State Energy Group International Assets Holdings Limited
HKEX:0918.HK
0.77 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 29.393 | 43.562 | 15.495 | 44.93 | 66.145 | 24.869 | 7.609 | 19.29 | 12.272 | 13.747 | 4.543 | 25.275 | 22.28 | 25.021 | 8.328 | 9.963 | 8.009 | 42.08 | 8.413 | 33.818 | 15.567 | 53.199 | 27.275 | 27.275 | 33.056 | 33.056 | 2.69 | 22.005 | 14.125 | 11.231 | 6.44 | 17.105 | 2.066 |
Kortetermijnbeleggingen
| 0.35 | 0.41 | 0.524 | 0.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.869 | 0 | 7.169 | 0 | 9.886 | 0 | 8.169 | 0 | 8.731 | 0 | 0 | 0 | 9.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 29.743 | 43.972 | 16.019 | 45.536 | 66.145 | 24.869 | 7.609 | 19.29 | 12.272 | 13.747 | 4.543 | 25.275 | 22.28 | 30.89 | 8.328 | 17.132 | 8.009 | 51.966 | 8.413 | 41.987 | 15.567 | 53.199 | 27.275 | 27.275 | 33.056 | 42.49 | 2.69 | 22.005 | 14.125 | 11.231 | 6.44 | 17.105 | 2.066 |
Nettovorderingen
| 123.728 | 186.479 | 223.309 | 211.873 | 135.984 | 201.028 | 156.198 | 93.048 | 87.216 | 36.227 | 39.443 | 15.909 | 6.312 | 0.099 | 0.887 | 1.629 | 0.759 | 5.585 | 3.268 | 34.246 | 30.526 | 0.197 | 4.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.782 |
Voorraad
| 56.107 | 131.183 | 108.641 | 105.737 | 39.045 | 32.239 | 27.328 | 47.408 | 21.546 | 28.065 | 16.001 | 1.09 | 6.946 | -5.869 | 0.011 | 0.197 | 1.26 | 2.936 | 6.339 | 6.314 | 1.409 | 5.54 | 3.235 | 3.235 | 0.572 | 0.572 | 0.484 | 0.682 | 0.904 | 1.552 | 1.45 | 0.502 | 7.358 |
Overige vlottende activa
| 3.443 | 35.264 | 53.487 | 2.009 | 30.471 | 21.774 | 16.495 | 14.07 | 25.191 | 17.88 | 22.182 | 3.532 | 4.041 | 9.596 | 11.183 | 4.51 | 29.61 | 4.509 | 35.199 | 4.5 | 0.543 | 8.928 | 0.358 | 0 | 20.941 | 0 | 11.453 | 4.781 | 5.432 | 14.337 | 6.996 | 3.048 | 12.002 |
Totaal vlottende activa
| 213.021 | 361.634 | 347.969 | 365.155 | 271.645 | 279.91 | 207.63 | 173.816 | 146.225 | 95.919 | 82.169 | 45.806 | 39.579 | 34.716 | 20.409 | 23.468 | 39.638 | 64.996 | 53.219 | 87.047 | 48.045 | 67.667 | 35.507 | 35.507 | 54.569 | 54.569 | 14.627 | 27.468 | 20.461 | 27.12 | 14.886 | 20.655 | 25.208 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32.52 | 35.355 | 32.043 | 34.729 | 32.421 | 36.482 | 37.537 | 38.278 | 41.838 | 6.466 | 1.405 | 3.075 | 5.037 | 4.932 | 12.581 | 11.131 | 11.452 | 11.353 | 11.204 | 9.363 | 25.888 | 26.272 | 26.916 | 9.971 | 25.67 | 8.478 | 25.634 | 8.549 | 7.52 | 7.863 | 8.171 | 6.985 | 8.683 |
Goodwill
| 14.035 | 13.913 | 0.696 | 0.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 32.309 | 48.887 | 6.899 | 8.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.323 | 10.732 |
Goodwill en immateriële activa
| 46.344 | 62.8 | 7.595 | 8.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.323 | 10.732 |
Langetermijnbeleggingen
| 116.014 | 106.543 | 105.719 | 106.306 | 104.979 | 119.158 | 118.471 | 121.473 | 121.785 | 160.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -32.309 | 70.329 | 38.246 | 42.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.052 | 1.052 | 3.107 | 3.107 | 5.356 | 5.356 | 0.69 | 0.69 | 0.69 | 0.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 32.309 | -84.242 | -38.942 | -42.986 | 0 | 0 | 0.68 | 0.68 | 0.68 | 0.68 | -1.405 | -3.075 | -5.037 | -1.052 | -1.052 | -3.107 | -3.107 | -5.356 | -5.356 | -0.69 | 80.422 | 80.422 | 80.422 | -9.971 | 70.24 | -8.478 | 70.24 | 84.611 | 86.206 | 70.138 | 70.275 | 51.544 | 43.72 |
Totaal niet-vlottende activa
| 194.878 | 190.785 | 144.661 | 149.292 | 137.4 | 155.64 | 156.688 | 160.431 | 164.303 | 167.333 | 1.405 | 3.075 | 5.037 | 4.932 | 12.581 | 11.131 | 11.452 | 11.353 | 11.204 | 9.363 | 107 | 107.384 | 108.028 | 9.971 | 95.91 | 8.478 | 95.874 | 93.16 | 93.726 | 78.001 | 78.446 | 68.852 | 63.135 |
Totaal activa
| 407.899 | 552.419 | 492.63 | 514.447 | 409.045 | 435.55 | 364.318 | 334.247 | 310.528 | 263.252 | 239.786 | 201.013 | 200.723 | 192.335 | 128.758 | 131.718 | 148.454 | 179.745 | 168.064 | 193.729 | 155.045 | 175.051 | 143.535 | 143.535 | 150.479 | 150.479 | 110.501 | 120.628 | 114.187 | 105.121 | 93.332 | 89.507 | 88.343 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 38.314 | 91.136 | 121.88 | 155.295 | 76.354 | 93.316 | 70.083 | 52.96 | 37.002 | 17.428 | 1.828 | 1.101 | 4.674 | 0 | 0.2 | 1.591 | 2.407 | 4.77 | 0.892 | 20.431 | 0.704 | 24.067 | 0.153 | 0.153 | 30.564 | 30.564 | 3.069 | 3.611 | 1.603 | 7.514 | 4.604 | 3.75 | 1.306 |
Kortlopende schulden
| 42.19 | 60.739 | 41.06 | 29.936 | 5.413 | 1.405 | 158.58 | 227.961 | 222.315 | 194.436 | 198.609 | 145.117 | 77.178 | 10.588 | 27.53 | 80.73 | 91.164 | 91.311 | 91.817 | 89.966 | 88.038 | 66.926 | 76.645 | 0 | 54.233 | 0 | 49.939 | 55.749 | 51.118 | 38.601 | 18.862 | 26.984 | 12.002 |
Belastingschulden
| 0.06 | 0.766 | 8.202 | 7.356 | 6.625 | 6.078 | 5.332 | 2.948 | 1.922 | 0.214 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Uitgestelde opbrengsten
| 10.758 | 32.006 | 10.297 | 3.834 | 5.241 | 0.962 | 4.825 | 0.891 | 0.766 | 0.214 | -198.609 | -145.117 | -77.178 | 0 | -27.53 | -80.73 | -91.164 | -91.311 | -91.817 | -89.966 | 0 | -24.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 9.68 |
Overige kortlopende verplichtingen
| 26.344 | 17.177 | 41.019 | 31.342 | 19.571 | 11.438 | 9.183 | 6.154 | 10.661 | 19.319 | 204.392 | 147.519 | 81.707 | 2.542 | 29.725 | 82.82 | 100.733 | 93.862 | 96.317 | 92.168 | 1.988 | 26.001 | 3.16 | 79.805 | 1.619 | 55.852 | 2.315 | 1.706 | 2.916 | 3.55 | 2.992 | 4.599 | 28.668 |
Totaal kortlopende verplichtingen
| 117.606 | 201.058 | 214.256 | 220.407 | 106.579 | 107.121 | 242.671 | 287.966 | 270.744 | 231.397 | 206.22 | 148.62 | 86.381 | 13.13 | 29.925 | 84.411 | 103.14 | 98.632 | 97.209 | 112.599 | 90.73 | 92.927 | 79.958 | 79.958 | 86.416 | 86.416 | 55.323 | 61.066 | 55.637 | 49.665 | 26.458 | 36.333 | 51.656 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0.413 | 1.404 | 2.366 | 3.3 | 0 | 18.647 | 56.269 | 106.886 | 66.047 | 0.434 | 0.614 | 0.382 | 0.659 | 0.932 | 1.236 | 1.467 | 1.884 | 0 | 0.73 | 0 | 4.517 | 0.956 | 1.127 | 14.262 | 26.081 | 20.909 | 38.999 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.8 | 52.422 | 102.028 | 61.189 | -4.78 | -4.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.888 | 6.329 | 1.782 | 2.025 | 2.025 | 3.654 | 3.654 | 3.961 | 3.961 | 3.719 | 4.358 | 3.847 | 3.847 | 4.858 | 4.858 | 4.78 | 4.78 | 4.721 | 4.721 | 0 | 0 | 0 | 0 | 0 | 2.94 | 0 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 | 3.788 | 3.788 |
Overige niet-vlottende verplichtingen
| 0.174 | 0.387 | 0.387 | 0.535 | 0.175 | 0.722 | 1.318 | 0.596 | 0.489 | 0.489 | 0 | -18.647 | -56.269 | -106.886 | -66.047 | 4.78 | 4.78 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0 | 0.263 | 0 | 0.263 | 0 | 0 | 0 | 0 | 0 | 10.331 |
Totaal niet-vlottende verplichtingen
| 6.062 | 6.716 | 2.169 | 2.56 | 2.2 | 4.376 | 5.385 | 5.961 | 6.816 | 7.508 | 4.358 | 18.647 | 56.269 | 106.886 | 66.047 | 5.214 | 5.394 | 5.366 | 5.643 | 1.195 | 1.499 | 1.73 | 2.147 | 0 | 3.933 | 0 | 7.72 | 3.896 | 4.067 | 17.202 | 29.021 | 24.697 | 53.118 |
Totaal passiva
| 123.668 | 207.774 | 216.425 | 222.967 | 108.779 | 111.497 | 248.056 | 293.927 | 277.56 | 238.905 | 210.578 | 171.114 | 146.72 | 125.169 | 101.195 | 89.625 | 108.534 | 103.998 | 102.852 | 113.794 | 92.229 | 94.657 | 82.105 | 79.958 | 90.349 | 86.416 | 63.043 | 64.962 | 59.704 | 66.867 | 55.479 | 61.03 | 104.774 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0.432 | 1.564 | 3.611 | 0.623 | 3.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.976 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11.141 | 11.141 | 7.737 | 7.737 | 7.737 | 7.651 | 95.631 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.54 | 77.485 | 77.465 | 77.465 | 77.445 | 77.445 | 77.445 | 77.445 | 77.445 | 72.741 | 72.671 | 72.24 | 51.74 |
Ingehouden winsten
| -101.485 | -44.041 | -34.901 | -21.73 | -10.249 | 10.599 | -128.673 | -129.102 | -135.692 | -144.41 | -144.862 | -137.859 | -116.613 | -100.455 | -129.952 | -115.03 | -117.203 | -81.075 | -91.61 | -77.881 | -95 | -77.76 | -96.688 | -96.688 | -100.604 | -100.604 | -196.925 | -104.599 | -176.976 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 102.076 | 103.127 | 98.377 | 98.434 | 98.727 | 101.933 | 7.974 | 12.768 | 12.64 | 12.468 | 23.34 | 16.541 | 17.502 | 13.515 | 13.081 | 12.689 | 12.689 | 12.388 | 12.388 | 10.502 | -10.111 | 10.969 | -12.958 | 0 | 0 | 0 | -13.432 | 0 | -12.641 | 0 | -11.8 | 0 | -11.431 |
Overige totale aandeelhoudersvermogen
| 272.499 | 273.986 | 203.428 | 203.428 | 203.428 | 200.148 | 141.33 | 76.466 | 76.964 | 78.749 | 66.894 | 66.894 | 66.894 | 66.894 | 66.894 | 66.894 | 66.894 | 66.894 | 66.894 | 69.774 | 90.387 | 69.7 | 93.611 | 19.223 | 83.289 | 23.159 | 180.37 | 82.82 | -10.321 | -34.483 | -23.014 | -43.76 | -56.74 |
Totaal eigen vermogen van aandeelhouders
| 284.231 | 344.645 | 276.205 | 291.48 | 300.266 | 324.053 | 116.262 | 37.672 | 31.452 | 24.347 | 22.912 | 23.116 | 45.323 | 57.494 | 27.563 | 42.093 | 39.92 | 75.747 | 65.212 | 79.935 | 62.816 | 80.394 | 61.43 | -19.223 | 60.13 | -23.159 | 47.458 | 55.666 | 54.483 | 38.258 | 37.857 | 28.48 | -16.431 |
Totaal eigen vermogen
| 284.231 | 344.645 | 276.205 | 291.48 | 300.266 | 324.053 | 116.262 | 40.32 | 32.968 | 24.347 | 29.208 | 29.899 | 54.003 | 67.166 | 27.563 | 42.093 | 39.92 | 75.747 | 65.212 | 79.935 | 62.816 | 80.394 | 61.43 | -19.223 | 60.13 | -23.159 | 47.458 | 55.666 | 54.483 | 38.254 | 37.853 | 28.477 | -16.434 |
Totaal passiva en aandeelhoudersvermogen
| 407.899 | 552.419 | 492.63 | 514.447 | 409.045 | 435.55 | 364.318 | 334.247 | 310.528 | 263.252 | 239.786 | 201.013 | 200.723 | 192.335 | 128.758 | 131.718 | 148.454 | 179.745 | 168.064 | 193.729 | 155.045 | 175.051 | 143.535 | 0 | 150.479 | 0 | 110.501 | 120.628 | 114.187 | 105.121 | 93.332 | 89.507 | 88.343 |