Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 29.56%432.3M | -231.42%-32.71M | 179.97%170.56M | -14.44%333.66M | 45.85%145.94M | -38.11%101.92M | 342.77%24.89M | -55.04%60.92M | 56.00%389.97M | -16.85%100.06M |
| Net profit before non-cash adjustment | -48.79%96.92M | 51.47%51.4M | 96.52%77.37M | -38.96%189.27M | 64.74%75.58M | -69.36%40.39M | -58.63%33.93M | -21.82%39.37M | 193.01%310.06M | 110.81%45.88M |
| Total adjustment of non-cash items | -21.93%188.05M | 119.60%64.03M | -468.23%-66.69M | 144.30%240.88M | 159.92%154.92M | 424.01%38.7M | -45.21%29.16M | 896.79%18.11M | -40.66%98.6M | -2.78%59.6M |
| -Depreciation and amortization | 25.28%182.61M | 37.37%43.62M | 33.31%43.54M | 13.36%145.76M | 43.23%47.2M | -2.88%34.14M | 3.54%31.75M | 9.58%32.66M | 8.11%128.58M | 11.00%32.96M |
| -Reversal of impairment losses recognized in profit and loss | --6.17M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Remuneration paid in stock | --0 | --0 | --0 | -63.82%6.76M | --0 | --0 | -27.13%2.89M | -44.53%3.87M | -20.74%18.67M | -69.60%3.87M |
| -Other non-cash items | -100.82%-728K | 472.41%20.41M | -498.44%-110.23M | 281.63%88.37M | 372.88%107.71M | 108.94%4.56M | -129.49%-5.48M | 52.83%-18.42M | -385.98%-48.65M | 20.59%22.78M |
| Changes in working capital | 252.69%147.33M | -287.77%-148.13M | 4,548.97%159.88M | -416.14%-96.49M | -1,458.71%-84.56M | -49.06%22.83M | 73.74%-38.2M | -96.07%3.44M | 15.00%-18.7M | -114.56%-5.43M |
| -Change in receivables | 327.12%179.54M | -167.65%-29.3M | 217.62%59.48M | -13.87%-79.05M | -342.46%-82.32M | 220.08%10.52M | 163.60%43.31M | -461.30%-50.57M | -118.93%-69.42M | -177.79%-18.61M |
| -Change in payables | -214.29%-64.96M | -52.76%-121.53M | 94.85%104.58M | -141.35%-20.67M | -144.42%-7.6M | -64.89%12.82M | -3.14%-79.56M | -26.98%53.67M | 505.59%49.99M | 61.32%17.11M |
| -Provision for loans, leases and other losses | 914.56%32.75M | 237.60%2.7M | -1,343.45%-4.18M | 335.63%3.23M | 236.36%5.36M | -110.09%-507K | -659.69%-1.96M | 442.86%336K | -49.25%741K | -243.48%-3.93M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -47.93%-25.7M | -82.75%-6.31M | -77.89%-6.61M | -39.59%-17.37M | -104.63%-6.36M | -25.87%-3.84M | -11.88%-3.46M | -16.19%-3.72M | 34.12%-12.45M | 7.50%-3.11M |
| Interest received (cash flow from operating activities) | 60.36%534K | -46.51%23K | -58.06%39K | -63.65%333K | -94.00%27K | -6.59%170K | 230.77%43K | -65.68%93K | 105.84%916K | 1,253.85%450K |
| Tax refund paid | 18.59%-45.42M | -13.65%9.36M | 33.60%-22.16M | -65.85%-55.78M | -894.73%-10.1M | -62.44%-23.16M | 258.53%10.84M | -40.94%-33.37M | -51.52%-33.64M | 129.06%1.27M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0 | 0 | -1K | -100.00%-2K | 0 | 0 | 1K | 0 | 0.00%-1K |
| Operating cash flow | 38.68%361.71M | -191.70%-29.64M | 492.65%141.83M | -24.35%260.84M | 31.25%129.5M | -49.11%75.09M | 413.69%32.32M | -78.02%23.93M | 64.71%344.8M | -12.34%98.67M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 90.31%-5.08M | -132.03%-558K | 92.85%-2.2M | -101.09%-52.42M | -0.84%-9.58M | -2.93%-13.82M | 282.98%1.74M | -1,304.75%-30.76M | -254.10%-26.07M | -395.93%-9.5M |
| Net intangibles purchase and sale | 52.21%-5.11M | 68.97%-984K | ---3.02M | -1,827.21%-10.7M | -645.23%-4.14M | ---3.39M | ---3.17M | --0 | 95.04%-555K | 49.41%-555K |
| Net business purchase and sale | 42.40%-272.23M | ---- | ---- | ---472.62M | --0 | ---- | ---- | ---- | --0 | --0 |
| Net investment product transactions | 68.35%-50.27M | --0 | -994.79%-30.2M | 26.47%-158.84M | 66.45%-27.41M | 9.00%-76.72M | -16.17%-58.09M | --3.38M | ---216.02M | ---81.71M |
| Repayment of advance payments to other parties and cash income from loans | --30.97M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 6,125.00%1.49M | --12K | --682K | 100.47%24K | 86.15%-608K | 231.84%1.86M | ---- | ---- | -222.00%-5.15M | -625.62%-4.39M |
| Investing cash flow | 56.78%-300.22M | 97.48%-1.53M | -26.84%-34.74M | -180.30%-694.56M | 56.59%-41.73M | -469.58%-564.7M | -20.25%-60.74M | -1,277.02%-27.39M | 49.02%-247.79M | -2,558.20%-96.15M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 2,587.85%124.49M | -124.94%-2.49M | ---2.5M | 49.96%-5M | -25.02%-12.5M | ---2.5M | --10M | --0 | 0.00%-10M | ---10M |
| Net common stock issuance | -49.05%12.21M | -52.24%6.33M | --1.63M | -98.15%23.97M | --1.99M | --8.74M | -86.13%13.25M | --0 | 248.99%1.29B | --0 |
| Increase or decrease of lease financing | -18.51%-123.76M | -26.32%-31.81M | -14.33%-28.94M | -5.03%-104.43M | -3.63%-27.04M | 3.23%-26.91M | -8.53%-25.18M | -13.30%-25.31M | -22.37%-99.43M | -21.36%-26.09M |
| Net other fund-raising expenses | -10.97%341K | --1K | -14.62%327K | 2,293.75%383K | --0 | --0 | --0 | --383K | 1,500.00%16K | ---- |
| Financing cash flow | 115.62%13.29M | -1,349.27%-27.97M | -18.26%-29.48M | -107.19%-85.08M | -4.10%-37.55M | 25.65%-20.67M | -102.67%-1.93M | -102.12%-24.93M | 323.82%1.18B | -14.53%-36.07M |
| Net cash flow | ||||||||||
| Beginning cash position | -28.32%1.3B | -23.14%1.36B | -28.32%1.3B | 261.75%1.81B | -32.45%1.25B | -3.68%1.74B | -1.08%1.77B | 261.75%1.81B | 2.94%500.06M | 340.56%1.84B |
| Current changes in cash | 114.41%74.78M | -94.81%-59.14M | 373.38%77.61M | -140.50%-518.81M | 249.65%50.21M | -2,576.48%-510.28M | -363.35%-30.36M | -102.21%-28.39M | 48,018.93%1.28B | -143.32%-33.55M |
| Effect of exchange rate changes | -288.82%-12.36M | 263.41%16.26M | -22.68%-15.58M | -76.60%6.55M | 131.86%599K | -6.61%14.17M | -54.79%4.47M | -365.22%-12.7M | 140.40%27.98M | -147.37%-1.88M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | --1K | --0 | --2K | --0 | ---1K | ---- | ---- |
| End cash Position | 4.81%1.36B | -24.46%1.32B | -23.14%1.36B | -28.32%1.3B | -28.32%1.3B | -32.45%1.25B | -3.68%1.74B | -1.08%1.77B | 261.75%1.81B | 261.75%1.81B |
| Free cash flow | 77.79%351.52M | -200.94%-31.18M | 2,099.18%136.6M | -37.86%197.72M | 30.66%115.78M | -56.85%57.88M | 374.45%30.89M | -106.40%-6.83M | 66.77%318.18M | -19.10%88.62M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |