(FY)Mar 31, 2024 | (Q6)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q6)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (FY)Mar 31, 2021 | (Q6)Sep 30, 2020 | (FY)Mar 31, 2020 | (Q6)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 37.02%-21.35M | 59.55%-7.98M | 20.08%-33.9M | -26.39%-19.72M | 0.32%-42.42M | 25.13%-15.6M | 40.90%-42.56M | -1.11%-20.84M | -1,710.29%-72.01M | -726.32%-20.61M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -3,300.00%-1.29M | ---453K | ---38K | ---- | ---- | ---- | -600.00%-91K | -727.27%-91K | 82.43%-13K | 82.54%-11K |
Interest expense - adjustment | 256.93%7.81M | 401.76%3.42M | 134.66%2.19M | 66.50%681K | -16.64%932K | -44.35%409K | 50.47%1.12M | 98.11%735K | 3.05%743K | 1.64%371K |
Impairment and provisions: | 60.63%12.36M | -26.17%6.49M | 114.37%7.7M | 1,453.08%8.8M | 7.91%3.59M | 12.75%-650K | -92.35%3.33M | -104.31%-745K | 1,056.20%43.51M | 1,248.70%17.29M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --17.13M |
-Impairment of trade receivables (reversal) | 923.28%4.92M | 65,030.00%6.49M | 147.62%481K | 98.46%-10K | 11.40%-1.01M | 12.75%-650K | -706.38%-1.14M | -568.55%-745K | 104.13%188K | 110.56%159K |
-Other impairments and provisions | 3.12%7.44M | ---- | 56.85%7.22M | --8.81M | 2.98%4.6M | ---- | -89.69%4.47M | ---- | --43.32M | ---- |
Revaluation surplus: | -344.32%-5.07M | ---1.75M | --2.08M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -344.32%-5.07M | ---1.75M | --2.08M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | 65.09%-177K | 78.94%-111K | -50,800.00%-507K | -52,800.00%-527K | -50.00%1K | 0.00%1K | 100.00%2K | --1K | -75.00%1K | ---- |
-Loss (gain) on sale of property, machinery and equipment | 65.09%-177K | 78.94%-111K | -50,800.00%-507K | -52,800.00%-527K | -50.00%1K | 0.00%1K | 100.00%2K | --1K | -75.00%1K | ---- |
Depreciation and amortization: | 3.66%29.86M | 5.41%14.75M | 32.64%28.81M | 29.44%14M | 0.54%21.72M | 4.72%10.81M | 1.07%21.6M | -4.18%10.33M | 7.36%21.37M | 17.58%10.78M |
Operating profit before the change of operating capital | 250.39%22.13M | 345.26%14.37M | 139.04%6.32M | 164.21%3.23M | 2.53%-16.18M | 52.62%-5.03M | -159.33%-16.6M | -235.70%-10.61M | -131.25%-6.4M | -30.52%7.82M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | 181.69%1.02M | -1,147.38%-5.48M | -8,835.71%-1.25M | -21,850.00%-439K | -7.69%-14K | -150.00%-2K | -137.14%-13K | 180.00%4K | 66.67%35K | -112.82%-5K |
Accounts receivable (increase)decrease | 129.66%15.51M | 142.80%10.78M | -121,713.95%-52.29M | -2,978.40%-25.19M | -98.41%43K | -55.65%875K | 100.07%2.7M | 198.65%1.97M | -78.24%1.35M | -134.83%-2M |
Accounts payable increase (decrease) | -117.78%-4.01M | -225.08%-7.25M | 6,340.00%22.54M | 654.89%5.79M | -88.78%350K | -219.72%-1.04M | 120.67%3.12M | 108.36%872K | -3,124.57%-15.09M | -469.89%-10.43M |
Special items for working capital changes | -340.32%-10.28M | -106.17%-314K | 1,624.19%4.28M | 18,289.29%5.09M | -32.97%248K | -109.00%-28K | -13.15%370K | --311K | --426K | ---- |
Cash from business operations | 219.44%24.38M | 205.26%12.12M | -31.24%-20.41M | -120.26%-11.51M | -49.22%-15.55M | 29.84%-5.23M | 47.04%-10.42M | -61.30%-7.45M | -175.02%-19.68M | -123.26%-4.62M |
Other taxs | ---- | ---- | ---- | ---- | 168.00%17K | ---- | 97.22%-25K | ---1K | 29.40%-898K | ---- |
Interest received - operating | ---- | ---- | ---- | ---- | ---- | ---- | 600.00%91K | 727.27%91K | -82.43%13K | -82.54%11K |
Interest paid - operating | -327.82%-7.44M | -344.93%-3.34M | -88.31%-1.74M | -76.06%-750K | 14.52%-924K | 42.04%-426K | -51.61%-1.08M | -98.11%-735K | 1.11%-713K | -1.64%-371K |
Net cash from operations | 176.46%16.94M | 171.60%8.78M | -34.58%-22.15M | -116.93%-12.26M | -43.91%-16.46M | 30.17%-5.65M | 46.25%-11.44M | -62.60%-8.09M | -187.51%-21.28M | -125.46%-4.98M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 3,300.00%1.29M | --453K | --38K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Sale of fixed assets | -64.42%238K | -76.53%150K | --669K | --639K | ---- | ---- | ---- | --1K | --1K | ---- |
Purchase of fixed assets | 54.61%-2.02M | 94.36%-231K | 50.33%-4.46M | -43.11%-4.09M | -1,117.50%-8.97M | -615.00%-2.86M | -2.93%-737K | 33.11%-400K | 99.57%-716K | 99.65%-598K |
Acquisition of subsidiaries | ---- | ---- | ---2.49M | ---2.49M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 92.10%-493K | 106.25%372K | 30.41%-6.24M | -107.97%-5.95M | -1,117.50%-8.97M | -616.79%-2.86M | -3.08%-737K | 33.28%-399K | 99.57%-715K | 99.65%-598K |
Net cash before financing | 157.91%16.44M | 150.26%9.15M | -11.65%-28.4M | -113.92%-18.21M | -108.90%-25.43M | -0.22%-8.51M | 44.64%-12.18M | -52.31%-8.49M | 84.70%-21.99M | 96.26%-5.58M |
Cash flow from financing activities | ||||||||||
New borrowing | -87.93%39.42M | -80.79%18.17M | 988.07%326.42M | --94.6M | -77.10%30M | ---- | 1,355.56%131M | --111M | --9M | ---- |
Refund | 79.50%-54.33M | 75.35%-19M | -2,565.78%-265.09M | -1,452.79%-77.07M | 90.04%-9.94M | 94.77%-4.96M | -952.46%-99.83M | -1,912.08%-94.91M | -1.29%-9.49M | -0.96%-4.72M |
Interest paid - financing | 12.07%-102K | 27.69%-47K | ---116K | ---65K | ---- | ---- | ---- | ---- | ---- | ---- |
Pledged bank deposit (increase) decrease | ---4.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -141.96%-24.01M | -118.28%-2.88M | 185.33%57.23M | 417.53%15.76M | -35.66%20.06M | -130.84%-4.96M | 6,527.63%31.17M | 441.17%16.09M | -100.32%-485K | -102.88%-4.72M |
Net Cash | -126.26%-7.57M | 355.92%6.27M | 636.17%28.83M | 81.82%-2.45M | -128.30%-5.38M | -277.30%-13.48M | 184.52%19M | 173.84%7.6M | -408.18%-22.48M | -169.15%-10.29M |
Begining period cash | 134.83%50.21M | 134.83%50.21M | -20.09%21.38M | -20.09%21.38M | 244.83%26.76M | 244.83%26.76M | -74.34%7.76M | -74.34%7.76M | 31.79%30.24M | 31.79%30.24M |
Cash at the end | -15.08%42.64M | 198.34%56.48M | 134.83%50.21M | 42.52%18.93M | -20.09%21.38M | -13.52%13.28M | 244.83%26.76M | -22.99%15.36M | -74.34%7.76M | -47.27%19.95M |
Cash balance analysis | ||||||||||
Cash and bank balance | -15.08%42.64M | 198.34%56.48M | 134.83%50.21M | 42.52%18.93M | -20.09%21.38M | -13.52%13.28M | 244.83%26.76M | -22.99%15.36M | -74.34%7.76M | -47.27%19.95M |
Cash and cash equivalent balance | -15.08%42.64M | 198.34%56.48M | 134.83%50.21M | 42.52%18.93M | -20.09%21.38M | -13.52%13.28M | 244.83%26.76M | -22.99%15.36M | -74.34%7.76M | -47.27%19.95M |
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Auditor | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- | Hong Kong Lixin Dehao Certified Public Accountants Limited | -- |
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
No Data