --9.88M |
Cash on investment | ---- | 39.50%-706K | 23.84%-21.17M | 95.32%-1.17M | -27.17%-27.79M | ---24.92M | -3,809.66%-21.86M | ---- | 99.83%-559K | ---- |
Net cash from investment operations | -73.60%1.78M | -100.97%-261K | -89.37%6.73M | -45.97%26.89M | 215.43%63.32M | 58.09%49.76M | -64.35%20.08M | 247.66%31.48M | 119.69%56.32M | 102.80%9.05M |
Net cash before financing | -250.91%-39.79M | -409.55%-62.97M | -60.44%26.37M | -44.94%20.34M | 1,285.61%66.66M | -10.41%36.94M | -107.01%-5.62M | 5,093.70%41.24M | 122.71%80.19M | 100.20%794K |
Cash flow from financing activities | ||||||||||
New borrowing | -6.17%80.71M | -85.88%708K | -50.64%86.02M | -88.67%5.02M | 72.24%174.28M | 421.29%44.27M | 4.54%101.18M | --8.49M | -83.24%96.79M | ---- |
Refund | 25.88%-89.93M | 87.80%-3.94M | 43.52%-121.34M | 54.67%-32.26M | -67.80%-214.85M | -91.91%-71.17M | 16.07%-128.04M | -291.63%-37.08M | 64.95%-152.56M | 97.89%-9.47M |
Issuing shares | 25.81%65.97M | ---- | 680.11%52.43M | 680.11%52.43M | -88.27%6.72M | 93.58%6.72M | -0.41%57.28M | -93.96%3.47M | -46.78%57.52M | -46.78%57.52M |
Issuance of bonds | --42.2M | --42.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -1.21%-14.1M | -12.93%-7.33M | 15.48%-13.93M | 23.38%-6.49M | 20.55%-16.49M | 23.17%-8.47M | 22.70%-20.75M | 16.52%-11.03M | -12.41%-26.84M | -98.35%-13.21M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --186K | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---14.02M | ---- | ---- | ---- | ---48M | ---- |
Net cash from financing operations | 9,539.91%82.13M | 69.25%30.13M | 101.25%852K | 156.34%17.8M | -1,159.87%-67.91M | 17.01%-31.6M | 108.50%6.41M | -210.41%-38.08M | -133.31%-75.4M | -87.29%34.49M |
Effect of rate | 226.43%397K | 232.27%496K | -126.77%-314K | -219.05%-375K | 205.47%1.17M | 272.13%315K | 19,100.00%384K | -1,933.33%-183K | --2K | ---9K |
Net Cash | 55.55%42.34M | -186.07%-32.83M | 2,275.86%27.22M | 613.94%38.15M | -259.36%-1.25M | 69.14%5.34M | -83.61%785K | -91.05%3.16M | 103.78%4.79M | 128.77%35.28M |
Begining period cash | 222.79%38.98M | 222.79%38.98M | -0.64%12.08M | -0.64%12.08M | 10.64%12.16M | 10.64%12.16M | 77.37%10.99M | 77.37%10.99M | -95.34%6.19M | -95.34%6.19M |
Cash at the end | 109.63%81.72M | -86.67%6.65M | 222.79%38.98M | 179.84%49.85M | -0.64%12.08M | 27.58%17.81M | 10.64%12.16M | -66.33%13.96M | 77.37%10.99M | 299.64%41.47M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
Auditor | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- |
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