(Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Sep 30, 2022 | (Q6)Jun 30, 2022 | (Q3)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 7.11%7.64B | 10.49%17.49B | 9.35%15.45B | 10.47%9.38B | 16.44%7.13B | 5.67%15.83B | 12.05%14.13B | 4.15%8.49B | 5.21%6.12B | 4.30%14.98B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -14.20%-5.65B | -10.18%-21.14B | -12.94%-15.4B | -15.92%-10.52B | -14.55%-4.94B | -13.76%-19.18B | -9.73%-13.64B | -10.98%-9.07B | -10.16%-4.32B | -5.03%-16.86B |
Interest expense - adjustment | 19.12%2.79B | 10.37%9.47B | 3.83%7.03B | -0.38%4.7B | -1.51%2.34B | -0.12%8.58B | 6.94%6.77B | 10.70%4.72B | 17.83%2.38B | 29.49%8.59B |
Investment loss (gain) | -200.35%-3.45B | -2.70%-6.66B | 16.05%-4.81B | 50.93%-2.06B | 37.30%-1.15B | -197.93%-6.49B | -249.45%-5.73B | -270.67%-4.2B | -1,246.32%-1.83B | 59.67%-2.18B |
Impairment and provisions: | 38.14%5.38B | -5.57%26.11B | -5.57%19.97B | -7.10%14.22B | -28.62%3.89B | 11.36%27.65B | 24.48%21.15B | 41.23%15.3B | 44.58%5.46B | 23.13%24.83B |
-Other impairments and provisions | 38.14%5.38B | -5.57%26.11B | -5.57%19.97B | -7.10%14.22B | -28.62%3.89B | 11.36%27.65B | 24.48%21.15B | 41.23%15.3B | 44.58%5.46B | 23.13%24.83B |
Revaluation surplus: | -272.19%-562M | -113.00%-294M | -194.95%-1.41B | -257.23%-2.03B | -112.77%-151M | 193.74%2.26B | 175.06%1.48B | 311.97%1.29B | 209.55%1.18B | -228.16%-2.41B |
-Other fair value changes | -272.19%-562M | -113.00%-294M | -194.95%-1.41B | -257.23%-2.03B | -112.77%-151M | 193.74%2.26B | 175.06%1.48B | 311.97%1.29B | 209.55%1.18B | -228.16%-2.41B |
Asset sale loss (gain): | --0 | -266.67%-11M | -50.00%-6M | -300.00%-4M | ---3M | -250.00%-3M | -500.00%-4M | -200.00%-1M | --0 | -77.78%2M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -266.67%-11M | -50.00%-6M | -300.00%-4M | ---3M | -250.00%-3M | -500.00%-4M | -200.00%-1M | ---- | -77.78%2M |
Depreciation and amortization: | 23.40%580M | 13.43%2.11B | 3.20%1.42B | 14.82%1.04B | 9.05%470M | 10.90%1.86B | 10.18%1.37B | 9.31%904M | 4.87%431M | 7.63%1.68B |
-Depreciation | 23.40%580M | 13.43%2.11B | 3.20%1.42B | 14.82%1.04B | 9.05%470M | 10.90%1.86B | 10.18%1.37B | 9.31%904M | 4.87%431M | 7.63%1.68B |
Exchange Loss (gain) | -95.97%30M | 6.84%-177M | -85.29%50M | -122.39%-60M | 104.96%744M | -215.15%-190M | 304.76%340M | 30.10%268M | 6,150.00%363M | 925.00%165M |
Special items | 24.44%336M | 78.57%-658M | 61.80%-979M | 23.61%-1.5B | 120.29%270M | 17.83%-3.07B | 6.60%-2.56B | -2.29%-1.97B | -294.96%-1.33B | -46.91%-3.74B |
Operating profit before the change of operating capital | -17.52%7.1B | -3.69%26.25B | -8.57%21.31B | -16.41%13.16B | 1.77%8.61B | 8.75%27.26B | 26.19%23.31B | 26.48%15.74B | 29.14%8.46B | 21.68%25.06B |
Change of operating capital | ||||||||||
Buy and sell back financial assets (increase) decrease | 72.81%-8.32B | ---- | -139.31%-410M | -100.10%-1M | -381.12%-30.61B | 191.43%1.04B | 122.78%1.04B | 1,156.12%1.04B | -6,391.84%-6.36B | -103.91%-1.13B |
Loans and payments (increase) decrese | 21.04%-57.64B | -7.22%-199.88B | -9.62%-180.24B | -3.63%-134.75B | 9.39%-73B | -18.48%-186.41B | -37.06%-164.41B | -63.75%-130.03B | -65.40%-80.57B | 10.49%-157.34B |
Special items of changes in operating assets | -142.14%-2.63B | 104.67%800M | 87.66%-5.82B | 114.05%1.5B | 167.30%6.24B | -265.02%-17.14B | -2,529.38%-47.13B | -1,496.99%-10.67B | -158.58%-9.27B | 138.54%10.39B |
Borrowing from the central bank increase (decrese) | -55.31%-53.17B | -51.18%22.53B | -174.32%-10.77B | -590.73%-24.62B | -1,125.19%-34.23B | 240.32%46.14B | 390.97%14.5B | 120.32%5.02B | 111.28%3.34B | -268.75%-32.88B |
Customer's deposits increase (decrese) | -30.23%19.77B | -30.38%181.5B | -64.27%107.59B | -36.67%140.45B | -70.84%28.34B | 231.05%260.7B | 1,138.10%301.14B | 583.78%221.77B | 255.17%97.17B | -58.12%78.75B |
Special items for changes in operating liabilities | 1,350.00%10.48B | 3,111.77%64.4B | 628.24%105.38B | 248.94%40.3B | -108.43%-838M | --2.01B | -22.76%14.47B | -65.99%11.55B | -59.05%9.94B | ---- |
Cash from business operations | -137.73%-89.85B | 15.59%198.98B | -108.39%-10.65B | -94.40%7.52B | -177.43%-37.79B | 664.97%172.14B | 624.06%126.86B | 691.94%134.3B | 170.04%48.81B | -155.83%-30.47B |
Other taxs | -10.96%-253M | -5.54%-4.61B | -17.10%-4.42B | -14.89%-4.28B | 50.97%-228M | 33.92%-4.37B | 38.14%-3.77B | -32.33%-3.72B | -7.64%-465M | -32.54%-6.62B |
Special items of business | -109.42%-5.44B | 168.15%103.38B | -196.92%-47.7B | -243.28%-28.51B | 121.06%57.7B | -17.40%38.55B | -138.39%-16.06B | 939.06%19.9B | 5.63%26.1B | 63.03%46.68B |
Net cash from operations | -136.97%-90.1B | 15.86%194.37B | -112.24%-15.06B | -97.52%3.24B | -178.64%-38.02B | 552.40%167.77B | 506.19%123.09B | 612.07%130.58B | 168.94%48.35B | -174.79%-37.08B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | ---- | -25.00%6M | ---- | ---- | ---- | 166.67%8M | ---- | ---- | ---- | 50.00%3M |
Sale of fixed assets | -93.22%4M | 422.16%966M | -90.45%19M | -69.23%4M | 7.27%59M | 1,750.00%185M | 665.38%199M | 550.00%13M | 358.33%55M | -71.43%10M |
Purchase of fixed assets | -482.41%-1.79B | -83.27%-9.88B | -25.82%-6.12B | 37.71%-1.88B | -11.23%-307M | -111.16%-5.39B | -392.00%-4.86B | -739.72%-3.02B | -38.69%-276M | -46.89%-2.55B |
Recovery of cash from investments | 14.44%755.67B | 4.29%1.56T | 40.58%1.33T | 34.06%869.15B | 93.50%660.32B | -33.03%1.49T | -41.53%947.66B | -20.26%648.31B | -9.35%341.25B | -14.87%2.23T |
Cash on investment | 0.72%-699.51B | -8.13%-1.75T | -35.31%-1.37T | -28.64%-887.86B | -85.63%-704.61B | 29.79%-1.62T | 38.57%-1.02T | 16.64%-690.19B | -2.81%-379.58B | 11.97%-2.3T |
Net cash from investment operations | 222.09%54.38B | -54.73%-201.46B | 34.15%-47.5B | 54.12%-20.59B | -15.52%-44.54B | -67.52%-130.2B | -119.96%-72.13B | -193.66%-44.89B | -645.89%-38.56B | -8,732.05%-77.72B |
Net cash before financing | 56.74%-35.72B | -118.88%-7.09B | -222.76%-62.56B | -120.25%-17.35B | -943.16%-82.56B | 132.72%37.56B | 180.77%50.96B | 310.10%85.69B | 115.53%9.79B | -335.74%-114.81B |
Cash flow from financing activities | ||||||||||
Refund | 54.77%-99.44B | ---- | -26.08%-344.86B | ---- | -365.42%-219.85B | ---- | 11.65%-273.52B | ---- | 43.06%-47.24B | ---- |
Issuing shares | ---- | --12.48B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --490M |
Issuance of bonds | -48.28%140.86B | 43.49%535.29B | 64.24%381.69B | 11.66%233.97B | 162.38%272.34B | -24.84%373.05B | -30.72%232.39B | -13.67%209.53B | -20.43%103.8B | 81.50%496.32B |
Interest paid - financing | 7.36%-1.99B | -15.91%-9.35B | -3.11%-7.04B | -5.92%-5.27B | 1.47%-2.15B | 12.21%-8.07B | 37.90%-6.83B | 4.29%-4.98B | 5.84%-2.18B | -54.38%-9.19B |
Dividends paid - financing | ---- | -184.15%-5.68B | -356.21%-4.59B | -393.11%-4.51B | 99.64%-3M | 53.63%-2B | -17.37%-1.01B | -6.53%-914M | 1.75%-843M | 25.38%-4.31B |
Absorb investment income | ---- | ---- | --12.48B | --9.72B | ---- | ---- | ---- | ---- | ---- | ---- |
Issuance expenses and redemption of securities expenses | ---- | -20.30%-462.59B | ---- | 0.02%-223.7B | ---- | 7.01%-384.52B | ---14.69B | ---223.75B | ---14.78B | -69.68%-413.5B |
Other items of the financing business | 7.00%-226M | -9.13%-705M | -4.36%-575M | -5.33%-336M | -13.02%-243M | -102.64%-646M | -7.41%-551M | -10.76%-319M | -10.82%-215M | 4,590.63%24.43B |
Net cash from financing operations | -21.73%39.21B | 413.02%69.44B | 157.77%37.09B | 148.35%9.88B | 29.97%50.1B | -123.54%-22.18B | -577.24%-64.2B | -141.00%-20.43B | -12.63%38.55B | 439.15%94.24B |
Effect of rate | 121.09%197M | -76.34%365M | -67.45%596M | -36.15%544M | -764.81%-934M | 311.66%1.54B | 663.38%1.83B | 275.67%852M | -340.00%-108M | 27.25%-729M |
Net Cash | 111.04%3.69B | 270.58%62.71B | -117.97%-24.87B | -110.48%-6.93B | -169.24%-33.4B | 179.47%16.92B | 77.16%-11.41B | 673.65%66.12B | 355.15%48.23B | -132.67%-21.3B |
Begining period cash | 58.20%170.46B | 18.63%107.75B | 18.63%107.75B | 18.63%107.75B | 18.63%107.75B | -18.99%90.83B | -18.99%90.83B | -18.99%90.83B | -18.99%90.83B | 138.84%112.12B |
Cash at the end | 134.22%174.15B | 58.20%170.46B | 4.36%82.88B | -35.76%100.82B | -46.53%74.35B | 18.63%107.75B | 27.77%79.41B | 30.06%156.94B | 49.17%139.06B | -18.99%90.83B |
Cash balance analysis | ||||||||||
Interest payment - cash balance | 19.59%-9.46B | -8.95%-45.53B | ---- | ---- | -39.95%-11.76B | ---41.79B | ---- | ---- | ---8.41B | ---- |
Cash and cash equivalent balance | 19.59%-9.46B | -8.95%-45.53B | --0 | --0 | -39.95%-11.76B | ---41.79B | --0 | --0 | ---8.41B | --0 |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | KPMG Huazhen Certified Public Accountants, KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen Certified Public Accountants, KPMG Huazhen Certified Public Accountants (Special General Partnership) | -- | -- | -- | KPMG Huazhen Certified Public Accountants, KPMG Huazhen Certified Public Accountants (Special General Partnership) |
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