(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 | -54.64%30.79M | ---- | -96.55%67.86M | ---- | 1,369.27%1.97B | ---- | 9.07%134.04M | ---- | -72.47%122.89M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 35.90%-1.53M | ---- | 59.52%-2.39M | ---- | 34.83%-5.91M | ---- | 17.65%-9.07M | ---- | -12.09%-11.02M | ---- |
Interest expense - adjustment | 70.37%11.28M | ---- | 50.30%6.62M | ---- | -18.22%4.4M | ---- | -6.49%5.39M | ---- | 38.40%5.76M | ---- |
Attributable subsidiary (profit) loss | -21.20%870K | ---- | -68.41%1.1M | ---- | -69.38%3.5M | ---- | -4.04%11.41M | ---- | -24.91%11.9M | ---- |
Impairment and provisions: | 1,511.78%55.36M | --0 | -101.08%-3.92M | --0 | 1,403.37%364.1M | --0 | -83.65%24.22M | --0 | 1,568.89%148.16M | --0 |
-Impairmen of inventory (reversal) | -28.01%7.24M | ---- | -71.53%10.06M | ---- | 1,593.24%35.34M | ---- | -50.20%2.09M | ---- | 501.29%4.19M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | --2.34M | ---- | ---- | ---- |
-Other impairments and provisions | 444.14%48.11M | ---- | -104.25%-13.98M | ---- | 1,561.26%328.76M | ---- | -86.25%19.79M | ---- | 1,659.85%143.97M | ---- |
Revaluation surplus: | -96.61%1.57M | --0 | 112.40%46.36M | --0 | -16.21%21.83M | --0 | 1,511.11%26.05M | --0 | 93.67%-1.85M | --0 |
-Derivative financial instruments fair value (increase) | ---- | ---- | ---- | ---- | ---- | ---- | 153.46%3.5M | ---- | ---6.55M | ---- |
-Other fair value changes | -96.61%1.57M | ---- | 112.40%46.36M | ---- | -3.19%21.83M | ---- | 379.21%22.55M | ---- | 116.14%4.71M | ---- |
Asset sale loss (gain): | -17,164.46%-41.78M | --0 | 99.99%-242K | --0 | -9,288.15%-2.32B | --0 | 37,813.43%25.27M | --0 | 99.97%-67K | --0 |
-Loss (gain) from sale of subsidiary company | ---147K | ---- | ---- | ---- | -9,277.11%-2.32B | ---- | --25.3M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 95.87%-10K | ---- | -591.43%-242K | ---- | -16.67%-35K | ---- | 55.22%-30K | ---- | -844.44%-67K | ---- |
-Loss (gain) from selling other assets | ---41.62M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -1.97%149.5M | --0 | 3.83%152.5M | --0 | 15.19%146.87M | --0 | 35.44%127.5M | --0 | 38.23%94.14M | --0 |
-Depreciation | -17.99%93.19M | ---- | -3.54%113.64M | ---- | 7.79%117.81M | ---- | 29.12%109.3M | ---- | 52.01%84.65M | ---- |
-Amortization of intangible assets | 44.91%56.31M | ---- | 33.75%38.86M | ---- | 59.61%29.05M | ---- | 91.79%18.2M | ---- | 1.08%9.49M | ---- |
Exchange Loss (gain) | -84.41%877K | ---- | 284.37%5.63M | ---- | -1,325.70%-3.05M | ---- | 89.67%-214K | ---- | -123.99%-2.07M | ---- |
Special items | -92.28%1.43M | ---- | -46.73%18.48M | ---- | 47.59%34.7M | ---- | 250.61%23.51M | ---- | -158.29%-15.61M | ---- |
Operating profit before the change of operating capital | -28.65%208.35M | --0 | 36.36%291.99M | --0 | -41.83%214.13M | --0 | 4.50%368.1M | --0 | 10.21%352.24M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -243.17%-61.96M | ---- | -0.14%43.28M | ---- | 129.39%43.34M | ---- | -176.98%-147.46M | ---- | 20.26%-53.24M | ---- |
Accounts receivable (increase)decrease | -52.97%43.44M | ---- | 834.11%92.35M | ---- | 54.07%-12.58M | ---- | 67.91%-27.39M | ---- | -1.50%-85.34M | ---- |
Accounts payable increase (decrease) | 61.77%-57.59M | ---- | -1,647.98%-150.63M | ---- | -88.85%9.73M | ---- | -50.97%87.25M | ---- | -17.81%177.95M | ---- |
Cash from business operations | -53.06%130.03M | -82.65%44.21M | -0.60%276.99M | 44.98%254.73M | -6.12%278.65M | 290.75%175.7M | -25.38%296.82M | -75.73%44.97M | 8.49%397.78M | -21.75%185.31M |
Other taxs | -174.05%-9.54M | ---582K | 120.08%12.88M | ---- | 12.32%-64.18M | 60.38%-28.01M | -1,182.08%-73.19M | -895.91%-70.69M | 116.40%6.76M | 130.02%8.88M |
Interest paid - operating | -66.75%-10.4M | -81.46%-4.56M | -64.72%-6.24M | -45.51%-2.51M | 19.68%-3.79M | 40.92%-1.73M | -2.68%-4.72M | -37.55%-2.92M | -10.38%-4.59M | 29.87%-2.13M |
Special items of business | ---2.21M | ---- | ---- | ---- | 47.21%24.03M | ---- | 164.12%16.32M | ---- | 133.20%6.18M | ---- |
Net cash from operations | -61.19%110.08M | -84.51%39.06M | 34.63%283.63M | 72.79%252.22M | -3.76%210.68M | 609.48%145.97M | -45.27%218.91M | -114.92%-28.65M | 24.50%399.95M | -5.94%192.06M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -35.90%1.53M | ---- | -7.21%2.39M | ---- | -65.22%2.58M | ---- | -4.16%7.42M | ---- | -6.90%7.74M | ---- |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | 69.06%-10M | ---- | -409.50%-32.32M | ---- | 125.14%10.44M | ---- |
Decrease in deposits (increase) | ---- | ---- | ---- | ---- | -11.57%39.83M | -9.76%39.63M | -63.56%45.04M | -65.49%43.92M | 175.30%123.61M | 175.96%127.27M |
Sale of fixed assets | -87.05%114K | ---- | 2,414.29%880K | ---- | -44.44%35K | ---- | -50.00%63K | ---- | -83.72%126K | ---- |
Purchase of fixed assets | -84.36%-27.47M | -127.69%-13.52M | 65.47%-14.9M | 73.68%-5.94M | 54.16%-43.15M | 41.73%-22.56M | -46.33%-94.14M | -65.29%-38.72M | 10.54%-64.34M | -10.62%-23.42M |
Selling intangible assets | --19.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---164.44M | ---- | ---- | ---- |
Acquisition of subsidiaries | ---605K | ---- | ---- | ---- | ---- | ---- | 119.75%474K | ---- | ---2.4M | ---- |
Cash on investment | 43.40%-138.36M | 19.70%-73.14M | 32.02%-244.43M | 60.56%-91.09M | -25.80%-359.57M | -102.03%-230.95M | 15.08%-285.83M | 32.16%-114.31M | -6.60%-336.59M | -48.91%-168.5M |
Other items in the investment business | ---- | 90.08%-1.93M | ---- | -63.29%-19.45M | ---- | -115.58%-11.91M | ---- | -1,831.82%-5.53M | ---- | 98.29%-286K |
Net cash from investment operations | 43.29%-145.22M | 23.94%-88.59M | 30.85%-256.05M | 48.41%-116.48M | 29.30%-370.28M | -96.96%-225.78M | -100.35%-523.74M | -76.51%-114.63M | 54.17%-261.41M | 79.62%-64.94M |
Net cash before financing | -227.39%-35.14M | -136.48%-49.52M | 117.28%27.58M | 270.07%135.74M | 47.64%-159.6M | 44.29%-79.82M | -320.03%-304.83M | -212.71%-143.28M | 155.60%138.54M | 211.11%127.12M |
Cash flow from financing activities | ||||||||||
New borrowing | 73.78%104.27M | ---- | -73.61%60M | ---- | 35.81%227.37M | ---- | 143.65%167.42M | ---- | -32.47%68.71M | ---- |
Refund | 54.61%-68.93M | ---- | -23.87%-151.88M | ---- | 23.57%-122.62M | ---- | -198.88%-160.43M | ---- | 24.75%-53.68M | ---- |
Issuing shares | ---- | ---- | ---- | ---- | 694.39%3.54M | ---- | -68.03%446K | ---- | -74.05%1.4M | ---- |
Dividends paid - financing | 56.10%-10.6M | 67.74%-5.89M | 32.79%-24.14M | 0.00%-18.25M | 6.04%-35.92M | 18.32%-18.25M | 36.73%-38.23M | 55.08%-22.35M | 1.87%-60.42M | -20.07%-49.75M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | 1,296.51%31.23M | ---- | -96.29%2.24M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19.67M | ---- |
Other items of the financing business | 10.17%-11.3M | 182.46%26.63M | -10.25%-12.57M | -360.91%-32.3M | -11.40%-11.41M | -82.55%12.38M | -102.66%-10.24M | -82.21%70.94M | 1,751.99%385.21M | 563.59%398.86M |
Net cash from financing operations | 110.45%13.44M | 141.03%20.74M | -310.90%-128.6M | -760.26%-50.55M | 721.93%60.97M | -112.09%-5.88M | -103.03%-9.8M | -86.08%48.59M | 485.22%323.79M | 1,770.17%349.1M |
Effect of rate | -100.59%-76K | -81.22%1M | 1,238.95%12.79M | -0.34%5.32M | 125.94%955K | 294.40%5.34M | -141.44%-3.68M | -219.74%-2.75M | -55.56%8.89M | -81.54%2.3M |
Net Cash | 78.52%-21.7M | -133.78%-28.78M | -2.42%-101.02M | 199.42%85.19M | 68.65%-98.63M | 9.50%-85.69M | -168.05%-314.64M | -119.88%-94.69M | 338.51%462.33M | 597.42%476.23M |
Begining period cash | -31.79%189.3M | -31.79%189.3M | -26.03%277.53M | -26.03%277.53M | -45.90%375.2M | -45.90%375.2M | 211.98%693.52M | 211.98%693.52M | -43.89%222.3M | -43.89%222.3M |
Cash at the end | -11.50%167.53M | -56.11%161.52M | -31.79%189.3M | 24.83%368.05M | -26.03%277.53M | -50.54%294.85M | -45.90%375.2M | -14.95%596.08M | 211.98%693.52M | 124.02%700.82M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | --282.45M | ---- | ---- | ---- | 36.75%427.82M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --282.45M | --0 | --0 | --0 | 36.75%427.82M |
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 | Tianjian International Certified Public Accountants Co., Ltd. | -- | Hengjian Certified Public Accountants Limited | -- | Hengjian Certified Public Accountants Limited | -- | Hengjian Certified Public Accountants Limited | -- | Hengjian 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.
No Data