(Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 37.42%1.15B | ---- | -42.29%835.53M | ---- | -62.47%1.45B | ---- | 52.58%3.86B | ---- | 100.95%2.53B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -25.86%-794.17M | ---- | -56.01%-631M | ---- | -34.85%-404.48M | ---- | -146.17%-299.95M | ---- | -95.59%-121.85M |
Attributable subsidiary (profit) loss | ---- | -0.72%-90.49M | ---- | 38.23%-89.84M | ---- | -338.02%-145.44M | ---- | 259.87%61.1M | ---- | 46.26%-38.22M |
Impairment and provisions: | ---- | --56.35M | ---- | ---- | ---- | 36.33%12.05M | ---- | 76.65%8.84M | ---- | --5M |
-Impairment of property, plant and equipment (reversal) | ---- | --1.54M | ---- | ---- | ---- | ---- | ---- | 29.89%6.41M | ---- | --4.94M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | --12.05M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | --54.81M | ---- | ---- | ---- | ---- | ---- | 3,470.59%2.43M | ---- | --68K |
Revaluation surplus: | ---- | 172.12%222.73M | ---- | -675.12%-308.84M | ---- | 51.61%-39.84M | ---- | 10.79%-82.34M | ---- | -556.09%-92.29M |
-Derivative financial instruments fair value (increase) | ---- | 212.82%198.94M | ---- | -474.07%-176.34M | ---- | 268.20%47.14M | ---- | -26.55%-28.03M | ---- | -200.84%-22.15M |
-Other fair value changes | ---- | 117.95%23.79M | ---- | -52.32%-132.5M | ---- | -60.17%-86.99M | ---- | 22.58%-54.31M | ---- | -3,961.78%-70.15M |
Asset sale loss (gain): | ---- | -123.20%-70.52M | ---- | 137.28%303.97M | ---- | 66.71%-815.43M | ---- | -96.07%-2.45B | ---- | -615.26%-1.25B |
-Loss (gain) from sale of subsidiary company | ---- | -127.65%-83.75M | ---- | 138.52%302.87M | ---- | 67.87%-786.23M | ---- | -426.53%-2.45B | ---- | -6,593.26%-464.78M |
-Loss (gain) on sale of property, machinery and equipment | ---- | 1,004.74%20.97M | ---- | 108.21%1.9M | ---- | -928.07%-23.11M | ---- | -175.84%-2.25M | ---- | 101.77%2.96M |
-Loss (gain) from selling other assets | ---- | -862.69%-7.74M | ---- | 86.80%-804K | ---- | -3,391.89%-6.09M | ---- | 100.02%185K | ---- | ---787.39M |
Depreciation and amortization: | ---- | -5.13%1.2B | ---- | 11.49%1.26B | ---- | 119.24%1.13B | ---- | 67.14%515.37M | ---- | 40.88%308.34M |
-Amortization of intangible assets | ---- | -13.21%540.62M | ---- | 3.98%622.92M | ---- | 269.24%599.07M | ---- | 598.63%162.24M | ---- | 358.14%23.22M |
-Other depreciation and amortization | ---- | 50.55%24.86M | ---- | 1,482.84%16.51M | ---- | -29.95%1.04M | ---- | -5.82%1.49M | ---- | --1.58M |
Financial expense | ---- | 32.43%885.5M | ---- | 66.81%668.67M | ---- | 60.28%400.86M | ---- | 81.02%250.1M | ---- | 41.37%138.16M |
Exchange Loss (gain) | ---- | -162.95%-82.7M | ---- | --131.37M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | ---- | 7.25%132.52M | ---- | -16.97%123.57M | ---- | 33.59%148.82M | ---- | 97.33%111.4M | ---- | 111.19%56.45M |
Operating profit before the change of operating capital | ---- | 13.49%2.6B | ---- | 32.23%2.29B | ---- | -12.10%1.73B | ---- | 28.55%1.97B | ---- | 16.83%1.53B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -171.60%-2.33B | ---- | 189.95%3.26B | ---- | -22.42%-3.62B | ---- | -302.34%-2.96B | ---- | 173.37%1.46B |
Accounts receivable (increase)decrease | ---- | -24,210.11%-5.73B | ---- | -115.08%-23.59M | ---- | 107.45%156.4M | ---- | 20.57%-2.1B | ---- | -189.11%-2.64B |
Accounts payable increase (decrease) | ---- | 736.91%8.7B | ---- | -130.96%-1.37B | ---- | -43.41%4.41B | ---- | 336.54%7.8B | ---- | -0.72%1.79B |
prepayments (increase)decrease | ---- | 67.49%-774.69M | ---- | -212.27%-2.38B | ---- | 56.07%-763.03M | ---- | -1,276.93%-1.74B | ---- | 109.05%147.57M |
Special items for working capital changes | ---- | -79.89%79.12M | ---- | 169.84%393.42M | ---- | -1,941.59%-563.28M | ---- | -124.60%-27.59M | ---- | 52.31%112.15M |
Cash from business operations | 22.49%1.14B | 17.32%2.54B | 73.85%931.26M | 59.68%2.17B | -63.31%535.67M | -53.99%1.36B | 23.67%1.46B | 23.02%2.95B | 49.89%1.18B | -5.17%2.4B |
Other taxs | -48.90%-294.42M | 13.42%-362.86M | 12.74%-197.73M | -46.32%-419.08M | -97.51%-226.59M | -7.06%-286.42M | 46.64%-114.72M | -259.09%-267.53M | -143.17%-215.01M | 81.07%-74.5M |
Interest received - operating | --345.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - operating | -33.12%-389.2M | -50.28%-578.7M | -64.91%-292.38M | -39.27%-385.08M | -11.50%-177.29M | -75.28%-276.5M | -150.59%-159M | -46.29%-157.75M | -12.43%-63.45M | -67.08%-107.83M |
Net cash from operations | 81.86%802.27M | 17.46%1.6B | 234.75%441.15M | 71.58%1.37B | -88.89%131.79M | -68.52%795.53M | 31.51%1.19B | 13.96%2.53B | 40.34%901.92M | 6.99%2.22B |
Cash flow from investment activities | ||||||||||
Interest received - investment | -33.78%265.1M | 20.39%758.29M | 55.02%400.35M | 58.94%629.88M | 23.97%258.25M | 33.71%396.3M | --208.32M | 143.25%296.4M | ---- | 95.59%121.85M |
Dividend received - investment | ---- | 43.07%34.64M | ---- | 20.26%24.21M | ---- | 67.21%20.13M | ---- | -68.10%12.04M | ---- | 143.31%37.75M |
Loan receivable (increase) decrease | 16.09%-2.49B | ---- | 27.43%-2.97B | ---- | -4.16%-4.09B | -279.55%-726.85M | ---3.92B | ---191.5M | ---- | ---- |
Decrease in deposits (increase) | ---- | -89.60%-428.91M | ---- | -1,365.43%-226.22M | ---- | ---15.44M | ---- | ---- | ---- | ---- |
Sale of fixed assets | -78.48%4.74M | -22.83%39.14M | -47.38%22.03M | -19.52%50.72M | 82.06%41.86M | -33.54%63.02M | -33.43%22.99M | 385.00%94.82M | 1,002.33%34.54M | -95.07%19.55M |
Purchase of fixed assets | 4.17%-141.12M | 53.22%-209.13M | 47.64%-147.27M | 35.08%-447.1M | -14.06%-281.26M | -7.80%-688.74M | -34.78%-246.6M | -40.73%-638.93M | -41.65%-182.96M | -251.88%-454.02M |
Selling intangible assets | ---- | 112.90%10.13M | ---- | 22.81%4.76M | ---- | --3.88M | ---- | ---- | ---- | ---- |
Purchase of intangible assets | -21.01%-387.09M | 25.41%-364.83M | ---319.9M | 11.85%-489.1M | ---- | -133.36%-554.83M | ---- | ---237.76M | ---- | ---- |
Sale of subsidiaries | -65.61%54.84M | 1,471.25%293.85M | --159.47M | -102.08%-21.43M | ---- | -32.48%1.03B | 233.87%932.07M | 1,560.89%1.52B | 498.60%279.18M | 810.32%91.71M |
Acquisition of subsidiaries | ---62.5M | ---- | ---- | -16.89%-65.97M | ---- | 94.38%-56.44M | ---- | -430.05%-1B | ---- | 158.24%304.16M |
Recovery of cash from investments | 912.96%412.89M | 36,090.82%339.11M | ---50.79M | 100.77%937K | ---- | ---121.34M | ---- | ---- | ---- | ---- |
Cash on investment | ---- | -77.73%-462.06M | ---- | -51.99%-259.97M | ---822.47M | -432.35%-171.04M | ---- | -54.77%-32.13M | 97.76%-13.29M | 94.55%-20.76M |
Other items in the investment business | -467.66%-66.2M | -58.91%11.39M | 108.84%18.01M | 3,718.04%27.72M | 35.17%-203.73M | 1,412.50%726K | -80.77%-314.26M | 100.01%48K | -337.67%-173.84M | ---906.32M |
Net cash from investment operations | 16.50%-2.41B | 102.80%21.61M | 43.39%-2.88B | 6.16%-771.57M | -53.38%-5.09B | -362.51%-822.24M | -5,790.70%-3.32B | 77.95%-177.78M | 43.11%-56.38M | -47.06%-806.09M |
Net cash before financing | 34.27%-1.61B | 173.82%1.62B | 50.78%-2.44B | 2,322.35%593.43M | -132.41%-4.96B | -101.14%-26.7M | -352.54%-2.14B | 66.45%2.35B | 55.56%845.54M | -7.41%1.41B |
Cash flow from financing activities | ||||||||||
New borrowing | 10.11%4.89B | -25.28%10.5B | -51.11%4.44B | -12.51%14.06B | 6.42%9.09B | 84.56%16.07B | 101.09%8.54B | 94.00%8.7B | 81.41%4.25B | 28.99%4.49B |
Refund | 14.56%-3.76B | 34.83%-10.03B | 49.24%-4.4B | -4.61%-15.38B | -25.55%-8.67B | -58.67%-14.71B | -200.01%-6.9B | -141.43%-9.27B | 11.39%-2.3B | 27.40%-3.84B |
Issuing shares | 7,537.38%16.34M | 100.59%214K | 38.96%214K | -134.60%-36.49M | -99.79%154K | -69.32%105.47M | 164.16%74.84M | 259.83%343.73M | -67.21%28.33M | -95.27%95.53M |
Interest paid - financing | 5.80%-115.93M | -22.20%-279.07M | -94.99%-123.06M | -88.36%-228.37M | ---63.11M | -35.33%-121.24M | ---- | -195.43%-89.59M | ---- | 8.64%-30.32M |
Dividends paid - financing | ---- | 23.58%-318.46M | ---- | -50.32%-416.74M | ---- | 41.66%-277.24M | ---- | -4.33%-475.24M | ---- | 22.93%-455.49M |
Absorb investment income | ---- | --61.93M | ---- | ---- | ---- | 11.55%15.57M | ---- | 513.90%13.95M | ---- | --2.27M |
Pledged bank deposit (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5.83M |
Other items of the financing business | -210.57%-268.66M | ---- | 51.21%-86.51M | -132.56%-58.32M | -14.21%-177.31M | 317.01%179.12M | -245.55%-155.25M | 2.70%-82.54M | 27.63%-44.93M | -12.71%-84.83M |
Net cash from financing operations | 561.81%765.03M | 88.99%-246.32M | -191.73%-165.66M | -298.73%-2.24B | -88.40%180.59M | 231.80%1.13B | -19.34%1.56B | -604.60%-853.82M | 532.99%1.93B | 134.53%169.21M |
Effect of rate | 48.19%-45.37M | 93.12%-32.69M | -135.61%-87.58M | -1,950.64%-475.34M | 19.78%245.93M | -96.30%25.69M | 196.80%205.32M | 642.63%694.48M | -866.79%-212.11M | 36.88%-127.99M |
Net Cash | 67.77%-840.75M | 183.91%1.38B | 45.45%-2.61B | -249.54%-1.64B | -725.82%-4.78B | -26.55%1.1B | -120.87%-579.08M | -5.38%1.5B | 2,732.63%2.77B | 52.80%1.58B |
Begining period cash | 14.33%10.74B | -18.40%9.39B | -18.40%9.39B | 10.83%11.51B | 10.83%11.51B | 26.73%10.38B | 26.73%10.38B | 21.55%8.19B | 21.55%8.19B | 14.07%6.74B |
Cash at the end | 47.14%9.85B | 14.33%10.74B | -3.99%6.69B | -18.40%9.39B | -30.35%6.97B | 10.83%11.51B | -6.94%10.01B | 26.73%10.38B | 57.78%10.76B | 21.55%8.19B |
Cash balance analysis | ||||||||||
Cash and bank balance | 48.71%10.05B | ---- | -11.39%6.76B | ---- | -26.12%7.63B | ---- | 12.73%10.32B | ---- | --9.16B | ---- |
Cash and cash equivalent balance | 48.71%10.05B | ---- | -11.39%6.76B | ---- | -26.12%7.63B | ---- | 12.73%10.32B | ---- | --9.16B | ---- |
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
No Data