(FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Mar 31, 2022 | (FY)Sep 30, 2021 | (Q6)Mar 31, 2021 | (FY)Sep 30, 2020 | (Q6)Mar 31, 2020 | (FY)Sep 30, 2019 | (Q6)Mar 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -424.17%-867.91M | ---- | --267.74M | ---- | -356.88%-356.21M | ---- | 87.54%-77.97M | ---- | -473.38%-625.6M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -176.75%-988K | ---- | ---357K | ---- | 64.66%-792K | ---- | -73.86%-2.24M | ---- | -37.13%-1.29M | ---- |
Attributable subsidiary (profit) loss | 69.40%116.95M | ---- | --69.04M | ---- | 986.33%42.91M | ---- | -143.59%-4.84M | ---- | 236.27%11.11M | ---- |
Impairment and provisions: | 304.19%703.89M | ---- | --174.15M | ---- | -48.97%38.28M | ---- | -84.40%75.01M | ---- | 2,179.28%480.75M | ---- |
-Impairmen of inventory (reversal) | -29.98%16.98M | ---- | --24.25M | ---- | 89.77%-1.12M | ---- | -126.83%-10.96M | ---- | 141.56%40.84M | ---- |
-Impairment of trade receivables (reversal) | 136.16%362K | ---- | ---1M | ---- | 635.59%1.3M | ---- | 107.60%177K | ---- | -596.38%-2.33M | ---- |
-Impairment of goodwill | 280.44%410.21M | ---- | --107.82M | ---- | ---- | ---- | -85.17%29.56M | ---- | --199.26M | ---- |
-Other impairments and provisions | 541.49%276.33M | ---- | --43.08M | ---- | -32.25%38.1M | ---- | -76.86%56.24M | ---- | 6,435.26%242.98M | ---- |
Revaluation surplus: | 88.09%-83.6M | ---- | ---702.16M | ---- | -81.17%34.24M | ---- | 94.38%181.83M | ---- | 223.21%93.54M | ---- |
-Fair value of investment properties (increase) | 25.45%-287K | ---- | ---385K | ---- | -99.55%121K | ---- | -62.84%26.64M | ---- | 3,575.04%71.69M | ---- |
-Other fair value changes | 88.13%-83.31M | ---- | ---701.78M | ---- | -78.01%34.12M | ---- | 610.17%155.19M | ---- | 129.59%21.85M | ---- |
Asset sale loss (gain): | -523.94%-24.12M | ---- | --5.69M | ---- | -423.96%-35.28M | ---- | 96.02%10.89M | ---- | 517.98%5.56M | ---- |
-Loss (gain) from sale of subsidiary company | -667.71%-24.12M | ---- | --4.25M | ---- | -451.23%-35.84M | ---- | 83.69%10.2M | ---- | 465.22%5.56M | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | --1.44M | ---- | -17.66%564K | ---- | --685K | ---- | ---- | ---- |
Depreciation and amortization: | -49.98%27.92M | ---- | --55.83M | ---- | 59.85%42.64M | ---- | 120.24%26.68M | ---- | -52.49%12.11M | ---- |
-Depreciation | -55.49%6.12M | ---- | --13.74M | ---- | 45.62%12.66M | ---- | -3.12%8.69M | ---- | 81.07%8.97M | ---- |
-Amortization of intangible assets | -28.53%17.63M | ---- | --24.67M | ---- | 125.22%20.69M | ---- | 192.73%9.19M | ---- | -84.72%3.14M | ---- |
Financial expense | 3.44%22.19M | ---- | --21.45M | ---- | -17.33%6.82M | ---- | 104.33%8.25M | ---- | -27.68%4.04M | ---- |
Special items | -66.85%13.82M | ---- | --41.68M | ---- | 134.22%106.77M | ---- | -2,091.12%-312.03M | ---- | -85.08%15.67M | ---- |
Operating profit before the change of operating capital | -37.19%-91.85M | ---- | ---66.95M | ---- | -27.73%-120.61M | ---- | -2,191.19%-94.42M | ---- | 84.61%-4.12M | ---- |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 58.77%-8.47M | ---- | ---20.55M | ---- | -245.22%-117.8M | ---- | 256.20%81.12M | ---- | -155.83%-51.93M | ---- |
Accounts receivable (increase)decrease | 941.77%35.99M | ---- | --3.46M | ---- | -538.99%-81.35M | ---- | 19.44%18.53M | ---- | -61.11%15.52M | ---- |
Accounts payable increase (decrease) | 12.91%42.29M | ---- | --37.45M | ---- | 300.89%120.84M | ---- | -309.08%-60.15M | ---- | -52.79%28.77M | ---- |
prepayments (increase)decrease | 213.40%12.69M | ---- | ---11.19M | ---- | 79.62%-64.64M | ---- | -2,552.15%-317.16M | ---- | 395.75%12.93M | ---- |
Special items for working capital changes | -97.60%-18.94M | ---- | ---9.58M | ---- | 87.45%-11.46M | ---- | 36.81%-91.31M | ---- | 50.44%-144.5M | ---- |
Cash from business operations | 58.02%-28.28M | ---- | ---67.37M | ---- | 40.65%-275.02M | ---- | -223.30%-463.39M | ---- | -33.35%-143.33M | ---- |
Hong Kong profits tax paid | -195.10%-660K | ---- | --694K | ---- | -402.73%-5.99M | ---- | 188.97%1.98M | ---- | -150.51%-2.22M | ---- |
Other taxs | -101.32%-22K | ---- | --1.67M | ---- | -75.30%-724K | ---- | -65.86%-413K | ---- | 97.90%-249K | ---- |
Special items of business | ---- | -133.29%-29.89M | ---- | 190.96%89.79M | ---- | 49.25%-98.72M | ---- | -119.70%-194.51M | ---- | -178.04%-88.53M |
Net cash from operations | 55.45%-28.96M | -133.29%-29.89M | ---65M | 190.96%89.79M | 39.00%-281.73M | 49.25%-98.72M | -216.75%-461.82M | -119.70%-194.51M | -21.29%-145.8M | -178.04%-88.53M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 176.75%988K | 46.25%117K | --357K | -84.64%80K | -64.66%792K | -66.32%521K | 73.86%2.24M | 581.50%1.55M | 37.13%1.29M | --227K |
Sale of fixed assets | ---- | ---- | --648K | --552K | -69.91%1.01M | ---- | --3.36M | ---- | ---- | ---- |
Purchase of fixed assets | -116.54%-2.04M | 87.54%-638K | ---943K | -10.30%-5.12M | 8.03%-8.86M | -802.92%-4.64M | 43.82%-9.64M | 92.33%-514K | 11.97%-17.15M | -63.10%-6.71M |
Purchase of intangible assets | -376.85%-19.51M | -61.16%-14.62M | ---4.09M | -753.62%-9.07M | 91.90%-1.65M | ---1.06M | ---20.34M | ---- | ---- | ---- |
Sale of subsidiaries | 153.99%193.36M | 23.01%98.41M | --76.13M | --80M | -5,101.89%-142.55M | ---- | 129.65%2.85M | ---- | -99.80%1.24M | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | -5.50%-131.13M | -9.11%-135.62M | ---124.3M | ---124.3M | ---- | ---- |
Recovery of cash from investments | ---- | --50M | ---- | ---- | --20M | --8.21M | ---- | ---- | --19.5M | ---- |
Cash on investment | 75.96%-39.29M | 75.96%-39.29M | ---163.46M | ---163.46M | -397.50%-46.25M | ---- | 97.28%-9.3M | ---- | 52.78%-341.97M | 36.07%-303.44M |
Other items in the investment business | ---- | ---- | ---- | ---- | -29.88%264.88M | --304.15M | --377.77M | ---- | ---- | ---- |
Net cash from investment operations | 246.13%133.51M | 196.85%93.97M | ---91.36M | -156.55%-97.03M | -119.65%-43.76M | 239.19%171.57M | 166.05%222.66M | 60.23%-123.26M | -157.10%-337.09M | -336.70%-309.92M |
Net cash before financing | 166.86%104.55M | 986.03%64.08M | ---156.37M | -109.93%-7.23M | -36.09%-325.48M | 122.93%72.85M | 50.47%-239.17M | 20.25%-317.77M | -92.14%-482.9M | -502.10%-398.45M |
Cash flow from financing activities | ||||||||||
New borrowing | -82.36%16.55M | 46.53%44.93M | --93.82M | -13.75%30.66M | -4.97%89.66M | -62.36%35.55M | 1.06%94.34M | 26.33%94.43M | 122.74%93.36M | 2,487.50%74.75M |
Refund | 46.49%-63.66M | 16.31%-46.66M | ---118.98M | 59.11%-55.76M | -32.73%-137.14M | -48.71%-136.37M | -159.29%-103.32M | -127.81%-91.7M | 63.03%-39.85M | ---40.25M |
Issuing shares | ---- | ---- | --163.8M | -60.35%148.2M | --373.79M | --373.79M | ---- | ---- | 49.78%568.63M | -21.74%294.62M |
Interest paid - financing | 7.66%-19.81M | -37.54%-9.56M | ---21.45M | -89.46%-6.95M | -7.45%-6.82M | 0.43%-3.67M | -57.22%-6.35M | -178.19%-3.69M | 27.68%-4.04M | ---1.33M |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | -108.28%-1.61M | -14.98%-898K | 48.54%-773K | 48.38%-781K |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 64,910.00%6.5M | ---- |
Issuance expenses and redemption of securities expenses | -484.85%-46.8M | ---- | ---8M | 98.47%-245K | ---16.02M | ---16.02M | ---- | ---- | ---15.85M | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---510K | ---510K | ---- | ---- |
Net cash from financing operations | -229.60%-121.03M | -112.76%-14.01M | --93.38M | -56.08%109.8M | 1,348.61%294.72M | 4,765.57%249.98M | -103.88%-23.6M | -101.64%-5.36M | 118.15%607.97M | -13.45%327.02M |
Effect of rate | 90.43%-550K | -136.08%-2.18M | ---5.75M | -138.83%-923K | -1,163.39%-3.73M | 501.52%2.38M | 92.01%-295K | -106.40%-592K | -13.88%-3.69M | -59.01%9.24M |
Net Cash | 73.84%-16.48M | -51.19%50.07M | ---62.99M | -68.23%102.57M | 88.29%-30.76M | 199.91%322.83M | -310.08%-262.77M | -352.38%-323.13M | 356.99%125.08M | -114.98%-71.43M |
Begining period cash | -45.81%81.32M | -45.81%81.32M | --150.05M | -18.69%150.05M | -58.77%184.54M | -58.77%184.54M | 37.21%447.61M | 37.21%447.61M | 7.99%326.22M | 7.99%326.22M |
Cash at the end | -20.94%64.29M | -48.67%129.2M | --81.32M | -50.62%251.7M | -18.69%150.05M | 311.46%509.75M | -58.77%184.54M | -53.08%123.89M | 37.21%447.61M | -67.06%264.04M |
Cash balance analysis | ||||||||||
Cash and bank balance | 61.11%61M | -59.22%102.65M | --37.86M | -20.55%251.7M | 29.95%145.24M | 155.73%316.82M | -53.54%111.76M | -53.08%123.89M | -24.79%240.55M | --264.04M |
Cash and cash equivalent balance | 61.11%61M | -59.22%102.65M | --37.86M | -50.62%251.7M | -21.30%145.24M | 311.46%509.75M | -23.28%184.54M | -53.08%123.89M | -26.26%240.55M | --264.04M |
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