(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 | -87.80%49.3M | -35.48%353.1M | -54.28%404M | -16.90%547.3M | 209.13%883.7M | 393.70%658.6M | -713.87%-809.8M | -26.66%133.4M | -121.20%-99.5M | -66.87%181.9M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 40.96%-4.9M | ---- | 12.63%-8.3M | ---- | 13.64%-9.5M | ---- | 53.39%-11M | ---- | 35.52%-23.6M | ---- |
Dividend (income)- adjustment | 87.72%-700K | ---- | -14.00%-5.7M | ---- | -100.00%-5M | ---- | 47.92%-2.5M | ---- | -37.14%-4.8M | ---- |
Attributable subsidiary (profit) loss | 59.53%-55M | ---- | 52.98%-135.9M | ---- | -332.63%-289M | ---- | -41.23%-66.8M | ---- | 62.31%-47.3M | ---- |
Impairment and provisions: | -129.46%-27.1M | --0 | -1.92%92M | --0 | -82.31%93.8M | --0 | 1,412.62%530.3M | --0 | -141.92%-40.4M | --0 |
-Impairment of property, plant and equipment (reversal) | 1,000.00%11M | ---- | -23.08%1M | ---- | -99.13%1.3M | ---- | 16,566.67%150M | ---- | -25.00%900K | ---- |
-Impairmen of inventory (reversal) | -170.83%-23.8M | ---- | 7.35%33.6M | ---- | 69.19%31.3M | ---- | 1,073.68%18.5M | ---- | -110.27%-1.9M | ---- |
-Other impairments and provisions | -124.91%-14.3M | ---- | -6.21%57.4M | ---- | -83.08%61.2M | ---- | 1,018.27%361.8M | ---- | -8.24%-39.4M | ---- |
Revaluation surplus: | 124.34%4.6M | --0 | -600.00%-18.9M | --0 | -103.82%-2.7M | --0 | 17,550.00%70.6M | --0 | 101.27%400K | --0 |
-Derivative financial instruments fair value (increase) | 128.66%4.5M | ---- | -390.63%-15.7M | ---- | -104.70%-3.2M | ---- | 3,142.86%68.1M | ---- | 106.05%2.1M | ---- |
-Other fair value changes | 103.13%100K | ---- | -740.00%-3.2M | ---- | -80.00%500K | ---- | 247.06%2.5M | ---- | -153.13%-1.7M | ---- |
Asset sale loss (gain): | 90.31%-18.6M | --0 | -110.53%-192M | --0 | -382.54%-91.2M | --0 | 3.57%-18.9M | --0 | 87.68%-19.6M | --0 |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---- | --4.5M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 64.31%-12.6M | ---- | -207.29%-35.3M | ---- | 240.60%32.9M | ---- | 29.73%-23.4M | ---- | -12.50%-33.3M | ---- |
-Loss (gain) from selling other assets | 96.17%-6M | ---- | -26.27%-156.7M | ---- | ---124.1M | ---- | ---- | ---- | 110.58%13.7M | ---- |
Depreciation and amortization: | 7.40%390.2M | --0 | -10.67%363.3M | --0 | -9.78%406.7M | --0 | 6.70%450.8M | --0 | 10.81%422.5M | --0 |
-Depreciation | 7.40%390.2M | ---- | -10.67%363.3M | ---- | -9.78%406.7M | ---- | 6.70%450.8M | ---- | 10.81%422.5M | ---- |
Financial expense | -4.31%186.6M | ---- | -19.85%195M | ---- | -0.08%243.3M | ---- | 3.09%243.5M | ---- | -42.77%236.2M | ---- |
Exchange Loss (gain) | 184.29%19.9M | ---- | 6.06%7M | ---- | 134.20%6.6M | ---- | 7.66%-19.3M | ---- | -970.83%-20.9M | ---- |
Special items | 0.00%-1.1M | ---- | 97.35%-1.1M | ---- | -4,511.11%-41.5M | ---- | -50.00%-900K | ---- | 98.69%-600K | ---- |
Operating profit before the change of operating capital | -22.33%543.2M | -35.48%353.1M | -41.48%699.4M | -16.90%547.3M | 226.56%1.2B | 393.70%658.6M | -9.05%366M | -26.66%133.4M | -52.49%402.4M | -66.87%181.9M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -780.19%-350.3M | ---- | 110.39%51.5M | ---- | -243.74%-495.6M | ---- | -40.58%344.8M | ---- | 378.80%580.3M | ---- |
Accounts receivable (increase)decrease | -125.85%-115.1M | ---- | 171.20%445.2M | ---- | -47.23%-625.3M | ---- | -183.52%-424.7M | ---- | 1,322.36%508.5M | ---- |
Accounts payable increase (decrease) | 178.13%232.2M | ---- | -148.65%-297.2M | ---- | -12.05%610.9M | ---- | 197.64%694.6M | ---- | -136.74%-711.4M | ---- |
Derivative financial instruments (increase) decrease | -110.00%-400K | ---- | 112.42%4M | ---- | -19.26%-32.2M | ---- | -213.45%-27M | ---- | 1,486.67%23.8M | ---- |
Cash from business operations | -65.71%309.6M | 235.16%42.9M | 38.27%902.9M | 128.83%12.8M | -31.53%653M | -114.45%-44.4M | 18.68%953.7M | -23.08%307.3M | 28.04%803.6M | -37.58%399.5M |
Other taxs | 42.98%-172.1M | 56.47%-85.8M | -720.11%-301.8M | -977.05%-197.1M | 38.46%-36.8M | 24.69%-18.3M | 0.33%-59.8M | 43.88%-24.3M | 11.63%-60M | -41.50%-43.3M |
Interest paid - operating | 9.40%-185M | 2.41%-117.4M | 2.99%-204.2M | 14.62%-120.3M | 7.59%-210.5M | -20.43%-140.9M | -6.05%-227.8M | -0.26%-117M | 11.39%-214.8M | 5.28%-116.7M |
Special items of business | ---- | 41.96%-310.2M | ---- | 23.97%-534.5M | ---- | -504.26%-703M | ---- | -20.08%173.9M | ---- | 139.38%217.6M |
Net cash from operations | -111.97%-47.5M | 47.37%-160.3M | -2.17%396.9M | -49.61%-304.6M | -39.09%405.7M | -222.65%-203.6M | 25.96%666.1M | -30.69%166M | 66.66%528.8M | -50.74%239.5M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 32.43%4.9M | -13.04%2M | -28.85%3.7M | 9.52%2.3M | -3.70%5.2M | -22.22%2.1M | -20.59%5.4M | -20.59%2.7M | -22.73%6.8M | -33.33%3.4M |
Dividend received - investment | -60.36%31M | -74.55%11.3M | 35.53%78.2M | 13.27%44.4M | 91.69%57.7M | 1,963.16%39.2M | -28.67%30.1M | -92.24%1.9M | -50.06%42.2M | -21.22%24.5M |
Decrease in deposits (increase) | -42.93%47.6M | 239.26%45.8M | 1,673.58%83.4M | 640.00%13.5M | -107.00%-5.3M | -105.52%-2.5M | -37.13%75.7M | 109.72%45.3M | 152.08%120.4M | 107.21%21.6M |
Sale of fixed assets | 10.84%45M | 81.89%48.2M | -38.95%40.6M | -46.57%26.5M | -62.62%66.5M | 110.17%49.6M | -33.59%177.9M | -82.58%23.6M | 159.84%267.9M | 171.00%135.5M |
Purchase of fixed assets | 29.36%-211.5M | -28.48%-152.5M | -84.02%-299.4M | -36.28%-118.7M | 28.80%-162.7M | 16.49%-87.1M | 32.10%-228.5M | 17.22%-104.3M | -19.71%-336.5M | 32.73%-126M |
Selling intangible assets | --400K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of intangible assets | 20.00%-800K | ---- | 50.00%-1M | ---- | 41.18%-2M | ---- | 39.29%-3.4M | ---- | -124.00%-5.6M | ---- |
Sale of subsidiaries | --2.8M | ---- | ---- | ---- | -12.50%7M | --7M | -68.63%8M | ---- | --25.5M | ---- |
Recovery of cash from investments | -51.78%140.7M | -22.93%138.5M | -17.78%291.8M | -4.11%179.7M | 212.69%354.9M | 106.84%187.4M | -16.24%113.5M | --90.6M | -63.60%135.5M | ---- |
Cash on investment | 80.00%-200K | ---200K | 96.74%-1M | ---- | -288.61%-30.7M | -101.27%-15.9M | 10.23%-7.9M | -92.68%-7.9M | -8.64%-8.8M | -241.67%-4.1M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---3.1M | ---3M | ---- | ---- |
Net cash from investment operations | -69.49%59.9M | -36.97%93.1M | -32.45%196.3M | -17.85%147.7M | 73.29%290.6M | 267.69%179.8M | -32.22%167.7M | -10.93%48.9M | 26.35%247.4M | 291.96%54.9M |
Net cash before financing | -97.91%12.4M | 57.17%-67.2M | -14.81%593.2M | -559.24%-156.9M | -16.49%696.3M | -111.07%-23.8M | 7.42%833.8M | -27.00%214.9M | 51.28%776.2M | -35.66%294.4M |
Cash flow from financing activities | ||||||||||
New borrowing | 3.14%249.6M | -62.64%98.4M | -47.33%242M | 7.12%263.4M | -14.53%459.5M | 94.54%245.9M | -31.46%537.6M | -73.21%126.4M | -71.02%784.4M | -72.67%471.9M |
Refund | 32.04%-477.9M | 36.23%-289.5M | 34.70%-703.2M | 33.27%-454M | -3.44%-1.08B | -51.00%-680.4M | 19.11%-1.04B | 48.09%-450.6M | -1.75%-1.29B | 22.57%-868.1M |
Absorb investment income | ---- | ---- | -57.78%5.7M | 39.02%5.7M | 23.85%13.5M | 355.56%4.1M | -49.77%10.9M | -89.77%900K | --21.7M | --8.8M |
Other items of the financing business | 42.45%-101.8M | 4.28%-91.7M | 12.25%-176.9M | 10.05%-95.8M | 16.80%-201.6M | -17.68%-106.5M | -21.94%-242.3M | -28.73%-90.5M | 91.00%-198.7M | 93.60%-70.3M |
Net cash from financing operations | 47.80%-330.1M | -0.75%-282.8M | 21.48%-632.4M | 47.72%-280.7M | -9.61%-805.4M | -29.75%-536.9M | -8.12%-734.8M | 9.59%-413.8M | 11.28%-679.6M | 7.05%-457.7M |
Effect of rate | -0.34%-29.5M | 57.14%-12.6M | -31.25%-29.4M | -873.68%-29.4M | -170.66%-22.4M | 130.16%3.8M | 456.18%31.7M | -534.48%-12.6M | 66.29%-8.9M | 115.26%2.9M |
Net Cash | -710.46%-317.7M | 20.02%-350M | 64.07%-39.2M | 21.95%-437.6M | -210.20%-109.1M | -181.90%-560.7M | 2.48%99M | -21.80%-198.9M | 138.20%96.6M | -369.25%-163.3M |
Begining period cash | -8.77%713.7M | -8.77%713.7M | -14.39%782.3M | -14.39%782.3M | 16.44%913.8M | 16.44%913.8M | 12.58%784.8M | 12.58%784.8M | -28.61%697.1M | -28.61%697.1M |
Items Period | ---- | ---- | ---- | ---- | ---- | ---- | ---1.7M | ---- | ---- | ---- |
Cash at the end | -48.65%366.5M | 11.35%351.1M | -8.77%713.7M | -11.66%315.3M | -14.39%782.3M | -37.75%356.9M | 16.44%913.8M | 6.82%573.3M | 12.58%784.8M | -41.83%536.7M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
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 | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers | -- |
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