(Q6)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | -66.55%2.07B | -51.83%6.29B | -28.74%6.19B | -19.82%13.07B | 25.71%8.68B | -12.57%16.3B | --6.91B | 26.27%18.64B | ---- | 64.13%14.76B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | 79.41%-48.38M | 7.83%-519.06M | 24.45%-235.01M | 0.86%-563.14M | -51.77%-311.07M | -136.34%-568.03M | ---204.96M | 39.93%-240.34M | ---- | -130.02%-400.12M |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.46%-155.84M |
Attributable subsidiary (profit) loss | 348.24%320.27M | -383.51%-107.83M | -278.56%-129.02M | 103.65%38.04M | 157.59%72.25M | -2,625.79%-1.04B | ---125.47M | 66.63%-38.22M | ---- | -2,637.12%-114.55M |
Impairment and provisions: | 27.80%101M | 1,581.95%1.23B | 528.19%79.03M | -97.10%72.93M | -97.69%12.58M | 382.74%2.52B | --545.37M | 6,454.18%521.84M | ---- | -37.05%7.96M |
-Impairment of property, plant and equipment (reversal) | 13.64%63.54M | 14,721,057.14%1.03B | --55.91M | --7K | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 236,200.00%4.73M | ---- | -92.31%2K |
-Other impairments and provisions | 62.06%37.46M | 169.08%196.23M | 83.72%23.11M | -97.11%72.93M | -97.69%12.58M | 387.16%2.52B | --545.37M | 6,396.46%517.12M | ---- | --7.96M |
Revaluation surplus: | 81.30%-544.25M | 72.01%-2.14B | 74.10%-2.91B | -18.69%-7.63B | -338.98%-11.24B | -170.79%-6.43B | ---2.56B | 70.91%-2.38B | ---- | -77.49%-8.17B |
-Fair value of investment properties (increase) | 82.42%-524.93M | 75.22%-2.5B | 61.51%-2.99B | 3.62%-10.07B | -31,317.64%-7.76B | -1,268.46%-10.45B | ---24.69M | 90.66%-763.69M | ---- | -74.94%-8.18B |
-Derivative financial instruments fair value (increase) | --4.03M | ---- | ---- | ---- | ---117.99M | ---- | ---- | ---- | ---- | ---- |
-Other fair value changes | -130.77%-23.34M | -85.29%358.69M | 102.26%75.85M | -39.33%2.44B | -32.60%-3.36B | 349.35%4.02B | ---2.54B | -17,602.68%-1.61B | ---- | -87.26%9.21M |
Asset sale loss (gain): | 27,365.36%608.08M | 298.64%75.67M | -99.96%2.21M | 102.99%18.98M | 343.63%5.39B | 90.40%-634.29M | ---2.21B | -6,398.93%-6.61B | ---- | -1,878.77%-101.69M |
-Loss (gain) from sale of subsidiary company | ---- | ---- | -99.89%1K | ---- | 112.72%885K | ---- | ---6.96M | 103.72%538K | ---- | ---14.47M |
-Loss (gain) on sale of property, machinery and equipment | 3,773.79%90.61M | 298.64%75.67M | -83.36%2.34M | 8,353.48%18.98M | 2,502.96%14.06M | -101.48%-230K | --540K | 997.18%15.58M | ---- | -50.66%1.42M |
-Loss (gain) from selling other assets | 410,794.44%517.48M | ---- | -100.00%-126K | ---- | 343.66%5.38B | 90.43%-634.06M | ---2.21B | -7,373.68%-6.62B | ---- | -1,005.68%-88.64M |
Depreciation and amortization: | 9.13%257.25M | 30.20%486.78M | 20.04%235.73M | -1.98%373.86M | 6.16%196.37M | 17.47%381.4M | --184.98M | 18.91%324.68M | ---- | 13.76%273.04M |
-Depreciation | -12.77%140.36M | 29.61%223.54M | 35.48%160.91M | -24.12%172.47M | 8.11%118.77M | -6.00%227.28M | --109.85M | 23.07%241.79M | ---- | 7.21%196.46M |
-Amortization of intangible assets | 5.74%37.2M | 47.70%83.02M | 14.36%35.18M | -3.45%56.21M | 7.47%30.76M | 106.84%58.22M | --28.62M | --28.15M | ---- | ---- |
Financial expense | -7.17%644.47M | -38.40%933.79M | -18.85%694.23M | -17.30%1.52B | -34.30%855.53M | 3.63%1.83B | --1.3B | 76.43%1.77B | ---- | 73.34%1B |
Exchange Loss (gain) | 120.66%6.19M | -19.13%14.05M | 103.42%2.81M | 110.09%17.38M | -372.51%-82.1M | 77.85%-172.2M | ---17.38M | -5,226.46%-777.58M | ---- | 233.16%15.17M |
Special items | ---- | -357.49%-2.24M | ---- | -27.36%868K | -99.70%3K | --1.2M | --1.01M | ---- | ---- | ---- |
Operating profit before the change of operating capital | -13.08%3.41B | -9.31%6.26B | 9.68%3.93B | -43.30%6.91B | -6.25%3.58B | 8.63%12.18B | --3.82B | 57.48%11.22B | ---- | 45.67%7.12B |
Change of operating capital | ||||||||||
Developing property (increase)decrease | 14.07%5.13B | 265.58%15.24B | 2,224.23%4.5B | 175.77%4.17B | 109.15%193.46M | 44.64%-5.5B | ---2.12B | 30.23%-9.94B | ---- | -547.39%-14.25B |
Accounts receivable (increase)decrease | -933.74%-647.69M | 291.10%395.23M | 119.53%77.69M | 89.93%-206.82M | 44.77%-397.69M | -49.26%-2.05B | ---720.03M | -179.75%-1.38B | ---- | -36.65%-491.93M |
Accounts payable increase (decrease) | 82.57%1.23B | 85.43%-1.27B | 120.38%671.84M | -182.65%-8.72B | -159.93%-3.3B | 529.70%10.54B | --5.5B | -77.66%1.67B | ---- | 424.27%7.5B |
prepayments (increase)decrease | 110.82%267.08M | -157.44%-3.1B | 22.41%-2.47B | 224.41%5.41B | -53.04%-3.18B | 78.15%-4.35B | ---2.08B | -393.14%-19.89B | ---- | -189.72%-4.03B |
Financial assets at fair value (increase)decrease | 418.02%642.42M | -92.33%234.82M | -94.94%124.01M | 82.00%3.06B | 221.79%2.45B | 112.40%1.68B | ---2.01B | ---13.58B | ---- | ---- |
Special items for working capital changes | -219.84%-3.66B | -107.03%-672.87M | -63.21%3.05B | -22.32%9.57B | 3.60%8.3B | 198.42%12.33B | --8.01B | -52.91%4.13B | ---- | 78.41%8.77B |
Cash from business operations | -35.51%6.37B | -15.40%17.09B | 29.22%9.88B | -18.67%20.2B | -26.52%7.65B | 189.46%24.84B | --10.41B | -701.25%-27.76B | ---- | -36.59%4.62B |
Hong Kong profits tax paid | 62.32%-22.25M | 16.31%-104.66M | 57.26%-59.04M | -2,371.42%-125.05M | -910.93%-138.12M | 94.49%-5.06M | ---13.66M | -2,072.45%-91.85M | ---- | -1,477.61%-4.23M |
China income tax paid | 34.58%-656.34M | 35.07%-1.62B | 35.23%-1B | 36.06%-2.49B | 38.79%-1.55B | -32.54%-3.89B | ---2.53B | -53.77%-2.94B | ---- | 0.29%-1.91B |
Interest received - operating | -63.29%48.38M | -7.01%519.06M | -57.28%131.81M | -0.84%558.18M | 53.05%308.53M | 139.08%562.94M | --201.59M | -39.55%235.46M | ---- | 130.33%389.54M |
Interest paid - operating | -39.36%-20.59M | -67.04%-54.67M | 12.00%-14.77M | 8.00%-32.73M | 5.14%-16.79M | -3.19%-35.57M | ---17.7M | ---34.47M | ---- | ---- |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -483.52%-28.95B | ---- |
Net cash from operations | -35.97%5.72B | -12.59%15.83B | 42.95%8.94B | -15.63%18.11B | -22.31%6.25B | 170.18%21.47B | 127.80%8.05B | -1,088.75%-30.59B | -483.52%-28.95B | -44.12%3.09B |
Cash flow from investment activities | ||||||||||
Dividend received - investment | --164.94M | ---- | ---- | --150K | --156K | ---- | ---- | -90.17%15.32M | ---- | -52.92%155.84M |
Loan receivable (increase) decrease | 28.81%1.56B | -296.70%-2.11B | -36.47%1.21B | 335.67%1.07B | 207.76%1.9B | 84.12%-456.14M | -88.50%-1.77B | -7,803.78%-2.87B | ---937.84M | 95.37%-36.33M |
Decrease in deposits (increase) | 2,593.32%341.61M | -85.77%215.64M | -100.81%-13.7M | 134.36%1.52B | 227.23%1.69B | -2,425.53%-4.41B | ---1.33B | 82.63%-174.62M | ---- | -923.07%-1.01B |
Purchase of fixed assets | -161.97%-180.19M | -27.21%-105.74M | -139.57%-68.78M | 69.76%-83.13M | 86.24%-28.71M | 38.83%-274.91M | -175.81%-208.71M | 37.90%-449.46M | 87.92%-75.67M | -336.89%-723.8M |
Purchase of intangible assets | ---- | 29.53%-52.37M | ---23.46M | 21.03%-74.32M | ---- | 29.22%-94.11M | ---29.78M | ---132.96M | ---- | ---- |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | --6.96M | 880.64%642.38M | ---- | --65.51M |
Acquisition of subsidiaries | ---- | ---473.58M | ---473.58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | --983.74M | 35,613.23%1.93B | ---- | -82.36%5.4M | --5.52M | --30.6M | ---- | ---- | ---- | 1,347.95%1.64B |
Cash on investment | 92.61%-46.66M | -2,102.63%-1.03B | -110.69%-631.29M | 98.33%-46.94M | 81.02%-299.62M | 43.88%-2.82B | ---1.58B | -171.95%-5.02B | ---- | -84.44%-1.85B |
Other items in the investment business | ---- | 134.27%139.66M | ---- | ---407.47M | ---- | ---- | ---- | 135.87%833.35M | 322.65%1.01B | -501.58%-2.32B |
Net cash from investment operations | 556,800.79%2.82B | -175.48%-1.5B | -100.02%-507K | 124.74%1.98B | 166.66%3.27B | -12.09%-8.02B | -83,125.80%-4.9B | -75.68%-7.16B | 99.45%-5.89M | -31.44%-4.07B |
Net cash before financing | -4.39%8.54B | -28.67%14.33B | -6.13%8.94B | 49.45%20.1B | 202.74%9.52B | 135.63%13.45B | 110.86%3.14B | -3,753.88%-37.74B | -547.57%-28.95B | -140.18%-979.36M |
Cash flow from financing activities | ||||||||||
New borrowing | 330.15%15.77B | -64.29%10.84B | -65.84%3.67B | 14.07%30.37B | -9.50%10.73B | -61.03%26.62B | -70.58%11.86B | 261.73%68.31B | 302.65%40.31B | 25.73%18.88B |
Refund | -67.62%-10.77B | 52.95%-18.24B | 65.10%-6.43B | -0.86%-38.76B | -31.89%-18.42B | -32.43%-38.43B | 19.45%-13.97B | -173.16%-29.02B | -196.57%-17.34B | 29.38%-10.62B |
Issuing shares | ---- | ---- | ---- | --1.89B | --1.89B | ---- | ---- | ---- | ---- | ---- |
Issuance of bonds | ---- | ---- | ---- | ---- | ---- | 96.81%8.72B | 102.89%7.67B | 15.65%4.43B | -2.17%3.78B | --3.83B |
Interest paid - financing | 1.51%-2.99B | 25.48%-5.48B | 25.06%-3.03B | 11.08%-7.35B | -1.98%-4.05B | -40.20%-8.26B | -104.54%-3.97B | -55.91%-5.89B | ---1.94B | -14.89%-3.78B |
Dividends paid - financing | ---- | ---- | ---- | 89.76%-356.17M | ---- | -67.38%-3.48B | ---- | -211.34%-2.08B | ---- | 27.70%-667.67M |
Absorb investment income | -260,540.79%-862.06M | -98.90%333K | -99.47%331K | -99.61%30.29M | -99.26%62.52M | 10.53%7.85B | 4,705.41%8.5B | 1,467.10%7.1B | --176.87M | 2,094.57%453.11M |
Issuance expenses and redemption of securities expenses | -47.71%-2.86B | 38.68%-4.59B | 58.20%-1.94B | 51.80%-7.48B | -7.63%-4.64B | -2,355.93%-15.53B | -105,058.18%-4.31B | 84.07%-632.36M | 99.90%-4.1M | -139.01%-3.97B |
Other items of the financing business | -72.52%213K | 105.64%697.29M | -91.03%775K | -218.42%-12.36B | -99.66%8.64M | 8.99%10.44B | -63.34%2.55B | 324.48%9.57B | 385.59%6.97B | -61.14%2.26B |
Net cash from financing operations | 77.66%-1.73B | 50.41%-16.9B | 46.26%-7.76B | -180.48%-34.08B | -273.46%-14.43B | -123.48%-12.15B | -73.96%8.32B | 711.21%51.75B | 480.92%31.96B | 8,550.05%6.38B |
Effect of rate | 74.68%-115.88M | 90.62%-183.27M | 62.25%-457.72M | -332.58%-1.95B | -413.74%-1.21B | -33.54%839.66M | 241.41%386.51M | 669.07%1.26B | -416.97%-273.33M | 26.60%-222.01M |
Net Cash | 477.23%6.81B | 81.64%-2.57B | 124.02%1.18B | -1,178.53%-13.98B | -142.85%-4.91B | -90.75%1.3B | 281.59%11.47B | 159.43%14.01B | -74.90%3B | 128.62%5.4B |
Begining period cash | -19.50%11.36B | -53.04%14.11B | -53.04%14.11B | 7.65%30.04B | 7.65%30.04B | 120.88%27.91B | 120.88%27.91B | 69.45%12.64B | 69.45%12.64B | 38.16%7.46B |
Cash at the end | 21.73%18.05B | -19.50%11.36B | -37.99%14.83B | -53.04%14.11B | -39.84%23.92B | 7.65%30.04B | 158.75%39.76B | 120.88%27.91B | -20.68%15.37B | 69.45%12.64B |
Cash balance analysis | ||||||||||
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 | -- | PricewaterhouseCoopers | -- | PricewaterhouseCoopers |
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