(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 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -285.53%-483.71M | ---- | 24.80%260.72M | ---- | -34.55%208.91M | ---- | -18.68%319.21M | ---- | -51.40%392.54M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 17.75%-58.7M | ---- | -15.77%-71.37M | ---- | -8.23%-61.64M | ---- | 23.42%-56.96M | ---- | -45.28%-74.38M |
Interest expense - adjustment | ---- | 51.02%238.06M | ---- | -16.04%157.64M | ---- | 60.61%187.76M | ---- | 27.76%116.9M | ---- | 23.32%91.5M |
Dividend (income)- adjustment | ---- | 97.47%-83K | ---- | -142.71%-3.28M | ---- | 84.46%-1.35M | ---- | 63.07%-8.69M | ---- | 73.15%-23.54M |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | --651K | ---- | ---- | ---- | ---- |
Attributable subsidiary (profit) loss | ---- | 118.42%67.92M | ---- | -93.56%-368.63M | ---- | -735.81%-190.45M | ---- | -132.81%-22.79M | ---- | 169.44%69.44M |
Impairment and provisions: | --0 | 14.29%6.91M | --0 | --6.05M | --0 | --0 | --0 | --0 | --0 | --0 |
-Impairment of property, plant and equipment (reversal) | ---- | 14.29%6.91M | ---- | --6.05M | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | --0 | 48.74%-21.59M | --0 | 15.21%-42.12M | --0 | -37.73%-49.67M | --0 | -3,145.99%-36.06M | --0 | -102.52%-1.11M |
-Derivative financial instruments fair value (increase) | ---- | 44.93%-6.22M | ---- | -192.41%-11.3M | ---- | 1,423.05%12.23M | ---- | 82.36%-924K | ---- | -111.86%-5.24M |
-Other fair value changes | ---- | 50.14%-15.37M | ---- | 50.21%-30.82M | ---- | -76.15%-61.9M | ---- | -951.24%-35.14M | ---- | --4.13M |
Asset sale loss (gain): | --0 | 100.80%1.05M | --0 | -121,468.52%-131.29M | --0 | 99.94%-108K | --0 | -1,661.13%-169.2M | --0 | 294.65%10.84M |
-Available for sale investment sale loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.19M | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---130.92M | ---- | ---- | ---- | ---168.67M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 59.02%-150K | ---- | -306.67%-366K | ---- | -107.97%-90K | ---- | -89.58%1.13M | ---- | 1,062.52%10.84M |
-Loss (gain) from selling other assets | ---- | 9,292.31%1.2M | ---- | 27.78%-13K | ---- | 96.13%-18K | ---- | ---465K | ---- | ---- |
Depreciation and amortization: | --0 | -0.91%131.59M | --0 | 16.25%132.81M | --0 | 6.73%114.25M | --0 | 27.64%107.04M | --0 | -15.07%83.86M |
-Depreciation | ---- | -1.00%125.62M | ---- | 16.90%126.89M | ---- | 7.33%108.55M | ---- | 29.61%101.14M | ---- | -7.78%78.03M |
-Amortization of intangible assets | ---- | 1.03%5.98M | ---- | 3.81%5.92M | ---- | --5.7M | ---- | ---- | ---- | ---- |
-Other depreciation and amortization | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.27%5.9M | ---- | -58.75%5.83M |
Special items | ---- | -65.53%14.91M | ---- | 55.70%43.24M | ---- | 233.06%27.77M | ---- | -54.39%8.34M | ---- | -41.85%18.28M |
Operating profit before the change of operating capital | --0 | -538.65%-103.65M | --0 | -106.87%-16.23M | --0 | -8.41%236.12M | --0 | -54.57%257.8M | --0 | -39.48%567.44M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -181.04%-43.92M | ---- | 220.20%54.19M | ---- | -222.80%-45.09M | ---- | ---13.97M | ---- | ---- |
Developing property (increase)decrease | ---- | 96.24%1.25B | ---- | 97.52%636.32M | ---- | 164.36%322.16M | ---- | -118.28%-500.53M | ---- | -46.51%2.74B |
Accounts receivable (increase)decrease | ---- | -708.51%-468.65M | ---- | 82.66%-57.96M | ---- | -200.01%-334.36M | ---- | 1,257.34%334.31M | ---- | 125.10%24.63M |
Accounts payable increase (decrease) | ---- | 406.52%725.13M | ---- | -280.74%-236.57M | ---- | 182.97%130.89M | ---- | 93.05%-157.75M | ---- | -72.77%-2.27B |
Cash from business operations | -43.46%-224.83M | -102.78%-17.2M | -127.56%-156.72M | -57.71%618.87M | 12.65%568.61M | 172.53%1.46B | 120.18%504.75M | -824.46%-2.02B | -2,354.00%-2.5B | -94.00%278.52M |
Other taxs | 117.48%2.32M | 96.57%-4.19M | 80.75%-13.27M | -69.77%-122.01M | -472.15%-68.96M | -58.29%-71.87M | 38.82%-12.05M | 17.19%-45.4M | 88.56%-19.7M | 73.40%-54.83M |
Interest paid - operating | -87.49%-147.45M | -35.86%-223.17M | 21.13%-78.64M | 14.03%-164.27M | 22.74%-99.71M | 23.25%-191.07M | -27.42%-129.06M | -48.15%-248.94M | -40.62%-101.28M | 10.69%-168.03M |
Special items of business | ---- | -674.96%-1.37B | ---- | -79.28%239.12M | ---- | 159.55%1.15B | ---- | -148.23%-1.94B | ---- | ---780.56M |
Net cash from operations | -48.80%-369.96M | -173.53%-244.56M | -162.17%-248.64M | -72.30%332.59M | 9.98%399.94M | 151.93%1.2B | 113.87%363.64M | -4,253.93%-2.31B | -1,866.92%-2.62B | -98.69%55.66M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 140.65%74.32M | -60.02%10.23M | -7.82%30.88M | -58.04%25.6M | 12.70%33.5M | 12.56%61.01M | 3.82%29.72M | -27.13%54.2M | 24.83%28.63M | 271.36%74.38M |
Dividend received - investment | -95.59%3K | -97.64%83K | -95.92%68K | 159.81%3.51M | --1.67M | -94.72%1.35M | ---- | -43.84%25.61M | -65.04%5.77M | -50.56%45.6M |
Loan receivable (increase) decrease | 29.20%301.51M | 218.62%458.71M | 554.36%233.37M | -56.83%-386.71M | 24.54%-51.36M | -279.55%-246.57M | -133.69%-68.07M | 164.84%137.33M | 206.28%202.03M | 13.21%-211.79M |
Decrease in deposits (increase) | -471.87%-12.58M | 166.71%5.77M | --3.38M | 17.12%-8.65M | ---- | -2,277.68%-10.44M | ---- | -100.70%-439K | ---- | 1,365.47%62.64M |
Sale of fixed assets | ---185K | -64.37%315K | ---- | 15.56%884K | -29.03%660K | -50.99%765K | 52.46%930K | -90.92%1.56M | -91.86%610K | 591.55%17.19M |
Purchase of fixed assets | 46.48%-5.52M | 75.01%-25.15M | 68.10%-10.32M | -95.20%-100.64M | 4.88%-32.35M | 81.58%-51.55M | 86.50%-34.01M | -984.40%-279.82M | -902.51%-252M | 11.47%-25.8M |
Purchase of intangible assets | ---- | ---1.61M | ---- | ---- | ---- | -40.91%-186K | ---- | ---132K | ---132K | ---- |
Sale of subsidiaries | ---- | ---- | ---- | 2,024.50%109.33M | ---- | --5.15M | ---- | ---- | --1.74M | ---- |
Acquisition of subsidiaries | --4.61M | ---- | ---- | --20.44M | ---- | ---- | ---- | 778.92%115.69M | --115.69M | ---17.04M |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --115.19M | --115.12M | ---- |
Cash on investment | 51.06%-8.6M | -73.55%-106.1M | 56.38%-17.57M | 69.74%-61.13M | 61.24%-40.28M | -304.66%-202.04M | -706.53%-103.92M | 70.00%-49.93M | 97.57%-12.89M | 37.38%-166.42M |
Other items in the investment business | 0.00%-10.44M | -6,833.56%-19.46M | ---10.44M | --289K | ---- | ---- | -150.62%-410K | -113.38%-410K | 137.59%810K | 450.17%3.06M |
Net cash from investment operations | 49.58%343.1M | 181.29%322.8M | 360.17%229.38M | 10.27%-397.09M | 49.84%-88.16M | -472.33%-442.52M | -185.58%-175.76M | 154.48%118.85M | 132.08%205.37M | 51.83%-218.17M |
Net cash before financing | -39.45%-26.85M | 221.29%78.24M | -106.18%-19.26M | -108.51%-64.5M | 65.94%311.78M | 134.56%758.03M | 107.78%187.88M | -1,249.56%-2.19B | -212.38%-2.42B | -104.28%-162.51M |
Cash flow from financing activities | ||||||||||
New borrowing | 8.89%928.68M | 9.01%2.88B | -35.46%852.85M | -23.12%2.64B | -38.44%1.32B | -10.76%3.43B | -10.62%2.15B | 247.20%3.85B | 236.95%2.4B | -31.10%1.11B |
Refund | -36.07%-1.26B | 8.04%-2.47B | 34.10%-925.3M | 35.96%-2.68B | 33.43%-1.4B | -162.90%-4.19B | -505.47%-2.11B | 21.20%-1.59B | 49.90%-348.39M | 53.60%-2.02B |
Interest paid - financing | -71.40%-869K | 25.01%-1.8M | 55.57%-507K | 8.39%-2.4M | -2.33%-1.14M | 7.51%-2.62M | -77.27%-1.12M | ---2.84M | ---629K | ---- |
Dividends paid - financing | ---- | 57.21%-100.6M | 24.83%-98.96M | -94.94%-235.11M | -100.29%-131.65M | 53.52%-120.61M | 20.00%-65.73M | 44.45%-259.51M | 69.42%-82.16M | -38.25%-467.14M |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---57.01M |
Pledged bank deposit (increase) decrease | ---- | 837.88%191.77M | -3.21%185.99M | 530.28%20.45M | 5.20%192.16M | 54.10%-4.75M | 82.88%182.66M | -248.35%-10.35M | --99.88M | -1,200.74%-2.97M |
Other items of the financing business | -3.03%-28.59M | -105.05%-3.69M | 77.73%-27.75M | 245.17%73.16M | -420.76%-124.61M | 165.78%21.2M | -40.64%38.85M | -594.52%-32.22M | 783.93%65.45M | 124.24%6.52M |
Net cash from financing operations | -2,527.54%-359.82M | 365.33%496.3M | 90.75%-13.69M | 78.32%-187.05M | -177.22%-148.09M | -144.27%-862.92M | -91.02%191.79M | 235.82%1.95B | 907.42%2.14B | 43.66%-1.44B |
Effect of rate | 91.65%-660K | 412.13%14.26M | 57.89%-7.9M | -159.62%-4.57M | 36.23%-18.77M | 114.23%7.66M | -2.59%-29.43M | 106.08%3.58M | -465.75%-28.69M | -146.79%-58.83M |
Net Cash | -1,073.47%-386.67M | 328.40%574.53M | -120.13%-32.95M | -139.83%-251.55M | -56.89%163.68M | 57.05%-104.89M | 235.28%379.67M | 84.71%-244.21M | 72.96%-280.66M | -227.82%-1.6B |
Begining period cash | 64.15%1.51B | -21.82%917.86M | -21.82%917.86M | -7.65%1.17B | -7.65%1.17B | -15.92%1.27B | -15.92%1.27B | -52.28%1.51B | -52.28%1.51B | 76.73%3.17B |
Cash at the end | 27.63%1.12B | 64.15%1.51B | -33.50%877M | -21.82%917.86M | -18.66%1.32B | -7.65%1.17B | 34.84%1.62B | -15.92%1.27B | -43.41%1.2B | -52.28%1.51B |
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