North Asia Strategic Holdings Limited
HKEX:8080.HK
0.248 (HKD) • At close October 30, 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 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 347.594 | 425.154 | 486.77 | 923.818 | 706.087 | 623.499 | 231.292 | 379.991 | 592.646 | 486.995 | 572.5 | 556.251 | 909.414 | 983.549 | 1,133.181 | 1,063.583 | 626.103 | 441.553 | 292.847 | 13.263 | 55.433 | 49.24 | 49.058 | 28.516 | 0 | 0.02 |
Short Term Investments
| 101.083 | 123.903 | 118.263 | 116.676 | 71.258 | 36.76 | 36.044 | 84.663 | 40.102 | 0 | 0 | 0 | 0 | 0 | 0 | -2.257 | 0 | 0 | 0 | 0 | 23.4 | 23.4 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 448.677 | 549.057 | 605.033 | 1,040.494 | 777.345 | 660.259 | 267.336 | 464.654 | 632.748 | 486.995 | 572.5 | 556.251 | 909.414 | 983.549 | 1,133.181 | 1,063.583 | 626.103 | 441.553 | 292.847 | 13.263 | 78.833 | 72.64 | 49.058 | 28.516 | 0 | 0.02 |
Net Receivables
| 375.09 | 429.927 | 653.211 | 413.246 | 581.683 | 549.164 | 603.412 | 224.084 | 161.859 | 306.132 | 112.244 | 0 | 148.32 | 180.616 | -13.82 | -9.719 | -6.488 | -9.429 | 287.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 215.81 | 173.033 | 954.774 | 1,108.134 | 851.007 | 38.396 | 133.511 | 4.405 | 5.156 | 2.416 | 2.12 | 2.772 | 285.938 | 248.138 | 231.22 | 265.69 | 314.345 | 270.43 | 26.399 | 94.936 | 131.082 | 155.229 | 63.511 | 8.997 | 4.795 | 2.298 |
Other Current Assets
| 128.547 | 136.786 | 133.571 | 37.605 | 64.989 | 71.171 | 214.585 | 77.737 | 40.232 | 13.295 | 2.113 | 2.915 | 173.322 | 28.274 | 462.394 | 272.417 | 1,185.199 | 217.658 | 291.325 | 55.337 | 136.495 | 68.591 | 9.344 | 1.173 | 43.736 | 16.736 |
Total Current Assets
| 1,168.124 | 1,288.803 | 2,366.885 | 2,599.479 | 2,275.024 | 1,318.99 | 1,218.844 | 770.88 | 839.995 | 808.838 | 687.927 | 642.736 | 1,491.633 | 1,538.539 | 1,834.181 | 1,606.267 | 2,125.647 | 929.641 | 610.571 | 163.536 | 377.603 | 333.885 | 194.354 | 66.302 | 48.531 | 19.054 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 140.025 | 154.941 | 156.274 | 91.644 | 82.119 | 68.404 | 50.32 | 10.385 | 6.828 | 8.468 | 6.373 | 8.617 | 119.597 | 148.364 | 704.313 | 560.213 | 64.606 | 36.014 | 0.478 | 1.411 | 2.922 | 3.23 | 2.306 | 3.223 | 0.268 | 0.028 |
Goodwill
| 378.092 | 373.692 | 373.692 | 373.692 | 373.692 | 373.692 | 373.692 | 617.285 | 373.692 | 617.285 | 373.692 | 373.692 | 380.263 | 380.263 | 470.033 | 0 | 380.263 | 380.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 20.684 | 5.3 | 3.5 | 373.692 | 373.692 | 373.692 | 0 | -243.593 | 0 | 0 | 0 | 0 | 28.053 | 32.404 | 132.851 | 604.845 | 58.619 | 63.885 | 0.006 | 0 | 0 | 0.918 | 2.165 | 3.788 | 3.762 | 0 |
Goodwill and Intangible Assets
| 398.776 | 378.992 | 377.192 | 373.692 | 373.692 | 373.692 | 373.692 | 373.692 | 373.692 | 617.285 | 373.692 | 373.692 | 408.316 | 412.667 | 602.884 | 604.845 | 438.882 | 444.148 | 0.006 | 0 | 23.4 | 0.918 | 2.165 | 3.788 | 3.762 | 0 |
Long Term Investments
| 248.831 | 789.891 | 792.536 | 559.921 | 512.636 | 494.664 | 98.738 | 72.657 | -7.861 | 0 | 0 | 137.684 | 2.597 | 0 | 0 | 3.614 | 0 | 0 | 0 | 0 | -21.264 | -22.715 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.302 | 1.242 | 2.566 | 2.209 | 0.813 | 1.564 | -98.738 | -72.657 | 0 | 0 | 0 | -137.684 | 12.161 | 27.089 | 28.55 | 18.81 | 12.444 | 0 | 0 | 0 | 4.483 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | -533.933 | -533.466 | -465.336 | -455.811 | -442.096 | 102.459 | 75.752 | 81.54 | 2.441 | 47.293 | 144.96 | 10.396 | 15.597 | 17.607 | 20.972 | 9.076 | 284.417 | 494.135 | 0.801 | 0.043 | 23.4 | 28.201 | 24.974 | 0 | 0 |
Total Non-Current Assets
| 788.934 | 791.133 | 795.102 | 562.13 | 513.449 | 496.228 | 526.471 | 459.829 | 454.199 | 628.194 | 427.358 | 527.269 | 553.067 | 603.717 | 1,353.354 | 1,208.454 | 525.008 | 764.579 | 494.619 | 2.212 | 9.584 | 4.833 | 32.672 | 31.985 | 4.03 | 0.028 |
Total Assets
| 1,957.058 | 2,079.936 | 3,161.987 | 3,161.609 | 2,788.473 | 1,815.218 | 1,745.315 | 1,230.709 | 1,294.194 | 1,437.032 | 1,115.285 | 1,170.005 | 2,044.7 | 2,142.256 | 3,187.535 | 2,814.721 | 2,650.655 | 1,694.22 | 1,105.19 | 165.748 | 387.187 | 338.718 | 227.026 | 98.287 | 52.561 | 19.082 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 267.154 | 292.885 | 508.141 | 697.791 | 1,114.272 | 471.19 | 495.169 | 158.194 | 256.304 | 146.729 | 57.892 | 97.663 | 229.143 | 222.1 | 695.334 | 361.483 | 300.776 | 263.548 | 36.916 | 121.018 | 284.962 | 235.621 | 145.925 | 10.374 | 19.199 | 0.06 |
Short Term Debt
| -125.489 | 20.256 | 27.896 | 16.98 | 66.738 | 0 | 0 | 21.066 | 0 | 17.039 | 2.6 | 16.504 | 61.871 | 29.184 | 336.807 | 361.357 | 182.836 | 159.461 | 0 | 24.36 | 51.426 | 57.134 | 64.335 | 24.489 | 39.803 | 15.068 |
Tax Payables
| 9.417 | 15.224 | 27.267 | 37.094 | 22.533 | 11.524 | 24.441 | 11.866 | 34.719 | 32.254 | 5.093 | 2.286 | 1.125 | 4.577 | 20.326 | 3.267 | 6.54 | 17.288 | 0.7 | 5.536 | 6.007 | 1.015 | 0 | 1.693 | 1.693 | 0.524 |
Deferred Revenue
| 146.268 | -20.256 | -27.896 | -16.98 | -66.738 | 121.415 | 83.002 | 11.866 | 11.402 | 32.254 | 5.093 | 2.286 | 1.125 | 4.577 | 20.326 | 0 | 6.54 | 17.288 | 0 | 5.536 | 6.007 | 1.015 | 145.589 | 1.693 | 1.693 | -15.068 |
Other Current Liabilities
| 93.336 | 106.621 | 150.507 | 174.253 | 215.089 | 201.412 | 167.674 | 96.157 | 112.288 | 126.998 | 56.332 | 66.1 | 431.842 | -4.501 | -13.692 | -9.78 | 0.31 | 0 | 3.337 | 12.697 | 32.147 | 30.263 | 5.4 | 38.017 | 2.247 | 0 |
Total Current Liabilities
| 536.954 | 589.114 | 1,653.637 | 1,897.521 | 1,671.644 | 805.541 | 770.286 | 364.059 | 414.713 | 323.02 | 121.917 | 182.553 | 723.981 | 605.279 | 1,038.775 | 716.327 | 490.462 | 440.297 | 40.953 | 163.611 | 374.542 | 324.033 | 215.66 | 74.573 | 62.942 | 15.652 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 40.628 | 52.737 | 58.666 | 3.339 | 17.794 | 0 | 0 | 0 | 58.155 | 56.881 | 0 | 0 | 9.914 | 11.903 | 50.668 | 94.206 | 27.328 | 20.25 | 14.642 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
Deferred Revenue Non-Current
| 0 | 2.564 | 2.065 | 15.451 | 16.663 | 20.735 | 47.44 | 0 | 0 | 0 | 0 | 0 | 1.933 | 1.666 | 69.734 | 9.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.571 | 0 | 0.685 | 0 | 0 | 0 | 0.494 | 0.494 | 0.494 | 0.401 | 0.438 | 0.417 | 0.676 | 0.545 | 14.493 | 13.792 | 0.011 | 2.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.167 | 2.749 | 2.242 | 15.682 | 16.882 | 20.877 | 47.695 | 22.948 | 6.5 | 0.385 | 0.398 | 13.388 | 27.678 | 3.81 | 18.256 | 50.812 | 0.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 46.366 | 55.486 | 60.908 | 19.021 | 28.365 | 20.877 | 48.189 | 23.442 | 65.149 | 57.667 | 0.836 | 13.805 | 40.201 | 17.918 | 138.588 | 167.879 | 27.861 | 22.583 | 14.642 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
Total Liabilities
| 583.32 | 644.6 | 1,714.545 | 1,916.542 | 1,700.009 | 826.418 | 818.475 | 387.501 | 479.862 | 380.687 | 122.753 | 196.358 | 764.182 | 623.197 | 1,177.363 | 884.206 | 518.323 | 462.88 | 55.595 | 163.611 | 374.542 | 324.033 | 215.66 | 74.573 | 64.942 | 15.652 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,422.424 | 1,411.787 | 1,298.805 | 1,124.473 | 1,027.415 | 0 | 0 | 0 | 0 | 114.956 | 162.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 45.45 | 45.45 | 42.512 | 27.258 | 27.258 | 27.258 | 27.258 | 19.15 | 19.15 | 16.15 | 13.459 | 13.459 | 134.66 | 135.968 | 135.968 | 134.691 | 134.691 | 82.718 | 74.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 144.482 | 193.217 | 192.129 | 112.336 | -24.927 | -135.903 | -221.901 | -330.112 | -360.733 | -89.403 | -114.956 | -162.106 | -128.411 | 117.059 | -139.17 | 0 | -27.527 | 45.063 | -21.684 | 0 | 0 | 0 | -141.776 | -124.436 | -12.382 | 3.43 |
Accumulated Other Comprehensive Income/Loss
| 0.049 | 12.912 | 35.655 | -53.738 | -36.009 | -38.615 | -28.869 | -23.108 | -27.103 | -28.493 | -25.435 | -84.474 | -129.585 | -63.017 | -141.665 | -80.982 | -32.229 | -4.409 | -2.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,183.757 | 1,183.757 | 1,177.146 | 1,092.661 | 1,092.661 | 1,092.661 | 1,092.661 | 1,155.667 | 1,155.667 | 1,128.499 | 1,092.185 | 1,092.185 | 1,240.034 | 1,238.974 | 2,018.446 | 2,081.347 | 2,023.492 | 1,103.559 | 996.489 | 11.099 | 12.645 | 13.351 | 151.842 | 148.15 | 0.001 | 0 |
Total Shareholders Equity
| 1,373.738 | 1,435.336 | 1,447.442 | 1,245.067 | 1,088.464 | 988.8 | 926.84 | 843.208 | 814.332 | 1,056.345 | 992.532 | 973.647 | 1,275.311 | 1,514.643 | 2,006.935 | 1,927.077 | 2,130.656 | 1,231.34 | 1,049.595 | 2.137 | 12.645 | 13.351 | 10.066 | 23.714 | -12.381 | 3.43 |
Total Equity
| 1,373.738 | 1,435.336 | 1,447.442 | 1,245.067 | 1,088.464 | 988.8 | 926.84 | 843.208 | 814.332 | 1,056.345 | 992.532 | 973.647 | 1,280.518 | 1,519.059 | 2,010.172 | 1,930.515 | 2,132.332 | 1,231.34 | 1,049.595 | 2.137 | 12.645 | 14.685 | 11.366 | 23.714 | -12.381 | 3.43 |
Total Liabilities & Shareholders Equity
| 1,957.058 | 2,079.936 | 3,161.987 | 3,161.609 | 2,788.473 | 1,815.218 | 1,745.315 | 1,230.709 | 1,294.194 | 1,437.032 | 1,115.285 | 1,170.005 | 2,044.7 | 2,142.256 | 3,187.535 | 2,814.721 | 2,650.655 | 1,694.22 | 1,105.19 | 165.748 | 387.187 | 338.718 | 227.026 | 98.287 | 52.561 | 19.082 |