Wanguo International Mining Group Limited
HKEX:3939.HK
9.84 (HKD) • At close November 5, 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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||
Net Income
| 254.271 | 188.28 | 147.107 | 85.989 | 94.551 | 105.28 | 88.152 | 70.6 | 16.111 | 45.098 | 10.441 | 44.703 | 27.442 | 38.232 | 32.632 | 20.867 | 1.105 | 7.203 | 9.37 | 17.373 | 6.674 | 30.747 | 35.574 | 16.58 | 15.057 | 15.057 | 15.057 | 15.057 | 18.315 | 18.315 | 18.315 | 18.315 |
Depreciation & Amortization
| 45.667 | 37.38 | 59.63 | 27.8 | 22.042 | 25.121 | 20.57 | 19.644 | 17.738 | 17.514 | 17.102 | 13.668 | 13.605 | 19.99 | 11.758 | 12.852 | 11.464 | 10.819 | 9.743 | 9.349 | 8.863 | 8.644 | 6.447 | 3.896 | 3.143 | 3.143 | 3.143 | 3.143 | 3.244 | 3.244 | 3.244 | 3.244 |
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
| 0 | -159.386 | 0 | -120.693 | 0 | -118.473 | 0 | -40.177 | 0 | -7.551 | 0 | 15.1 | 0 | -14.786 | 0 | 3.789 | 0 | -1.389 | 0 | -7.567 | 0 | 0.395 | -0.657 | -0.657 | 2.603 | 2.603 | 2.603 | 2.603 | 3.159 | 3.159 | 3.159 | 3.159 |
Accounts Receivables
| 0 | -124.623 | 0 | -10.451 | 0 | -109.245 | 0 | -40.031 | 0 | -5.59 | 0 | 13.112 | 0 | -16.002 | 0 | 4.159 | 0 | -12.335 | 0 | 0.092 | 0 | 0.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | -34.763 | 0 | -110.242 | 0 | -9.228 | 0 | -0.146 | 0 | -1.961 | 0 | 1.988 | 0 | 1.216 | 0 | -0.37 | 0 | 10.946 | 0 | -7.659 | 0 | -0.087 | -0.022 | -0.022 | 8.74 | 8.74 | 8.74 | 8.74 | 1.991 | 1.991 | 1.991 | 1.991 |
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 | -1.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.635 | -0.635 | -6.137 | -6.137 | -6.137 | -6.137 | 1.168 | 1.168 | 1.168 | 1.168 |
Other Non Cash Items
| -90.08 | 117.404 | -40.417 | 176.241 | -118.96 | 55.858 | -30.584 | 19.059 | -17.772 | 53.471 | 1.522 | 50.667 | -17.955 | 26.899 | 26.809 | 11.053 | 3.806 | 2.089 | 0.696 | 41.294 | -31.709 | 9.621 | 2.121 | 3.568 | 0.545 | 0.545 | 0.545 | 0.545 | 3.597 | 3.597 | 3.597 | 3.597 |
Operating Cash Flow
| 209.858 | 183.678 | 166.32 | 169.337 | -2.367 | 67.786 | 78.138 | 69.126 | 16.077 | 108.532 | 29.065 | 124.138 | 23.092 | 70.335 | 71.199 | 48.561 | 16.375 | 18.722 | 19.809 | 60.449 | -16.172 | 49.407 | 44.142 | 23.387 | 21.348 | 21.348 | 21.348 | 21.348 | 28.315 | 28.315 | 28.315 | 28.315 |
Investing Activities: | ||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -75.892 | -100.513 | -57.226 | -130.647 | -51.927 | -90.143 | -141.792 | -36.346 | -14.911 | -19.973 | -33.274 | -25.34 | -12.354 | -27.099 | -10.853 | -28.302 | -21.149 | -21.748 | -17.092 | -24.156 | -51.63 | -44.359 | -63.679 | -27.54 | -19.24 | -19.24 | -19.24 | -19.24 | -17.209 | -17.209 | -17.209 | -17.209 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.273 | -23.434 | -24.522 | -9.719 | -64.782 | -161.104 | -51.462 | 0 | -30.063 | -16.228 | -30 | 0 | 0 | 0 | -9.6 | -33.97 | 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 | -113.675 | -157.875 | -157.875 | -16 | -16 | -16 | -16 | 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 | 105.754 | 191.845 | 191.845 | 13.524 | 13.524 | 13.524 | 13.524 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -200.139 | -3.905 | 2.585 | -1.104 | 1.328 | 20.904 | -15.888 | -3.902 | 0.08 | -2.219 | 3.424 | 23.832 | 6.547 | -5.694 | 15.033 | -17.978 | -19.749 | 2.023 | 26.483 | 12.635 | -42.842 | 90.747 | 55.881 | -6.43 | 21.716 | 21.716 | 21.716 | 21.716 | 17.209 | 17.209 | 17.209 | 17.209 |
Investing Cash Flow
| -276.031 | -104.418 | -54.641 | -131.751 | -50.599 | -69.239 | -157.68 | -39.975 | -38.265 | -46.714 | -39.569 | -66.29 | -166.911 | -84.255 | 4.18 | -76.343 | -57.126 | -49.725 | 9.391 | -11.521 | -94.472 | 36.788 | -7.798 | 8.054 | -23.527 | -23.527 | -23.527 | -23.527 | -14.451 | -14.451 | -14.451 | -14.451 |
Financing Activities: | ||||||||||||||||||||||||||||||||
Debt Repayment
| -109.18 | 0 | -2.098 | 0 | -68.115 | 0 | -0.396 | 0 | -59.581 | 0 | -18.936 | 0 | -0.206 | 0 | -30.525 | 0 | -59.783 | 0 | -19.318 | 0 | -31.512 | -2.25 | -5 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 |
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 | 60.815 | 60.815 | 60.815 | 60.815 | 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 | -1.824 | -1.824 | -1.824 | -1.824 | -1.613 | -1.613 | -1.613 | -1.613 |
Dividends Paid
| -8.43 | -82.8 | 0 | -83.628 | 0 | -24.7 | 0 | -0.44 | -18.71 | 0 | 0 | -28 | 0 | -3 | 0 | -8 | 0 | -16 | 0 | 0 | -43.8 | -10.95 | -40.2 | -10.05 | -8.505 | -8.505 | -8.505 | -8.505 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -5.796 | -1.087 | -5.866 | -11.551 | -7.203 | 4.982 | 180.82 | -17.03 | 1.636 | -57.689 | 8.166 | -33.239 | 59.504 | 103.767 | -26.417 | 38.467 | -25.308 | 28.748 | -16.794 | -14.588 | -6.999 | -4.978 | -7.204 | 12.3 | -48.237 | -48.237 | -48.237 | -48.237 | 3.863 | 3.863 | 3.863 | 3.863 |
Financing Cash Flow
| 94.954 | -83.887 | -3.768 | -95.179 | 60.912 | -19.718 | 180.424 | -17.47 | 42.507 | -57.689 | -10.77 | -61.239 | 59.298 | 100.767 | -56.942 | 30.467 | 34.475 | 12.748 | -36.112 | -14.588 | -19.287 | -4.978 | -52.404 | -13.8 | 44.858 | 44.858 | 44.858 | 44.858 | -12.442 | -12.442 | -12.442 | -12.442 |
Other Information: | ||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.312 | 0.132 | 0.255 | 0.38 | 0.914 | 5.486 | -5.565 | -0.024 | 0.024 | -0.206 | 0.024 | 1.261 | 0.001 | -5.395 | -0.027 | 0.053 | 0.019 | -0.057 | 0.003 | -0.331 | -0.008 | 0.475 | -0.499 | 2.936 | 0.281 | 0.281 | 0.281 | 0.281 | -0.764 | -0.764 | -0.764 | -0.764 |
Net Change In Cash
| 30.093 | 0 | 108.166 | -57.213 | 8.86 | -15.685 | 95.317 | 11.657 | 20.343 | 3.923 | -21.25 | -2.13 | -84.52 | 81.452 | 18.41 | 2.738 | -6.257 | -18.312 | -6.909 | 34.009 | -129.939 | -42.376 | 34.677 | 16.283 | 38.661 | 38.661 | 38.661 | 38.661 | 1.714 | 1.714 | 1.714 | 1.714 |
Cash At End Of Period
| 201.705 | 176.107 | 176.107 | 67.941 | 125.154 | 116.294 | 131.979 | 36.662 | 25.005 | 4.662 | 0.739 | 21.989 | 24.119 | 108.639 | 27.187 | 8.777 | 6.039 | 12.296 | 30.608 | 37.517 | 3.508 | 9.379 | 51.755 | 33.362 | 48.006 | 48.006 | 48.006 | 48.006 | 9.345 | 9.345 | 9.345 | 9.345 |