(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 | ---- | -8.69%203.89M | ---- | -3.27%223.3M | ---- | 8.43%230.84M | ---- | 78.39%212.9M | ---- | 103.53%119.35M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -31.48%-7.86M | ---- | 38.85%-5.98M | ---- | 36.46%-9.77M | ---- | 40.23%-15.38M | ---- | 14.29%-25.73M |
Investment loss (gain) | ---- | ---- | ---- | ---- | ---- | 16.07%-3.01M | ---- | -38.54%-3.59M | ---- | 60.82%-2.59M |
Attributable subsidiary (profit) loss | ---- | 59.13%-21.63M | ---- | 6.70%-52.91M | ---- | -152.43%-56.71M | ---- | 529.54%108.17M | ---- | -17.81%-25.18M |
Impairment and provisions: | ---- | 226.94%11.89M | ---- | -94.94%3.64M | ---- | 29.28%71.89M | ---- | 69.96%55.61M | ---- | 14,376.99%32.72M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --21.29M | ---- | ---- |
-Impairmen of inventory (reversal) | ---- | 129.24%2.34M | ---- | ---8.01M | ---- | ---- | ---- | -46.18%5.48M | ---- | --10.18M |
-Impairment of trade receivables (reversal) | ---- | -36.45%7.4M | ---- | 63.21%11.65M | ---- | -75.25%7.14M | ---- | 27.95%28.84M | ---- | --22.54M |
-Impairment of goodwill | ---- | ---- | ---- | ---- | ---- | --64.75M | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | --2.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | 4.20%-7.51M | ---- | 58.61%-7.83M | ---- | 82.28%-18.93M | ---- | -1,794.80%-106.84M | ---- | --6.3M |
-Other fair value changes | ---- | 4.20%-7.51M | ---- | 58.61%-7.83M | ---- | 82.28%-18.93M | ---- | -1,794.80%-106.84M | ---- | --6.3M |
Asset sale loss (gain): | ---- | 61.16%-2.49M | ---- | -17,886.11%-6.4M | ---- | 146.75%36K | ---- | -100.73%-77K | ---- | 2,279.06%10.61M |
-Loss (gain) from sale of subsidiary company | ---- | 60.67%-2.51M | ---- | ---6.39M | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | 345.45%27K | ---- | -130.56%-11K | ---- | 146.75%36K | ---- | -100.73%-77K | ---- | 2,279.06%10.61M |
Depreciation and amortization: | ---- | 18.41%84.75M | ---- | 28.64%71.57M | ---- | 1.49%55.64M | ---- | 0.24%54.82M | ---- | 24.53%54.69M |
-Depreciation | ---- | 15.32%86.51M | ---- | 23.80%75.02M | ---- | 8.41%60.59M | ---- | -10.23%55.89M | ---- | 41.76%62.26M |
-Other depreciation and amortization | ---- | 48.94%-1.76M | ---- | 30.54%-3.44M | ---- | -363.86%-4.95M | ---- | 85.89%-1.07M | ---- | ---7.57M |
Financial expense | ---- | 16.10%10.46M | ---- | -66.69%9.01M | ---- | -6.83%27.04M | ---- | 5.85%29.02M | ---- | 897.96%27.41M |
Special items | ---- | 163.83%30K | ---- | ---47K | ---- | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | ---- | 15.88%271.55M | ---- | -21.10%234.35M | ---- | -11.24%297.02M | ---- | 69.37%334.63M | ---- | 320.14%197.58M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | 2,485.14%74.18M | ---- | 93.82%-3.11M | ---- | -137.89%-50.33M | ---- | 430.40%132.83M | ---- | -8,914.35%-40.2M |
Accounts receivable (increase)decrease | ---- | 11.36%-199.25M | ---- | -71.18%-224.78M | ---- | -2.35%-131.31M | ---- | -117.40%-128.29M | ---- | 107.79%737.49M |
Accounts payable increase (decrease) | ---- | 47.73%6M | ---- | -94.98%4.06M | ---- | -6.70%80.9M | ---- | 112.48%86.7M | ---- | -1,350.72%-694.98M |
Special items for working capital changes | ---- | 21.58%-111.52M | ---- | -49.68%-142.21M | ---- | -8.11%-95.01M | ---- | 42.55%-87.88M | ---- | 46.46%-152.97M |
Cash from business operations | 127.54%8.98M | 131.10%40.96M | 84.84%-32.6M | -230.04%-131.69M | -1,769.77%-215.07M | -70.38%101.27M | 1,465.85%12.88M | 695.49%341.93M | 99.28%-943K | -36.70%42.98M |
Other taxs | 24.65%-14.99M | -28.16%-37.67M | -115.64%-19.9M | 5.90%-29.39M | 56.53%-9.23M | 1.75%-31.24M | -6.30%-21.22M | 5.17%-31.79M | 5.42%-19.97M | -173.36%-33.53M |
Interest received - operating | -21.94%1.9M | -8.57%5.4M | -26.71%2.44M | -39.59%5.9M | -54.02%3.33M | -36.46%9.77M | -11.15%7.24M | -40.23%15.38M | -40.11%8.15M | -2.75%25.73M |
Special items of business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-3.93M | ---- | --3.93M |
Net cash from operations | 91.79%-4.11M | 105.60%8.69M | 77.35%-50.05M | -294.45%-155.18M | -19,896.74%-220.96M | -75.18%79.81M | 91.34%-1.11M | 721.92%321.59M | 90.76%-12.76M | -52.35%39.13M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | --76K | ---- | ---- | ---- | ---- | ---- |
Dividend received - investment | 27.63%3.45M | 48.26%9.74M | 52.71%2.7M | 134.44%6.57M | 49.58%1.77M | -40.70%2.8M | 179.43%1.18M | 52.76%4.73M | -86.32%423K | 125.11%3.09M |
Loan receivable (increase) decrease | ---- | ---- | ---- | 148.25%4.97M | --4.89M | --2M | ---- | ---- | ---- | --223.41M |
Sale of fixed assets | -50.00%1K | 150.00%5K | -50.00%2K | -99.24%2K | -99.28%4K | -77.11%263K | 51.90%559K | 19,050.00%1.15M | 7,260.00%368K | -99.11%6K |
Purchase of fixed assets | 19.21%-12M | -12.93%-44.7M | 57.90%-14.85M | -32.93%-39.58M | -231.20%-35.28M | 32.97%-29.77M | -230.57%-10.65M | -23.50%-44.42M | 64.93%-3.22M | -113.10%-35.96M |
Sale of subsidiaries | ---- | ---- | ---- | --7.7M | ---- | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | 717.51%221.02M | --181.21M | ---35.79M | ---- | ---- |
Cash on investment | ---- | ---7.1M | ---- | ---- | ---- | -3,391.95%-71.17M | ---- | 98.54%-2.04M | 95.61%-4.41M | ---139.55M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 78.27%-71.94M | 77.59%-71.94M | 26.59%-331.05M |
Net cash from investment operations | 29.62%-8.55M | -106.70%-42.05M | 57.43%-12.15M | -116.26%-20.35M | -116.56%-28.54M | 184.38%125.15M | 318.70%172.3M | 47.04%-148.31M | 58.38%-78.78M | 39.88%-280.05M |
Net cash before financing | 79.64%-12.66M | 80.99%-33.37M | 75.07%-62.2M | -185.64%-175.53M | -245.74%-249.5M | 18.29%204.96M | 287.00%171.19M | 171.92%173.27M | 72.03%-91.55M | 37.21%-240.93M |
Cash flow from financing activities | ||||||||||
New borrowing | 41.52%63.7M | 4.71%92.39M | 381.12%45.01M | 69.12%88.24M | 1,387.28%9.36M | -22.85%52.17M | -97.15%629K | -87.92%67.63M | 223.65%22.05M | 65.46%559.74M |
Refund | -235.28%-52.82M | -202.23%-143.74M | -5.20%-15.75M | 82.80%-47.56M | 26.35%-14.98M | -358.22%-276.56M | -207.35%-20.33M | 87.77%-60.35M | 98.51%-6.62M | -9,041.89%-493.66M |
Interest paid - financing | 13.10%-4.61M | -16.23%-10.48M | -0.68%-5.31M | 68.10%-9.01M | 61.68%-5.27M | 2.63%-28.26M | 5.40%-13.75M | -6.71%-29.02M | 2.46%-14.54M | -1,418.37%-27.19M |
Dividends paid - financing | ---3.24M | 3.92%-56.63M | ---- | -12.42%-58.94M | ---- | -19.75%-52.43M | -94.53%-1.14M | -108.47%-43.78M | ---585K | 0.22%-21M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | 200.62%2.44M | ---- | -68.77%810K | ---- | -54.33%2.59M |
Other items of the financing business | 98.68%-605K | --65.81M | ---45.8M | ---- | ---- | -165.21%-3.16M | ---- | ---1.19M | ---- | ---- |
Net cash from financing operations | 81.35%-5.17M | -63.71%-73.22M | -46.90%-27.7M | 85.90%-44.73M | 53.01%-18.86M | -343.87%-317.12M | -739.94%-40.12M | -647.77%-71.45M | 98.95%-4.78M | -95.84%13.04M |
Effect of rate | 76.02%-3.53M | -80.93%7.55M | -257.85%-14.73M | 151.75%39.58M | 47.65%9.33M | -25.47%15.72M | 228.33%6.32M | 652.63%21.09M | -518.59%-4.92M | 26.88%-3.82M |
Net Cash | 80.17%-17.83M | 51.61%-106.59M | 66.50%-89.9M | -96.36%-220.25M | -304.74%-268.36M | -210.16%-112.17M | 236.07%131.07M | 144.68%101.83M | 87.72%-96.32M | -224.20%-227.88M |
Begining period cash | -14.84%568.33M | -21.30%667.37M | -21.30%667.37M | -10.21%848.04M | -10.21%848.04M | 14.96%944.49M | 14.96%944.49M | -22.00%821.57M | -22.00%821.57M | -6.69%1.05B |
Cash at the end | -2.80%546.97M | -14.84%568.33M | -4.46%562.74M | -21.30%667.37M | -45.56%589.02M | -10.21%848.04M | 50.19%1.08B | 14.96%944.49M | 168.64%720.32M | -22.00%821.57M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Tianshi Hong Kong Certified Public Accountants Limited | -- | KPMG | -- | KPMG | -- | KPMG | -- | KPMG |
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