(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 | -90.81%2.38M | -563.21%-34.9M | 445.60%25.89M | 205.74%7.53M | 92.96%-7.49M | 92.51%-7.13M | 85.31%-106.34M | 91.40%-95.15M | -246.80%-724.08M | -195.99%-1.11B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -247.05%-23.33M | -621.32%-10.63M | -195.86%-6.72M | -35.51%-1.47M | 78.72%-2.27M | 87.37%-1.09M | 87.36%-10.68M | 84.81%-8.61M | -102.69%-84.47M | -334.01%-56.65M |
Impairment and provisions: | -83.12%763K | 338.24%894K | 120.21%4.52M | -53.00%204K | 228.48%2.05M | -21.09%434K | -97.08%625K | -97.93%550K | -95.30%21.37M | 4,635.84%26.58M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | --798K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | --201K | --2.99M | ---- | ---- | ---- | -81.27%272K | --272K | --1.45M | ---- |
-Impairment of trade receivables (reversal) | -53.96%657K | 3.20%612K | 31.16%1.43M | 36.64%593K | 208.22%1.09M | 56.12%434K | -64.16%353K | -35.05%278K | --985K | --428K |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.03M |
-Other impairments and provisions | 115.30%106K | 120.82%81K | -171.81%-693K | ---389K | --965K | ---- | ---- | ---- | 901.11%18.93M | 4,215.70%24.12M |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 105.29%8.13M | 318.99%306.49M |
-Fair value of investment properties (increase) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --105M | --105M |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 37.01%-96.87M | 243.97%201.49M |
Asset sale loss (gain): | 189.53%8.18M | 3,042.17%2.44M | 229.28%2.83M | 96.85%-83K | 91.66%-2.19M | 88.89%-2.63M | -104.58%-26.22M | -103.41%-23.69M | 155.28%572.11M | 167.64%694.36M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | -105.98%-33.93M | -104.90%-33.93M | 155.08%567.47M | 167.46%692.53M |
-Loss (gain) on sale of property, machinery and equipment | 189.53%8.18M | 3,042.17%2.44M | 229.28%2.83M | 96.85%-83K | -128.35%-2.19M | -125.71%-2.63M | 66.16%7.71M | 458.79%10.24M | 199.08%4.64M | 91,700.00%1.83M |
Depreciation and amortization: | 11.16%70.15M | 8.51%33.77M | 1.75%63.1M | -1.38%31.12M | -6.77%62.02M | -5.33%31.55M | -1.29%66.52M | -5.28%33.33M | 39.05%67.39M | 46.45%35.19M |
-Depreciation | 13.79%56.58M | 11.66%27.2M | 8.52%49.73M | 5.15%24.36M | -10.62%45.82M | -11.84%23.17M | -1.10%51.26M | 3.64%26.28M | 6.95%51.83M | 5.52%25.35M |
Financial expense | 232.62%7.89M | 264.64%3.72M | 56.84%2.37M | 29.24%1.02M | -68.31%1.51M | -77.61%790K | -88.64%4.78M | -88.03%3.53M | -30.61%42.04M | 15.76%29.48M |
Special items | -55.45%4.3M | -57.81%2.11M | -36.10%9.65M | 97.82%5M | 60,488.00%15.1M | --2.53M | -100.17%-25K | ---- | -90.99%14.43M | --14.43M |
Operating profit before the change of operating capital | -30.80%70.34M | -105.97%-2.59M | 47.88%101.64M | 77.11%43.32M | 196.35%68.73M | 127.17%24.46M | 14.15%-71.34M | -61.08%-90.04M | -529.60%-83.09M | -363.46%-55.9M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -98.55%1.4M | -132.15%-16.18M | 164.73%96.37M | 937.32%50.32M | -598.92%-148.88M | -180.11%-6.01M | -356.73%-21.3M | 91.18%7.5M | 310.42%8.3M | 105.86%3.92M |
Developing property (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 116.30%19.77M | 81.38%-12.9M |
Accounts receivable (increase)decrease | -101.19%-1.71M | -114.90%-23.9M | 277.05%143.38M | 2,003.05%160.45M | -316.93%-80.98M | 69.47%-8.43M | 161.12%37.33M | 66.53%-27.61M | -50.95%-61.08M | 28.17%-82.51M |
Accounts payable increase (decrease) | -268.94%-121.21M | 155.37%40.18M | 140.99%71.75M | 60.89%-72.56M | -423.30%-175.04M | -401.86%-185.55M | 144.54%54.14M | 151.10%61.47M | -24.64%-121.55M | -412.91%-120.3M |
prepayments (increase)decrease | -159.25%-1.87M | -235.87%-8.57M | 83.28%3.16M | 73.38%-2.55M | -74.24%1.72M | 35.07%-9.58M | -66.02%6.68M | -249.15%-14.76M | 144.67%19.67M | -41.68%9.9M |
Special items for working capital changes | 172.51%174.92M | 96.91%-4.57M | -164.64%-241.22M | -162.13%-147.81M | 170.64%373.16M | 1,541.45%237.9M | 184.51%137.88M | 127.89%14.49M | 55.66%-163.16M | 55.32%-51.97M |
Cash from business operations | -30.39%121.87M | -150.14%-15.63M | 352.18%175.07M | -40.95%31.17M | -73.00%38.72M | 207.85%52.79M | 137.62%143.4M | 84.20%-48.95M | 44.63%-381.15M | -1.14%-309.75M |
Hong Kong profits tax paid | 53.05%-2.15M | ---1.5M | -11,542.50%-4.58M | ---- | --40K | --20K | ---- | ---- | 6,245.98%30.78M | ---- |
China income tax paid | -133.33%-28K | 66.67%-4K | 99.91%-12K | 99.91%-12K | 64.01%-13.69M | 63.23%-13.69M | -59.59%-38.03M | -278.70%-37.23M | 26.87%-23.83M | 87.60%-9.83M |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | 115.38%199K | 98.49%-17K | 73.62%-1.29M | 61.42%-1.13M |
Net cash from operations | -29.79%119.69M | -154.99%-17.13M | 580.07%170.48M | -20.35%31.16M | -76.25%25.07M | 145.38%39.12M | 128.11%105.56M | 73.12%-86.19M | 48.23%-375.49M | 16.85%-320.71M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 317.22%18.73M | 708.08%9.1M | 87.94%4.49M | -3.43%1.13M | -83.96%2.39M | -90.61%1.17M | -86.45%14.89M | -81.11%12.42M | 163.65%109.88M | 403.97%65.78M |
Restricted cash (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 110.80%154.5M | 106.14%154.5M |
Decrease in deposits (increase) | 9.86%-87.33M | -110.06%-116.51M | ---96.88M | ---55.46M | ---- | ---- | ---- | ---- | 200.00%2.58B | 361.93%1.58B |
Sale of fixed assets | 189.75%2.8M | 603.52%2.8M | -71.32%966K | -86.59%398K | -34.27%3.37M | 142.48%2.97M | 225.54%5.12M | 16.79%1.22M | -67.65%1.57M | 14,871.43%1.05M |
Purchase of fixed assets | -43.62%-68.24M | -88.60%-38.76M | -38.19%-47.52M | -111.65%-20.55M | 53.95%-34.39M | 84.97%-9.71M | 11.10%-74.67M | -71.82%-64.58M | -42.91%-84M | -69.21%-37.59M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | -95.22%343.2M | -94.03%343.2M | 8.00%7.18B | -13.71%5.74B |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---697.67M | ---699.65M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --883.47M | ---- |
Cash on investment | -366.48%-3.34M | -174.28%-3.34M | ---716K | ---1.22M | ---- | ---- | ---- | 85.40%-60K | 99.96%-371K | 99.97%-411K |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 299.87%507.28M | -98.63%7.83M |
Net cash from investment operations | 1.63%-137.39M | -93.78%-146.7M | -387.82%-139.66M | -1,257.94%-75.71M | -109.92%-28.63M | -101.91%-5.58M | -97.29%288.55M | -95.71%292.21M | 499.46%10.64B | 146.44%6.82B |
Net cash before financing | -157.42%-17.7M | -267.79%-163.84M | 965.57%30.82M | -232.80%-44.55M | -100.90%-3.56M | -83.72%33.54M | -96.16%394.11M | -96.83%206.01M | 878.11%10.26B | 172.89%6.5B |
Cash flow from financing activities | ||||||||||
New borrowing | -64.29%50M | --50M | 55.56%140M | ---- | --90M | --90M | ---- | ---- | -98.45%50M | ---- |
Refund | -64.43%-74.12M | -404.73%-12.07M | 52.47%-45.08M | 96.17%-2.39M | -74.67%-94.84M | -19.86%-62.39M | 89.81%-54.3M | 90.20%-52.05M | 90.45%-532.95M | 90.48%-530.97M |
Interest paid - financing | -233.20%-7.72M | -255.44%-3.63M | -52.87%-2.32M | -32.08%-1.02M | 74.16%-1.52M | 77.63%-773K | 91.30%-5.86M | 93.50%-3.46M | 68.54%-67.34M | 50.83%-53.19M |
Dividends paid - financing | 40.00%-50.49M | ---- | -150.00%-84.15M | ---50.49M | 98.65%-33.66M | ---- | 66.52%-2.49B | ---2.49B | -2,086.32%-7.44B | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | 84.60%-40.7M | ---- | -355.57%-264.3M | ---264.3M |
Net cash from financing operations | -10,252.97%-92.25M | 150.46%29.57M | 98.31%-891K | -390.86%-58.59M | 97.97%-52.76M | 100.79%20.14M | 68.57%-2.6B | -197.96%-2.55B | -179.88%-8.28B | 69.26%-856.33M |
Effect of rate | 67.47%-632K | 3.12%-1.03M | -404.55%-1.94M | -657.37%-1.06M | -97.32%638K | -99.12%190K | 952.81%23.8M | 299.31%21.69M | -132.89%-2.79M | 74.45%-10.88M |
Net Cash | -467.31%-109.94M | -30.19%-134.27M | 153.15%29.93M | -292.11%-103.13M | 97.45%-56.32M | 102.29%53.69M | -211.61%-2.21B | -141.59%-2.35B | 203.61%1.98B | 1,490.83%5.64B |
Begining period cash | 4.30%678.88M | 4.30%678.88M | -7.88%650.89M | -7.88%650.89M | -75.57%706.57M | -75.57%706.57M | 215.91%2.89B | 215.91%2.89B | -67.51%915.41M | -67.51%915.41M |
Cash at the end | -16.29%568.3M | -0.57%543.58M | 4.30%678.88M | -28.11%546.7M | -7.88%650.89M | 33.87%760.45M | -75.57%706.57M | -91.32%568.06M | 215.91%2.89B | 176.22%6.54B |
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 | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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