GUANGDONG INV
00270
DONGFENG GROUP
00489
BJ ENT WATER
00371
COSCO SHIP PORT
01199
EB ENVIRONMENT
00257
(Q9)Sep 30, 2024 | (Q6)Jun 30, 2024 | (Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -14.33%5.12B | ---- | -15.82%8.74B | ---- | 7.16%5.97B | ---- | -30.58%10.39B | ---- | -32.17%5.57B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 79.78%-4.01M | ---- | -323.25%-25.96M | ---- | -3,838.29%-19.85M | ---- | 78.77%-6.13M | ---- | 95.76%-504K |
Interest expense - adjustment | ---- | 5.41%5.35B | ---- | 18.92%10.41B | ---- | 18.31%5.08B | ---- | 0.30%8.75B | ---- | 1.28%4.29B |
Dividend (income)- adjustment | ---- | -1.66%-1.94B | ---- | -32.70%-4.05B | ---- | -25.68%-1.91B | ---- | 25.10%-3.05B | ---- | 36.41%-1.52B |
Attributable subsidiary (profit) loss | ---- | 68.15%-120.56M | ---- | 23.91%-715.14M | ---- | -12.10%-378.57M | ---- | 34.18%-939.81M | ---- | 51.34%-337.71M |
Impairment and provisions: | ---- | -184.69%-11.11M | ---- | 127.53%99.11M | ---- | 106.63%13.12M | ---- | -136.58%-360.05M | ---- | -154.20%-197.79M |
-Other impairments and provisions | ---- | -184.69%-11.11M | ---- | 127.53%99.11M | ---- | 106.63%13.12M | ---- | -136.58%-360.05M | ---- | -154.20%-197.79M |
Revaluation surplus: | ---- | 757.81%425.16M | ---- | -74.09%664.12M | ---- | -106.59%-64.63M | ---- | 578.24%2.56B | ---- | 208.85%980.13M |
-Derivative financial instruments fair value (increase) | ---- | 190.94%1.43B | ---- | 100.67%9.1M | ---- | 211.03%492.41M | ---- | -675.50%-1.35B | ---- | -199.71%-443.5M |
-Other fair value changes | ---- | -80.86%-1.01B | ---- | -83.26%655.02M | ---- | -139.13%-557.04M | ---- | 607.86%3.91B | ---- | 205.83%1.42B |
Asset sale loss (gain): | ---- | -475.20%-512.17M | ---- | 66.80%-182.84M | ---- | 58.46%-89.04M | ---- | -78.34%-550.74M | ---- | -101.54%-214.36M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | -225.74%-5.35M | ---- | ---- | ---- | 123.87%4.26M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -208.28%-3.57M | ---- | -1,204.04%-1.29M | ---- | 38.94%-1.16M | ---- | 94.91%-99K | ---- | -129.78%-1.9M |
-Loss (gain) from selling other assets | ---- | -478.72%-508.59M | ---- | 68.25%-176.19M | ---- | 58.64%-87.88M | ---- | -91.99%-554.9M | ---- | -101.32%-212.47M |
Depreciation and amortization: | ---- | 13.07%502.16M | ---- | 13.43%929.48M | ---- | 9.71%444.11M | ---- | 7.87%819.39M | ---- | 9.63%404.8M |
-Depreciation | ---- | 13.07%502.16M | ---- | 13.43%929.48M | ---- | 9.71%444.11M | ---- | 7.87%819.39M | ---- | 9.63%404.8M |
Exchange Loss (gain) | ---- | -136.84%-15.31M | ---- | -78.35%10.18M | ---- | 104.33%41.56M | ---- | 1,203.00%47.04M | ---- | 350.71%20.34M |
Operating profit before the change of operating capital | ---- | -3.25%8.8B | ---- | -10.06%15.89B | ---- | 0.97%9.09B | ---- | -7.31%17.67B | ---- | -0.88%9.01B |
Change of operating capital | ||||||||||
Accounts payable increase (decrease) | ---- | -85.60%1.56B | ---- | -60.93%9.83B | ---- | -51.30%10.86B | ---- | -20.01%25.16B | ---- | 10.77%22.3B |
Financial assets at fair value (increase)decrease | ---- | 22.72%-38.53B | ---- | -57.28%-57.1B | ---- | -24.15%-49.85B | ---- | 32.05%-36.31B | ---- | -35.28%-40.16B |
Financial liabilities at fair value (increase)decrease | ---- | -220.20%-7.19B | ---- | 161.50%5.14B | ---- | 345.04%5.98B | ---- | -62.15%1.96B | ---- | -54.05%1.34B |
Buy and sell back financial assets (increase) decrease | ---- | 25.44%486.87M | ---- | -152.25%-710.88M | ---- | -86.26%388.14M | ---- | 135.69%1.36B | ---- | 316.45%2.83B |
Special items for working capital changes | ---- | -97.64%729.29M | ---- | -13.50%31.47B | ---- | 48.89%30.91B | ---- | 185.32%36.38B | ---- | 221.09%20.76B |
Cash from business operations | ---- | -563.19%-34.13B | ---- | -90.24%4.51B | ---- | -54.15%7.37B | ---- | 204.61%46.22B | ---- | 200.48%16.07B |
Other taxs | ---- | 49.61%-456.1M | ---- | 35.40%-1.67B | ---- | 47.17%-905.1M | ---- | 19.16%-2.58B | ---- | 4.40%-1.71B |
Interest paid - operating | ---- | -13.51%-2.87B | ---- | -49.39%-5.2B | ---- | -48.40%-2.53B | ---- | -0.52%-3.48B | ---- | 1.42%-1.7B |
Adjustment items of business operations | 150.77%31.16B | ---- | -158.88%-11.86B | ---- | -36.81%12.43B | ---- | -133.39%-4.58B | ---- | 347.37%19.67B | ---- |
Net cash from operations | 150.77%31.16B | -1,052.21%-37.46B | -158.88%-11.86B | -105.86%-2.35B | -36.81%12.43B | -68.91%3.93B | -133.39%-4.58B | 179.01%40.16B | 347.37%19.67B | 164.83%12.65B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | 2.03%4.03B | 14.22%2.65B | 13.28%984.03M | 29.10%4.73B | 22.61%3.95B | -3.51%2.32B | -3.85%868.66M | -30.93%3.66B | -28.70%3.22B | -23.98%2.41B |
Sale of fixed assets | 727.01%12.75M | 282.35%12.11M | -76.08%1.35M | -43.44%1.29M | -83.27%1.54M | 2.19%3.17M | -9.86%5.63M | -65.98%2.28M | 44.58%9.22M | -5.92%3.1M |
Purchase of fixed assets | 6.18%-528.89M | 16.42%-345.76M | 19.24%-199.53M | -31.16%-941.48M | -33.45%-563.7M | -56.78%-413.69M | -113.70%-247.05M | -6.98%-717.79M | 1.44%-422.42M | 4.38%-263.87M |
Sale of subsidiaries | ---- | 160.00%326.01M | ---- | -62.43%183.72M | ---- | -47.06%125.39M | ---- | -35.48%488.97M | ---- | -64.29%236.85M |
Recovery of cash from investments | 2,324.04%8B | ---- | 237.65%9.21B | ---- | -10.32%329.9M | ---- | -26.03%2.73B | ---- | -98.73%367.88M | ---- |
Cash on investment | 85.82%-1.52B | -8,537.84%-1.39B | -2,605.77%-1.38B | 98.19%-629.2M | -24.76%-10.74B | 103.51%16.42M | 78.09%-51.16M | -319.88%-34.84B | -1,438.85%-8.61B | -119.53%-468.4M |
Other items in the investment business | ---- | 1,129.29%33.61B | ---- | ---- | ---- | -437.39%-3.27B | ---- | ---- | ---- | -91.52%967.93M |
Net cash from investment operations | 242.37%9.99B | 2,978.05%34.87B | 160.63%8.61B | 110.65%3.34B | -29.27%-7.02B | -142.03%-1.21B | -22.23%3.3B | -247.84%-31.4B | -116.50%-5.43B | -80.47%2.88B |
Net cash before financing | 660.90%41.16B | -195.13%-2.59B | -154.34%-3.25B | -88.70%990.28M | -62.01%5.41B | -82.48%2.72B | -107.12%-1.28B | 129.61%8.76B | -42.96%14.24B | 426.68%15.54B |
Cash flow from financing activities | ||||||||||
New borrowing | -86.74%233.7M | -97.51%58.46M | 216.86%643.04M | -35.94%2.46B | 56.31%1.76B | 130.70%2.34B | -60.90%202.94M | 616.41%3.84B | 219.21%1.13B | -71.04%1.02B |
Refund | 22.36%-50.79B | -616.00%-1.54B | 63.05%-9.29B | 66.04%-253.14M | 0.04%-65.42B | 65.62%-215.12M | 38.95%-25.15B | 81.19%-745.5M | -133.95%-65.45B | 62.85%-625.7M |
Issuance of bonds | -6.94%44.02B | -19.48%43.27B | -34.16%16B | -11.35%98.23B | 15.37%47.3B | 13.77%53.74B | 170.00%24.3B | -9.12%110.8B | -26.35%41B | 36.04%47.24B |
Interest paid - financing | ---- | 19.52%-1.49B | ---- | 19.01%-4.76B | ---- | 39.95%-1.85B | ---- | -25.42%-5.88B | ---- | -16.24%-3.08B |
Dividends paid - financing | 3.40%-6.95B | -311.89%-1.16B | 10.60%-778.15M | 17.59%-3.64B | 18.74%-7.19B | 42.57%-281.25M | 58.86%-870.39M | -3.14%-4.41B | -14.69%-8.85B | 32.87%-489.75M |
Absorb investment income | -82.61%2B | ---- | 300.00%2B | ---- | 15.00%11.5B | ---- | --500M | ---- | 900.00%10B | ---- |
Issuance expenses and redemption of securities expenses | ---- | 33.05%-37.42B | ---- | 19.88%-91.13B | ---- | 12.05%-55.89B | ---- | -42.70%-113.74B | ---- | -141.87%-63.54B |
Other items of the financing business | -76.87%755.41M | 5,886.64%2.37B | -171.42%-277.91M | 171.18%731.18M | -53.46%3.27B | -114.30%-40.97M | -97.02%389.13M | -186.06%-1.03B | 153.43%7.02B | 16,660.39%286.44M |
Net cash from financing operations | -22.22%-10.73B | 265.99%3.92B | 1,425.22%8.29B | 114.65%1.64B | 42.05%-8.78B | 87.71%-2.36B | 96.98%-625.92M | -136.00%-11.17B | -284.72%-15.15B | -378.05%-19.19B |
Effect of rate | -133.91%-62.98M | -78.41%20.52M | 109.64%17.43M | -78.20%42.64M | -70.41%185.71M | -12.77%95.04M | -223.35%-180.87M | 501.19%195.58M | 1,378.72%627.57M | 699.42%108.96M |
Net Cash | 1,002.31%30.42B | 265.43%1.33B | 364.58%5.04B | 209.23%2.63B | -269.40%-3.37B | 109.93%363.06M | 30.72%-1.91B | -269.02%-2.4B | -102.75%-912.75M | -270.31%-3.66B |
Begining period cash | -2.55%146B | 14.00%21.74B | -2.55%146B | -10.38%19.07B | 5.69%149.83B | -10.38%19.07B | 5.69%149.83B | 6.90%21.28B | 21.17%141.77B | 6.90%21.28B |
Cash at the end | 20.27%176.37B | 18.22%23.09B | 2.25%151.06B | 14.00%21.74B | 3.65%146.65B | 10.13%19.53B | 6.32%147.75B | -10.38%19.07B | -5.75%141.48B | -19.52%17.73B |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
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.