Sunshine Oilsands Ltd.
HKEX:2012.HK
0.55 (HKD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -0.579 | -11.048 | -22.217 | 2.111 | -15.758 | 5.671 | -11.65 | -194.617 | 26.581 | 46.099 | 56.232 | -0.707 | 27.306 | -22.789 | -2.688 | 41.318 | -12.083 | 14.518 | -41.77 | -26.66 | -19.14 | -9.799 | -25.116 | -46.731 | -16.287 | -31.147 | -32.831 | -228.443 | -12.761 | -19.479 | -21.169 | -23.237 | -26.564 | -20.736 | -2.773 | -325.761 | -30.413 | -19.122 | -30.839 | -12.28 | -1.338 | -8.897 | -4.253 | -7.515 | -8.681 | -8.327 | -8.257 | -9.193 | -15.531 | -4.673 | -32.331 | -2.461 | -12.113 | -9.001 | -45.186 |
Afschrijvingen & Amortisatie
| 1.268 | 1.984 | 2.619 | 3.522 | 0.228 | 2.809 | 2.051 | 193.24 | -63.034 | -68.289 | -58.047 | 0.379 | 0.324 | 0.281 | 0.299 | 0.402 | 0.316 | 0.354 | 2.482 | 3.676 | 4.95 | 4.616 | 2.465 | 2.367 | 3.764 | 3.354 | 4.171 | 5.232 | 4.04 | 3.598 | 1.866 | 0.126 | 0.129 | 0.141 | 0.151 | 0.159 | 0.157 | 0.136 | 0.141 | 0.158 | 0.192 | 0.175 | 0.173 | 0.153 | 0.119 | 0.107 | 0.104 | 0.091 | 0.073 | 0.066 | 0.06 | 0.053 | 0.049 | 0.046 | 0.037 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.817 | -14.419 | 7.911 | -14.337 | -12.2 | -6.448 | -12.466 | 26.593 | -5.556 | 3.231 | -6.133 | -5.494 | 22.761 | -4.329 | 5.606 | 7.072 | 196.804 | -9.755 | -7.265 | -1.938 | 5.248 | 2.2 | 2.044 | -16.579 | 302.969 | 14.374 | 3.266 | 14.951 | 5.034 | -9.663 | 0.471 | -0.05 | 0.101 | 0.042 | -0.145 | -0.046 | -10.791 | 0.583 | 5.817 | 4.412 | -13.486 | -0.745 | -2.255 | 36.784 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0.001 | 0.001 | 0.126 | 0.127 | 0.127 | 0.127 | 0.345 | 0.343 | 0.351 | 0.334 | 2.74 | 0.497 | 0.404 | 0.368 | 0.408 | 0.628 | 1.229 | 0.979 | 1.011 | 2.949 | -0.318 | 0.161 | 0.287 | 0.411 | 0.663 | 0.558 | 0.831 | 1.073 | 0.77 | 0.277 | 2.214 | 2.531 | 2.28 | 2.64 | 2.705 | 5.946 | 2.516 | 2.218 | 2.277 | 2.467 | 1.78 | 1.551 |
Verandering in Werkkapitaal
| 2.594 | 0.52 | 3.635 | 1.874 | 3.965 | 1.486 | 4.844 | 1.144 | -1.536 | 0.62 | 2.44 | -7.037 | 11.107 | 0.713 | 0.483 | 4.872 | -1.343 | 1.221 | 0.515 | -7.451 | -0.847 | 0.747 | -0.109 | 1.374 | 3.384 | -1.702 | -2.11 | -21.383 | 7.645 | 1.662 | 14.26 | 2.419 | 4.302 | 5.032 | -1.599 | 2.716 | -1.138 | 0.322 | 0.814 | 0.924 | -2.459 | -2.159 | -7.839 | 4.939 | -1.585 | 0.658 | 0.693 | 0.884 | -8.604 | 1.57 | 7.73 | -0.169 | 0.098 | -0.014 | -0.884 |
Vorderingen
| 2.586 | 0.577 | -0.801 | 1.262 | 1.262 | -0.903 | -1.516 | 0.183 | -3.16 | -0.333 | -0.677 | 0.176 | 0 | 0.615 | -0.036 | -0.21 | -0.037 | 0.561 | 1.669 | 11.426 | -0.442 | -0.244 | -2.06 | 1.356 | 1.353 | -0.652 | -0.769 | -0.295 | -0.01 | -0.003 | -1.97 | -0.259 | -0.212 | -0.046 | 0.116 | -0.046 | 0.08 | -0.027 | -0.221 | -0.181 | 0.442 | 0.198 | -1.569 | 0.721 | -0.122 | 0.279 | -0.474 | 0.345 | -0.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 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 | 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 |
Crediteuren
| 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 | 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 |
Overig Werkkapitaal
| 0.008 | -0.057 | 3.635 | 0.613 | 2.704 | 2.389 | 6.36 | 0.961 | 1.624 | 0.953 | -0.412 | 0.65 | 10.99 | 0.13 | -0.428 | 0.439 | -0.127 | 0.186 | 1.044 | -4.56 | 2.941 | -2.926 | 0.836 | -0.237 | -0.279 | -1.076 | -0.506 | 0.566 | 0.88 | -0.297 | 2.795 | 1.696 | -0.398 | 0.589 | 1.178 | -0.418 | -1.984 | 0.199 | -0.073 | 0.13 | -0.529 | -1.87 | -2.918 | 0.342 | 0.263 | 0.091 | -0.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -4.189 | 8.333 | 2.739 | -9.892 | 9.851 | -8.894 | 1.693 | -4.998 | 32.467 | 15.412 | -5.039 | -6.523 | -17.269 | 11.712 | 13.422 | -32.013 | 14.679 | -6.942 | 6.147 | 26.729 | 8.036 | 9.399 | 22.733 | 9.382 | 13.823 | 16.789 | 15.347 | 21.095 | 11.687 | 13.969 | 14.462 | 13.893 | 18.594 | 15.405 | 14.583 | 17.702 | 9.618 | 10.905 | 8.844 | 3.271 | 5.153 | 0.415 | -1.913 | -0.018 | 1.315 | 0.339 | 0.969 | 12.734 | -1.01 | -0.87 | 17.017 | 10.319 | 5.853 | 6.323 | 4.897 |
Kasstroom uit Operationele Activiteiten
| -0.906 | -0.211 | -0.916 | -2.385 | -1.714 | 1.072 | -3.062 | -5.231 | -5.522 | -6.158 | -4.414 | -12.07 | 7.051 | -2.171 | -2.82 | 2.505 | -4.752 | -3.188 | -5.906 | -8.917 | -3.427 | -0.819 | -5.187 | -8.107 | 0.852 | -6.696 | -7.983 | -26.287 | 1.484 | -6.286 | 8.46 | -0.54 | 1.61 | 1.568 | -6.056 | -1.928 | -6.991 | -3.83 | -5.531 | -2.062 | -7.042 | -9.225 | -13.605 | -0.126 | -6.259 | -5.088 | -3.897 | -3.571 | -18.543 | 4.426 | -0.894 | -3.467 | -4.391 | -3.12 | -2.801 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.596 | -0.672 | -0.286 | -0.378 | -1.864 | -0.593 | -0.113 | -0.463 | -0.389 | -1.138 | -0.18 | 3.277 | -5.175 | -0.486 | -0.428 | -0.45 | -0.406 | -0.431 | -0.299 | -0.654 | -0.549 | -1.095 | -0.342 | -0.195 | -0.521 | -0.803 | -1.381 | -0.86 | -1.815 | -1.862 | -4.679 | -8.69 | -12.038 | -6.939 | -1.169 | -19.051 | -31.1 | -51.422 | -44.018 | -27.51 | -31.987 | -54.509 | -32.204 | -42.699 | -76.694 | -101.336 | -85.892 | -65.098 | -50.097 | -90.035 | -42.477 | -31.77 | -17.959 | -62.567 | -43.695 |
Netto Overnames
| 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 | 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 |
Aankoop van Beleggingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -53.324 | -101.336 | -85.892 | 0 | -32.51 | -90.035 | -42.477 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 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 | 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 |
Overige Investeringsactiviteiten
| 0.322 | 0.753 | 0.001 | 0.002 | 0.002 | 0.002 | 0.168 | 0.005 | 0.575 | 0.11 | -0.11 | -0.423 | 0.308 | 0.119 | 0.119 | -1.615 | 5.606 | -0.253 | 0.141 | 0.303 | -1.18 | -0.05 | 0.028 | 0.074 | -1.14 | 0.989 | -0.197 | 8.057 | 1.383 | -3.777 | -10.476 | 8.08 | -2.138 | -3.515 | 13.838 | -0.439 | 11.545 | 0.659 | 9.385 | 0.576 | -34.927 | 0.015 | 0.057 | 0.761 | 76.854 | 101.813 | 86.664 | 0.987 | 51.321 | 90.971 | 0.081 | 0.257 | 0.425 | 0.516 | 0.426 |
Kasstroom uit Investeringsactiviteiten
| -0.274 | 0.081 | 0.259 | -0.376 | -1.862 | -0.591 | 0.055 | -0.458 | 0.186 | -1.028 | -0.29 | 2.854 | -4.867 | -0.367 | -0.309 | -2.065 | 5.2 | -0.684 | -0.158 | -0.351 | -1.729 | -1.145 | -0.314 | -0.121 | -1.661 | 0.186 | -1.578 | 7.197 | -0.432 | -5.639 | -15.155 | -0.61 | -14.176 | -10.454 | 12.669 | -19.49 | -19.555 | -50.763 | -34.633 | -26.934 | -66.914 | -54.494 | -32.147 | -41.938 | -53.164 | -100.859 | -85.12 | -64.111 | -31.286 | -89.099 | -42.395 | -31.513 | -17.533 | -62.051 | -43.27 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 1.014 | 0.729 | 0.588 | -4.384 | 0.816 | -0.054 | 2.919 | 0 | 6.293 | 7.853 | 4.746 | 2.497 | -1.349 | 3.032 | 3.027 | 2.24 | 0.175 | 5.086 | 4.335 | 9.435 | 4.535 | 2.707 | 4.952 | 0 | 0.446 | 5.929 | 0 | 3.546 | 3.696 | -0.099 | 0 | 0 | 0 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 194.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.174 | 0.997 | 1.088 | 12.996 | 2.996 | 0 | 8.574 | 16.741 | 26.559 | 31.333 | 14.818 | 0 | 12.561 | 22.882 | 0.176 | 0.132 | 0.12 | 0.095 | 75.468 | 43.858 | 24.228 | 0.167 | 1.615 | 6.835 | -65.253 | 3.428 | 1.014 | 569.88 | 0 | 0.199 | 1.045 | 14.609 |
Terugkoop van Gewone Aandelen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.069 | -16.919 | -14.743 | -68.863 | -11.392 | 7.136 | 0.256 | -7.392 |
Uitgekeerde Dividenden
| 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 | 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 |
Overige Financieringsactiviteiten
| -0.187 | -0.065 | -0.06 | 6.866 | 3.256 | -0.209 | -0.343 | 5.226 | -0.421 | -0.424 | -0.144 | 6.703 | -0.666 | -0.693 | -0.422 | -2.522 | -0.464 | -1.066 | 0.867 | -0.582 | 1.711 | -0.424 | -0.064 | 6.491 | -0.247 | -0.05 | -5.613 | -0.078 | -3.005 | -0.307 | -10.02 | 8.392 | -21.35 | -3.998 | -11.637 | -6.838 | -12.527 | 0.048 | -11.218 | -0.023 | 16.797 | -0.22 | -0.632 | -0.396 | -0.844 | -0.635 | -0.944 | 66.662 | 0 | -5.351 | -20.018 | 8.746 | -10.208 | -0.902 | 209.466 |
Kasstroom uit Financieringsactiviteiten
| 0.827 | 0.664 | 0.528 | 2.482 | 4.072 | -0.263 | 2.576 | 5.226 | 5.872 | 7.429 | 4.602 | 9.2 | -2.015 | 2.339 | 2.605 | -0.282 | -0.289 | 4.02 | 5.202 | 8.853 | 6.246 | 2.283 | 4.888 | 6.491 | 1.196 | 6.967 | 7.383 | 15.915 | 0.691 | 3.812 | 6.721 | 13.245 | 9.983 | 11.97 | -11.635 | 5.723 | 10.355 | 0.671 | -11.086 | 0.097 | 211.305 | 75.248 | 43.226 | 23.832 | -0.677 | 0.98 | 5.891 | -5.659 | -13.491 | -19.08 | 480.999 | -2.646 | -2.873 | 0.399 | 216.684 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.013 | -0.008 | -0.01 | 0.116 | -0.04 | -0.047 | -0.048 | 0.101 | -0.061 | -0.004 | -0.02 | -0.093 | -0.01 | -0.008 | 0.155 | 0.071 | -0.02 | -0.068 | -0.002 | -0.007 | -0.031 | -0.013 | 0.279 | -0.003 | 0.21 | -0.249 | 0.025 | 5.143 | -4.584 | -0.219 | -0.785 | 0.925 | -1.308 | -0.138 | 0.037 | 0.37 | 2.882 | -0.758 | 5.012 | 0.918 | 2.293 | -0.471 | 0.05 | -0.101 | -0.042 | 0.145 | 0.046 | -0.072 | -0.583 | -5.817 | 6.451 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -0.366 | 0.526 | -0.139 | -0.163 | 0.456 | 0.171 | -0.479 | -0.362 | 0.475 | 0.239 | -0.122 | -0.109 | 0.159 | -0.207 | -0.369 | 0.229 | 0.139 | 0.08 | -0.864 | -0.422 | 1.121 | 0.306 | -0.334 | -1.74 | 0.597 | 0.208 | -2.153 | 1.968 | -2.841 | -8.332 | -0.759 | 13.02 | -3.891 | 2.946 | -4.985 | -15.325 | -13.309 | -54.68 | -46.238 | -27.981 | 139.642 | 11.058 | -2.476 | -18.333 | -60.142 | -104.822 | -83.08 | -73.414 | -63.903 | -109.57 | 444.161 | -37.626 | -24.798 | -64.773 | 170.613 |
Kaspositie aan het Einde van de Periode
| 0.548 | 0.914 | 0.388 | 0.527 | 0.69 | 0.234 | 0.063 | 0.542 | 0.904 | 0.429 | 0.19 | 0.312 | 0.421 | 0.262 | 0.469 | 0.838 | 0.609 | 0.47 | 0.39 | 1.254 | 1.676 | 0.555 | 0.249 | 0.583 | 2.323 | 1.726 | 1.518 | 3.671 | 1.703 | 4.544 | 12.876 | 13.635 | 0.615 | 4.506 | 1.56 | 6.545 | 21.87 | 35.179 | 89.859 | 136.097 | 164.078 | 24.436 | 13.378 | 15.854 | 34.187 | 94.329 | 199.151 | 282.231 | 355.645 | 419.548 | 529.118 | 84.957 | 122.583 | 147.381 | 212.154 |