PETROCHINA
00857
ABC
01288
CHINA SHENHUA
01088
BANKCOMM
03328
KB LAMINATES
01888
(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 | 75.22%-23.11M | -149.87%-213.42M | -1,020.63%-93.26M | -279.25%-85.41M | -254.77%-8.32M | 122.25%47.65M | 103.23%5.38M | -365.58%-214.21M | -427.69%-166.58M | -50.43%80.66M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 39.35%-2.33M | -186.35%-6.69M | -223.08%-3.84M | -28.90%-2.34M | -21.12%-1.19M | 44.27%-1.81M | 50.51%-980K | 30.13%-3.25M | 36.52%-1.98M | -67.60%-4.66M |
Dividend (income)- adjustment | ---- | -25.45%-69K | ---- | -34.15%-55K | ---- | 93.79%-41K | 99.54%-3K | -1,550.00%-660K | ---658K | ---40K |
Attributable subsidiary (profit) loss | -60.59%1.14M | -177.17%-6.46M | -6.59%2.89M | -146.30%-2.33M | -42.48%3.09M | 7.62%-946K | 459.73%5.38M | 80.73%-1.02M | 113.89%961K | 69.85%-5.32M |
Impairment and provisions: | -83.49%341K | 239.95%13.36M | 139.27%2.07M | 31.08%-9.54M | -176.59%-5.26M | -145.83%-13.85M | -108.02%-1.9M | 135.82%30.21M | 382.69%23.7M | -12.42%12.81M |
-Impairment of property, plant and equipment (reversal) | -72.38%29K | 2,725.00%113K | 5,150.00%105K | 100.00%4K | 100.00%2K | -93.94%2K | 0.00%1K | -88.70%33K | -99.33%1K | -64.82%292K |
-Impairmen of inventory (reversal) | -77.78%394K | 156.70%6.71M | 141.36%1.77M | -662.37%-11.83M | -123.51%-4.29M | -107.93%-1.55M | -110.68%-1.92M | 118.24%19.56M | 914.86%17.96M | 953.23%8.96M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---244K | ---- | ---- | -65.40%4.02M | --3.83M | 560.48%11.63M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.1M |
-Other impairments and provisions | -143.85%-82K | 185.91%6.53M | 125.65%187K | 118.58%2.29M | -4,656.25%-729K | -286.56%-12.3M | -99.16%16K | 146.49%6.59M | 118.44%1.9M | -226.74%-14.18M |
Revaluation surplus: | -98.55%571K | -17.17%90.99M | -54.65%39.42M | 263.42%109.86M | 1,068.50%86.92M | -173.50%-67.22M | -111.35%-8.98M | 168.74%91.46M | 266.22%79.06M | -15.52%-133.06M |
-Fair value of investment properties (increase) | ---- | 826.11%65.04M | 1,142.32%25.89M | -16.67%7.02M | -48.16%2.08M | 238.94%8.43M | -42.21%4.02M | 86.28%-6.07M | 115.03%6.96M | 60.61%-44.22M |
-Other fair value changes | -95.78%571K | -74.77%25.95M | -84.05%13.53M | 235.93%102.83M | 752.86%84.84M | -177.57%-75.65M | -118.02%-13M | 209.78%97.53M | 5,759.50%72.1M | -2,942.57%-88.84M |
Asset sale loss (gain): | ---- | 100.70%996K | ---- | -11,923.82%-142.36M | -11,207.11%-143.15M | -232.29%-1.18M | -241.45%-1.27M | 2,230.95%895K | 2,230.95%895K | 99.97%-42K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---1.27M | ---1.27M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | -90.84%82K | ---- | 2,230.95%895K | 2,230.95%895K | 85.52%-42K |
-Loss (gain) from selling other assets | ---- | 100.70%996K | ---- | ---142.36M | ---143.15M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -0.49%46.45M | -3.30%92.9M | -5.88%46.68M | 12.42%96.07M | 22.00%49.6M | -14.10%85.46M | 2.24%40.66M | 83.36%99.48M | 49.87%39.77M | 2.18%54.25M |
-Amortization of intangible assets | 0.00%1M | 0.00%2.01M | 0.00%1M | 0.00%2.01M | 0.00%1M | -91.15%2.01M | -44.22%1M | 530.42%22.67M | 0.00%1.8M | 0.00%3.6M |
Financial expense | -0.60%48.95M | 38.97%104M | 44.17%49.24M | 19.07%74.84M | 6.83%34.16M | -9.65%62.85M | -13.44%31.97M | 29.56%69.56M | 50.71%36.94M | 58.23%53.69M |
Special items | ---- | ---- | ---- | ---- | ---- | 99.54%-9K | 99.45%-9K | ---1.96M | ---1.63M | ---- |
Operating profit before the change of operating capital | 66.66%72.01M | 95.24%75.59M | 172.46%43.21M | -65.09%38.72M | -77.43%15.86M | 57.28%110.9M | 571.23%70.25M | 20.94%70.51M | -70.81%10.47M | 382.80%58.3M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 608.18%4.16M | 74.42%-6.05M | 95.25%-819K | -9.45%-23.64M | -70.88%-17.24M | -18.54%-21.6M | 68.13%-10.09M | -322.46%-18.22M | -721.21%-31.67M | 135.79%8.19M |
Accounts receivable (increase)decrease | 668.18%24.02M | 574.20%30.49M | -86.26%3.13M | 139.18%4.52M | 375.62%22.76M | -1,038.46%-11.54M | -140.64%-8.26M | 148.62%1.23M | 225.27%20.32M | 90.60%-2.53M |
Accounts payable increase (decrease) | -6,089.64%-36.42M | 358.40%65.95M | 101.83%608K | -85.31%14.39M | -2,519.04%-33.29M | 347.63%97.9M | -88.71%1.38M | 553.94%21.87M | 133.44%12.19M | -112.09%-4.82M |
Financial assets at fair value (increase)decrease | ---- | -97.87%681K | -93.77%3.35M | 642.85%32.01M | 1,028.66%53.7M | -119.23%-5.9M | -124.94%-5.78M | 140.07%30.67M | --23.19M | -16.37%-76.55M |
Special items for working capital changes | 1,499.91%15.33M | -57.11%18.92M | -101.31%-1.1M | 205.04%44.1M | 132.26%83.37M | -199.35%-41.99M | 760.35%35.89M | 85.88%42.27M | 105.92%4.17M | -6.06%22.74M |
Cash from business operations | 63.53%79.11M | 68.56%185.59M | -61.35%48.38M | -13.83%110.1M | 50.08%125.15M | -13.86%127.77M | 115.66%83.39M | 2,680.22%148.33M | 142.44%38.67M | 107.39%5.34M |
Hong Kong profits tax paid | 81.51%-318K | 44.51%-2.14M | 1.71%-1.72M | -61.81%-3.85M | -211.25%-1.75M | 35.15%-2.38M | 203.83%1.57M | -534.95%-3.67M | -147.95%-1.52M | 83.76%-578K |
Other taxs | -8,068.42%-3.1M | -109.17%-93K | -102.94%-38K | 144.01%1.01M | 136.63%1.29M | 85.14%-2.3M | 57.08%-3.53M | -422.93%-15.51M | -407.52%-8.23M | ---2.97M |
Net cash from operations | 62.36%75.69M | 70.94%183.36M | -62.62%46.62M | -12.85%107.27M | 53.14%124.7M | -4.70%123.08M | 181.56%81.43M | 7,107.03%129.15M | 130.98%28.92M | 102.15%1.79M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -43.00%2.36M | 82.17%4.14M | 243.60%4.14M | 7.89%2.27M | -2.35%1.2M | -42.92%2.11M | -45.49%1.23M | -12.71%3.69M | -25.71%2.26M | 53.14%4.23M |
Dividend received - investment | ---- | 25.45%69K | ---- | 34.15%55K | ---- | -93.79%41K | -99.54%3K | 1,550.00%660K | --658K | -98.16%40K |
Loan receivable (increase) decrease | -2,211.10%-27.57M | -181.20%-4.21M | -18.48%1.31M | 96.51%5.18M | -57.69%1.6M | -72.32%2.64M | -75.67%3.79M | 173.90%9.52M | 1,105.88%15.56M | 45.75%-12.89M |
Decrease in deposits (increase) | 134.89%1.89M | 154.82%8.19M | -759.84%-5.42M | -4,497.54%-14.94M | 5.41%-630K | 94.89%-325K | -218.66%-666K | -7.52%-6.36M | ---209K | 39.94%-5.92M |
Sale of fixed assets | --4K | ---- | ---- | ---- | ---- | -96.14%36K | ---- | 1,802.04%932K | 1,802.04%932K | -94.58%49K |
Purchase of fixed assets | 77.49%-591K | 65.35%-26.21M | -353.54%-2.63M | 29.35%-75.64M | 43.29%-579K | -276.49%-107.06M | 94.38%-1.02M | -277.54%-28.44M | -464.49%-18.15M | 72.31%-7.53M |
Selling intangible assets | ---- | ---- | ---- | --134.91M | --134.91M | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.98%-7K | ---955K | ---45.63M |
Sale of subsidiaries | ---- | ---- | ---- | 3,544.93%4.75M | 3,544.93%4.75M | ---138K | ---138K | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | --3.48M | ---6.55M | ---- | ---- | ---- | ---- | 81.71%-10M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 500.39%314.37M |
Cash on investment | ---- | ---- | 65.90%-15.61M | ---- | 23.45%-45.79M | ---- | -34.21%-59.82M | 66.76%-109.05M | 74.24%-44.57M | -42.26%-328.05M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 463.37%76.53M |
Net cash from investment operations | -31.29%-23.91M | -129.99%-18.02M | -120.48%-18.21M | 158.50%60.08M | 257.06%88.93M | 20.41%-102.7M | -27.31%-56.62M | -772.12%-129.05M | -120.04%-44.47M | 37.79%-14.8M |
Net cash before financing | 82.27%51.78M | -1.20%165.34M | -86.70%28.41M | 721.12%167.35M | 760.97%213.63M | 19,880.39%20.38M | 259.55%24.81M | 100.78%102K | -112.10%-15.55M | 87.85%-13.01M |
Cash flow from financing activities | ||||||||||
New borrowing | -61.21%20M | -26.70%199.31M | -29.79%51.56M | 68.57%271.92M | -28.02%73.44M | -44.02%161.31M | -62.81%102.03M | -1.81%288.14M | 39.19%274.39M | -55.42%293.46M |
Refund | -45.65%-101.2M | 47.36%-212.75M | 55.12%-69.48M | -141.18%-404.18M | -76.87%-154.81M | -60.21%-167.58M | -102.90%-87.53M | 39.87%-104.6M | 61.59%-43.14M | 66.30%-173.95M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -98.76%192K |
Interest paid - financing | 3.72%-41.12M | -44.99%-89.08M | -57.06%-42.71M | -16.75%-61.44M | -11.71%-27.19M | 6.61%-52.62M | 22.40%-24.34M | -49.30%-56.35M | -137.66%-31.37M | -18.97%-37.74M |
Dividends paid - financing | ---- | 0.00%-14.87M | ---- | 0.00%-14.87M | ---- | 37.50%-14.87M | ---- | 33.33%-23.79M | ---- | -140.99%-35.69M |
Absorb investment income | ---- | ---- | ---- | -66.53%3.12M | 72.41%16.07M | 2,134.77%9.32M | --9.32M | --417K | ---- | ---- |
Other items of the financing business | ---- | 58.47%-10.51M | ---- | ---25.3M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -110.20%-127.63M | 43.49%-136.13M | 38.61%-60.72M | -214.65%-240.88M | -1,365.09%-98.91M | -182.79%-76.56M | -103.44%-6.75M | 166.10%92.48M | 196.83%196.43M | -68.90%34.75M |
Effect of rate | -123.28%-944K | 301.69%5.26M | 176.84%4.06M | 36.73%-2.61M | -747.03%-5.28M | -120.60%-4.12M | -5,291.67%-623K | 180.40%20.01M | -98.24%12K | -47.23%-24.89M |
Net Cash | -134.75%-75.85M | 139.71%29.2M | -128.16%-32.31M | -30.91%-73.54M | 535.16%114.72M | -160.68%-56.18M | -90.01%18.06M | 325.70%92.58M | -7.11%180.87M | 361.92%21.75M |
Begining period cash | 35.12%132.59M | -43.69%98.13M | -43.69%98.13M | -25.71%174.28M | -25.71%174.28M | 92.30%234.58M | 92.30%234.58M | -2.51%121.99M | -2.51%121.99M | -8.88%125.13M |
Cash at the end | -20.14%55.8M | 35.12%132.59M | -75.37%69.88M | -43.69%98.13M | 12.58%283.72M | -25.71%174.28M | -16.79%252.02M | 92.30%234.58M | -5.51%302.87M | -2.51%121.99M |
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 | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited |
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.