(Q6)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q6)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 137.98%5.12M | 91.78%-3.4M | -199.87%-13.48M | ---41.36M | 51.49%-4.5M | 51.49%-4.5M | --172K | 101.55%172K | 22.08%-9.27M | 54.23%-11.11M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -64.29%-46K | ---- | ---28K | ---- | ---- | ---268K | 83.76%-268K | ---- | 51.75%-1.65M |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.39%-4K |
Impairment and provisions: | 87.84%-374K | -565.60%-30.06M | -206.68%-3.08M | --6.46M | -1,312.68%-1M | -1,312.68%-1M | ---8.98M | -121.44%-9.41M | 99.10%-71K | 13.64%-4.25M |
-Impairment of trade receivables (reversal) | 119.55%172K | -1,337.53%-4.91M | 12.26%-880K | --397K | -1,312.68%-1M | -1,312.68%-1M | --1.51M | ---- | 97.46%-71K | -5,957.78%-2.73M |
-Other impairments and provisions | 75.14%-546K | -515.03%-25.15M | ---2.2M | --6.06M | ---- | ---- | ---10.5M | -517.52%-9.41M | ---- | 68.74%-1.52M |
Revaluation surplus: | -281.30%-5.64M | -53.15%5M | --3.11M | --10.67M | --0 | --0 | ---6.47M | 28.36%-6.47M | --0 | -626.47%-9.03M |
-Fair value of investment properties (increase) | -238.07%-4.3M | -56.62%4.63M | --3.11M | --10.67M | ---- | ---- | ---6.47M | 28.36%-6.47M | ---- | -626.47%-9.03M |
-Derivative financial instruments fair value (increase) | ---1.35M | --370K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | --165K | -80.82%14K | --0 | --73K | --0 | --0 | --0 | --0 | --0 | 2,125.00%89K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---27K | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | --165K | -86.00%14K | ---- | --100K | ---- | ---- | ---- | ---- | ---- | 2,125.00%89K |
Depreciation and amortization: | -33.05%1.2M | -35.23%2.46M | 4.12%1.79M | --3.8M | 19.07%1.72M | 14.72%1.66M | --2.85M | 66.41%2.85M | 184.84%1.45M | 119.87%1.72M |
-Depreciation | -27.44%1.16M | -37.25%2.62M | -3.61%1.6M | --4.17M | 14.72%1.66M | 14.72%1.66M | --3.02M | 60.89%3.02M | 184.84%1.45M | 122.83%1.87M |
-Amortization of intangible assets | -79.38%40K | 93.28%230K | 207.94%194K | --119K | --63K | ---- | --120K | -4.00%120K | ---- | -6.72%125K |
-Other depreciation and amortization | ---- | 21.03%-383K | ---- | ---485K | ---- | ---- | ---281K | 1.06%-281K | ---- | -45.64%-284K |
Financial expense | ---- | 71.06%3.67M | ---- | --2.15M | ---- | ---- | --2.02M | -4.62%2.02M | ---- | -29.51%2.12M |
Unrealized exchange loss (gain) | ---- | ---- | ---- | ---1.73M | ---- | ---- | ---- | ---- | ---- | ---- |
Special items | --3.25M | -21.31%3.95M | ---- | --5.02M | ---- | ---- | --160K | -62.71%587K | ---- | -65.08%1.57M |
Operating profit before the change of operating capital | 131.88%3.71M | -23.12%-18.42M | -208.55%-11.65M | ---14.96M | 52.16%-3.78M | 51.36%-3.84M | ---10.51M | 48.83%-10.51M | 58.05%-7.89M | 21.61%-20.54M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -85.71%-13K | ---- | ---7K | ---- | ---- | --157K | 118.06%157K | ---- | -57.14%72K |
Accounts receivable (increase)decrease | ---- | -1,617.09%-228.7M | ---- | ---13.32M | ---- | ---- | --3.79M | 71.11%3.79M | ---- | -78.46%2.22M |
Accounts payable increase (decrease) | ---- | 2,227.42%36.75M | ---- | --1.58M | ---- | ---- | --5.3M | 983.00%5.3M | ---- | 90.08%-600K |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | --1.39M | ---- | ---- | --1.35M | 894.12%1.35M | ---- | -108.30%-170K |
Cash from business operations | 131.88%3.71M | -770.05%-216.75M | -208.55%-11.65M | ---24.91M | 52.16%-3.78M | 51.36%-3.84M | --1.88M | 113.63%1.88M | 58.05%-7.89M | 35.41%-13.81M |
Other taxs | ---- | -330.91%-237K | ---- | ---55K | ---- | ---- | ---8K | 87.88%-8K | ---- | -340.00%-66K |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -58.14%874K |
Interest paid - operating | ---- | 61.59%-63K | ---- | ---164K | ---- | ---- | ---263K | -150.48%-263K | ---- | ---105K |
Special items of business | 792.58%63.98M | -1,695.99%-6.37M | 906.30%7.17M | --399K | -126.02%-889K | -124.18%-826K | --1.8M | -65.50%1.8M | 262.36%3.42M | 420.33%5.22M |
Net cash from operations | 1,610.02%67.69M | -763.66%-217.05M | 3.90%-4.48M | ---25.13M | -4.20%-4.67M | -4.20%-4.67M | --1.61M | 112.29%1.61M | 78.60%-4.48M | 32.12%-13.11M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 64.29%46K | ---- | --28K | ---- | ---- | --37K | -36.21%37K | ---- | -34.83%58K |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.39%4K |
Loan receivable (increase) decrease | ---- | 207.70%4.84M | 308.94%2.2M | --1.57M | 114.35%537K | 114.35%537K | ---5.74M | -181.45%-5.74M | -143.38%-3.74M | 56.18%7.04M |
Decrease in deposits (increase) | 28.94%-5.47M | ---- | ---7.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | -53.33%7K | ---- | --15K | ---- | ---- | ---- | ---- | ---- | -9.09%10K |
Purchase of fixed assets | ---- | -832.53%-5.02M | ---- | ---538K | ---- | ---- | ---391K | 76.33%-391K | ---- | -742.86%-1.65M |
Purchase of intangible assets | ---- | ---409K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---593K |
Sale of subsidiaries | ---- | ---- | ---- | ---10K | ---- | ---- | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---33K | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.3M |
Cash on investment | ---- | ---228K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items in the investment business | 98.83%-45K | ---- | -19,295.00%-3.84M | ---- | 131.75%20K | 131.75%20K | ---- | ---- | -157.27%-63K | ---- |
Net cash from investment operations | 40.96%-5.52M | -173.89%-764K | -1,777.56%-9.34M | --1.03M | 114.64%557K | 114.64%557K | ---6.09M | -154.51%-6.09M | -143.55%-3.8M | -88.80%11.17M |
Net cash before financing | 549.68%62.18M | -803.89%-217.81M | -236.59%-13.83M | ---24.1M | 50.39%-4.11M | 50.39%-4.11M | ---4.48M | -131.35%-4.48M | 32.04%-8.28M | -102.41%-1.94M |
Cash flow from financing activities | ||||||||||
New borrowing | --49.14M | --113.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | -4,624.79%-109.19M | -294.36%-23.9M | 3.79%-2.31M | ---6.06M | -9.13%-2.4M | -9.13%-2.4M | ---4.5M | 0.95%-4.5M | 3.25%-2.2M | 65.11%-4.54M |
Issuing shares | ---- | 579.13%119.64M | ---- | --17.62M | ---- | ---- | --4.96M | -57.87%4.96M | ---- | -11.83%11.76M |
Interest paid - financing | -545.50%-4.16M | 14.73%-1.69M | 22.87%-644K | ---1.98M | 6.49%-835K | 6.49%-835K | ---1.76M | 12.70%-1.76M | ---893K | 33.00%-2.02M |
Issuance expenses and redemption of securities expenses | ---- | ---2.64M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other items of the financing business | 50.53%-471K | -117.86%-4.36M | 17.36%-952K | --24.41M | -89.16%-1.15M | -89.16%-1.15M | ---1.69M | -166.61%-1.69M | -410.71%-609K | 99.33%-632K |
Net cash from financing operations | -1,555.57%-64.68M | 491.04%200.86M | 10.98%-3.91M | --33.98M | -18.53%-4.39M | -18.53%-4.39M | ---2.99M | -165.44%-2.99M | -78.11%-3.7M | 104.69%4.57M |
Effect of rate | 107.38%137K | -180.31%-571K | -3,142.62%-1.86M | --711K | -94.30%61K | -94.30%61K | --2.03M | 197.00%2.03M | 167.68%1.07M | 38.93%-2.1M |
Net Cash | 85.87%-2.51M | -271.45%-16.95M | -108.71%-17.73M | --9.89M | 29.10%-8.5M | 29.10%-8.5M | ---7.47M | -383.67%-7.47M | 15.98%-11.98M | 115.55%2.63M |
Begining period cash | -67.39%8.48M | 68.81%26M | 68.81%26M | --15.4M | -30.41%15.4M | -30.41%15.4M | --20.84M | 2.64%20.84M | -15.99%22.13M | -50.09%20.3M |
Cash at the end | -4.70%6.11M | -67.39%8.48M | -7.98%6.41M | --26M | -37.90%6.97M | -37.90%6.97M | --15.4M | -26.08%15.4M | 6.84%11.22M | 2.64%20.84M |
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 | -- | Qualified opinion |
Auditor | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | -- | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | Guofi Haohua (Hong Kong) Certified Public Accountants Limited | -- | Luo Shenmei Certified Public Accountants |
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