BJ ENT WATER
00371
CHINA UNICOM
00762
CHINA TELECOM
00728
ABC
01288
PETROCHINA
00857
(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||
Earning before tax | 48.94%1.16B | 48.17%1.75B | 51.16%775.58M | 21.05%1.18B | --513.09M | -0.03%972.92M | 43.76%973.24M | --677M |
Profit adjustment | ||||||||
Interest (income) - adjustment | -64.12%-38.99M | -260.90%-47.49M | -256.57%-23.76M | -39.87%-13.16M | ---6.66M | 4.80%-9.41M | 38.93%-9.88M | ---16.18M |
Attributable subsidiary (profit) loss | --847K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | 328.16%1.35M | 11.09%521K | 157.66%316K | 139.29%469K | ---548K | 110.72%196K | -216.20%-1.83M | --1.57M |
-Impairmen of inventory (reversal) | 33.18%863K | 942.07%1.22M | 261.60%648K | -11.54%-145K | ---401K | -120.00%-130K | 18.18%650K | --550K |
-Impairment of trade receivables (reversal) | 241.54%477K | 81.38%-27K | -6.31%-337K | -402.08%-145K | ---317K | -80.41%48K | -25.30%245K | --328K |
-Other impairments and provisions | 160.00%13K | -188.67%-673K | -97.06%5K | 173.02%759K | --170K | 110.21%278K | -491.38%-2.72M | --696K |
Revaluation surplus: | -33.97%-20.36M | -454.17%-29.33M | -391.41%-15.19M | 157.21%8.28M | --5.21M | 90.65%-14.47M | -95,441.98%-154.78M | ---162K |
-Other fair value changes | -33.97%-20.36M | -454.17%-29.33M | -391.41%-15.19M | 157.21%8.28M | --5.21M | 90.65%-14.47M | -95,441.98%-154.78M | ---162K |
Asset sale loss (gain): | ---- | -1.30%2.88M | -16.95%2.37M | 1,501.10%2.91M | --2.86M | -21.55%182K | 4,540.00%232K | --5K |
-Loss (gain) on sale of property, machinery and equipment | ---- | -1.30%2.88M | -16.95%2.37M | 720.85%2.91M | --2.86M | 53.02%355K | 4,540.00%232K | --5K |
-Loss (gain) from selling other assets | ---- | ---- | ---- | ---- | ---- | ---173K | ---- | ---- |
Depreciation and amortization: | 23.61%20.85M | 23.70%34.18M | 21.00%16.87M | 14.12%27.63M | --13.94M | 8.61%24.21M | 24.66%22.29M | --17.88M |
-Amortization of intangible assets | 6.80%785K | 6.56%1.53M | 4.55%735K | 9.06%1.43M | --703K | 9.77%1.31M | 11.45%1.2M | --1.07M |
Financial expense | -5.26%54K | 433.33%112K | --57K | --21K | ---- | ---- | ---- | ---- |
Exchange Loss (gain) | 131.88%4.8M | -107.55%-1.09M | -904.39%-15.04M | 166.86%14.45M | --1.87M | ---21.61M | ---- | ---- |
Special items | 341.45%46.05M | 16.16%20.52M | 26.47%10.43M | 7.13%17.66M | --8.25M | 2,684.97%16.49M | --592K | ---- |
Operating profit before the change of operating capital | 55.63%1.17B | 39.59%1.73B | 39.71%751.63M | 27.62%1.24B | --538.01M | 16.71%968.5M | 22.02%829.87M | --680.11M |
Change of operating capital | ||||||||
Inventory (increase) decrease | -4,008.32%-133.27M | 81.17%-17.77M | 54.41%-3.24M | -283.44%-94.36M | ---7.12M | -70.38%-24.61M | -50.53%-14.44M | ---9.6M |
Accounts receivable (increase)decrease | -336.79%-92.87M | -796.09%-32.58M | -333.20%-21.26M | 67.43%-3.64M | --9.12M | -112.96%-11.16M | 293.19%86.12M | ---44.58M |
Accounts payable increase (decrease) | 288.25%215.58M | 280.67%119.14M | 389.98%55.53M | 292.22%31.3M | --11.33M | -134.11%-16.28M | 92.49%47.74M | --24.8M |
prepayments (increase)decrease | -463.07%-40.52M | 155.59%34.32M | 108.91%11.16M | -219.48%-61.75M | ---125.18M | -309.23%-19.33M | -84.70%9.24M | --60.37M |
Special items for working capital changes | 4,279.57%16.29M | 864.41%24.7M | 105.34%372K | -123.87%-3.23M | ---6.96M | 514.93%13.54M | -167.22%-3.26M | --4.85M |
Cash from business operations | 42.91%1.14B | 67.81%1.85B | 89.45%794.18M | 21.27%1.1B | --419.21M | -4.67%910.66M | 33.42%955.26M | --715.96M |
Other taxs | -109.51%-212.21M | -19.14%-205.76M | 6.04%-101.29M | 20.87%-172.7M | ---107.8M | -80.18%-218.26M | -103.57%-121.13M | ---59.51M |
Adjustment items of business operations | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from operations | 33.18%922.79M | 76.83%1.65B | 122.50%692.9M | 34.55%931.64M | --311.41M | -16.99%692.4M | 27.06%834.12M | --656.46M |
Cash flow from investment activities | ||||||||
Interest received - investment | 64.12%38.99M | 260.90%47.49M | 256.57%23.76M | 39.87%13.16M | --6.66M | -4.80%9.41M | -38.93%9.88M | --16.18M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | -13.33%201.31M | 1,364.34%232.27M | --15.86M |
Sale of fixed assets | ---- | ---- | --50K | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | 11.52%-165.42M | -48.24%-226.3M | -338.82%-186.96M | -103.55%-152.66M | ---42.61M | 0.67%-75M | 11.66%-75.51M | ---85.47M |
Selling intangible assets | ---- | ---- | ---- | ---- | ---- | --16.53M | ---- | ---- |
Purchase of intangible assets | ---- | -263.99%-2.13M | ---- | 98.38%-586K | ---526K | -4,286.91%-36.19M | 97.20%-825K | ---29.44M |
Sale of subsidiaries | -110.59%-3.51M | --33.13M | --33.13M | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | 31.84%796.22M | -54.15%678.83M | 5.25%603.92M | -72.44%1.48B | --573.81M | 22.17%5.37B | 346.80%4.4B | --984.2M |
Cash on investment | -6.71%-1.01B | 51.88%-1.06B | -32.70%-946.3M | 43.97%-2.2B | ---713.1M | 22.80%-3.93B | -240.96%-5.08B | ---1.49B |
Net cash from investment operations | 27.29%-343.5M | 38.60%-527.28M | -168.78%-472.4M | -154.93%-858.74M | ---175.76M | 399.98%1.56B | 11.65%-521.12M | ---589.85M |
Net cash before financing | 162.73%579.29M | 1,436.56%1.12B | 62.55%220.49M | -96.77%72.9M | --135.65M | 620.65%2.26B | 369.90%313.01M | --66.61M |
Cash flow from financing activities | ||||||||
Issuing shares | --1.5B | -90.33%56.4M | ---- | 1,023,592.98%583.51M | ---- | --57K | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | 85.59%-367.46M | ---367.46M | -169,335.22%-2.55B | ---1.51M | ---- |
Absorb investment income | ---- | -96.38%8.9M | -98.35%4M | -96.53%245.89M | --241.89M | 78,723.44%7.09B | 50.00%9M | --6M |
Issuance expenses and redemption of securities expenses | -3.40%-12.87M | 99.80%-12.44M | 99.80%-12.44M | -1,990,828.66%-6.25B | ---6.24B | ---314K | ---- | ---- |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | -173.04%-68.31M | -206.44%-25.02M | ---8.16M |
Net cash from financing operations | 16,638.26%1.48B | 100.89%51.81M | 99.86%-8.98M | -229.36%-5.79B | ---6.36B | 25,640.97%4.48B | -709.75%-17.52M | ---2.16M |
Effect of rate | -121.38%-3.22M | 101.98%1.09M | 135.33%15.04M | -1,485.12%-55.18M | ---42.57M | --3.98M | ---- | ---- |
Net Cash | 875.63%2.06B | 120.50%1.17B | 103.40%211.52M | -184.93%-5.72B | ---6.23B | 2,178.04%6.73B | 358.49%295.48M | --64.45M |
Begining period cash | 88.14%2.5B | -81.26%1.33B | -81.26%1.33B | 1,831.19%7.1B | --7.1B | 408.56%367.81M | 818.27%72.32M | --7.88M |
Cash at the end | 193.06%4.56B | 88.14%2.5B | 86.60%1.56B | -81.26%1.33B | --834.69M | 1,831.19%7.1B | 408.56%367.81M | --72.32M |
Cash balance analysis | ||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
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.