Data is not available at this time.
NOIZ Group Limited, operating as a diversified investment holding company, maintains a multifaceted business model spanning four distinct segments: trading, financial services, information technology, and corporate consulting. Its trading division retails consumer goods including milk powder, cosmetics, and pharmaceutical products, while its financial services arm provides leasing, lending, and brokerage services. The IT segment distributes technology products and develops software solutions, complemented by a corporate consulting unit offering secretarial and accounting services. This diversified approach positions the company across several competitive sectors in Hong Kong and mainland China, though it operates as a smaller player without a dominant market share in any single industry. The company's strategy appears focused on maintaining a broad operational footprint rather than achieving deep specialization, which impacts its competitive positioning relative to more focused peers in each sector.
The company reported revenue of HKD 23.4 million for the period but experienced significant challenges with a net loss of HKD 27.3 million. Operating cash flow was negative at HKD 11.7 million, indicating substantial cash consumption from core operations. The negative earnings per share of HKD 0.045 reflects these profitability pressures across its diversified business segments.
Current metrics demonstrate weak earnings power with negative returns on both revenue and capital employed. The negative operating cash flow exceeding capital expenditures of HKD 136,000 suggests the business is not generating sufficient cash from operations to fund even minimal investment activities, indicating poor capital efficiency across its diversified portfolio.
The balance sheet shows HKD 6.4 million in cash against total debt of HKD 3.2 million, providing some liquidity buffer. However, the negative operating cash flow and substantial net losses raise concerns about medium-term financial sustainability despite the current net cash position when considering debt obligations.
The company has not paid dividends, consistent with its current loss-making position and cash flow challenges. Growth trends appear constrained by the operational losses across multiple business segments, with no immediate indication of positive momentum given the current financial performance metrics.
With a market capitalization of approximately HKD 92.5 million and negative earnings, traditional valuation metrics are not meaningful. The negative beta of -0.186 suggests unusual price behavior relative to the broader market, potentially reflecting the company's unique risk profile or limited trading liquidity.
The company's primary advantage lies in its diversified business model across multiple sectors, though this has not translated to operational synergy or profitability. The outlook remains challenging given persistent losses and negative cash generation, requiring significant operational improvements or strategic repositioning to achieve sustainable performance.
Company filingsHong Kong Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |