(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 | 30.59%2.66B | 26.97%1.07B | -49.90%2.04B | -7.26%845.08M | 636.95%4.07B | 194.56%911.28M | 69.94%552.23M | 28.65%309.38M | -64.82%324.96M | -52.86%240.47M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -59.43%-55.38M | ---- | -53.14%-34.73M | ---- | 15.97%-22.68M | ---- | -11.01%-26.99M | ---- | -342.72%-24.31M | ---- |
Interest expense - adjustment | -1.34%101.8M | -24.47%38.55M | -18.34%103.19M | --51.05M | -27.69%126.36M | ---- | -9.96%174.73M | ---- | -1.51%194.05M | ---- |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---175.95M | ---- | ---- | ---- | 129.61%27.66M | ---- |
Attributable subsidiary (profit) loss | -37.20%-197.83M | 28.07%-39.31M | -0.61%-144.19M | ---54.66M | -285.56%-143.32M | ---- | -237.16%-37.17M | ---- | -804.92%-11.03M | ---- |
Impairment and provisions: | 507.74%44.3M | --0 | -101.99%-10.86M | --19.2M | 4,753.20%545.55M | --0 | 171.15%11.24M | --0 | 80.09%-15.8M | --0 |
-Other impairments and provisions | 507.74%44.3M | ---- | -101.99%-10.86M | --19.2M | 4,753.20%545.55M | ---- | 171.15%11.24M | ---- | 80.09%-15.8M | ---- |
Revaluation surplus: | -108.05%-7.25M | -296.09%-133.58M | 43.46%90.04M | --68.13M | -25.51%62.76M | --0 | --84.26M | --0 | --0 | --0 |
-Derivative financial instruments fair value (increase) | -108.92%-7.25M | -325.10%-133.58M | --81.26M | --59.34M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | ---- | ---- | -86.01%8.78M | --8.78M | -25.51%62.76M | ---- | --84.26M | ---- | ---- | ---- |
Asset sale loss (gain): | 970.31%17.74M | --0 | -140.99%-2.04M | --0 | -81.54%4.97M | --0 | 167.84%26.93M | --0 | 356.20%10.06M | --0 |
-Loss (gain) on sale of property, machinery and equipment | 970.31%17.74M | ---- | -140.99%-2.04M | ---- | -81.54%4.97M | ---- | 167.84%26.93M | ---- | 356.20%10.06M | ---- |
Depreciation and amortization: | 44.97%367.49M | 38.29%165.25M | 6.67%253.5M | --119.49M | 67.01%237.66M | --0 | 30.67%142.3M | --0 | 79.79%108.9M | --0 |
-Depreciation | 40.87%358.65M | 38.29%165.25M | 9.15%254.61M | --119.49M | 72.33%233.26M | ---- | 33.20%135.36M | ---- | 142.85%101.62M | ---- |
-Amortization of intangible assets | 45.54%11.38M | ---- | 7.79%7.82M | ---- | 4.42%7.25M | ---- | -4.57%6.95M | ---- | 3.31%7.28M | ---- |
-Other depreciation and amortization | 71.53%-2.54M | ---- | -213.05%-8.92M | ---- | ---2.85M | ---- | ---- | ---- | ---- | ---- |
Exchange Loss (gain) | -109.59%-12.03M | -97.35%2.72M | 1,417.94%125.46M | --102.4M | -69.28%8.27M | ---- | 54.00%26.9M | ---- | 12.41%17.47M | ---- |
Operating profit before the change of operating capital | 20.76%2.92B | -3.83%1.11B | -48.67%2.42B | 26.27%1.15B | 393.82%4.71B | 194.56%911.28M | 51.03%954.44M | 28.65%309.38M | -37.81%631.95M | -52.86%240.47M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -356.92%-1.68B | 469.77%841.24M | 137.92%652.19M | 84.26%-227.51M | -381.12%-1.72B | -177.00%-1.45B | 316.53%611.82M | 191.08%1.88B | 41.56%-282.56M | 135.99%644.89M |
Accounts receivable (increase)decrease | -150.15%-433.89M | ---- | 141.53%865.11M | ---- | -301.82%-2.08B | ---- | 33.04%1.03B | ---- | 178.77%775.86M | ---- |
Accounts payable increase (decrease) | 255.11%1.78B | ---- | -155.79%-1.15B | ---- | 345.65%2.05B | ---- | 49.03%461M | ---- | -50.91%309.33M | ---- |
Cash from business operations | -7.19%2.59B | 111.00%1.95B | -5.87%2.79B | 272.83%923.18M | -3.11%2.96B | -124.43%-534.15M | 113.27%3.06B | 146.96%2.19B | 706.30%1.43B | 162.17%885.36M |
Other taxs | 56.09%-271.44M | 15.43%-222.08M | -199.86%-618.13M | -307.76%-262.58M | -119.02%-206.14M | -25.59%-64.4M | -96.50%-94.12M | -104.76%-51.27M | 25.79%-47.9M | 1.05%-25.04M |
Interest paid - operating | ---- | ---- | ---- | ---- | ---- | -50.23%56.29M | ---- | 18.60%113.09M | ---- | -2.79%95.36M |
Special items of business | ---292.85M | -380.10%-10.06M | ---- | -102.61%-2.1M | ---- | 41.66%80.12M | ---- | 37.15%56.56M | ---- | 987.77%41.24M |
Net cash from operations | -6.76%2.03B | 160.56%1.72B | -21.25%2.17B | 242.49%658.5M | -6.98%2.76B | -120.05%-462.14M | 113.85%2.97B | 131.20%2.3B | 1,123.03%1.39B | 173.52%996.92M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 31.94%46.55M | ---- | 35.86%35.28M | ---- | -13.70%25.97M | ---- | 138.95%30.09M | ---- | 129.28%12.59M | ---- |
Dividend received - investment | 19.62%115.69M | 15.59%115.69M | 32.07%96.71M | 36.68%100.09M | 648.83%73.23M | 662.87%73.23M | --9.78M | --9.6M | ---- | ---- |
Loan receivable (increase) decrease | ---195.18M | ---166.13M | ---- | ---- | ---- | ---- | ---- | ---- | -62.89%21.49M | 30.56%21.49M |
Decrease in deposits (increase) | -118.87%-26.03M | -283.94%-143.66M | 287.23%137.92M | -122.40%-37.42M | -519.47%-73.66M | 159.84%167.01M | 103.52%17.56M | 59.11%-279.12M | -415.92%-498.33M | -320.63%-682.65M |
Sale of fixed assets | 45.30%24.68M | ---- | -23.76%16.99M | ---- | 308.23%22.28M | ---- | 139.76%5.46M | ---- | -24.98%2.28M | ---- |
Purchase of fixed assets | -39.38%-881.73M | -28.60%-490.46M | 2.23%-632.63M | -59.19%-381.38M | -38.51%-647.05M | -242.10%-239.58M | -65.90%-467.16M | 24.13%-70.03M | -24.27%-281.59M | ---92.3M |
Acquisition of subsidiaries | -912.96%-162.08M | ---- | ---16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | --1.98M | ---- | ---- | ---- |
Cash on investment | -93.43%-755.84M | 189.64%119.52M | -373.50%-390.75M | -790.37%-133.33M | 191.12%142.87M | ---14.98M | 86.75%-156.8M | ---- | -3,948.27%-1.18B | ---- |
Other items in the investment business | ---- | -231.29%-20.93M | ---- | -29.68%15.94M | ---- | 30.90%22.67M | ---- | 187.20%17.32M | ---- | -705.64%-19.86M |
Net cash from investment operations | -143.72%-1.83B | -34.36%-585.97M | -64.89%-752.48M | -5,319.05%-436.1M | 18.37%-456.37M | 102.59%8.36M | 70.98%-559.09M | 58.33%-322.23M | -8,276.77%-1.93B | -374.51%-773.33M |
Net cash before financing | -86.52%191.41M | 408.01%1.13B | -38.33%1.42B | 149.01%222.4M | -4.34%2.3B | -122.89%-453.78M | 545.74%2.41B | 786.74%1.98B | -494.22%-539.85M | 120.81%223.59M |
Cash flow from financing activities | ||||||||||
New borrowing | 35.27%16.59B | -12.32%6.22B | -47.53%12.26B | -4.88%7.09B | 74.37%23.37B | -12.81%7.46B | -29.32%13.4B | 15.38%8.55B | 66.19%18.96B | 31.19%7.41B |
Refund | -20.81%-15.39B | 7.12%-6.33B | 44.88%-12.74B | -1.96%-6.81B | -50.62%-23.11B | 33.64%-6.68B | 14.07%-15.34B | -34.88%-10.07B | -62.18%-17.85B | -78.09%-7.46B |
Issuing shares | ---- | ---- | --77.21M | --77.21M | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | 2.18%-101.66M | 28.92%-37.87M | 18.36%-103.92M | 8.07%-53.28M | -4.93%-127.29M | 4.15%-57.95M | 25.85%-121.31M | 24.96%-60.46M | 24.71%-163.59M | 14.27%-80.58M |
Dividends paid - financing | 60.52%-418.2M | -0.40%-194.5M | -229,181.60%-1.06B | ---193.72M | 78.75%-462K | ---- | 99.00%-2.17M | ---- | -89.99%-217.99M | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | 8,619.96%331.53M | ---- | 33.78%3.8M | ---- | -49.63%2.84M | ---- |
Issuance expenses and redemption of securities expenses | 84.38%-50.85M | 61.13%-49.53M | -125.14%-325.51M | ---127.45M | 48.18%-144.58M | ---- | -195.92%-279M | ---- | -270.80%-94.28M | ---- |
Other items of the financing business | 57.58%-95.02M | 135.77%37.38M | -34.85%-224.01M | -22.43%-104.51M | -69.49%-166.11M | -27.29%-85.36M | -40.03%-98.01M | -73.32%-67.06M | -370.03%-69.99M | -403.16%-38.69M |
Net cash from financing operations | 125.22%532.53M | -190.98%-353.12M | -1,481.08%-2.11B | -119.19%-121.35M | 106.27%152.9M | 138.50%632.37M | -533.43%-2.44B | -858.99%-1.64B | 1,598.00%562.39M | -112.68%-171.27M |
Effect of rate | 86.69%-39.45M | -27.90%-88.38M | -458.45%-296.43M | -1,093.50%-69.1M | 64.84%82.7M | 125.56%6.96M | 364.16%50.17M | -304.97%-27.21M | 10.91%-18.99M | -149.31%-6.72M |
Net Cash | 204.62%723.94M | 668.66%776.68M | -128.19%-692M | -43.42%101.04M | 7,952.34%2.45B | -47.51%178.59M | -238.67%-31.26M | 550.25%340.22M | -86.74%22.55M | -81.08%52.32M |
Begining period cash | -30.33%2.27B | -30.33%2.27B | 351.55%3.26B | 351.55%3.26B | 2.69%721.82M | 2.69%721.82M | 0.51%702.92M | 0.51%702.92M | 27.01%699.36M | 27.01%699.36M |
Cash at the end | 30.14%2.96B | -10.09%2.96B | -30.33%2.27B | 262.74%3.29B | 351.55%3.26B | -10.69%907.36M | 2.69%721.82M | 36.37%1.02B | 0.51%702.92M | -9.65%744.96M |
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 | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Qualified opinion | -- |
Auditor | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG | -- |
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