Chuang's Consortium International Limited
HKEX:0367.HK
0.36 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||
Net Income
| -932.049 | -966.292 | -839.308 | 122.966 | -705.084 | 1,226.643 | 1,297.145 | 1,264.279 | 597.759 | 502.952 | 468.53 | 1,266.531 | 1,334.188 | 789.686 | 799.728 | -229.964 | 468.889 | 216.769 | 210.691 | 241.072 | 115.899 | -336.852 | -19.612 |
Depreciation & Amortization
| 41.786 | 37.826 | 36.887 | 40.011 | 113.015 | 48.63 | 54.806 | 60.144 | 63.192 | 55.663 | 45.263 | 50.217 | 47.066 | 11.694 | 11.561 | 13.405 | 18.556 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -34.263 | 52.151 | 140.634 | -496.045 | 193.762 | -378.396 | -551.942 | -106.553 | 0.471 | -56.925 | -22.992 | -225.545 | 84.966 | -707.779 | -160.405 | -369.805 | -474.769 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 9.161 | 130.94 | 127.484 | -51.677 | -64.605 | 5.424 | 26.728 | -65.387 | 57.694 | 3.12 | -24.551 | -119.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -49.634 | -93.259 | 92.29 | 901.27 | -953.223 | -383.82 | -578.67 | -41.166 | -57.223 | -60.045 | 1.559 | -7.219 | 6.795 | 4.335 | 12.405 | -1.593 | -10.204 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 13.04 | -138.69 | -56.127 | 215.372 | 37.682 | 0 | 32.419 | 334.107 | -13.258 | 0 | 0 | 119.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -6.83 | 153.16 | -23.013 | -1,561.01 | 1,173.908 | -31.609 | -32.419 | -334.107 | 13.258 | -296.914 | -80.838 | -98.565 | 78.171 | -712.114 | -172.81 | -368.212 | -464.565 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 553.417 | 749.979 | 580.639 | 182.599 | 210.834 | -1,356.621 | -1,833.543 | -2,702.423 | -1,009.387 | -1,159.687 | -358.256 | -1,330.451 | -831.791 | -937.411 | -921.743 | 63.22 | -562.387 | -241.983 | -36.163 | -98.713 | -120.799 | 278.892 | 96.409 |
Operating Cash Flow
| -371.109 | -126.336 | -81.148 | -150.469 | -187.473 | -459.744 | -1,033.534 | -1,484.553 | -347.965 | -657.997 | 132.545 | -239.248 | 634.429 | -843.81 | -270.859 | -523.144 | -549.711 | -25.214 | 174.528 | 142.359 | -4.9 | -57.96 | 76.797 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.24 | -4.65 | -2.377 | -14.985 | -4.433 | -18.518 | -19.104 | -22.678 | -14.926 | -47.518 | -20.769 | -21.899 | -73.023 | -22.625 | -15.07 | -8.656 | -64.994 | -216.485 | -11.412 | -263.412 | -24.504 | -26.064 | -64.895 |
Acquisitions Net
| 0 | 146.249 | 3,065.94 | 962.379 | -9.759 | 1,293.743 | 687.776 | 1,674.449 | 6.371 | 69.304 | -29.838 | -2.482 | 94.698 | -0.347 | -110.077 | 25.818 | -156.324 | -8.694 | -6.523 | -6.651 | -0.691 | 0 | 0 |
Purchases Of Investments
| -163.757 | -201.697 | -4.901 | -17.365 | -124.142 | -89.376 | -806.286 | -860.652 | -292.246 | -4.099 | -91.553 | -51.1 | -3.674 | -116.764 | -2.326 | -349.225 | -157.041 | -1.172 | 0 | -1.399 | -38.649 | 0 | 0 |
Sales Maturities Of Investments
| 33.124 | 0.039 | 60.546 | 29.688 | 22.002 | 1.94 | 10.403 | 205.082 | 2.778 | 5.516 | 4.04 | 10.198 | 5.771 | 22.451 | 449.769 | 27.085 | 133.052 | 104.599 | 0 | 33.345 | 0.516 | 0 | 2.951 |
Other Investing Activites
| 79.362 | -123.984 | -22.262 | -28.457 | -7.206 | 18.575 | 19.592 | -7.793 | 40.493 | -8.998 | -154.46 | 4.883 | 88.651 | 1,557.293 | 37.939 | 18.816 | 107.322 | 236.996 | 63.536 | 97.225 | 69.722 | 68.027 | 26.761 |
Investing Cash Flow
| -51.511 | -60.059 | 3,096.946 | 931.26 | -123.538 | 1,206.364 | -107.619 | 988.408 | -257.53 | 14.205 | -292.58 | -60.4 | 112.423 | 1,440.008 | 360.235 | -286.162 | -137.985 | 115.244 | 45.601 | -140.892 | 6.394 | 41.963 | -35.183 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -404.24 | -1,173.82 | -1,697.301 | -41.686 | -181.178 | 943.409 | 243.762 | 2,237.342 | 291.185 | 409.501 | 705.581 | 221.102 | -325.459 | 12.723 | 142.196 | 434.414 | 558.576 | 107.937 | 176.725 | -78.961 | -85.919 | -85.877 | -29.289 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | -8.811 | -23.627 | -44.3 | 0 | 0 | 0 | 0 | 0 | -1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -334.511 | -58.539 | -25.088 | -133.804 | -142.167 | -134.176 | -100.802 | -83.114 | -75.84 | -43.59 | -13.721 | -70.841 | -16.081 | -9.971 | -29.088 | -26.72 | -33.255 | -22.17 | -22.17 | 0 | -11.949 | -10.803 |
Other Financing Activities
| -18.55 | -112.13 | -91.267 | -34.24 | -35.574 | -32.3 | -125.075 | 41.85 | -20.013 | 14.717 | -13.959 | -12.135 | -6.544 | 0 | 0 | -7.185 | 293.289 | 34.56 | -5.629 | -4.643 | 54.896 | -5.74 | 33.936 |
Financing Cash Flow
| -422.79 | -1,620.461 | -1,847.802 | -101.014 | -350.556 | 768.942 | -24.3 | 2,154.763 | 143.758 | 348.378 | 648.032 | 195.246 | -402.844 | -2.994 | 130.961 | 398.141 | 825.145 | 109.242 | 148.926 | -105.774 | -31.023 | -98.257 | -6.156 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.237 | -1.976 | 12.622 | 11.43 | -15.393 | -9.704 | 13.359 | -19.403 | -12.658 | -9.815 | 1.539 | 2.74 | 14.747 | 7.763 | 1.051 | 6.627 | 9.972 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -843.173 | -1,381.02 | 1,878.697 | -223.151 | -971.979 | 1,505.858 | -1,152.094 | 1,639.215 | -474.395 | -305.229 | 489.536 | -101.662 | 358.755 | 600.967 | 221.388 | -404.538 | 147.421 | 199.272 | 369.055 | -104.307 | -29.529 | -114.254 | 35.458 |
Cash At End Of Period
| 1,949.362 | 2,792.535 | 4,173.555 | 2,294.858 | 2,518.009 | 3,489.988 | 1,984.13 | 3,136.224 | 1,497.009 | 1,971.404 | 2,276.633 | 1,787.097 | 1,888.759 | 1,530.004 | 929.037 | 707.649 | 1,112.187 | 964.766 | 765.494 | 396.439 | 500.746 | 530.275 | 644.529 |