Media Chinese International Limited
HKEX:0685.HK
0.235 (HKD) • At close October 25, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 68.103 | 61.524 | 64.952 | 68.77 | 60.065 | 69.204 | 101.923 | 79.946 | 140.95 | 118.62 | 102.852 | 101.829 | 134.657 | 110.519 | 77.635 | 70.205 | 76.559 | 35.559 | 39.813 | 24.378 |
Short Term Investments
| 30.103 | 34.898 | 31.405 | 26.562 | 13.855 | 6.395 | 18.769 | 0.443 | 0.437 | 0.391 | 0.334 | 0.097 | 0.856 | 0.31 | 0.87 | 0.646 | 0.276 | 0.251 | 0.874 | 0.25 |
Cash and Short Term Investments
| 98.206 | 96.422 | 96.357 | 95.332 | 73.92 | 75.599 | 120.692 | 80.389 | 141.387 | 119.011 | 103.186 | 101.926 | 135.513 | 110.829 | 78.505 | 70.851 | 76.835 | 35.81 | 40.687 | 24.628 |
Net Receivables
| 14.337 | 13.794 | 15.118 | 16.158 | 19.886 | 27.121 | 34.506 | 43.372 | 42.012 | 48.108 | 55.38 | 64.09 | 69.143 | 67.44 | 66.19 | 58.98 | 76.896 | 29.771 | 30.392 | 25.484 |
Inventory
| 8.796 | 11.145 | 11.448 | 16.996 | 20.039 | 24.869 | 17.648 | 19.918 | 23.869 | 40.888 | 52.386 | 50.128 | 57.899 | 69.153 | 76.079 | 41.948 | 50.531 | 7.28 | 6.846 | 6.544 |
Other Current Assets
| 14.835 | 7.273 | 19.565 | 21.747 | 26.086 | 36.582 | 46.37 | 10.086 | 53.072 | 59.542 | 68.463 | 75.795 | 77.765 | 2.942 | 2.836 | 1.278 | 3.404 | 1.203 | 1.669 | 0.229 |
Total Current Assets
| 134.501 | 126.757 | 127.37 | 134.075 | 120.045 | 137.05 | 184.71 | 153.765 | 218.328 | 219.441 | 224.035 | 227.849 | 271.177 | 250.364 | 223.61 | 173.057 | 207.666 | 74.063 | 79.595 | 56.885 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 41.514 | 51.588 | 58.809 | 65.218 | 70.669 | 79.209 | 94.253 | 96.266 | 114.596 | 126.909 | 144.308 | 150.935 | 153.074 | 157.145 | 111.623 | 99.692 | 112.603 | 20.334 | 21.113 | 22.555 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 16.103 | 32.151 | 40.541 | 44.864 | 57.22 | 60.382 | 0 | 0 | 0 | 54.62 | 62.45 | 0 | 0 | 0 |
Intangible Assets
| 0.62 | 6.853 | 7.876 | 8.56 | 9.146 | 9.141 | 10.76 | 11.08 | 12.975 | 14.14 | 72.92 | 77.908 | 78.124 | 81.379 | 107.949 | 37.306 | 46.284 | 22.387 | 23.157 | 14.781 |
Goodwill and Intangible Assets
| 0.62 | 6.853 | 7.876 | 8.56 | 9.146 | 9.141 | 26.863 | 43.231 | 53.516 | 59.004 | 72.92 | 77.908 | 78.124 | 81.379 | 107.949 | 91.926 | 108.734 | 22.387 | 23.157 | 14.781 |
Long Term Investments
| -29.47 | 1.313 | 0.66 | 0.973 | 1.267 | 3.044 | -9.647 | 0.288 | 0.312 | 0.405 | 2.622 | 3.045 | 2.253 | 2.606 | 1.869 | 0 | 0.852 | 0.716 | 0.835 | 2.598 |
Tax Assets
| 0.422 | 0.128 | 0.089 | 0.094 | 0.12 | 0.224 | 0.243 | 0.226 | 0.3 | 0.723 | 1.455 | 0 | 1.426 | 0.972 | 1.831 | 2.43 | 3.63 | 1.356 | 0.086 | 0.08 |
Other Non-Current Assets
| 48.924 | 23.936 | 24.721 | 24.711 | 21.864 | 20.913 | 35.335 | 15.03 | 15.888 | 16.334 | 17.478 | 19.35 | 11.212 | 12.015 | 10.325 | 6.301 | 7.911 | 1.662 | 1.112 | 2.133 |
Total Non-Current Assets
| 62.01 | 83.818 | 92.155 | 99.556 | 103.066 | 112.531 | 147.047 | 155.041 | 184.612 | 203.375 | 238.783 | 251.238 | 246.089 | 254.117 | 233.597 | 200.349 | 233.73 | 46.457 | 46.304 | 42.146 |
Total Assets
| 196.511 | 210.575 | 219.525 | 233.631 | 223.111 | 249.581 | 331.757 | 308.806 | 402.94 | 422.816 | 462.818 | 479.087 | 517.266 | 504.481 | 457.207 | 373.406 | 441.396 | 113.429 | 125.898 | 99.032 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 6.116 | 4.928 | 5.195 | 4.825 | 5.419 | 12.905 | 12.75 | 46.634 | 13.089 | 59.916 | 68.746 | 72.898 | 70.623 | 68.816 | 57.415 | 50.21 | 58.982 | 25.358 | 23.639 | 15.154 |
Short Term Debt
| 27.344 | 21.333 | 22.941 | 32.974 | 20.201 | 19.912 | 68.447 | 2.506 | 58.536 | 9.585 | 12.726 | 170.66 | 5.43 | 15.316 | 32.046 | 19.081 | 33.836 | 4.16 | 5.812 | 5.196 |
Tax Payables
| 0.412 | 1.05 | 0.799 | 0.404 | 0.564 | 0.853 | 0.773 | 1.644 | 3.871 | 3.657 | 5.384 | 7.147 | 5.52 | 5.671 | 4.24 | 2.787 | 4.067 | 0.408 | 0.082 | 0.973 |
Deferred Revenue
| 0 | 25.604 | -22.941 | 22.956 | 26.362 | 39.602 | 39.776 | 1.644 | 3.871 | 3.657 | 5.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0.408 | 0.082 | 0.973 |
Other Current Liabilities
| 31.208 | 0.025 | 46.365 | 0.046 | 0.06 | 0.045 | 0.078 | 0.026 | 40.042 | 0.058 | 0.062 | 7.147 | 5.52 | 5.671 | 4.24 | 2.787 | 4.067 | 0 | 0.113 | 0.056 |
Total Current Liabilities
| 64.668 | 51.89 | 51.56 | 60.801 | 52.042 | 72.464 | 121.051 | 50.81 | 115.538 | 73.216 | 86.918 | 250.705 | 81.573 | 89.803 | 93.701 | 72.078 | 96.885 | 29.927 | 29.646 | 21.378 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0.084 | 0.359 | 0.473 | 0.501 | 1.354 | 0 | 0 | 50.87 | 57.663 | 121.506 | 137.804 | 0 | 0 | 1.267 | 1.56 | 3.072 | 6.453 | 0.802 | 2.31 | 2.878 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.11 | 4.069 | 4.794 | 5.149 | 5.533 | 5.967 | 7.405 | 8.622 | 9.981 | 11.138 | 12.306 | 13.105 | 14.552 | 13.546 | 12.374 | 10.249 | 8.83 | 1.865 | 1.726 | 1.816 |
Other Non-Current Liabilities
| 2.009 | 1.693 | 0.503 | 0.759 | 1.384 | 1.329 | 1.533 | 1.189 | 1.031 | 0.851 | 0.741 | 1.332 | 1.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5.203 | 6.121 | 5.77 | 6.409 | 8.271 | 7.296 | 8.938 | 60.681 | 68.675 | 133.495 | 150.851 | 14.437 | 15.9 | 14.813 | 13.934 | 13.321 | 15.283 | 2.667 | 4.036 | 4.694 |
Total Liabilities
| 69.871 | 58.011 | 57.33 | 67.21 | 60.313 | 79.76 | 129.989 | 111.491 | 184.213 | 206.711 | 237.769 | 265.142 | 97.473 | 104.616 | 107.635 | 85.399 | 112.168 | 32.594 | 33.682 | 26.072 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 133.381 | 277.229 | 280.057 | 281.269 | 286.303 | 290.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.681 | 21.672 | 21.672 | 5.167 | 5.178 | 5.222 | 5.056 |
Retained Earnings
| 185.335 | 200.85 | 203.678 | 204.89 | 207.28 | 204.553 | 221.67 | 243.581 | 244.36 | 234.126 | 221.379 | 204.909 | 183.71 | 160.185 | 131.814 | 100.652 | 106.746 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -133.381 | -123.915 | -117.583 | -115.228 | -124.15 | -122.307 | -129.213 | -123.425 | -124.655 | -120.39 | -122.019 | -118.7 | -72.679 | -117.651 | -97.884 | -86.079 | -84.559 | -45.263 | -42.678 | -39.093 |
Other Total Stockholders Equity
| -78.717 | -222.565 | -225.393 | -226.605 | -228.995 | -226.268 | 83.497 | 51.823 | 71.604 | 74.293 | 96.737 | 99.082 | 280.818 | 330.193 | 285.707 | 243.573 | 293.922 | 113.831 | 119.183 | 105.417 |
Total Shareholders Equity
| 128.333 | 153.314 | 162.474 | 166.041 | 162.153 | 167.759 | 197.669 | 193.694 | 213.024 | 209.744 | 217.812 | 207.006 | 413.564 | 394.408 | 341.309 | 279.818 | 321.276 | 73.746 | 81.728 | 71.38 |
Total Equity
| 126.64 | 152.564 | 162.195 | 166.421 | 162.798 | 169.821 | 201.768 | 197.315 | 218.727 | 216.105 | 225.049 | 213.945 | 419.793 | 399.865 | 349.572 | 288.007 | 329.228 | 80.836 | 92.216 | 72.959 |
Total Liabilities & Shareholders Equity
| 196.511 | 210.575 | 219.525 | 233.631 | 223.111 | 249.581 | 331.757 | 308.806 | 402.94 | 422.816 | 462.818 | 479.087 | 517.266 | 504.481 | 457.207 | 373.406 | 441.396 | 113.429 | 125.898 | 99.032 |