MINSHENG BANK
01988
PICC GROUP
01339
CEB BANK
06818
CHINA MER PORT
00144
COSCO SHIP PORT
01199
(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 | ---- | 48.30%-15.95M | ---- | 4.43%-30.85M | ---- | 22.66%-32.28M | ---- | 67.75%-41.74M | ---- | -304.25%-129.42M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | 91.17%-201K | ---- | -598.47%-2.28M | ---- | 74.31%-326K | ---- | -126.61%-1.27M | ---- | 9.18%-560K |
Dividend (income)- adjustment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -81.82%-100K | ---- | -98.63%-55K |
Attributable subsidiary (profit) loss | ---- | --1.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Impairment and provisions: | ---- | -68.82%415K | ---- | 134.63%1.33M | ---- | -158.30%-3.84M | ---- | -76.27%6.59M | ---- | 1,681.98%27.78M |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.67%1.49M |
-Impairment of trade receivables (reversal) | ---- | -68.82%415K | ---- | --1.33M | ---- | ---- | ---- | --10.84M | ---- | ---- |
-Other impairments and provisions | ---- | ---- | ---- | ---- | ---- | 9.51%-3.84M | ---- | -116.16%-4.25M | ---- | --26.29M |
Revaluation surplus: | ---- | -48.47%3.56M | ---- | 6.49%6.91M | ---- | -59.24%6.49M | ---- | 633.61%15.91M | ---- | -66.47%2.17M |
-Other fair value changes | ---- | -48.47%3.56M | ---- | 6.49%6.91M | ---- | -59.24%6.49M | ---- | 633.61%15.91M | ---- | -66.47%2.17M |
Asset sale loss (gain): | ---- | ---16.27M | ---- | ---- | ---- | ---- | ---- | -1,475.00%-55K | ---- | 100.03%4K |
-Loss (gain) on sale of property, machinery and equipment | ---- | --118K | ---- | ---- | ---- | ---- | ---- | -1,475.00%-55K | ---- | --4K |
-Loss (gain) from selling other assets | ---- | ---16.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -22.65%2.65M | ---- | -4.52%3.42M | ---- | 17.39%3.58M | ---- | -52.12%3.05M | ---- | 126.69%6.38M |
-Depreciation | ---- | -2.22%2.07M | ---- | -0.28%2.12M | ---- | -20.05%2.13M | ---- | -6.04%2.66M | ---- | 1.83%2.83M |
-Amortization of intangible assets | ---- | ---- | ---- | ---- | ---- | -90.91%3K | ---- | 10.00%33K | ---- | -12.63%30K |
Financial expense | ---- | 120.00%2.71M | ---- | 392.00%1.23M | ---- | 24.38%250K | ---- | -72.65%201K | ---- | 78.14%735K |
Special items | ---- | ---- | ---- | 2,394.12%424K | ---- | 100.77%17K | ---- | -614.72%-2.2M | ---- | 1,142.34%428K |
Operating profit before the change of operating capital | ---- | -11.27%-22.05M | ---- | 24.12%-19.82M | ---- | -33.19%-26.12M | ---- | 78.81%-19.61M | ---- | -174.36%-92.55M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | ---- | ---- | ---- | ---- | -99.81%106K | ---- | 1,497.93%56.33M | ---- | -94.39%3.53M |
Accounts receivable (increase)decrease | ---- | 172.64%1.67M | ---- | -116.23%-2.3M | ---- | -22.81%14.19M | ---- | 320.93%18.39M | ---- | 42.96%-8.32M |
Accounts payable increase (decrease) | ---- | 100.93%550K | ---- | -215.26%-59.4M | ---- | 462.82%51.54M | ---- | -324.23%-14.21M | ---- | -56.01%6.34M |
prepayments (increase)decrease | ---- | 39.42%-24.49M | ---- | 30.18%-40.42M | ---- | -13.53%-57.89M | ---- | -176.57%-50.99M | ---- | 187.79%66.59M |
Financial assets at fair value (increase)decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15.15M |
Special items for working capital changes | ---- | -66.67%28.64M | ---- | 377.23%85.93M | ---- | -176.86%-31M | ---- | -351.31%-11.2M | ---- | 387.01%4.46M |
Cash from business operations | ---- | 56.48%-15.67M | ---- | 26.76%-36.01M | ---- | -130.97%-49.17M | ---- | -342.08%-21.29M | ---- | 90.08%-4.82M |
Other taxs | ---- | ---28K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest received - operating | ---- | -91.17%201K | ---- | 598.47%2.28M | ---- | -74.31%326K | ---- | 409.64%1.27M | ---- | -34.22%249K |
Special items of business | 251.92%7.73M | ---- | 78.09%-5.09M | ---- | 47.84%-23.21M | ---- | -729.64%-44.5M | ---- | 73.60%-5.36M | ---- |
Net cash from operations | 251.92%7.73M | 54.05%-15.5M | 78.09%-5.09M | 30.94%-33.73M | 47.84%-23.21M | -143.99%-48.84M | -729.64%-44.5M | -338.39%-20.02M | 73.60%-5.36M | 90.53%-4.57M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.38%230K |
Dividend received - investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.82%100K | ---- | 98.63%55K |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 14.33%2.86M | ---- | 141.88%2.5M |
Sale of fixed assets | ---- | --1.34M | ---- | ---- | ---- | ---- | ---- | 1,800.00%380K | ---- | --20K |
Purchase of fixed assets | ---- | -751.52%-1.69M | ---- | -800.00%-198K | ---- | 99.16%-22K | ---- | -90.89%-2.62M | ---- | -102.84%-1.37M |
Sale of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.92%1.77M |
Acquisition of subsidiaries | ---- | ---- | ---- | 21.25%-530K | ---- | 91.67%-673K | ---- | ---8.08M | ---- | ---- |
Recovery of cash from investments | ---- | --16.5M | ---- | ---- | ---- | ---- | ---- | -62.38%11.17M | ---- | -40.53%29.68M |
Cash on investment | ---- | ---15.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -25.10%-63.09M |
Other items in the investment business | 70.89%-23K | ---- | 72.38%-79K | ---- | -28,500.00%-286K | ---- | 100.00%-1K | -158.48%-1M | -46.83%-41.78M | --1.71M |
Net cash from investment operations | 70.89%-23K | 128.57%208K | 72.38%-79K | -4.75%-728K | -28,500.00%-286K | -124.77%-695K | 100.00%-1K | 109.85%2.81M | -46.83%-41.78M | -469.31%-28.5M |
Net cash before financing | 249.15%7.71M | 55.63%-15.29M | 78.02%-5.17M | 30.44%-34.46M | 47.20%-23.5M | -187.80%-49.53M | 5.59%-44.5M | 47.95%-17.21M | 3.35%-47.14M | 18.34%-33.06M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | -70.59%5M | ---- | 70.00%17M | ---- | 777.19%10M | ---- | -97.31%1.14M | ---- | --42.4M |
Refund | ---- | ---- | ---- | -975.27%-2M | ---- | 94.42%-186K | ---- | 92.52%-3.33M | ---- | 6.15%-44.52M |
Interest paid - financing | ---- | -123.60%-2.64M | ---- | -672.55%-1.18M | ---- | -194.23%-153K | ---- | 87.06%-52K | ---- | 2.57%-402K |
Other items of the financing business | -42.04%-1.71M | ---- | ---1.21M | ---- | ---- | ---- | 82.87%-186K | ---- | 63.21%-1.09M | ---- |
Net cash from financing operations | -42.04%-1.71M | -86.01%1.74M | ---1.21M | 53.05%12.45M | ---- | 269.44%8.14M | 82.87%-186K | 23.82%-4.8M | 63.21%-1.09M | -116.10%-6.3M |
Effect of rate | ---- | -84.67%115K | ---- | -64.03%750K | ---- | -16.90%2.09M | ---- | 498.89%2.51M | ---- | 96.20%-629K |
Net Cash | 194.04%5.99M | 38.44%-13.55M | 72.88%-6.37M | 46.84%-22.01M | 47.42%-23.5M | -88.07%-41.4M | 7.33%-44.69M | 44.08%-22.01M | 6.76%-48.23M | -2,833.66%-39.37M |
Begining period cash | -40.72%19.55M | -39.19%32.99M | -39.19%32.99M | -42.02%54.24M | -42.02%54.24M | -17.25%93.56M | -17.25%93.56M | -26.13%113.06M | -26.13%113.06M | -10.46%153.05M |
Cash at the end | -4.01%25.55M | -40.72%19.55M | -13.43%26.61M | -39.19%32.99M | -37.09%30.74M | -42.02%54.24M | -24.63%48.87M | -17.25%93.56M | -36.02%64.83M | -26.13%113.06M |
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 | -- | Zhongzheng Tianheng Certified Public Accountants Co., Ltd. | -- | Zhongzheng Tianheng Certified Public Accountants Co., Ltd. | -- | Zhongzheng Tianheng Certified Public Accountants Co., Ltd. | -- | Zhongzheng Tianheng Certified Public Accountants Co., Ltd. | -- | Zheng Zheng Certified Public Accountants Co., Ltd. |
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.