Sino Harbour Holdings Group Limited
HKEX:1663.HK
0.105 (HKD) • At close November 11, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||
Net Income
| 32.256 | 20.197 | 11.83 | 6.763 | 107.029 | 152.09 | 19.202 | 38.342 | 27.419 | 29.539 | 7.804 | 12.926 | 2.272 | 2.611 | 5.155 | 47.209 | 56.497 | 38.469 | 59.668 | 33.258 | 117.251 | 26.517 | 65.936 | 31.611 | 25.329 | 25.329 | 25.329 | 25.329 | 30.978 | 30.978 | 30.978 | 30.978 |
Depreciation & Amortization
| 7.005 | 9.506 | 14.731 | 5.472 | 12.302 | 3.397 | 7.575 | 1.201 | 5.428 | 0.81 | 2.652 | 0.665 | 2.959 | 0.496 | 1.834 | 1.219 | 2.037 | 0.484 | 0.789 | 0.405 | 0.661 | 0.346 | 0.359 | 0.186 | 0.112 | 0.112 | 0.112 | 0.112 | 0.038 | 0.038 | 0.038 | 0.038 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -156.053 | 0 | 141.449 | 0 | -168.87 | 0 | -321.899 | 0 | 625.782 | 0 | 39.844 | 0 | -228.032 | 0 | 16.357 | 0 | 85.28 | 0 | 29.763 | 0 | -407.949 | 0 | -61.251 | -12.425 | -43.519 | -43.519 | -43.519 | -43.519 | 22.319 | 22.319 | 22.319 | 22.319 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.321 | 0 | 1.203 | 0 | 1.133 | 0 | -1.114 | 0 | -0.874 | 0 | -0.657 | 0 | 0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 175.649 | 0 | -273.16 | 0 | 760.622 | 0 | -154.215 | 0 | -337.045 | 0 | -31.022 | 0 | -98.84 | 0 | 364.651 | 0 | 286.277 | 0 | -189 | 0 | -239.084 | 0 | 49.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -331.702 | 0 | 414.609 | 0 | -929.492 | 0 | -167.684 | 0 | 962.827 | 0 | 70.545 | 0 | -130.395 | 0 | -349.427 | 0 | -199.883 | 0 | 219.637 | 0 | -168.208 | 0 | -111.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 134.397 | -70.149 | -185.822 | 128.699 | 61.262 | 45.122 | -66.247 | 3.131 | -525.966 | 530.477 | -121.267 | 103.612 | 105.946 | -124.306 | 7.961 | 20.004 | -116.273 | 22.286 | -23.837 | 53.844 | 172.619 | -278.108 | 46.068 | -5.813 | 7.242 | 7.242 | 7.242 | 7.242 | -13.18 | -13.18 | -13.18 | -13.18 |
Operating Cash Flow
| 17.605 | -40.446 | -17.812 | 140.934 | 11.723 | 200.609 | -361.369 | 42.674 | 132.663 | 560.826 | -70.967 | 117.203 | -116.855 | -121.199 | 31.307 | 68.432 | 27.541 | 61.239 | 66.383 | 87.507 | -117.418 | -251.245 | 51.112 | 13.56 | -10.835 | -10.835 | -10.835 | -10.835 | 40.155 | 40.155 | 40.155 | 40.155 |
Investing Activities: | ||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -15.222 | 0 | -7.879 | 0 | -29.684 | 0 | -19.439 | 0 | -2.066 | 0 | -6.851 | 0 | -14.773 | 0 | -0.695 | 0 | -3.136 | 0 | -0.975 | 0 | -1.993 | 0 | -0.191 | -0.048 | -0.53 | -0.53 | -0.53 | -0.53 | -0.218 | -0.218 | -0.218 | -0.218 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.965 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 13.876 | -7.719 | -5.227 | -19.452 | 16.41 | -29.854 | -0.793 | 190.481 | 24.726 | -25.526 | 56.604 | -16.577 | -34.663 | 7.252 | 104.435 | -25.16 | 218.574 | 31.07 | 38.064 | -50.595 | -160.362 | -154.861 | -305.251 | 0.048 | 0.53 | 0.53 | 0.53 | 0.53 | 0.218 | 0.218 | 0.218 | 0.218 |
Investing Cash Flow
| -1.346 | -7.719 | -13.106 | -19.452 | -13.274 | -29.854 | -20.232 | 190.481 | 22.66 | -25.526 | 46.788 | -16.577 | -49.436 | 7.252 | 103.74 | -25.16 | 215.438 | 31.07 | 37.089 | -50.595 | -162.355 | -154.861 | -305.442 | -79.128 | -24.285 | -24.285 | -24.285 | -24.285 | 39.083 | 39.083 | 39.083 | 39.083 |
Financing Activities: | ||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 |
Dividends Paid
| 0 | 0 | -42.248 | 0 | -20.317 | 0 | -22.531 | 0 | 0 | 0 | -0.539 | -21.309 | 0 | -21.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.741 | -7.316 | -7.316 | 0 | 0 | 0 | 0 | -26.25 | -26.25 | -26.25 | -26.25 |
Other Financing Activities
| 7.983 | 12.301 | 34.508 | -79.457 | 51.149 | -200.067 | 276.992 | -230.816 | -144.545 | -545.884 | -5.266 | -56.762 | 23.884 | 236.378 | -0.621 | -33.243 | -254.733 | -145.059 | -60.037 | 34.008 | 192.108 | 361.005 | 445.647 | 8.566 | 0 | 0 | 0 | 0 | 26.25 | 26.25 | 26.25 | 26.25 |
Financing Cash Flow
| 7.983 | 12.301 | -7.74 | -79.457 | 30.832 | -200.067 | 254.461 | -230.816 | -144.545 | -545.884 | -5.805 | -78.071 | 23.884 | 214.53 | -0.621 | -33.243 | -254.733 | -145.059 | -60.037 | 34.008 | 192.108 | 322.264 | 445.647 | -8.566 | 22.075 | 22.075 | 22.075 | 22.075 | -37.48 | -37.48 | -37.48 | -37.48 |
Other Information: | ||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.75 | -0.507 | 2.988 | -0.947 | 1.48 | 0.534 | -3.165 | 3.904 | 0.968 | -0.208 | 0.764 | -0.162 | -0.72 | 0.299 | 0.323 | 0.088 | 0.081 | 0.289 | 1.822 | -0.285 | -2.414 | 0.772 | -0.631 | 111.173 | -0.586 | -0.586 | -0.586 | -0.586 | -16.217 | -16.217 | -16.217 | -16.217 |
Net Change In Cash
| 24.992 | -36.371 | -35.67 | 41.078 | 30.761 | -28.778 | -130.305 | 6.243 | 11.746 | -10.792 | -29.22 | 22.393 | -143.127 | 100.882 | 134.749 | 10.117 | -11.673 | -52.461 | 45.257 | 70.635 | -90.079 | -83.07 | 37.039 | 37.039 | -13.632 | -13.632 | -13.632 | -13.632 | 25.541 | 25.541 | 25.541 | 25.541 |
Cash At End Of Period
| 88.224 | 63.232 | 99.603 | 135.273 | 94.195 | 63.434 | 243.191 | 373.496 | 280.795 | 269.049 | 215.32 | 244.54 | 222.147 | 365.274 | 264.392 | 129.643 | 119.526 | 131.199 | 183.66 | 138.403 | 67.768 | 157.847 | 60.229 | 60.229 | 20.658 | 20.658 | 20.658 | 20.658 | 34.289 | 34.289 | 34.289 | 34.289 |