BEKE-W
02423
MEITUAN-W
03690
JD-SW
09618
TME-SW
01698
TRIP.COM-S
09961
(Q6)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -119.06%-30.01M | -99.40%1.38M | -12.10%157.39M | 0.73%230.44M | -5.83%179.06M | -31.52%228.76M | -14.37%190.15M | 831.65%334.05M | -29.53%222.06M | -102.61%-45.66M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 34.94%-7.8M | -45.97%-26.25M | -45.02%-11.99M | -36.12%-17.98M | -33.34%-8.27M | -23.25%-13.21M | 10.07%-6.2M | 51.87%-10.72M | 29.25%-6.89M | -59.84%-22.27M |
Attributable subsidiary (profit) loss | -1,357.61%-34.3M | -33.50%-31.14M | 115.52%2.73M | 57.20%-23.32M | 29.66%-17.57M | 47.15%-54.5M | 52.43%-24.98M | 30.27%-103.12M | 53.56%-52.51M | 59.39%-147.88M |
Revaluation surplus: | 430.16%65.28M | 610.43%157.19M | -1,084.22%-19.77M | -124.17%-30.8M | -95.11%2.01M | 190.07%127.43M | 458.19%41.1M | -80.79%43.93M | 88.67%-11.47M | 124.59%228.63M |
-Fair value of investment properties (increase) | 425.78%65.67M | 557.17%156.7M | -2,791.46%-20.16M | -126.90%-34.28M | -98.18%749K | 190.07%127.43M | 458.19%41.1M | -80.79%43.93M | 88.67%-11.47M | 124.59%228.63M |
-Other fair value changes | -201.30%-391K | -85.98%488K | -69.37%386K | --3.48M | --1.26M | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---- | -368.42%-267K | ---- | 99.89%-57K | ---- | -11,582.29%-54.09M | -24,137.21%-20.84M | -150.22%-463K | 8.51%-86K | 13.83%922K |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---32.94M | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | -368.42%-267K | ---- | 99.78%-57K | ---- | -5,438.44%-25.64M | -29,359.30%-25.34M | -150.22%-463K | 8.51%-86K | 15,266.67%922K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | --4.49M | --4.49M | ---- | ---- | ---- |
Depreciation and amortization: | 23.66%23.9M | 18.72%30.18M | 11.65%19.33M | -17.73%25.42M | -12.31%17.31M | 4.04%30.9M | 40.96%19.74M | -16.80%29.7M | -24.97%14.01M | 243.41%35.7M |
-Depreciation | ---- | 18.72%30.18M | ---- | -17.73%25.42M | ---- | 4.04%30.9M | ---- | -16.80%29.7M | ---- | 287.72%35.7M |
Financial expense | -5.19%173.17M | 44.85%386M | 67.45%182.65M | 49.36%266.48M | 26.72%109.08M | -5.85%178.41M | -10.30%86.08M | -13.64%189.51M | -11.78%95.96M | 51.47%219.44M |
Operating profit before the change of operating capital | -42.41%190.25M | 14.87%517.1M | 17.30%330.34M | 1.46%450.18M | -1.20%281.62M | -8.12%443.7M | 9.19%285.05M | 79.59%482.89M | 19.57%261.06M | -55.08%268.89M |
Change of operating capital | ||||||||||
Developing property (increase)decrease | -239.27%-84.69M | 203.96%112.17M | -44.28%60.81M | -57.74%36.9M | 69.15%109.13M | -24.27%87.33M | 5.65%64.52M | 287.29%115.32M | -22.22%61.06M | -119.13%-61.58M |
Accounts receivable (increase)decrease | 542.77%136.36M | -30.37%-59.47M | -1,754.03%-30.8M | 62.29%-45.62M | 101.56%1.86M | -30.97%-120.99M | -904.34%-119.07M | -22.63%-92.38M | 147.09%14.8M | -368.18%-75.33M |
Accounts payable increase (decrease) | -85.57%15.33M | -10.32%-26.08M | 2,899.18%106.23M | -448.04%-23.64M | 70.28%-3.8M | -104.95%-4.31M | -109.81%-12.77M | 156.91%87.13M | 159.19%130.17M | -13.65%-153.11M |
Advance payment increase (decrease) | 25.31%-4.17M | -559.59%-8.05M | -39.96%-5.59M | 124.13%1.75M | -154.84%-3.99M | 97.83%-7.26M | -74.35%7.28M | -4,824.84%-334M | 1,282.42%28.38M | 100.64%7.07M |
Special items for working capital changes | 169.44%79M | -4.36%-135.29M | 43.41%-113.76M | -373.48%-129.64M | -1,232.51%-201.02M | -8.76%47.4M | 105.09%17.75M | -85.99%51.96M | -254.66%-348.67M | 32.12%370.79M |
Cash from business operations | -4.36%332.09M | 38.09%400.38M | 88.91%347.23M | -34.97%289.93M | -24.28%183.81M | 43.40%445.88M | 65.36%242.76M | -12.84%310.92M | -45.33%146.8M | 5,069.08%356.73M |
Hong Kong profits tax paid | ---260K | -211.61%-1.66M | ---- | -172.45%-534K | ---- | ---196K | ---- | ---- | ---- | ---137K |
Other taxs | -100.83%-30.86M | -149.76%-333.11M | 79.40%-15.37M | 24.32%-133.37M | 45.79%-74.59M | -46.84%-176.24M | -75.27%-137.58M | -125.34%-120.03M | -77.01%-78.5M | 89.68%-53.26M |
Interest paid - operating | -36.65%-1.66M | -144.74%-2.91M | -275.62%-1.22M | 30.26%-1.19M | 47.15%-324K | -1.79%-1.71M | 5.84%-613K | 34.70%-1.68M | -48.63%-651K | ---2.57M |
Net cash from operations | -9.48%299.31M | -59.51%62.69M | 203.62%330.65M | -42.17%154.84M | 4.15%108.9M | 41.49%267.73M | 54.55%104.56M | -37.09%189.22M | -69.76%67.66M | 157.46%300.77M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -34.94%7.8M | 45.97%26.25M | 45.02%11.99M | 36.12%17.98M | 33.34%8.27M | 23.25%13.21M | -10.07%6.2M | -51.87%10.72M | -29.25%6.89M | 59.84%22.27M |
Dividend received - investment | 0.00%4.33M | -9.10%4.33M | -9.10%4.33M | -94.39%4.76M | -31.24%4.76M | 54.62%84.92M | -87.40%6.92M | -50.69%54.92M | -50.69%54.92M | 972.47%111.39M |
Loan receivable (increase) decrease | 8.14%-9.88M | ---- | ---10.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | 209.50%23.94M | -178.29%-19.2M | -1,227.06%-21.87M | 192.50%24.52M | 6,566.67%1.94M | -14,151.08%-26.51M | 34.78%-30K | -532.56%-186K | -135.38%-46K | -99.97%43K |
Sale of fixed assets | ---- | 2.57%359K | ---- | -98.69%350K | ---- | 1,224.42%26.69M | 11,936.07%26.36M | 278.05%2.02M | 119.00%219K | 241.67%533K |
Purchase of fixed assets | -61.93%-2.97M | -336.88%-5.54M | -418.64%-1.84M | 42.16%-1.27M | -37.21%-354K | 89.65%-2.19M | 93.89%-258K | -185.71%-21.2M | -1,175.53%-4.22M | -183.21%-7.42M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | --30.16M | ---- | ---- | ---- | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---230.12M | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | --29.71M | --29.71M | ---- | ---- | ---- |
Cash on investment | 65.80%-94.12M | 9.75%-526.34M | -147.08%-275.23M | -303.13%-583.22M | -453.46%-111.39M | -70.87%-144.67M | 69.95%-20.13M | 87.56%-84.67M | 72.65%-66.99M | -66.66%-680.51M |
Other items in the investment business | ---- | -654.41%-24.14M | ---- | ---3.2M | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from investment operations | 75.83%-70.9M | -0.78%-544.28M | -203.12%-293.36M | -146.83%-540.08M | -298.42%-96.78M | -469.83%-218.81M | 629.02%48.78M | 93.07%-38.4M | 93.41%-9.22M | -125.05%-553.7M |
Net cash before financing | 512.60%228.41M | -25.01%-481.59M | 207.63%37.29M | -887.40%-385.24M | -92.10%12.12M | -67.56%48.93M | 162.40%153.34M | 159.63%150.83M | -30.32%58.44M | 67.13%-252.94M |
Cash flow from financing activities | ||||||||||
New borrowing | -91.00%153.63M | -76.84%850.82M | 15.22%1.71B | 136.20%3.67B | 497.84%1.48B | 279.81%1.56B | -8.16%247.87M | -66.39%409.44M | 276.34%269.88M | 7.65%1.22B |
Refund | 85.54%-213.53M | 87.29%-374.27M | -38.89%-1.48B | -103.28%-2.95B | -101.71%-1.06B | -139.97%-1.45B | -33.95%-527.15M | -43.40%-603.81M | -126.67%-393.54M | 7.24%-421.05M |
Interest paid - financing | 3.91%-214.69M | -49.53%-471.4M | -79.79%-223.43M | -63.31%-315.25M | -31.61%-124.27M | 10.09%-193.03M | 18.05%-94.43M | 16.84%-214.69M | 11.19%-115.23M | -20.58%-258.16M |
Dividends paid - financing | ---- | 0.00%-56.31M | ---- | 0.00%-56.31M | 0.00%-56.31M | 0.00%-56.31M | 0.00%-56.31M | 0.00%-56.31M | 0.00%-56.31M | 30.06%-56.31M |
Absorb investment income | --4.5M | --59.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | -10,037.88%-288.22M | -102.72%-9.25M | -101.28%-2.84M | 314.87%339.57M | 150.74%222.95M | 67.19%-158.04M | -44.77%-439.39M | -204.97%-481.67M | -0.64%-303.52M | 19.74%458.84M |
Effect of rate | 204.03%64.43M | 27.00%-58.49M | 59.97%-61.93M | -196.81%-80.11M | -828.45%-154.72M | -13.06%82.75M | -21.50%21.24M | 252.66%95.18M | 157.18%27.06M | 37.28%-62.35M |
Net Cash | -273.66%-59.81M | -974.76%-490.85M | -85.35%34.44M | 58.14%-45.67M | 182.17%235.07M | 67.02%-109.11M | -16.72%-286.06M | -260.67%-330.84M | -12.56%-245.08M | 153.31%205.91M |
Begining period cash | -29.77%1.3B | -6.38%1.85B | -6.38%1.85B | -1.32%1.97B | -1.32%1.97B | -10.55%2B | -10.55%2B | 6.87%2.23B | 6.87%2.23B | -18.86%2.09B |
Cash at the end | -28.45%1.3B | -29.77%1.3B | -11.39%1.82B | -6.38%1.85B | 18.40%2.05B | -1.32%1.97B | -14.02%1.73B | -10.55%2B | 10.45%2.02B | 6.87%2.23B |
Cash balance analysis | ||||||||||
Cash and bank balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 38.31%1.57B | -4.08%1.51B |
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 38.31%1.57B | -4.08%1.51B |
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 | -- | 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.