(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 | -5.96%124.71M | -17.67%78.73M | -30.53%132.61M | -16.62%95.62M | -5.79%190.88M | 6.06%114.68M | 15.80%202.62M | 25.03%108.12M | 11.17%174.98M | 13.34%86.47M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -30.02%-9.68M | 67.04%-1.26M | -58.83%-7.44M | -49.63%-3.82M | 32.79%-4.69M | 30.51%-2.55M | -54.70%-6.97M | -147.91%-3.67M | 34.30%-4.51M | 1.85%-1.48M |
Attributable subsidiary (profit) loss | 32.86%-3.01M | 47.18%-1.59M | -11.40%-4.48M | -2.13%-3.01M | -43.19%-4.02M | -37.13%-2.95M | -47.37%-2.81M | -19.36%-2.15M | 34.14%-1.9M | 39.29%-1.8M |
Impairment and provisions: | 8.43%58.66M | 20.61%26.18M | 67.46%54.1M | 12.69%21.7M | 41.47%32.31M | -48.95%19.26M | -23.99%22.84M | 59.52%37.73M | 1,896.89%30.04M | 9.27%23.65M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --456K | ---- |
-Impairmen of inventory (reversal) | ---- | ---- | -200.00%-875K | ---876K | --875K | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | 35.59%26.2M | 4.40%16.99M | 1.45%19.32M | --16.28M | 12.10%19.04M | ---- | 27.08%16.99M | 40.16%31.31M | 403.56%13.37M | 11.59%22.34M |
-Impairment of goodwill | ---- | ---- | --14.99M | ---- | ---- | ---- | ---- | ---- | --3.28M | ---- |
-Other impairments and provisions | 57.07%32.47M | 45.71%9.18M | 66.86%20.67M | -67.27%6.3M | 111.83%12.39M | 200.33%19.26M | -54.80%5.85M | 389.92%6.41M | 373.57%12.94M | -19.40%1.31M |
Revaluation surplus: | 39.32%6.27M | -79.88%1.21M | 358.23%4.5M | 2,877.31%6M | -299.77%-1.74M | 89.87%-216K | 88.76%-436K | 25.30%-2.13M | -20.58%-3.88M | -134.13%-2.85M |
-Fair value of investment properties (increase) | 3,075.51%1.56M | 227.59%578K | 102.68%49K | 90.47%-453K | -162.21%-1.83M | -1,030.14%-4.75M | 82.82%-696K | 116.48%511K | -26.00%-4.05M | -154.31%-3.1M |
-Other fair value changes | 5.91%4.72M | -90.25%629K | 5,329.27%4.45M | 42.21%6.45M | -68.46%82K | 271.66%4.54M | 49.43%260K | -1,174.39%-2.64M | --174K | --246K |
Asset sale loss (gain): | 141.29%3.39M | 108.62%731K | -179.51%-8.21M | -28,366.67%-8.48M | 811.23%10.32M | 102.03%30K | 17.79%-1.45M | -565.09%-1.48M | -4.50%-1.77M | 1,770.59%318K |
-Loss (gain) from sale of subsidiary company | ---- | 98.27%-145K | -185.22%-8.37M | ---8.37M | 746.12%9.82M | ---- | ---1.52M | ---1.52M | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | -299.39%-327K | 481.08%423K | 121.84%164K | -470.00%-111K | -1,188.41%-751K | -26.83%30K | 103.91%69K | -87.11%41K | -3,041.67%-1.77M | 1,770.59%318K |
-Loss (gain) from selling other assets | --3.72M | --453K | ---- | ---- | --1.25M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -0.50%41.9M | 29.46%24.58M | -13.64%42.11M | -38.50%18.99M | -18.62%48.76M | 13.26%30.87M | 33.93%59.92M | 46.00%27.25M | 77.07%44.74M | 50.49%18.67M |
-Depreciation | 4.86%31.66M | 44.76%19.28M | -15.63%30.19M | -43.99%13.32M | -22.18%35.78M | 15.37%23.78M | 60.89%45.98M | 75.36%20.61M | 149.21%28.58M | 124.89%11.76M |
-Amortization of intangible assets | -14.07%10.24M | -6.49%5.3M | -8.17%11.92M | -20.05%5.67M | -6.86%12.98M | 6.72%7.09M | -13.76%13.93M | -3.92%6.64M | 17.11%16.16M | -3.69%6.91M |
Financial expense | 9.82%2.69M | -34.50%951K | -51.55%2.45M | -71.30%1.45M | -65.22%5.06M | -42.81%5.06M | -32.30%14.56M | 21.27%8.85M | 1,073.00%21.5M | 295.79%7.3M |
Exchange Loss (gain) | -361.07%-1.9M | -518.25%-527K | 382.88%727K | 110.90%126K | 87.36%-257K | 15.62%-1.16M | -161.01%-2.03M | 27.40%-1.37M | 332.98%3.33M | -11.66%-1.89M |
Special items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16.73%4.71M | -16.75%4.71M |
Operating profit before the change of operating capital | 3.08%223.04M | 0.33%128.99M | -21.78%216.38M | -21.13%128.57M | -3.35%276.63M | -4.75%163.02M | 7.10%286.23M | 28.59%171.14M | 55.02%267.25M | 28.63%133.09M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 96.89%-665K | 90.39%-1.97M | -37.84%-21.37M | 64.44%-20.47M | -95.34%-15.5M | -3,271.14%-57.58M | -1,086.40%-7.94M | -465.56%-1.71M | -14.36%-669K | 18.38%-302K |
Accounts receivable (increase)decrease | 47.46%-68.37M | 38.35%-105.03M | -23.39%-130.12M | 23.11%-170.36M | -435.61%-105.45M | -9.40%-221.57M | -163.58%-19.69M | -40.96%-202.53M | 136.86%30.97M | -18.33%-143.68M |
Accounts payable increase (decrease) | -52.25%39.58M | -201.96%-40.17M | 250.83%82.9M | -72.66%39.4M | 172.38%23.63M | 834.59%144.07M | -146.16%-32.65M | 815.38%15.42M | 409.74%70.72M | 102.60%1.68M |
prepayments (increase)decrease | -567.69%-35.8M | -141.24%-3.76M | 95.19%-5.36M | 117.22%9.13M | -264.04%-111.48M | -209.83%-52.99M | --67.96M | 41.94%48.25M | ---- | 204.26%33.99M |
Cash from business operations | 10.79%157.79M | -59.64%-21.94M | 110.00%142.43M | 45.15%-13.74M | -76.53%67.82M | -197.66%-25.05M | -7.45%289.02M | -58.08%25.65M | 207.13%312.28M | 397.59%61.19M |
Other taxs | 42.77%-33.71M | 8.38%-22.39M | -73.28%-58.9M | -194.12%-24.44M | 52.63%-33.99M | 81.17%-8.31M | -64.29%-71.76M | -30.98%-44.12M | 3.19%-43.68M | -0.21%-33.69M |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | 91.24%-4.91M | -113.48%-4.91M | ---56M | -61.69%36.41M |
Net cash from operations | 48.55%124.09M | -16.10%-44.33M | 146.89%83.53M | -14.45%-38.18M | -84.43%33.83M | -80.65%-33.36M | -19.11%217.26M | -167.14%-18.47M | 374.91%268.6M | 150.77%27.51M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 30.02%9.68M | -26.64%1.25M | 60.30%7.44M | 5.71%1.7M | -17.49%4.64M | 61.04%1.61M | 24.86%5.63M | 51.90%1M | -34.30%4.51M | -56.36%659K |
Dividend received - investment | -14.92%2.4M | ---- | 10.58%2.82M | 10.63%2.82M | 16.96%2.55M | --2.55M | -18.74%2.18M | ---- | 17.98%2.68M | 17.98%2.68M |
Sale of fixed assets | 40.59%4.03M | ---- | 138.75%2.87M | -9.85%2.24M | 49.25%1.2M | 364.18%2.49M | -90.10%804K | -86.41%536K | 3,072.66%8.12M | 1,954.69%3.95M |
Purchase of fixed assets | -30.82%-26.27M | -37.73%-15.08M | 58.66%-20.08M | 19.78%-10.95M | -199.66%-48.57M | -123.50%-13.65M | 4.60%-16.21M | 50.57%-6.11M | 12.24%-16.99M | -39.18%-12.35M |
Purchase of intangible assets | 66.85%-953K | 79.92%-48K | -12.88%-2.88M | -4,680.00%-239K | -613.45%-2.55M | 98.67%-5K | 81.96%-357K | 12.93%-377K | -163.16%-1.98M | -556.06%-433K |
Sale of subsidiaries | ---- | 92.31%2.38M | 149.70%1.24M | --1.24M | 123.96%495K | ---- | ---2.07M | ---6.37M | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | 101.23%444K | 101.71%444K | -48.50%-35.96M | -5.58%-25.9M | 17.62%-24.22M | -22.67%-24.53M |
Recovery of cash from investments | 6,434.80%16.34M | 1,211.74%3.91M | -66.67%250K | -15.82%298K | --750K | -74.29%354K | ---- | 102.33%1.38M | --3.86M | -4,200.97%-59.18M |
Cash on investment | 94.88%-3.08M | ---- | -4,884.49%-60.11M | ---19.83M | 84.83%-1.21M | ---- | 83.22%-7.95M | -2,919.52%-6.34M | -627.56%-47.38M | 99.34%-210K |
Other items in the investment business | ---2.45M | ---- | ---- | ---- | ---- | -154.06%-68.06M | 58.82%-26.79M | ---26.79M | ---65.06M | ---- |
Net cash from investment operations | 99.55%-311K | 66.58%-7.59M | -62.06%-68.46M | 69.42%-22.71M | 47.67%-42.24M | -7.68%-74.27M | 40.84%-80.73M | 22.87%-68.97M | -209.61%-136.45M | -61.05%-89.42M |
Net cash before financing | 721.27%123.77M | 14.74%-51.92M | 279.18%15.07M | 43.42%-60.9M | -106.16%-8.41M | -23.10%-107.63M | 3.32%136.53M | -41.22%-87.44M | 958.42%132.14M | 43.56%-61.91M |
Cash flow from financing activities | ||||||||||
New borrowing | 122.80%128.99M | -8.40%48.99M | -15.54%57.9M | 0.11%53.48M | -43.81%68.55M | -41.93%53.43M | -20.68%122M | 4.55%92M | 284.50%153.8M | 340.00%88M |
Refund | -192.83%-128.99M | -140.88%-48.99M | 50.35%-44.05M | 65.13%-20.34M | 51.17%-88.72M | -40.36%-58.32M | -9.88%-181.7M | 33.54%-41.55M | -161.17%-165.36M | -171.84%-62.52M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | --33.02M | --33.02M | ---- | ---- |
Interest paid - financing | -9.82%-2.69M | 21.34%-951K | 31.27%-2.45M | -492.65%-1.21M | -21.56%-3.57M | 85.89%-204K | 50.51%-2.94M | -35.52%-1.45M | -84.51%-5.93M | 24.75%-1.07M |
Dividends paid - financing | -68.14%-33.86M | -157.07%-2.37M | 20.79%-20.14M | 95.92%-920K | 25.48%-25.43M | -9.73%-22.53M | 9.29%-34.12M | -12.07%-20.53M | 1.23%-37.61M | 47.14%-18.32M |
Absorb investment income | ---- | -88.06%763K | -14.74%6.89M | 26.28%6.39M | 2,275.00%8.08M | --5.06M | -21.11%340K | ---- | -88.28%431K | --302K |
Other items of the financing business | -23.83%-3.59M | 26.44%-1.14M | 71.24%-2.9M | 89.94%-1.55M | 74.10%-10.07M | -61.17%-15.38M | -23.77%-38.87M | -159.52%-9.54M | -33.63%-31.4M | 83.66%-3.68M |
Net cash from financing operations | -743.83%-40.14M | -110.29%-3.69M | 90.70%-4.76M | 194.51%35.86M | 49.98%-51.16M | -173.04%-37.94M | -18.81%-102.26M | 1,814.19%51.95M | -1.94%-86.07M | 104.41%2.71M |
Effect of rate | 361.07%1.9M | 518.25%527K | -382.88%-727K | -110.90%-126K | -92.66%257K | 120.61%1.16M | 190.56%3.5M | 186.18%524K | -198.27%-3.87M | -123.16%-608K |
Other items affecting net cash | ---- | ---- | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 710.79%83.63M | -122.12%-55.61M | 117.32%10.32M | 82.80%-25.04M | -273.81%-59.57M | -310.24%-145.58M | -25.61%34.27M | 40.06%-35.49M | 164.04%46.07M | 65.44%-59.2M |
Begining period cash | 2.20%446.05M | 2.20%446.05M | -11.96%436.46M | -11.96%436.46M | 8.25%495.77M | 8.25%495.77M | 10.15%458M | 10.15%458M | -14.06%415.8M | -14.06%415.8M |
Cash at the end | 19.18%531.58M | -4.94%390.97M | 2.20%446.05M | 17.06%411.3M | -11.96%436.46M | -16.95%351.35M | 8.25%495.77M | 18.84%423.04M | 10.15%458M | 12.96%355.99M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
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 | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- | Ernst & Young | -- |
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