BaWang International (Group) Holding Limited
HKEX:1338.HK
0.055 (HKD) • At close November 8, 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1.21 | 9.109 | 4.518 | -3.133 | -16.188 | 5.254 | -14.338 | 1.257 | -5.295 | 12.477 | -18.577 | 10.214 | -11.41 | 18.096 | 1.131 | 22.54 | 21.164 | 0 | -88.138 | -64.831 | -51.626 | -29.114 | -35.876 | -86.012 | -35.876 | -35.876 | -154.392 | -154.392 | -154.392 | -154.392 | -139.643 | -139.643 | -139.643 | -139.643 | -29.493 | -29.493 | -29.493 | -29.493 | 91.036 | 91.036 | 91.036 | 91.036 | 70.444 | 70.444 | 70.444 | 70.444 | 45.336 | 45.336 | 45.336 | 45.336 | 28.99 | 28.99 | 28.99 | 28.99 |
Depreciation & Amortization
| 0 | 6.209 | 10.409 | 17.567 | 14.955 | 16.912 | 15.631 | 16.702 | 13.03 | 11.892 | 16.507 | 14.557 | 5.23 | 11.062 | 6.097 | 6.693 | 5.205 | 0 | 9.007 | 13.052 | 13.946 | 6.75 | 6.913 | 13.153 | 6.913 | 6.913 | 5.524 | 5.524 | 5.524 | 5.524 | 3.873 | 3.873 | 3.873 | 3.873 | 2.063 | 2.063 | 2.063 | 2.063 | 1.68 | 1.68 | 1.68 | 1.68 | 1.2 | 1.2 | 1.2 | 1.2 | 0.812 | 0.812 | 0.812 | 0.812 | 0.593 | 0.593 | 0.593 | 0.593 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.028 | -15.097 | 0 | 0 | -2.343 | 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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0.277 | 0 | 0 | 0.637 | 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 |
Change In Working Capital
| 0 | -9.845 | 4.115 | 10.26 | 12.323 | -18.73 | 1.037 | -11.561 | 11.649 | 10.86 | 10.553 | -5.057 | 0.197 | 26.494 | -10.362 | -41.1 | 16.616 | 0 | 24.56 | 8.57 | 16.16 | -3.952 | 1.706 | 1.706 | 1.706 | 1.706 | 36.542 | 36.542 | 36.542 | 36.542 | 23.113 | 23.113 | 23.113 | 23.113 | 2.724 | 2.724 | 2.724 | 2.724 | -76.479 | -76.479 | -76.479 | -76.479 | -13.776 | -13.776 | -13.776 | -13.776 | 7.291 | 7.291 | 7.291 | 7.291 | -15.565 | -15.565 | -15.565 | -15.565 |
Accounts Receivables
| 0 | -6.491 | -0.681 | 4.832 | 4.087 | -7.307 | 4.212 | -8.149 | 7.127 | 0.815 | 13.759 | 6.735 | -1.093 | 11.468 | 13.794 | -26.693 | 23.478 | 0 | 28.325 | 11.711 | 15.147 | 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 |
Change In Inventory
| 0 | -3.555 | 4.917 | 5.577 | 8.171 | -11.286 | -3.085 | -3.038 | 4.016 | 10.529 | 0.098 | -7.817 | 1.841 | -6.916 | -1.863 | -6.175 | 1.592 | 0 | 0.003 | -6.603 | -0.327 | -1.733 | 0.582 | 0.582 | 0.582 | 0.582 | 4.727 | 4.727 | 4.727 | 4.727 | -17.96 | -17.96 | -17.96 | -17.96 | -8.661 | -8.661 | -8.661 | -8.661 | -2.098 | -2.098 | -2.098 | -2.098 | -2.502 | -2.502 | -2.502 | -2.502 | 10.423 | 10.423 | 10.423 | 10.423 | -11.288 | -11.288 | -11.288 | -11.288 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.139 | 2.22 | 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 |
Other Working Capital
| 0 | 0.201 | -0.121 | -0.149 | 0.065 | -0.137 | -0.09 | -0.374 | 0.506 | -0.484 | -3.304 | -3.975 | -0.551 | 21.942 | -22.293 | -8.232 | -8.454 | 0 | -3.768 | 3.462 | 1.34 | -2.22 | 1.124 | 1.124 | 1.124 | 1.124 | 31.815 | 31.815 | 31.815 | 31.815 | 41.074 | 41.074 | 41.074 | 41.074 | 11.384 | 11.384 | 11.384 | 11.384 | -74.381 | -74.381 | -74.381 | -74.381 | -11.274 | -11.274 | -11.274 | -11.274 | -3.131 | -3.131 | -3.131 | -3.131 | -4.277 | -4.277 | -4.277 | -4.277 |
Other Non Cash Items
| -1.21 | 12.002 | -32.471 | 11.538 | -23.209 | 13.179 | -17.346 | 12.37 | -0.259 | -2.976 | -13.27 | -5.436 | -0.748 | -6.182 | -5.256 | -2.532 | -29.746 | 0 | 44.591 | 37.225 | -21.008 | 14.189 | 5.507 | 21.613 | 5.507 | 5.507 | 36.44 | 36.44 | 36.44 | 36.44 | -0.503 | -0.503 | -0.503 | -0.503 | -26.983 | -26.983 | -26.983 | -26.983 | 8.622 | 8.622 | 8.622 | 8.622 | 4.995 | 4.995 | 4.995 | 4.995 | -0.149 | -0.149 | -0.149 | -0.149 | -0.318 | -0.318 | -0.318 | -0.318 |
Operating Cash Flow
| 0 | 17.475 | -13.429 | 36.232 | -12.119 | 16.615 | -15.016 | 18.768 | 19.125 | 32.253 | -4.787 | 14.278 | -6.731 | 49.47 | -8.39 | -14.399 | 13.239 | 0 | -9.98 | -6.064 | -42.251 | -12.079 | -21.521 | -50.609 | -21.521 | -21.521 | -75.413 | -75.413 | -75.413 | -75.413 | -112.395 | -112.395 | -112.395 | -112.395 | -49.586 | -49.586 | -49.586 | -49.586 | 26.468 | 26.468 | 26.468 | 26.468 | 62.863 | 62.863 | 62.863 | 62.863 | 53.291 | 53.291 | 53.291 | 53.291 | 13.7 | 13.7 | 13.7 | 13.7 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -2.063 | -0.202 | -0.978 | -0.986 | -1.313 | -0.351 | -2.368 | -0.607 | -4.023 | -0.203 | -1.113 | -1.176 | -14.487 | -0.465 | 0.117 | -1.365 | 0 | -1.625 | -4.93 | -2.223 | -1.788 | -4.806 | -4.806 | -4.806 | -4.806 | -38.573 | -38.573 | -38.573 | -38.573 | -36.982 | -36.982 | -36.982 | -36.982 | -11.201 | -11.201 | -11.201 | -11.201 | -4.69 | -4.69 | -4.69 | -4.69 | -3.038 | -3.038 | -3.038 | -3.038 | -3.145 | -3.145 | -3.145 | -3.145 | -0.965 | -0.965 | -0.965 | -0.965 |
Acquisitions Net
| 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | 0 | 0 | 0 | 0 | -15.5 | -15.5 | -15.5 | -15.5 | -421.75 | -421.75 | -421.75 | -421.75 | -452.495 | -452.495 | -452.495 | -452.495 | 0 | 0 | 0 | 0 | -102.5 | -102.5 | -102.5 | -102.5 | -25 | -25 | -25 | -25 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 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 | 15.509 | 15.509 | 15.509 | 15.509 | 422.363 | 422.363 | 422.363 | 422.363 | 452.948 | 452.948 | 452.948 | 452.948 | 0 | 0 | 0 | 0 | 127.621 | 127.621 | 127.621 | 127.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 20.984 | 0.63 | 0.566 | 1.221 | -49.493 | 0.639 | 11.011 | -9.219 | 24.955 | 0.228 | 2.539 | 0.189 | 0.205 | 0.188 | 0.63 | 0.002 | 0 | 0.682 | -19.675 | 0.294 | 6.788 | 4.806 | -7.765 | 4.806 | 4.806 | 38.564 | 38.564 | 38.564 | 38.564 | 36.369 | 36.369 | 36.369 | 36.369 | 10.748 | 10.748 | 10.748 | 10.748 | 4.69 | 4.69 | 4.69 | 4.69 | -22.083 | -22.083 | -22.083 | -22.083 | 28.145 | 28.145 | 28.145 | 28.145 | 0.965 | 0.965 | 0.965 | 0.965 |
Investing Cash Flow
| 0 | 18.921 | 0.428 | -0.412 | 0.235 | -50.806 | 0.288 | 8.643 | -9.826 | 20.932 | 0.025 | 1.426 | -0.987 | -14.282 | -0.277 | 0.747 | -1.363 | 0 | -0.943 | -24.605 | -1.929 | -11.88 | -4.909 | -7.765 | -4.909 | -4.909 | -38.555 | -38.555 | -38.555 | -38.555 | -36.514 | -36.514 | -36.514 | -36.514 | -10.748 | -10.748 | -10.748 | -10.748 | -4.69 | -4.69 | -4.69 | -4.69 | 22.083 | 22.083 | 22.083 | 22.083 | -28.145 | -28.145 | -28.145 | -28.145 | -0.965 | -0.965 | -0.965 | -0.965 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -4.041 | 0 | -5.009 | 0 | -6.018 | 0 | -3.398 | 0 | -4.323 | 0 | 0 | 0 | 0 | 0 | -54.723 | 0 | -5.545 | -6.627 | -48.483 | 0 | -19.098 | -19.098 | -19.098 | -19.098 | 0 | 0 | 0 | 0 | -51.773 | -51.773 | -51.773 | -51.773 | -39.623 | -39.623 | -39.623 | -39.623 | -1.286 | -1.286 | -1.286 | -1.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.032 | 0.032 | 0.032 | 0.033 | 0.033 | 0.033 | 0.033 | 0.233 | 0.233 | 0.233 | 0.233 | 403.819 | 403.819 | 403.819 | 403.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 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 |
Dividends Paid
| 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 |
Other Financing Activities
| 0 | -4.754 | -0.28 | -5.204 | -1.066 | -5.185 | -0.237 | -3.044 | -10.372 | -2.759 | -3.629 | 0.742 | 12.549 | -7.169 | 3.805 | 2.322 | 65.635 | 0 | 31.684 | 0.001 | 48.483 | 12.121 | 19.098 | -74.728 | 19.098 | 19.098 | -0.032 | -0.032 | -0.032 | -0.032 | 51.74 | 51.74 | 51.74 | 51.74 | 118.817 | 118.817 | 118.817 | 118.817 | -340.113 | -340.113 | -340.113 | -340.113 | 36.606 | 36.606 | 36.606 | 36.606 | 28.726 | 28.726 | 28.726 | 28.726 | -6.291 | -6.291 | -6.291 | -6.291 |
Financing Cash Flow
| 0 | -4.754 | -4.321 | -5.204 | -6.075 | -5.185 | -6.255 | -3.044 | -13.77 | -2.759 | -7.952 | 0.742 | 12.549 | -7.169 | 3.805 | 2.322 | 10.912 | 0 | 5.545 | 0.001 | 48.483 | 12.121 | -19.098 | -74.728 | -19.098 | -19.098 | 0.032 | 0.032 | 0.032 | 0.032 | 3.26 | 3.26 | 3.26 | 3.26 | -80.867 | -80.867 | -80.867 | -80.867 | 299.61 | 299.61 | 299.61 | 299.61 | -36.606 | -36.606 | -36.606 | -36.606 | -17.665 | -17.665 | -17.665 | -17.665 | -6.291 | -6.291 | -6.291 | -6.291 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.96 | 0.508 | 0.076 | -0.598 | 0.249 | 0.037 | 1.069 | -0.818 | -1.508 | 0.508 | -5.242 | 3.398 | 2.604 | -2.023 | 1.25 | 29.604 | 0 | 36.934 | -0.012 | 0.009 | 5.246 | 0.2 | -0.066 | 0.2 | 0.2 | -0.132 | -0.132 | -0.132 | -0.132 | -1.172 | -1.172 | -1.172 | -1.172 | 2.207 | 2.207 | 2.207 | 2.207 | 0.497 | 0.497 | 0.497 | 0.497 | 0.489 | 0.489 | 0.489 | 0.489 | 0.366 | 0.366 | 0.366 | 0.366 | 0.135 | 0.135 | 0.135 | 0.135 |
Net Change In Cash
| 0 | 0 | -16.814 | 30.692 | -18.557 | -39.127 | -20.946 | 25.436 | -5.289 | 48.918 | -12.206 | 11.204 | 8.229 | 30.623 | -6.885 | -10.08 | 52.392 | 0 | 31.556 | -45.213 | 36.789 | -87.207 | -45.327 | 35.288 | -45.327 | -45.327 | -94.516 | -94.516 | -94.516 | -94.516 | -145.968 | -145.968 | -145.968 | -145.968 | -138.995 | -138.995 | -138.995 | -138.995 | 361.094 | 361.094 | 361.094 | 361.094 | 48.83 | 48.83 | 48.83 | 48.83 | 7.847 | 7.847 | 7.847 | 7.847 | 6.579 | 6.579 | 6.579 | 6.579 |
Cash At End Of Period
| 0 | 57.59 | 57.59 | 74.404 | 43.712 | 62.269 | 101.396 | 122.342 | 96.906 | 102.195 | 53.277 | 65.483 | 54.279 | 46.05 | 15.427 | 42.312 | 52.392 | 31.556 | 31.556 | 2.401 | 47.614 | 4.234 | 10.826 | 91.44 | 10.826 | 10.826 | 56.152 | 56.152 | 56.152 | 56.152 | 150.668 | 150.668 | 150.668 | 150.668 | 296.636 | 296.636 | 296.636 | 296.636 | 435.631 | 435.631 | 435.631 | 435.631 | 74.537 | 74.537 | 74.537 | 74.537 | 25.708 | 25.708 | 25.708 | 25.708 | 17.86 | 17.86 | 17.86 | 17.86 |