Power Assets Holdings Limited
HKEX:0006.HK
54.9 (HKD) • At close September 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,447 | 2,456 | 1,610 | 2,883 | 3,201 | 4,241 | 2,835 | 3,388 | 2,302 | 3,239 | 2,068 | 5,229 | 3,907 | 24,557 | 12,452 | 15,212 | 65,687 | 66,097 | 63,170 | 46,854 | 64,238 | 7,894 | 8,699 | 6,140 | 6,618 | 6,121 | 3,200 | 5,839 | 4,713 | 5,093 | 4,128 | 8,962 |
Short Term Investments
| 33 | 1,745 | 2,297 | 3,011 | 893 | 369 | 493 | 2,039 | 1,059 | 1,637 | 1,812 | 87 | 3,081 | 851 | 29,472 | 46,500 | 272 | 2,060 | 4,629 | 14,439 | 2 | 2,597 | 38 | 749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,480 | 4,201 | 3,907 | 5,894 | 4,094 | 4,610 | 3,328 | 5,427 | 3,361 | 4,876 | 3,880 | 5,316 | 6,988 | 25,408 | 41,924 | 61,712 | 65,959 | 68,157 | 67,799 | 61,293 | 64,240 | 7,894 | 8,699 | 6,140 | 6,618 | 6,121 | 3,200 | 5,839 | 4,713 | 5,093 | 4,128 | 8,962 |
Net Receivables
| 78 | 158 | 75 | 986 | 910 | 353 | 552 | 635 | 504 | 139 | 232 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1,651 | 2,091 | 1,747 | 1,576 | 1,103 | 1,512 | 1,182 | 1,383 | 1,059 | 1,466 | 1,147 |
Inventory
| 0 | -153 | -73 | -984 | -908 | -351 | -550 | -632 | -502 | -137 | -231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 948 | 1,042 | 1,114 | 938 | 1,115 | 904 | 747 | 880 | 930 | 634 | 659 |
Other Current Assets
| 0 | 153 | 73 | 984 | 908 | 351 | 550 | 632 | 502 | 137 | 231 | 158 | 266 | 166 | 110 | 159 | 45 | 385 | 440 | 808 | 674 | 1 | 263 | 820 | 898 | 1,035 | 585 | 569 | 733 | 552 | 885 | 998 |
Total Current Assets
| 1,558 | 4,359 | 3,982 | 6,880 | 5,004 | 4,963 | 3,880 | 6,062 | 3,865 | 5,015 | 4,112 | 5,475 | 7,255 | 25,574 | 42,034 | 61,871 | 66,004 | 68,543 | 68,239 | 62,101 | 64,915 | 10,494 | 12,095 | 9,821 | 10,030 | 9,374 | 6,201 | 8,337 | 7,709 | 7,634 | 7,113 | 11,766 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17 | 19 | 21 | 18 | 19 | 20 | 16 | 17 | 18 | 19 | 20 | 14 | 14 | 14 | 28 | 29 | 29 | 30 | 32 | 32 | 33 | 49,122 | 49,009 | 49,298 | 48,825 | 48,799 | 47,717 | 47,924 | 47,260 | 47,464 | 44,109 | 46,488 |
Goodwill
| 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 |
Intangible Assets
| 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 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84,490 | 83,123 | 81,064 | 77,641 | 67,018 | 65,409 | 0 | 0 | 74,161 | 72,813 | 0 | -40,069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 91,535 | 91,318 | 91,469 | 87,623 | 89,748 | 89,269 | 90,587 | 87,356 | 87,580 | 88,454 | 86,684 | 84,522 | 83,141 | 81,071 | 77,642 | 67,008 | 65,429 | 66,615 | 66,280 | 74,133 | 72,805 | 42,081 | 40,069 | 40,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 45 | 80 | 111 | 105 | 77 | 80 | 46 | 32 | 21 | 29 | 19 | 49 | 0 | 0 | 4 | 25 | 42 | 60 | 86 | 107 | 87 | 22 | 0 | 15 | 2 | 8 | 11 |
Other Non-Current Assets
| 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | -84,536 | -83,155 | -81,085 | -77,670 | -67,037 | -65,458 | -66,645 | -66,312 | -74,165 | -72,838 | 3,498 | 40,622 | 1,612 | 38,266 | 36,470 | 38,298 | 36,442 | 21,527 | 19,849 | 20,009 | 10,175 |
Total Non-Current Assets
| 91,558 | 91,343 | 91,496 | 87,647 | 89,774 | 89,341 | 90,689 | 87,490 | 87,709 | 88,556 | 86,789 | 84,536 | 83,155 | 81,085 | 77,670 | 67,037 | 65,458 | 66,645 | 66,312 | 74,165 | 72,838 | 94,743 | 89,691 | 91,825 | 87,198 | 85,356 | 86,037 | 84,366 | 68,802 | 67,315 | 64,126 | 56,674 |
Total Assets
| 93,116 | 95,702 | 95,478 | 94,527 | 94,778 | 94,304 | 94,569 | 93,552 | 91,574 | 93,571 | 90,901 | 91,437 | 91,006 | 107,001 | 120,364 | 129,777 | 131,936 | 135,358 | 134,555 | 136,274 | 137,782 | 105,237 | 101,786 | 101,646 | 97,228 | 94,730 | 92,238 | 92,703 | 76,511 | 74,949 | 71,239 | 68,440 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 3,157 | 2,896 | 3,225 | 3,915 | 4,154 | 3,384 | 3,344 | 3,397 | 4,872 | 4,165 | 4,284 | 4,063 | 3,393 | 3,183 | 2,810 | 2,595 | 2,209 | 2,034 | 2,771 | 2,621 | 2,739 | 4,107 | 3,335 | 3,739 | 3,215 | 3,451 | 1,387 | 1,702 | 1,587 | 1,597 | 892 | 1,161 |
Short Term Debt
| 2 | 3 | 3 | 2 | 2 | 2 | 0 | 3,642 | 3,316 | 3 | 65 | 0 | 0 | 3,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503 | 4,408 | 5,317 | 1,930 | 617 | 661 | 8,461 | 10 | 0 | 895 | 1,687 |
Tax Payables
| 18 | 231 | 123 | 104 | 99 | 137 | 129 | 161 | 50 | 45 | 0 | 9 | 32 | 91 | 55 | 46 | 62 | 41 | 15 | 2 | 0 | 340 | 587 | 333 | 350 | 218 | 246 | 163 | 392 | 236 | 268 | 188 |
Deferred Revenue
| 18 | 231 | 123 | 104 | 99 | 137 | 0 | 161 | 50 | 45 | -65 | 0 | 0 | -3,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 392 | 0 | 0 | 0 |
Other Current Liabilities
| 22 | 119 | 92 | 17 | 22 | 31 | 391 | 206 | 19 | 111 | 65 | 9 | 35 | 3,649 | 106 | 46 | 139 | 85 | 93 | 79 | 82 | 342 | 624 | 354 | 350 | 218 | 246 | 163 | 3 | 239 | 268 | 200 |
Total Current Liabilities
| 3,199 | 3,249 | 3,443 | 4,038 | 4,277 | 3,554 | 3,735 | 7,406 | 8,257 | 4,324 | 4,349 | 4,072 | 3,428 | 6,832 | 2,916 | 2,641 | 2,348 | 2,119 | 2,864 | 2,700 | 2,821 | 4,952 | 8,367 | 9,410 | 5,495 | 4,286 | 2,294 | 10,326 | 1,992 | 1,836 | 2,055 | 3,048 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 2,863 | 3,097 | 3,269 | 3,236 | 3,356 | 3,433 | 3,602 | 0 | 0 | 3,319 | 3,338 | 3,517 | 3,572 | 3,679 | 8,859 | 8,555 | 9,064 | 9,405 | 9,978 | 10,204 | 11,468 | 21,845 | 21,163 | 19,282 | 23,300 | 23,009 | 23,346 | 17,312 | 13,735 | 12,247 | 11,789 | 8,980 |
Deferred Revenue Non-Current
| 1 | 1 | 2 | 1 | 3 | 3 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 8,857 | 8,541 | 9,063 | 9,378 | 9,909 | 0 | 0 | 1,900 | 1,862 | 1,839 | 1,439 | 1,801 | 1,766 | 862 | 965 | 1,676 | 1,617 | 1,634 |
Deferred Tax Liabilities Non-Current
| 323 | 301 | 337 | 275 | 225 | 134 | 104 | 57 | 24 | 0 | 24 | 0 | 0 | 0 | 2 | 14 | 1 | 27 | 69 | 0 | 0 | 5,955 | 5,873 | 5,911 | 6,001 | 5,883 | 5,845 | 5,771 | 5,686 | 5,622 | 5,546 | 5,479 |
Other Non-Current Liabilities
| 167 | 302 | 134 | 120 | 157 | 413 | 841 | 1,323 | 503 | 436 | 507 | -3,517 | -3,572 | -3,679 | -8,859 | -8,555 | -9,064 | -9,405 | -9,978 | -10,204 | -11,468 | 1,147 | 1,795 | 2,169 | 2,641 | 1,878 | 1,745 | 2,295 | 2,566 | 1,424 | 2,268 | 1,972 |
Total Non-Current Liabilities
| 3,354 | 3,701 | 3,742 | 3,632 | 3,741 | 3,983 | 4,547 | 1,380 | 527 | 3,755 | 3,873 | 3,517 | 3,572 | 3,679 | 8,859 | 8,555 | 9,064 | 9,405 | 9,978 | 10,204 | 11,468 | 30,847 | 30,693 | 29,201 | 33,381 | 32,571 | 32,702 | 26,240 | 22,952 | 20,969 | 21,220 | 18,065 |
Total Liabilities
| 6,553 | 6,950 | 7,185 | 7,670 | 8,018 | 7,537 | 8,282 | 8,786 | 8,784 | 8,079 | 8,222 | 7,880 | 7,601 | 11,421 | 12,081 | 11,366 | 11,837 | 11,761 | 13,083 | 13,186 | 15,030 | 35,799 | 39,060 | 38,611 | 38,876 | 36,857 | 34,996 | 36,566 | 24,944 | 22,805 | 23,275 | 21,113 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,410 | 6,397 | 6,740 | 7,500 | 8,170 | 5,976 | 3,551 | 2,067 | 1,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 | 2,134 |
Retained Earnings
| 1,662 | 4,348 | 1,662 | 4,347 | 1,665 | 4,354 | 1,665 | 4,354 | 1,643 | 4,333 | 1,643 | 85,357 | 83,192 | 95,710 | 109,173 | 119,971 | 119,465 | 120,538 | 116,929 | 118,251 | 114,927 | 62,605 | 56,852 | 0 | 0 | 0 | 47,827 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 78,291 | 77,794 | 80,021 | 75,900 | 78,485 | 75,803 | 78,012 | 73,802 | 74,537 | 74,549 | 74,426 | -8,410 | -6,397 | -6,740 | -7,500 | -8,170 | -5,976 | -3,551 | -2,067 | -1,773 | 1,215 | -35,062 | -34,186 | -33,214 | -32,326 | -31,397 | 0 | 0 | -29,323 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16,820 | -12,794 | -13,480 | -15,000 | -16,340 | -11,952 | -7,102 | -4,134 | -3,546 | 0 | 39,761 | 37,926 | 94,115 | 88,544 | 87,136 | 7,281 | 54,003 | 78,756 | 50,010 | 45,830 | 45,193 |
Total Shareholders Equity
| 86,563 | 88,752 | 88,293 | 86,857 | 86,760 | 86,767 | 86,287 | 84,766 | 82,790 | 85,492 | 82,679 | 83,557 | 83,405 | 95,580 | 108,283 | 118,411 | 120,099 | 123,597 | 121,472 | 123,088 | 122,752 | 69,438 | 62,726 | 63,035 | 58,352 | 57,873 | 57,242 | 56,137 | 51,567 | 52,144 | 47,964 | 47,327 |
Total Equity
| 86,563 | 88,752 | 88,293 | 86,857 | 86,760 | 86,767 | 86,287 | 84,766 | 82,790 | 85,492 | 82,679 | 83,557 | 83,405 | 95,580 | 108,283 | 118,411 | 120,099 | 123,597 | 121,472 | 123,088 | 122,752 | 69,438 | 62,726 | 63,035 | 58,352 | 57,873 | 57,242 | 56,137 | 51,567 | 52,144 | 47,964 | 47,327 |
Total Liabilities & Shareholders Equity
| 93,116 | 95,702 | 95,478 | 94,527 | 94,778 | 94,304 | 94,569 | 93,552 | 91,574 | 93,571 | 90,901 | 91,437 | 91,006 | 107,001 | 120,364 | 129,777 | 131,936 | 135,358 | 134,555 | 136,274 | 137,782 | 105,237 | 101,786 | 101,646 | 97,228 | 94,730 | 92,238 | 92,703 | 76,511 | 74,949 | 71,239 | 68,440 |