|
中駿集團控股有限公司, 01966.HK - 綜合現金流量表 |
2019-12 |
2018-12 |
2017-12 |
2016-12 |
2015-12 |
2014-12 |
2013-12 |
2012-12 |
2011-12 |
2010-12 |
2009-12 |
2008-12 |
2007-12 |
2006-12 |
經營活動之現金流量 |
-3,425,993 |
7,860,279 |
6,192,452 |
2,005,337 |
1,937,753 |
-335,975 |
-37,556 |
-653,836 |
-1,320,946 |
-513,538 |
913,382 |
-217,651 |
37,634 |
-70,191 |
投資回報及融資費用之現金流量 |
-3,275,880 |
-2,833,699 |
-2,321,086 |
-1,553,423 |
-1,141,405 |
-1,111,583 |
-1,146,263 |
-438,572 |
-381,399 |
-112,337 |
-76,804 |
-82,461 |
-57,577 |
-22,570 |
已收利息 |
325,220 |
87,924 |
41,085 |
38,821 |
39,666 |
40,490 |
43,825 |
29,984 |
57,086 |
4,725 |
2,778 |
2,144 |
4,096 |
1,924 |
已付利息 |
-2,520,268 |
-2,013,896 |
-1,483,544 |
-1,236,895 |
-1,090,629 |
-1,026,073 |
-840,705 |
-316,709 |
-324,660 |
-123,538 |
-104,582 |
-84,605 |
-61,673 |
-24,494 |
已收股息 |
30,224 |
248,478 |
202,552 |
80,901 |
46,610 |
0 |
0 |
24,647 |
10,465 |
106,290 |
25,000 |
0 |
0 |
0 |
已付股息 |
-1,111,056 |
-1,156,205 |
-1,081,179 |
-436,250 |
-137,052 |
-126,000 |
-349,383 |
-176,494 |
-124,290 |
-99,814 |
0 |
0 |
0 |
0 |
其他 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
退回/(已繳)稅項 |
-1,467,279 |
-1,652,695 |
-1,326,443 |
-1,137,007 |
-1,023,775 |
-790,389 |
-699,466 |
-414,709 |
-239,174 |
-144,705 |
-66,643 |
-79,105 |
-52,554 |
-14,238 |
投資活動之現金流量 |
-6,483,592 |
-8,911,935 |
-8,280,523 |
-669,186 |
-159,185 |
-1,448,517 |
-437,778 |
-464,700 |
-470,292 |
-426,543 |
-1,153,334 |
-427,780 |
-197,769 |
-237,270 |
增添固定資產 |
-1,108,868 |
-1,400,253 |
-581,359 |
-203,197 |
-129,983 |
-17,566 |
-595,633 |
-312,750 |
-129,951 |
-73,765 |
-46,266 |
-156,596 |
-198,042 |
-140,386 |
出售固定資產 |
5,624 |
199,723 |
10,957 |
25,987 |
9,280 |
392 |
379 |
767 |
6,529 |
691 |
535 |
641 |
2,784 |
1,322 |
投資增加 |
-2,864,988 |
-2,903,395 |
-3,609,117 |
-555,349 |
-18,300 |
-360,000 |
0 |
8,913 |
-6,000 |
-193,136 |
-915,907 |
-62,624 |
-205,857 |
-12 |
投資減少 |
530,360 |
0 |
-105,619 |
0 |
0 |
30,000 |
180,144 |
0 |
0 |
0 |
5,752 |
1,850 |
141,752 |
217 |
與關聯人士之現金流量 |
10,046,141 |
1,825,852 |
615,597 |
1,089,162 |
214,431 |
212,762 |
579,194 |
764,635 |
601,506 |
51,206 |
-190,923 |
157,661 |
80,136 |
156,684 |
其他 |
-13,091,861 |
-6,633,862 |
-4,610,982 |
-1,025,789 |
-234,613 |
-1,314,105 |
-601,862 |
-926,265 |
-942,376 |
-211,539 |
-6,525 |
-368,712 |
-18,542 |
-255,095 |
融資活動前之現金流量 |
-14,652,744 |
-5,538,050 |
-5,735,600 |
-1,354,279 |
-386,612 |
-3,686,464 |
-2,321,063 |
-1,971,817 |
-2,411,811 |
-1,197,123 |
-383,399 |
-806,997 |
-270,266 |
-344,269 |
融資活動之現金流量 |
18,243,337 |
12,746,373 |
6,674,228 |
3,707,576 |
1,811,691 |
3,778,678 |
3,375,672 |
2,402,977 |
2,965,959 |
1,978,059 |
813,203 |
788,789 |
152,083 |
509,184 |
新增貸款 |
16,422,709 |
16,648,534 |
8,381,984 |
13,161,860 |
3,309,140 |
4,701,779 |
4,886,420 |
2,335,201 |
1,760,000 |
1,356,498 |
1,824,219 |
710,157 |
373,880 |
632,500 |
償還貸款 |
-14,833,068 |
-9,953,961 |
-6,729,895 |
-7,710,954 |
-4,950,610 |
-2,297,619 |
-3,065,764 |
-1,919,597 |
-1,344,972 |
-748,028 |
-1,502,082 |
-79,029 |
-301,943 |
-280,000 |
定息/債項工具融資 |
9,531,119 |
3,704,469 |
3,383,236 |
900,000 |
6,562,308 |
0 |
995,308 |
1,228,596 |
1,949,425 |
0 |
0 |
0 |
0 |
0 |
償還定息/債項工具 |
-3,148,448 |
0 |
-200,000 |
-3,580,831 |
-3,323,578 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
股本融資 |
224,884 |
521,479 |
1,223,306 |
0 |
0 |
0 |
0 |
0 |
0 |
1,318,383 |
681,989 |
0 |
10 |
0 |
與關聯人士之現金流量 |
10,046,141 |
1,825,852 |
615,597 |
1,089,162 |
214,431 |
212,762 |
579,194 |
764,635 |
601,506 |
51,206 |
-190,923 |
157,661 |
80,136 |
156,684 |
其他 |
0 |
0 |
0 |
-151,661 |
0 |
1,161,756 |
-19,486 |
-5,858 |
0 |
0 |
0 |
0 |
0 |
0 |
現金及等同現金之增加/(減少) |
3,590,593 |
7,208,323 |
938,628 |
2,353,297 |
1,425,079 |
92,214 |
1,054,609 |
431,160 |
554,148 |
780,936 |
429,804 |
-18,208 |
-118,183 |
164,915 |
年初之現金及現金等同項目 |
15,515,314 |
8,145,483 |
7,211,994 |
4,835,079 |
3,385,232 |
3,284,604 |
2,252,221 |
1,821,478 |
1,268,891 |
489,480 |
59,679 |
81,059 |
201,520 |
36,868 |
外匯兌換率變動之影響/(其他) |
44,942 |
161,508 |
-5,139 |
23,618 |
24,768 |
8,414 |
-22,226 |
-417 |
-1,561 |
-1,525 |
-3 |
-3,172 |
-2,278 |
-263 |
年終之現金及現金等同項目 |
19,150,849 |
15,515,314 |
8,145,483 |
7,211,994 |
4,835,079 |
3,385,232 |
3,284,604 |
2,252,221 |
1,821,478 |
1,268,891 |
489,480 |
59,679 |
81,059 |
201,520 |
貨幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
人民幣 |
單位 |
千 |
千 |
千 |
千 |
千 |
千 |
核數師意見 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
說明:1代表無保留意見;2代表保留意見;3代表修改意見
|
|