(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 | (Q9)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 38.05%-53.08M | 70.95%-10.19M | 1.27%-85.68M | -106.10%-35.09M | -1,700.87%-86.78M | -247.51%-17.03M | -90.16%5.42M | -55.16%11.54M | -6.18%55.08M | -18.46%41.85M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 95.98%-15K | 95.73%-15K | 52.90%-373K | -308.14%-351K | 12.49%-792K | 89.65%-86K | -33.88%-905K | -76.06%-831K | -3.21%-676K | -115.99%-581K |
Attributable subsidiary (profit) loss | -94.20%36K | -84.58%33K | 309.09%621K | -36.69%214K | -253.89%-297K | --338K | --193K | ---- | ---- | ---- |
Impairment and provisions: | -35.04%21.87M | -80.15%4.1M | 77.08%33.67M | 983.32%20.65M | 1,719.43%19.01M | 12,806.67%1.91M | 2,422.22%1.05M | -101.90%-15K | 99.74%-45K | 110.14%1.65M |
-Impairment of trade receivables (reversal) | -68.89%6.34M | -91.83%1.04M | 36.39%20.39M | 567.42%12.72M | 1,330.43%14.95M | 1,261.43%1.91M | 248.02%1.05M | 10.24%140K | 95.91%-706K | 106.08%990K |
-Other impairments and provisions | 16.94%15.53M | -61.40%3.06M | 226.69%13.28M | --7.93M | --4.07M | ---- | ---- | -123.45%-155K | --661K | --661K |
Revaluation surplus: | --0 | --0 | 145.05%272K | 173.23%93K | 122.42%111K | ---127K | -22.83%-495K | --0 | ---403K | --0 |
-Other fair value changes | ---- | ---- | 145.05%272K | 173.23%93K | 122.42%111K | ---127K | -22.83%-495K | ---- | ---403K | ---- |
Asset sale loss (gain): | -98.47%10K | --0 | 2,747.83%655K | --100K | 475.00%23K | --0 | 100.81%4K | --0 | ---494K | ---497K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | --668K | --100K | ---- | ---- | ---- | ---- | ---497K | ---497K |
-Loss (gain) on sale of property, machinery and equipment | 176.92%10K | ---- | -156.52%-13K | ---- | 475.00%23K | ---- | 33.33%4K | ---- | --3K | ---- |
Depreciation and amortization: | 322.96%3M | 156.00%896K | 15.26%710K | 32.58%350K | -17.87%616K | -24.57%264K | 120.59%750K | 108.33%350K | 2.41%340K | 1.60%254K |
-Depreciation | 322.96%3M | 156.00%896K | 15.26%710K | 32.58%350K | -17.87%616K | -24.57%264K | 120.59%750K | 108.33%350K | 2.41%340K | 1.60%254K |
Financial expense | 153.66%312K | 526.92%163K | 119.64%123K | 8.33%26K | -62.67%56K | -82.35%24K | -85.56%150K | -73.12%136K | 82.60%1.04M | 136.09%772K |
Special items | 101.09%1K | ---- | -248.39%-92K | -55.56%24K | 107.28%62K | 2,600.00%54K | ---852K | --2K | ---- | ---- |
Operating profit before the change of operating capital | 44.39%-27.86M | 64.13%-5.02M | 26.32%-50.1M | 4.55%-13.99M | -1,380.19%-67.99M | -231.02%-14.65M | -90.31%5.31M | -57.37%11.18M | 31.58%54.84M | 22.91%43.45M |
Change of operating capital | ||||||||||
Accounts receivable (increase)decrease | -832.97%-64.26M | -2,260.06%-53.27M | -590.60%-6.89M | 6.75%2.47M | -81.86%1.4M | 765.71%2.31M | 128.62%7.74M | 99.02%-347K | -175.51%-27.05M | -420.75%-58.32M |
Accounts payable increase (decrease) | 189.79%44.09M | 1,230.72%27.53M | 209.56%15.22M | -232.65%-2.44M | 152.47%4.92M | 89.85%-732K | -1,715.50%-9.37M | -157.82%-7.21M | 97.76%-516K | 170.15%10.8M |
prepayments (increase)decrease | -255.57%-42.14M | -306.10%-28.55M | -23.42%27.09M | 202.42%13.85M | 170.26%35.38M | 76.30%-13.53M | 48.07%-50.35M | 34.13%-57.06M | -591.43%-96.95M | -2,402.08%-92.68M |
Cash from business operations | -278.12%-75.75M | -725.55%-56.39M | 14.85%-20.03M | 77.28%-6.83M | 48.87%-23.53M | 45.64%-30.07M | 29.61%-46.01M | 31.00%-55.31M | -261.68%-65.37M | -385.64%-93.72M |
Other taxs | -15.79%-66K | 45.65%-25K | 97.36%-57K | 97.86%-46K | 81.91%-2.16M | 79.27%-2.15M | -284.67%-11.92M | -239.44%-10.39M | 59.93%-3.1M | 56.37%-3.06M |
Special items of business | 369.41%14.43M | 143.21%2.91M | -293.39%-5.36M | -94.11%-6.73M | 326.00%2.77M | -84.95%-3.47M | -84.90%650K | -159.12%-1.87M | --4.3M | 286.40%3.02M |
Net cash from operations | -277.38%-75.82M | -720.39%-56.42M | 21.78%-20.09M | 78.66%-6.88M | 55.67%-25.68M | 50.96%-32.22M | 15.39%-57.93M | 21.06%-65.7M | -309.40%-68.47M | -475.12%-96.78M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -95.98%15K | -95.73%15K | -52.90%373K | 308.14%351K | -12.49%792K | -89.65%86K | 33.88%905K | 76.06%831K | 3.21%676K | 115.99%581K |
Sale of fixed assets | ---- | ---- | 189.47%55K | ---- | --19K | --18K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -2,584.70%-7.2M | ---769K | 49.34%-268K | ---- | 19.60%-529K | 21.81%-502K | -189.87%-658K | -243.32%-642K | -2,422.22%-227K | -2,355.56%-221K |
Sale of subsidiaries | ---- | ---- | ---2.16M | ---- | ---- | ---- | ---- | ---- | --51.84M | --51.84M |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---20.4M | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | 0.98%13.13M | ---- | -88.55%13M | -61.76%13M | -49.20%113.56M | -84.79%34M | -22.38%223.55M | 347.10%223.55M |
Cash on investment | ---- | ---- | ---- | ---- | 86.05%-18.4M | 70.18%-13M | 41.01%-131.88M | 80.50%-43.6M | 22.38%-223.55M | -347.10%-223.55M |
Other items in the investment business | ---11K | ---6K | ---- | ---- | -10.50%-2.21M | ---1.5M | ---2M | ---- | ---- | ---- |
Net cash from investment operations | -164.63%-7.19M | -316.52%-760K | 251.84%11.13M | 118.49%351K | 81.89%-7.33M | 79.83%-1.9M | -177.41%-40.48M | -118.06%-9.41M | 7,993.50%52.28M | 19,975.00%52.2M |
Net cash before financing | -826.10%-83.01M | -776.16%-57.18M | 72.85%-8.96M | 80.87%-6.53M | 66.45%-33.01M | 54.57%-34.12M | -508.03%-98.41M | -141.51%-75.11M | -148.54%-16.19M | -271.09%-44.59M |
Cash flow from financing activities | ||||||||||
New borrowing | 16.72%18.71M | 296.62%19.83M | --16.03M | --5M | ---- | ---- | ---- | ---- | ---- | ---- |
Refund | ---35.09M | ---20.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Issuing shares | --130.74M | --88.18M | ---- | ---- | ---- | ---- | --154.09M | --154.09M | ---- | ---- |
Interest paid - financing | ---214K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | 24.75%-16.71M | 74.71%-4.3M | 66.62%-22.2M | 63.44%-17M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | --3.3M | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---15.78M | ---- | ---- | ---- | ---- | ---- | ---37.02M | ---37.02M | ---- | ---- |
Other items of the financing business | -232.16%-1.51M | -36.88%-386K | -24.73%-454K | -209.89%-282K | 0.55%-364K | 42.77%-91K | ---366K | ---159K | ---- | ---- |
Net cash from financing operations | 521.96%96.86M | 1,752.31%87.39M | 4,378.30%15.57M | 47.02%4.72M | -100.36%-364K | -97.15%3.21M | 550.43%100M | 762.41%112.61M | 56.47%-22.2M | 45.15%-17M |
Effect of rate | 33.74%2.64M | 26.27%1.54M | 219.67%1.98M | 271.15%1.22M | 69.01%-1.65M | -148.67%-714K | -38,171.43%-5.33M | 653.58%1.47M | -98.85%14K | -106.18%-75K |
Net Cash | 109.56%13.85M | 1,771.13%30.21M | 119.80%6.61M | 94.15%-1.81M | -2,203.09%-33.38M | -182.41%-30.91M | 104.13%1.59M | 177.97%37.5M | -117.47%-38.39M | -1,147.92%-61.59M |
Begining period cash | 70.80%20.72M | 70.80%20.72M | -74.28%12.13M | -74.28%12.13M | -7.35%47.16M | -7.35%47.16M | -42.98%50.9M | -42.98%50.9M | -15.55%89.27M | -15.55%89.27M |
Cash at the end | 79.63%37.21M | 354.62%52.47M | 70.80%20.72M | -25.70%11.54M | -74.28%12.13M | -82.71%15.53M | -7.35%47.16M | 119.70%89.87M | -42.98%50.9M | -72.93%27.61M |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | -7.35%47.16M | 119.70%89.87M | --50.9M | -72.93%27.61M |
Cash and cash equivalent balance | --0 | --0 | --0 | --0 | --0 | --0 | -7.35%47.16M | 119.70%89.87M | --50.9M | -72.93%27.61M |
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