(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 | ---- | 3.41%8.91B | ---- | -22.96%8.62B | ---- | 24.40%11.18B | ---- | 6.75%8.99B | ---- | 6.91%8.42B |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -56.93%-381.02M | ---- | 26.28%-242.79M | ---- | 9.71%-329.32M | ---- | -0.17%-364.74M | ---- | -9.15%-364.14M |
Dividend (income)- adjustment | ---- | -444.85%-9.52M | ---- | 33.96%-1.75M | ---- | -30.01%-2.65M | ---- | 36.63%-2.04M | ---- | -563.84%-3.21M |
Attributable subsidiary (profit) loss | ---- | -26.45%-644.32M | ---- | 53.29%-509.53M | ---- | -19.19%-1.09B | ---- | -24.01%-915.31M | ---- | 8.49%-738.12M |
Impairment and provisions: | ---- | 5,556.33%158.55M | ---- | -80.05%2.8M | ---- | -79.63%14.05M | ---- | -13.62%68.97M | ---- | 19.29%79.84M |
-Impairment of trade receivables (reversal) | ---- | 1,836.82%143.5M | ---- | -165.25%-8.26M | ---- | -82.12%12.66M | ---- | -2.62%70.82M | ---- | 84.89%72.72M |
-Other impairments and provisions | ---- | 36.02%15.05M | ---- | 697.19%11.07M | ---- | 175.03%1.39M | ---- | -125.99%-1.85M | ---- | -74.21%7.12M |
Asset sale loss (gain): | ---- | -3,095.93%-1.15B | ---- | 71.61%-36.02M | ---- | -1,841.09%-126.87M | ---- | 103.42%7.29M | ---- | -2,140.04%-213.12M |
-Loss (gain) from sale of subsidiary company | ---- | ---694.09M | ---- | ---- | ---- | -35,065.68%-59.43M | ---- | 99.92%-169K | ---- | ---224.08M |
-Loss (gain) on sale of property, machinery and equipment | ---- | -132.05%-45.93M | ---- | -170.81%-19.79M | ---- | 122.67%27.95M | ---- | 16.98%12.55M | ---- | 388.88%10.73M |
-Loss (gain) from selling other assets | ---- | -2,433.79%-411.18M | ---- | 82.99%-16.23M | ---- | -1,771.59%-95.4M | ---- | -2,268.94%-5.1M | ---- | 102.01%235K |
Depreciation and amortization: | ---- | 20.91%4.06B | ---- | 25.85%3.36B | ---- | 25.98%2.67B | ---- | 7.82%2.12B | ---- | 12.76%1.96B |
-Amortization of intangible assets | ---- | 255.28%404.95M | ---- | 48.74%113.98M | ---- | 18.22%76.63M | ---- | 2.13%64.82M | ---- | 18.75%63.47M |
Financial expense | ---- | 68.92%940.93M | ---- | 45.67%557.02M | ---- | -14.92%382.38M | ---- | -15.68%449.42M | ---- | 15.96%532.97M |
Special items | ---- | -6.84%-80.32M | ---- | -3.27%-75.18M | ---- | 50.70%-72.8M | ---- | -42.78%-147.66M | ---- | 10.01%-103.42M |
Operating profit before the change of operating capital | ---- | 1.15%11.8B | ---- | -7.58%11.67B | ---- | 23.73%12.63B | ---- | 6.55%10.2B | ---- | 7.84%9.58B |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 151.39%139.94M | ---- | -161.14%-272.28M | ---- | -268.18%-104.27M | ---- | 182.29%62M | ---- | 78.16%-75.34M |
Accounts receivable (increase)decrease | ---- | 18.64%-1.88B | ---- | 21.43%-2.31B | ---- | -1,292.80%-2.94B | ---- | 129.11%246.31M | ---- | -145.38%-846.12M |
Accounts payable increase (decrease) | ---- | 63.99%2.7B | ---- | -24.15%1.65B | ---- | 349.22%2.17B | ---- | -147.03%-871.34M | ---- | 13.81%1.85B |
Special items for working capital changes | ---- | 86.93%-525.47M | ---- | -862.56%-4.02B | ---- | -138.13%-417.55M | ---- | 808.72%1.1B | ---- | -63.58%120.5M |
Cash from business operations | ---- | 81.99%12.22B | ---- | -40.77%6.72B | ---- | 5.60%11.34B | ---- | 1.01%10.74B | ---- | 4.72%10.63B |
China income tax paid | ---- | 12.63%-2.07B | ---- | 19.79%-2.36B | ---- | -39.02%-2.95B | ---- | -4.60%-2.12B | ---- | -12.11%-2.03B |
Special items of business | -10.58%4.25B | --18M | 48,066.15%4.76B | ---- | -100.21%-9.92M | ---- | 28.07%4.67B | ---- | 22.58%3.65B | ---- |
Adjustment items of business operations | ---- | ---18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | -10.58%4.25B | 133.41%10.16B | 48,066.15%4.76B | -48.14%4.35B | -100.21%-9.92M | -2.62%8.39B | 28.07%4.67B | 0.17%8.62B | 22.58%3.65B | 3.12%8.6B |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | 64.54%381.02M | ---- | -29.50%231.57M | ---- | -8.84%328.46M | ---- | -1.18%360.3M | ---- | 12.47%364.62M |
Dividend received - investment | 497.67%115.88M | -49.24%119.71M | -64.71%19.39M | -46.92%235.83M | 40.54%54.93M | 1.75%444.3M | -72.51%39.09M | 8.50%436.64M | -43.98%142.2M | 13.35%402.44M |
Loan receivable (increase) decrease | -288.36%-1.67B | 23.77%-475.75M | 81.20%-430.81M | -189.27%-624.09M | -782.76%-2.29B | 306.82%699.08M | -55.49%335.57M | -28.02%-338.01M | 323.64%753.87M | 80.15%-264.02M |
Decrease in deposits (increase) | 12.21%-270.84M | -127.26%-44.8B | -435.22%-308.5M | 56.64%-19.71B | -297.61%-57.64M | -9.50%-45.46B | 114.83%29.17M | -25.69%-41.52B | -6,298.58%-196.68M | -786,067.48%-33.03B |
Sale of fixed assets | 220.03%99.25M | 122.87%241.45M | -48.33%31.01M | 123.21%108.33M | -4.97%60.02M | -38.56%48.54M | -35.16%63.16M | -47.24%79M | 288.54%97.41M | -68.47%149.73M |
Purchase of fixed assets | -7.63%-2.27B | 17.47%-5.15B | 9.09%-2.11B | -8.94%-6.24B | -19.07%-2.32B | -30.90%-5.73B | -55.14%-1.94B | -7.68%-4.37B | 21.26%-1.25B | 25.63%-4.06B |
Selling intangible assets | ---- | --57.92M | ---- | ---- | ---- | --9.94M | ---- | ---- | ---- | ---- |
Purchase of intangible assets | -355.80%-47.13M | -72.05%-189.85M | 89.67%-10.34M | 44.97%-110.35M | -8.56%-100.06M | 49.83%-200.54M | 46.67%-92.18M | -35.08%-399.74M | -1,546.66%-172.83M | -950.18%-295.93M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --347.53M | --347.53M | ---- |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --52.96M |
Recovery of cash from investments | ---- | 111.58%46.14B | ---- | -48.94%21.81B | ---- | 1.83%42.71B | ---- | 28.10%41.94B | ---- | --32.74B |
Cash on investment | 100.09%1.19M | 66.57%-1.88B | -161.17%-1.39B | -51.55%-5.62B | -205.95%-532.89M | -14.83%-3.71B | -357.97%-174.17M | -2,798.39%-3.23B | 75.87%-38.03M | 84.19%-111.45M |
Other items in the investment business | -78.62%179.42M | 141.89%1.02B | 1,140.74%839.15M | -748.78%-2.43B | -165.50%-80.63M | 43.23%-285.84M | -52.85%123.1M | -418.05%-503.51M | 15.93%261.08M | -25.82%158.31M |
Net cash from investment operations | -15.02%-3.86B | 63.29%-4.53B | 36.22%-3.36B | -10.83%-12.35B | -224.64%-5.26B | -54.76%-11.14B | -2,641.42%-1.62B | -84.64%-7.2B | 96.28%-59.14M | 36.64%-3.9B |
Net cash before financing | -72.01%391.7M | 170.32%5.62B | 126.53%1.4B | -190.53%-8B | -273.03%-5.27B | -294.38%-2.75B | -15.02%3.05B | -69.88%1.42B | 159.14%3.59B | 114.99%4.7B |
Cash flow from financing activities | ||||||||||
New borrowing | 14.96%21.81B | -32.07%27.69B | 36.74%18.97B | 2,110.85%40.77B | 2,102.31%13.87B | -12.65%1.84B | -64.02%629.92M | -56.76%2.11B | -0.63%1.75B | 85.34%4.88B |
Refund | -172.82%-20.15B | -7.91%-24.63B | -164.28%-7.39B | -507.84%-22.83B | -491.04%-2.8B | -100.22%-3.76B | 119.67%714.79M | 65.70%-1.88B | -936.84%-3.63B | -1.77%-5.47B |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.67B | --3.67B | ---- |
Interest paid - financing | ---- | -70.02%-919.01M | ---- | -48.88%-540.52M | ---- | 22.16%-363.07M | ---- | 7.47%-466.41M | ---- | -18.52%-504.06M |
Dividends paid - financing | -73.69%-153.86M | 10.50%-3.67B | 82.67%-88.58M | -22.75%-4.1B | 74.05%-511.13M | -6.71%-3.34B | 4.10%-1.97B | -41.07%-3.13B | -43.74%-2.05B | -3.11%-2.22B |
Absorb investment income | -49.45%15.63M | -59.50%37.34M | -58.78%30.91M | 15.37%92.19M | 25.41%74.98M | -64.11%79.9M | -36.06%59.79M | 1,529.77%222.61M | 502.58%93.51M | -83.68%13.66M |
Issuance expenses and redemption of securities expenses | ---- | 94.23%-322.84M | ---- | ---5.6B | ---5.6B | ---- | ---- | ---- | ---- | ---276.99M |
Other items of the financing business | -22.01%-586.91M | 16.83%-145.04M | -69.56%-481.03M | -107.98%-174.39M | 14.73%-283.69M | 183.34%2.19B | -213.23%-332.69M | -242.49%-2.62B | -134.13%-106.22M | -46.42%1.84B |
Net cash from financing operations | -92.38%835.67M | -125.76%-1.96B | 130.36%10.96B | 327.23%7.62B | 629.97%4.76B | -59.96%-3.35B | -220.13%-898.1M | -20.81%-2.1B | -897.60%-280.55M | 3.61%-1.73B |
Effect of rate | 61.16%-77.85M | 83.79%-120.55M | -277.95%-200.46M | -430.37%-743.82M | -154.97%-53.04M | -63.62%225.15M | 1,087.60%96.48M | 471.92%618.87M | -114.90%-9.77M | 52.61%-166.4M |
Net Cash | -90.07%1.23B | 1,059.40%3.66B | 2,507.72%12.36B | 93.75%-381.65M | -123.89%-513.5M | -798.84%-6.1B | -34.98%2.15B | -122.88%-679.15M | 132.95%3.31B | 665.21%2.97B |
Begining period cash | 55.01%9.98B | -14.88%6.44B | -14.88%6.44B | -43.74%7.56B | -43.74%7.56B | -0.45%13.44B | 1.55%13.44B | 26.18%13.5B | 27.36%13.24B | 3.33%10.7B |
Cash at the end | -40.17%11.13B | 55.01%9.98B | 165.86%18.6B | -14.88%6.44B | -55.40%7B | -43.74%7.56B | -5.11%15.69B | -0.45%13.44B | 39.20%16.53B | 29.92%13.5B |
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 | -- | KPMG | -- | 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.
No Data