|
莊士機構國際有限公司, 00367.HK - 綜合現金流量表 |
2023-03 |
2022-03 |
2021-03 |
2020-03 |
2019-03 |
2018-03 |
2017-03 |
2016-03 |
2015-03 |
2014-03 |
2013-03 |
2012-03 |
2011-03 |
2010-03 |
2009-03 |
2008-03 |
2007-03 |
2006-03 |
2005-03 |
經營活動之現金流量 |
409,797 |
775,317 |
-622,837 |
-264,886 |
-211,902 |
-893,493 |
-1,228,131 |
-72,077 |
-501,982 |
281,020 |
-150,592 |
773,079 |
-780,423 |
-206,648 |
-444,655 |
-454,596 |
58,793 |
233,884 |
164,643 |
投資回報及融資費用之現金流量 |
-528,442 |
-233,468 |
-158,699 |
-362,048 |
-335,464 |
-308,517 |
-227,225 |
-182,944 |
-169,614 |
-112,227 |
-60,788 |
-102,793 |
-61,197 |
-58,388 |
-92,252 |
-84,784 |
-59,374 |
-55,068 |
-28,060 |
已收利息 |
66,281 |
5,880 |
18,353 |
60,410 |
30,961 |
20,730 |
13,881 |
16,436 |
31,664 |
24,536 |
20,842 |
29,347 |
7,941 |
9,712 |
16,424 |
35,418 |
36,853 |
18,489 |
6,766 |
已付利息 |
-176,506 |
-119,792 |
-145,690 |
-273,944 |
-196,982 |
-135,763 |
-107,145 |
-102,948 |
-100,964 |
-82,040 |
-56,801 |
-58,709 |
-53,122 |
-58,179 |
-74,743 |
-88,740 |
-69,894 |
-59,155 |
-22,128 |
已收股息 |
7,466 |
7,569 |
7,569 |
3,747 |
5,024 |
5,158 |
3,293 |
8,690 |
4,217 |
2,826 |
1,027 |
3,954 |
0 |
50 |
2,086 |
5,886 |
12,510 |
11,855 |
13,559 |
已付股息 |
-425,683 |
-127,125 |
-38,931 |
-152,261 |
-174,467 |
-198,642 |
-137,254 |
-105,122 |
-104,531 |
-57,549 |
-25,856 |
-77,385 |
65 |
-9,971 |
-36,019 |
-37,348 |
-38,843 |
-26,257 |
-26,257 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-16,081 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-5,562 |
-186,693 |
-187,572 |
-7,819 |
-50,860 |
-4,278 |
-149,277 |
-172,940 |
-55,051 |
-66,435 |
-31,855 |
-79,941 |
-10,265 |
-6,032 |
-3,746 |
-6,375 |
-14,113 |
-201 |
-197 |
投資活動之現金流量 |
-60,059 |
3,097,641 |
931,260 |
-123,538 |
1,170,379 |
-133,507 |
971,234 |
-282,656 |
-21,676 |
-319,942 |
-82,269 |
79,122 |
1,432,002 |
350,473 |
-304,672 |
-179,289 |
65,881 |
15,257 |
-161,176 |
增添固定資產 |
-4,650 |
-2,377 |
-14,985 |
-126,455 |
-107,894 |
-465,657 |
-63,284 |
-158,427 |
-182,503 |
-142,650 |
-27,540 |
-73,023 |
-133,471 |
-15,070 |
-8,656 |
-64,994 |
-216,485 |
-11,412 |
-263,371 |
出售固定資產 |
1,611 |
80 |
215 |
22,135 |
103 |
5,428 |
6,133 |
6,642 |
51,600 |
828 |
19,897 |
57,127 |
1,517,019 |
28,177 |
306 |
131,363 |
278,576 |
3,341 |
33,345 |
投資增加 |
-77,713 |
-26,176 |
-45,845 |
-19,494 |
-18,151 |
-359,733 |
-817,362 |
-561 |
-4,099 |
-121,391 |
-35,875 |
91,024 |
-5,918 |
-78,772 |
-39,370 |
-136,919 |
-9,866 |
-6,523 |
-8,050 |
投資減少 |
144,677 |
3,130,772 |
991,367 |
0 |
1,293,640 |
749,666 |
1,681,901 |
2,778 |
74,820 |
4,040 |
10,198 |
458 |
2,372 |
0 |
4,289 |
-5,928 |
0 |
0 |
0 |
與關聯人士之現金流量 |
70 |
-3,236 |
0 |
5,093 |
3,779 |
-17,152 |
78,302 |
1,995 |
43,408 |
0 |
0 |
0 |
364 |
-1,264 |
-254 |
303,917 |
40,148 |
-1,542 |
-556 |
其他 |
-124,054 |
-1,422 |
508 |
-4,817 |
-1,098 |
-46,059 |
85,544 |
-135,083 |
-4,902 |
-60,769 |
-48,949 |
3,536 |
51,636 |
417,402 |
-260,987 |
-406,728 |
-26,492 |
31,393 |
77,456 |
融資活動前之現金流量 |
-184,266 |
3,452,797 |
-37,848 |
-758,291 |
572,153 |
-1,339,795 |
-633,399 |
-710,617 |
-748,323 |
-217,584 |
-325,504 |
669,467 |
580,117 |
79,405 |
-845,325 |
-725,044 |
51,187 |
193,872 |
-24,790 |
融資活動之現金流量 |
-1,194,778 |
-1,721,372 |
-62,083 |
-198,295 |
943,409 |
174,342 |
2,292,017 |
248,880 |
452,909 |
705,581 |
221,102 |
-325,459 |
13,087 |
140,932 |
434,160 |
862,493 |
148,085 |
175,183 |
-79,517 |
新增貸款 |
242,868 |
1,839,298 |
867,665 |
1,513,917 |
2,209,725 |
724,920 |
2,643,631 |
798,148 |
796,627 |
1,230,582 |
515,607 |
58,988 |
566,000 |
477,171 |
686,075 |
767,558 |
266,000 |
421,825 |
124,601 |
償還貸款 |
-1,437,716 |
-3,557,434 |
-929,748 |
-1,717,305 |
-1,270,095 |
-464,006 |
-406,289 |
-506,963 |
-325,376 |
-525,001 |
-294,505 |
-384,447 |
-553,277 |
-334,975 |
-251,661 |
-208,982 |
-158,063 |
-245,100 |
-203,562 |
定息/債項工具融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-61,750 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-44,300 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
與關聯人士之現金流量 |
70 |
-3,236 |
0 |
5,093 |
3,779 |
-17,152 |
78,302 |
1,995 |
43,408 |
0 |
0 |
0 |
364 |
-1,264 |
-254 |
303,917 |
40,148 |
-1,542 |
-556 |
其他 |
0 |
0 |
0 |
0 |
0 |
-69,420 |
-23,627 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
-1,379,044 |
1,731,425 |
-99,931 |
-956,586 |
1,515,562 |
-1,165,453 |
1,658,618 |
-461,737 |
-295,414 |
487,997 |
-104,402 |
344,008 |
593,204 |
220,337 |
-411,165 |
137,449 |
199,272 |
369,055 |
-104,307 |
年初之現金及現金等同項目 |
4,173,555 |
2,294,858 |
2,518,009 |
3,489,988 |
1,984,130 |
3,136,224 |
1,497,009 |
1,971,404 |
2,276,633 |
1,787,097 |
1,888,759 |
1,530,004 |
929,037 |
707,649 |
1,112,187 |
964,766 |
765,494 |
396,439 |
500,746 |
外匯兌換率變動之影響/(其他) |
-1,976 |
147,272 |
-123,220 |
-15,393 |
-9,704 |
13,359 |
-19,403 |
-12,658 |
-9,815 |
1,539 |
2,740 |
14,747 |
7,763 |
1,051 |
6,627 |
9,972 |
0 |
0 |
0 |
年終之現金及現金等同項目 |
2,792,535 |
4,173,555 |
2,294,858 |
2,518,009 |
3,489,988 |
1,984,130 |
3,136,224 |
1,497,009 |
1,971,404 |
2,276,633 |
1,787,097 |
1,888,759 |
1,530,004 |
929,037 |
707,649 |
1,112,187 |
964,766 |
765,494 |
396,439 |
貨幣 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
港元 |
單位 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|