Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Occidental Petroleum
OXY
5
Louisiana-Pacific
LPX
(Q6)Sep 30, 2024 | (FY)Mar 31, 2024 | (Q6)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q6)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q6)Sep 30, 2021 | (FY)Mar 31, 2021 | (Q6)Sep 30, 2020 | (FY)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | 12.97%43.76M | ---- | 1.07%38.74M | ---- | -29.64%38.33M | ---- | 10.58%54.47M | ---- | 41.19%49.26M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | -152.48%-3.87M | ---- | -770.45%-1.53M | ---- | 69.39%-176K | ---- | 47.96%-575K | ---- | -27.75%-1.11M |
Interest expense - adjustment | ---- | 19.52%741K | ---- | 11.91%620K | ---- | 134.75%554K | ---- | 475.61%236K | ---- | --41K |
Impairment and provisions: | ---- | -28.77%151K | ---- | -50.12%212K | ---- | 311.44%425K | ---- | 94.18%-201K | ---- | -398.53%-3.45M |
-Impairment of property, plant and equipment (reversal) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --151K |
-Impairmen of inventory (reversal) | ---- | -28.77%151K | ---- | -49.04%212K | ---- | 306.97%416K | ---- | 94.42%-201K | ---- | -351.39%-3.61M |
-Impairment of trade receivables (reversal) | ---- | ---- | ---- | ---- | ---- | --9K | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | -58.48%-1.65M | ---- | -6.24%-1.04M | ---- | 8.78%-977K | ---- | -97.24%-1.07M | ---- | -1,306.67%-543K |
-Derivative financial instruments fair value (increase) | ---- | -58.48%-1.65M | ---- | -6.24%-1.04M | ---- | 8.78%-977K | ---- | -97.24%-1.07M | ---- | -1,306.67%-543K |
Asset sale loss (gain): | ---- | --547K | ---- | ---- | ---- | -733.33%-38K | ---- | --6K | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | --547K | ---- | ---- | ---- | -733.33%-38K | ---- | --6K | ---- | ---- |
Depreciation and amortization: | ---- | -5.80%13.09M | ---- | 18.79%13.9M | ---- | 13.77%11.7M | ---- | 346.42%10.28M | ---- | 113.44%2.3M |
-Depreciation | ---- | -5.80%13.09M | ---- | 18.79%13.9M | ---- | 13.77%11.7M | ---- | 346.42%10.28M | ---- | 113.44%2.3M |
Special items | ---- | 106.46%71K | ---- | -1,508.97%-1.1M | ---- | --78K | ---- | ---- | ---- | 300.00%16K |
Operating profit before the change of operating capital | ---- | 6.13%52.84M | ---- | -0.19%49.79M | ---- | -20.99%49.89M | ---- | 35.75%63.14M | ---- | 28.12%46.52M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -1,552.06%-53.41M | ---- | -78.82%-3.23M | ---- | 87.54%-1.81M | ---- | -508.94%-14.51M | ---- | 123.28%3.55M |
Accounts receivable (increase)decrease | ---- | -177.41%-39.77M | ---- | 216.27%51.37M | ---- | -147.55%-44.19M | ---- | 337.30%92.93M | ---- | 2.13%-39.16M |
Accounts payable increase (decrease) | ---- | 203.60%9.08M | ---- | -146.36%-8.77M | ---- | 153.04%18.91M | ---- | -345.16%-35.66M | ---- | -70.76%14.55M |
Derivative financial instruments (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4.16%401K |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | 377.72%29.88M | ---- | -2.13%-10.76M | ---- | -150.70%-10.54M |
Cash from business operations | ---- | -124.07%-19.44M | ---- | 53.27%80.76M | ---- | -44.62%52.69M | ---- | 521.35%95.15M | ---- | -70.54%15.31M |
Other taxs | ---- | -2.09%-5.18M | ---- | 25.38%-5.08M | ---- | 33.03%-6.81M | ---- | -52.77%-10.16M | ---- | -47.89%-6.65M |
Special items of business | -33.55%-69.17M | ---- | 36.95%-51.79M | ---- | -30.21%-82.14M | ---- | -656.15%-63.08M | ---- | 112.77%11.34M | ---- |
Net cash from operations | -33.55%-69.17M | -132.54%-24.62M | 36.95%-51.79M | 64.93%75.68M | -30.21%-82.14M | -46.01%45.89M | -656.15%-63.08M | 881.24%84.99M | 112.77%11.34M | -81.76%8.66M |
Cash flow from investment activities | ||||||||||
Interest received - investment | -42.83%1.27M | 152.48%3.87M | 664.60%2.23M | 770.45%1.53M | 171.96%291K | -69.39%176K | -72.42%107K | -47.96%575K | -21.93%388K | 27.75%1.11M |
Loan receivable (increase) decrease | ---- | ---5.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Decrease in deposits (increase) | -502.81%-22.36M | 165.74%5M | 142.02%5.55M | -61.45%-7.61M | 285.00%2.29M | 21.97%-4.71M | 63.48%-1.24M | -214.98%-6.04M | -209.76%-3.4M | 158.44%5.25M |
Sale of fixed assets | ---- | ---- | ---- | ---- | ---- | --38K | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -8,685.71%-3.08M | 89.79%-234K | 97.96%-35K | -4.23%-2.29M | -35.89%-1.72M | 36.92%-2.2M | 46.69%-1.27M | -28.87%-3.49M | -36.61%-2.37M | -9.38%-2.71M |
Recovery of cash from investments | --113.43M | 45.22%164.93M | ---- | -45.62%113.58M | ---- | 18,045.70%208.86M | ---- | --1.15M | ---- | ---- |
Cash on investment | -240.74%-177.51M | -45.07%-163.51M | ---52.1M | 45.83%-112.71M | ---- | ---208.07M | ---- | ---- | ---- | ---- |
Net cash from investment operations | -98.95%-88.24M | 156.76%4.26M | -5,221.59%-44.35M | -26.87%-7.5M | 136.11%866K | 24.19%-5.91M | 55.43%-2.4M | -313.52%-7.8M | -390.34%-5.38M | 134.48%3.65M |
Net cash before financing | -63.72%-157.41M | -129.87%-20.37M | -18.29%-96.15M | 70.56%68.18M | -24.12%-81.28M | -48.21%39.97M | -1,198.14%-65.48M | 526.81%77.19M | 106.85%5.96M | -66.61%12.31M |
Cash flow from financing activities | ||||||||||
New borrowing | --85.43M | --41M | ---- | ---- | ---- | 2,150.00%9M | 1,150.00%5M | 300.00%400K | 300.00%400K | -83.33%100K |
Refund | ---- | -233.33%-30M | ---- | ---9M | ---9M | ---- | ---- | ---- | ---- | ---- |
Interest paid - financing | -969.55%-2.85M | -19.52%-741K | 28.88%-266K | -11.91%-620K | -82.44%-374K | -134.75%-554K | ---205K | -475.61%-236K | ---- | ---41K |
Dividends paid - financing | ---- | -19.05%-37.5M | -75.00%-31.5M | 25.00%-31.5M | 40.00%-18M | 30.00%-42M | 33.33%-30M | -263.64%-60M | -172.73%-45M | 50.00%-16.5M |
Other items of the financing business | ---3.51M | -2,989,100.00%-29.89M | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 279.36%66.76M | -30.80%-68.1M | -14.10%-37.22M | -22.07%-52.06M | -11.84%-32.62M | 37.23%-42.65M | 40.12%-29.17M | -298.49%-67.96M | -192.62%-48.72M | 47.37%-17.05M |
Effect of rate | --552K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net Cash | 32.03%-90.65M | -648.91%-88.47M | -17.09%-133.37M | 701.83%16.12M | -20.34%-113.9M | -129.01%-2.68M | -121.38%-94.65M | 294.77%9.23M | 58.75%-42.76M | -205.69%-4.74M |
Begining period cash | -35.63%159.8M | 6.94%248.27M | 6.94%248.27M | -1.14%232.16M | 2.90%232.16M | 4.09%234.83M | 0.00%225.6M | -2.06%225.6M | -2.06%225.6M | 1.99%230.34M |
Items Period | ---- | ---- | ---- | ---- | ---- | ---- | --9.23M | ---- | ---- | ---- |
Cash at the end | -39.33%69.71M | -35.63%159.8M | -2.83%114.9M | 6.94%248.27M | -15.64%118.25M | -1.14%232.16M | -23.33%140.18M | 4.09%234.83M | 44.31%182.85M | -2.06%225.6M |
Cash balance analysis | ||||||||||
Currency Unit | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD | HKD |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.