(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 | 104.50%7.09M | ---- | -56.29%-157.71M | ---- | 58.00%-100.9M | ---- | 40.95%-240.25M | ---- | 2.92%-406.84M | ---- |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 4.30%-4.88M | ---- | 10.19%-5.1M | ---- | 0.99%-5.67M | ---- | -129.75%-5.73M | ---- | 36.28%-2.49M | ---- |
Dividend (income)- adjustment | 43.59%-1.3M | ---- | -208.03%-2.3M | ---- | 75.88%-747K | ---- | ---3.1M | ---- | ---- | ---- |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---926K | ---- |
Attributable subsidiary (profit) loss | -271.85%-3.69M | ---- | 145.39%2.15M | ---- | -180.16%-4.74M | ---- | 81.20%5.91M | ---- | -48.16%3.26M | ---- |
Impairment and provisions: | -130.89%-37.34M | --0 | 72.27%120.87M | --0 | -59.99%70.16M | --0 | -46.10%175.35M | --0 | 53.13%325.31M | --0 |
-Impairment of property, plant and equipment (reversal) | --3.52M | ---- | ---- | ---- | ---- | ---- | --139.01M | ---- | ---- | ---- |
-Impairmen of inventory (reversal) | --619K | ---- | ---- | ---- | --7.45M | ---- | ---- | ---- | ---- | ---- |
-Impairment of trade receivables (reversal) | -106.21%-2.38M | ---- | -1.68%38.29M | ---- | 153.07%38.94M | ---- | 132.73%15.39M | ---- | -58.89%6.61M | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 30.71%263.88M | ---- |
-Other impairments and provisions | -147.35%-39.1M | ---- | 247.38%82.58M | ---- | 13.46%23.77M | ---- | -61.78%20.95M | ---- | 1,092.83%54.81M | ---- |
Revaluation surplus: | 1,635.92%1.79M | --0 | 1,571.43%103K | --0 | -100.02%-7K | --0 | 1,196.50%34.13M | --0 | 72.90%-3.11M | --0 |
-Fair value of investment properties (increase) | 2,684.48%1.5M | ---- | ---58K | ---- | ---- | ---- | 871.44%32.57M | ---- | 62.32%-4.22M | ---- |
-Other fair value changes | 79.50%289K | ---- | 2,400.00%161K | ---- | -100.45%-7K | ---- | 41.03%1.56M | ---- | 491.87%1.11M | ---- |
Asset sale loss (gain): | 117.07%485K | --0 | 54.90%-2.84M | --0 | 89.94%-6.3M | --0 | -261,020.83%-62.62M | --0 | -95.52%24K | --0 |
-Loss (gain) from sale of subsidiary company | 67.81%-938K | ---- | 45.15%-2.91M | ---- | 73.62%-5.31M | ---- | ---20.14M | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | 1,876.39%1.42M | ---- | 1,100.00%72K | ---- | -96.08%6K | ---- | 537.50%153K | ---- | -95.52%24K | ---- |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | 97.67%-995K | ---- | ---42.64M | ---- | ---- | ---- |
Depreciation and amortization: | -41.69%7.7M | --0 | -5.28%13.21M | --0 | -19.28%13.95M | --0 | -14.38%17.28M | --0 | 24.42%20.18M | --0 |
-Depreciation | -41.69%7.7M | ---- | -5.20%13.21M | ---- | -19.32%13.93M | ---- | -14.41%17.27M | ---- | 24.42%20.18M | ---- |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | 100.00%12K | ---- | --6K | ---- | ---- | ---- |
Financial expense | -22.04%4.18M | ---- | -14.78%5.36M | ---- | -74.19%6.28M | ---- | -38.07%24.34M | ---- | -15.63%39.31M | ---- |
Special items | ---7.93M | ---- | ---- | ---- | -99.58%57K | ---- | -42.23%13.58M | ---- | -56.52%23.51M | ---- |
Operating profit before the change of operating capital | -29.08%-33.9M | --0 | 5.94%-26.26M | --0 | 32.09%-27.92M | --0 | -2,187.70%-41.11M | --0 | 98.25%-1.8M | --0 |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 523.75%1.36M | ---- | -129.71%-320K | ---- | -82.43%1.08M | ---- | -78.46%6.13M | ---- | 257.54%28.46M | ---- |
Accounts receivable (increase)decrease | 25.77%15.34M | ---- | -27.67%12.2M | ---- | 4,622.69%16.86M | ---- | -98.51%357K | ---- | 181.64%23.97M | ---- |
Accounts payable increase (decrease) | 34.38%-16.55M | ---- | 54.47%-25.21M | ---- | 6.23%-55.37M | ---- | 55.55%-59.05M | ---- | -202.96%-132.84M | ---- |
prepayments (increase)decrease | -109.84%-2.09M | ---- | 84.85%21.24M | ---- | -43.68%11.49M | ---- | 1,754.26%20.4M | ---- | -101.90%-1.23M | ---- |
Cash from business operations | 132.93%4.09M | --0 | 74.57%-12.42M | --0 | -118.42%-48.84M | --0 | 23.50%-22.36M | --0 | -127.25%-29.23M | --0 |
Other taxs | 99.60%-31K | ---- | 16.08%-7.8M | ---- | -580.53%-9.3M | ---- | 62.41%-1.37M | ---- | -1,276.52%-3.63M | ---- |
Special items of business | 571.48%39.93M | ---- | 18.21%5.95M | ---- | -90.12%5.03M | ---- | -6.08%50.92M | ---- | -14.26%54.21M | ---- |
Net cash from operations | 120.07%4.06M | 149.22%14.98M | 65.22%-20.22M | 67.02%-30.43M | -145.02%-58.13M | -112.15%-92.28M | 27.80%-23.73M | -11.67%-43.5M | -130.72%-32.86M | -172.12%-38.95M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 290.71%4.88M | ---- | 31.78%1.25M | ---- | 261.45%947K | ---- | -41.91%262K | ---- | -73.42%451K | ---- |
Dividend received - investment | -43.59%1.3M | ---- | 208.03%2.3M | ---- | -75.88%747K | ---- | --3.1M | ---- | ---- | ---- |
Decrease in deposits (increase) | 200.05%18.77M | ---- | -3,934.84%-18.76M | ---- | ---465K | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | ---- | 42.86%10K | ---- | -99.92%7K | ---- |
Purchase of fixed assets | ---- | ---- | ---- | ---- | 99.09%-6K | ---- | -24.34%-659K | ---- | 90.99%-530K | ---- |
Purchase of intangible assets | ---- | ---- | ---- | ---- | 72.24%-83K | ---- | ---299K | ---- | ---- | ---- |
Sale of subsidiaries | 106.54%1.96M | ---- | -98.72%948K | ---- | -37.77%73.94M | ---- | --118.81M | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --514K | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | -35.43%60.42M | ---- | 166,982.14%93.57M | ---- | -98.12%56K | ---- |
Cash on investment | 59.87%-1.2M | ---- | ---3M | ---- | ---- | ---- | -107.53%-2.15M | ---- | 97.36%-1.04M | ---- |
Other items in the investment business | -84.59%343K | ---- | -95.78%2.23M | ---- | -77.80%52.77M | ---- | --237.64M | ---- | ---- | ---- |
Net cash from investment operations | 273.16%26.04M | -69.48%1.27M | -107.99%-15.04M | -97.87%4.16M | -58.19%188.26M | 60.12%195.54M | 83,795.54%450.28M | 1,324.50%122.12M | 98.02%-538K | -1,014.95%-9.97M |
Net cash before financing | 185.37%30.1M | 161.84%16.25M | -127.10%-35.26M | -125.45%-26.28M | -69.49%130.12M | 31.34%103.26M | 1,377.11%426.56M | 260.70%78.62M | -141.88%-33.4M | -188.80%-48.92M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | ---- | --962.45M | ---- | ---- | ---- |
Refund | ---- | ---- | ---- | ---- | 89.43%-91.73M | ---- | ---867.99M | ---- | ---- | ---- |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --39.63M | ---- |
Interest paid - financing | 22.04%-4.18M | ---- | 14.78%-5.36M | ---- | 77.89%-6.28M | ---- | -54.24%-28.43M | ---- | 50.36%-18.43M | ---- |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.09M | ---- |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | 50.61%-3.79M | ---- | ---7.68M | ---- | ---- | ---- |
Other items of the financing business | 0.81%-6.46M | ---- | -3.79%-6.51M | ---- | 98.70%-6.28M | ---- | -11,377.34%-482.28M | ---- | ---4.2M | ---- |
Net cash from financing operations | 10.39%-10.64M | --0 | 89.02%-11.87M | --0 | 74.50%-108.08M | -108.43%-110.45M | -2,443.64%-423.92M | -410.23%-52.99M | 114.26%18.09M | 117.78%17.08M |
Effect of rate | -57.11%3.05M | 2.43%-764K | 282.54%7.1M | -109.91%-783K | -49.32%1.86M | 281.03%7.9M | 587.62%3.66M | -3,797.32%-4.37M | 62.49%-751K | 89.96%-112K |
Net Cash | 141.30%19.47M | 161.84%16.25M | -313.81%-47.13M | -265.55%-26.28M | 735.20%22.04M | -128.05%-7.19M | 117.23%2.64M | 180.49%25.63M | 67.47%-15.31M | 22.27%-31.84M |
Begining period cash | -45.97%47.04M | -45.97%47.04M | 37.83%87.07M | 37.83%87.07M | 11.08%63.17M | 11.08%63.17M | -22.02%56.87M | -22.02%56.87M | -40.22%72.93M | -40.22%72.93M |
Items Period | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---11K | ---- | ---- |
Cash at the end | 47.85%69.55M | 4.20%62.53M | -45.97%47.04M | -6.07%60.01M | 37.83%87.07M | -18.22%63.89M | 11.08%63.17M | 90.64%78.12M | -22.02%56.87M | -48.72%40.98M |
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 | Pioneer Accountants Ltd | -- | Pioneer Accountants Ltd | -- | 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