2024 | 2023 | ||
Note | US$’000 | US$’000 | |
| Revenue | 7 | ||
Net loss on disposal of owned vessels | ( | ||
| Other operating income | 8 | ||
| Interest income | 9 | ||
Reversal of impairment loss (Impairment loss) on owned vessels and right-of-use assets | 10 | ( | |
Shipping related expenses | ( | ( | |
| Staff costs | 11 | ( | ( |
| Other operating expenses | 13 | ( | ( |
Operating profit (loss) before depreciation and amortization | ( | ||
Depreciation and amortization | ( | ( | |
Operating profit (loss) | ( | ||
Finance costs | ( | ( | |
Profit (Loss) before taxation | ( | ||
| Taxation | 15 | ||
Net profit (loss) for the year | ( | ||
| Other comprehensive income (loss) | |||
| Items that will not be reclassified to profit or loss: | |||
Change in fair value of financial assets at fair value through OCI (non-recycling) | ( | ( | |
| Change in fair value arisen from reclassification from leasehold land | |||
and buildings to investment properties (non-recycling) | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Change in fair value of financial assets at fair value through OCI (recycling) | ( | ( | |
| Total comprehensive income (loss) for the year | |||
attributable to shareholders of the Company | ( | ||
| Earnings (Loss) per share | 16 | ||
– Basic and diluted | US$ | US$( |
2024 | 2023 | ||
Note | US$’000 | US$’000 | |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 18 | ||
| Right-of-use assets | 19(a) | ||
| Investment properties | 20 | ||
| Financial assets at fair value through OCI | 21 | ||
| Loan receivables | 23 | ||
Deposit paid for the acquisition of owned vessels | |||
| Current assets | |||
Inventories | |||
| Trade and other receivables | 24 | ||
| Financial assets at fair value through profit or loss | 25 | ||
| Pledged deposits | 35(c) | ||
Bank balances and cash | |||
Assets held for sale | |||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves | |||
| Issued capital | 27 | ||
Reserves | |||
Total equity |
2024 | 2023 | ||
Note | US$’000 | US$’000 | |
| Non-current liabilities | |||
| Secured bank loans | 29 | ||
| Lease liabilities | 19(b) | ||
| Current liabilities | |||
| Trade and other payables | 30 | ||
Amount due to holding company | |||
| Secured bank loans | 29 | ||
| Lease liabilities | 19(b) | ||
Total equity and liabilities |
| Reserve for | ||||||||
| financial | ||||||||
| assets at | ||||||||
| Capital | fair value | |||||||
| Issued | Share | redemption | Contributed | Revaluation | through | Retained | Total | |
| capital | premium | reserve | surplus | reserve | OCI | profits | equity | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | ( | |||||||
| Comprehensive loss | ||||||||
Net loss for the year | ( | ( | ||||||
| Other comprehensive income (loss) | ||||||||
| Change in fair value of financial | ||||||||
assets at fair value through OCI | ( | ( | ||||||
Change in fair value arisen from reclassification from leasehold land | ||||||||
and buildings to investment properties | ||||||||
Total comprehensive loss for the year | ( | ( | ( | |||||
2022 final dividend paid | ( | ( | ||||||
At 31 December 2023 | ( | |||||||
At 1 January 2024 | ( | |||||||
| Comprehensive income | ||||||||
Net profit for the year | ||||||||
| Other comprehensive loss | ||||||||
| Change in fair value of financial | ||||||||
assets at fair value through OCI | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
At 31 December 2024 | ( |
2024 | 2023 | ||
Note | US$’000 | US$’000 | |
| OPERATING ACTIVITIES | |||
| Cash generated from operations | 31 | ||
Interest paid | ( | ( | |
Hong Kong Profits Tax refunded | |||
Net cash from operating activities | |||
| INVESTING ACTIVITIES | |||
Interest received | |||
Dividend income received | |||
Purchase of property, plant and equipment | ( | ( | |
Deposit paid for the acquisition of owned vessels | ( | ||
Proceeds from disposal of assets held for sale, net | |||
Proceeds from disposal of property, plant and equipment, net | |||
Net cash used in investing activities | ( | ( | |
| FINANCING ACTIVITIES | |||
New secured bank loans | |||
Repayment of secured bank loans | ( | ( | |
Decrease in pledged deposits | |||
Payment of lease liabilities | ( | ( | |
Interest paid on lease liabilities | ( | ( | |
Dividends paid to shareholders of the Company | ( | ||
Net cash used in financing activities | ( | ( | |
Net increase (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December |
2024 | 2023 | |
US$’000 | US$’000 | |
| Chartering freight and hire income: | ||
Hire income under time charters 1 | 158,900 | 81,868 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Geographical split of revenue by charterers’ location: | ||
China | 94,776 | 53,657 |
Singapore | 43,159 | 23,759 |
Japan | 4,312 | 1,878 |
Norway | 2,914 | 404 |
United Arab Emirates | 2,449 | – |
South Korea | 2,330 | 621 |
Switzerland | 788 | 1,549 |
Other countries | 8,172 | – |
158,900 | 81,868 |
2024 | 2023 | |
US$’000 | US$’000 | |
Net gain on financial assets at fair value through profit or loss | 4,867 | – |
Other shipping operating income | 4,746 | 4,350 |
Settlement income | 3,500 | – |
Reversal of impairment loss on trade and other receivables, net | 1,848 | 1,274 |
Dividend income | 1,173 | 1,171 |
Gross rental income from operating leases on investment properties | 556 | 569 |
Sundry income | 301 | 279 |
16,991 | 7,643 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Interest income in respect of: | ||
Deposits with banks and other financial institutions | 453 | 470 |
Loan receivables | 321 | 310 |
Financial assets at fair value through profit or loss | 25 | 39 |
Others | 35 | – |
834 | 819 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Directors’ emoluments (excluding directors’ fees): | ||
Salaries and other benefits | 8,673 | 8,122 |
Contributions to retirement benefits schemes | 435 | 435 |
| Other staff costs: | ||
Salaries and other benefits | 5,385 | 4,580 |
Contributions to retirement benefits schemes | 214 | 199 |
14,707 | 13,336 |
| Contributions | |||||
| to retirement | |||||
| Directors’ | Salaries and | Discretionary | benefits | ||
fees 1 | allowances 2 | bonus 2 | schemes 2 | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| 2024 | |||||
| Executive Directors | |||||
Ng Siu Fai | 248 | 3,846 | 833 | 231 | 5,158 |
Ng Kam Wah Thomas | 248 | 3,077 | 577 | 185 | 4,087 |
Ng Ki Hung Frankie | 170 | 123 | – | 7 | 300 |
Ho Suk Lin Cathy | 60 | 204 | 13 | 12 | 289 |
| Non-executive Directors | |||||
Tsui Che Yin Frank | 28 | – | – | – | 28 |
William Yau | 23 | – | – | – | 23 |
777 | 7,250 | 1,423 | 435 | 9,885 | |
| 2023 | |||||
| Executive Directors | |||||
Ng Siu Fai | 248 | 3,846 | 481 | 231 | 4,806 |
Ng Kam Wah Thomas | 248 | 3,077 | 384 | 185 | 3,894 |
Ng Ki Hung Frankie | 170 | 123 | – | 7 | 300 |
Ho Suk Lin Cathy | 60 | 211 | – | 12 | 283 |
| Non-executive Directors | |||||
Tsui Che Yin Frank | 28 | – | – | – | 28 |
William Yau | 23 | – | – | – | 23 |
777 | 7,257 | 865 | 435 | 9,334 |
2024 | 2023 | |
US$’000 | US$’000 | |
Auditor’s remuneration 1 : | ||
Audit services | 217 | 210 |
Other services | 5 | 4 |
Charter hire payments for time charters 2 | 21,784 | – |
Hire income arising from chartered-in vessels classified as right-of-use assets | (20,249) | (4,791) |
Rent and rates payments in respect of premises | 101 | 94 |
| Net loss (gain) on financial assets at fair value through profit or loss | ||
Realized gain on financial assets at fair value through profit or loss | (2,409) | (701) |
Unrealized loss (gain) on financial assets at fair value through profit or loss | (2,458) | 1,528 |
| Interest income in respect of: | ||
Deposits with banks and other financial institutions | (453) | (470) |
Loan receivables | (321) | (310) |
Financial assets at fair value through profit or loss | (25) | (39) |
Others | (35) | – |
Dividend income | (1,173) | (1,171) |
Impairment loss (Reversal of impairment loss) on owned vessels and right-of-use assets | (6,533) | 19,704 |
Reversal of impairment loss on trade and other receivables, net | (1,848) | (1,274) |
Change in fair value of investment properties | 4,386 | 2,334 |
Gain on disposal of property, plant and equipment, other than owned vessels | (15) | – |
Loss on write-off of property, plant and equipment | 1 | 3 |
Gross rental income from operating leases on investment properties | (556) | (569) |
Outgoings in respect of investment properties | 31 | 30 |
Net exchange loss | 94 | 48 |
Net loss on disposal of owned vessels | – | 880 |
Impairment loss on assets held for sale | – | 1,288 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Hong Kong Profits Tax | ||
Over provision in prior year | – | (1) |
2024 | 2023 | |
US$’000 | US$’000 | |
Profit (Loss) before taxation | 24,005 | (55,056) |
Income tax at the applicable tax rates in the tax jurisdictions concerned | (3,041) | (3,152) |
Non-deductible expenses | 932 | 571 |
Tax exempted revenue | (554) | (262) |
Unrecognized tax losses | 3,196 | 2,879 |
Unrecognized temporary differences | (44) | (34) |
Utilization of previously unrecognized tax losses | (489) | (2) |
Over provision in prior year | – | (1) |
Taxation charge (credit) for the year | – | (1) |
2024 | 2023 | |
Weighted average number of ordinary shares in issue | 109,258,943 | 109,258,943 |
Net profit (loss) attributable to shareholders of the Company (US$’000) | 24,005 | (55,055) |
Basic and diluted earnings (loss) per share | US$0.220 | US$(0.504) |
2024 | 2023 | |
US$’000 | US$’000 | |
2024 final dividend, proposed of US$0.03 per share | 3,278 | – |
Motor vessels 1 | ||||
| and capitalized | Leasehold | |||
| drydocking | land and | |||
| costs | buildings | Others | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | |
| Cost | ||||
At 1 January 2023 | 738,296 | 25,927 | 7,120 | 771,343 |
Reclassification to assets held for sale 2 | (42,153) | – | (3) | (42,156) |
Reclassification to investment properties 3 | – | (92) | – | (92) |
Additions | 24,220 | – | 113 | 24,333 |
Disposals / Write-off | (24,427) | – | (179) | (24,606) |
At 31 December 2023 | 695,936 | 25,835 | 7,051 | 728,822 |
Additions | 94,698 | – | 397 | 95,095 |
Disposals / Write-off | (3,485) | – | (227) | (3,712) |
At 31 December 2024 | 787,149 | 25,835 | 7,221 | 820,205 |
| Accumulated depreciation | ||||
| and impairment loss | ||||
At 1 January 2023 | 362,961 | 17,508 | 6,213 | 386,682 |
Reclassification to assets held for sale 2 | (30,442) | – | (3) | (30,445) |
Reclassification to investment properties 3 | – | (76) | – | (76) |
Impairment loss, net 4 | 14,011 | – | – | 14,011 |
Charge for the year | 30,574 | 795 | 159 | 31,528 |
Eliminated on disposals / write-off | (6,115) | – | (176) | (6,291) |
At 31 December 2023 | 370,989 | 18,227 | 6,193 | 395,409 |
Reversal of impairment loss, net 5 | (1,942) | – | – | (1,942) |
Charge for the year | 28,267 | 699 | 204 | 29,170 |
Eliminated on disposals / write-off | (3,485) | – | (226) | (3,711) |
At 31 December 2024 | 393,829 | 18,926 | 6,171 | 418,926 |
| Net book value | ||||
At 31 December 2024 | 393,320 | 6,909 | 1,050 | 401,279 |
At 31 December 2023 | 324,947 | 7,608 | 858 | 333,413 |
| Relationship of | |||||
| significant unobservable | |||||
| Fair value | Valuation | Significant | Range of | inputs to fair value less | |
| hierarchy | technique | unobservable inputs | unobservable inputs | cost of disposal | |
2024 | 2023 | ||||
Level 2 | Direct | Selling price quoted | US$12.2 million - | US$14 million - | An increase in percentage |
| comparison | from the transactions | US$29 million | US$14.2 million | of selling price quoted | |
| method | of similar vessels, after | per vessel | per vessel | from the transactions of | |
| taking into account the | similar vessels would | ||||
| individual factors such as | result in an increase in | ||||
| year of built, shipyards | fair value measurement of | ||||
| and size of vessels | the vessels, and vice versa |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 21,095 | 28,997 |
Additions | 27,881 | – |
Lease remeasurement | (8,526) | 3,257 |
Depreciation | (15,019) | (5,466) |
Reversal of impairment loss (Impairment loss) | 4,591 | (5,693) |
At 31 December | 30,022 | 21,095 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 29,139 | 29,337 |
Additions | 27,881 | – |
Lease remeasurement | (8,526) | 3,257 |
Interest expense (included in finance costs) | 1,317 | 1,424 |
Repayments of lease liabilities | (17,426) | (4,879) |
At 31 December | 32,385 | 29,139 |
| The lease liabilities were repayable as follows: | 2024 | 2023 |
US$’000 | US$’000 | |
Within one year | 18,692 | 5,061 |
After one year but within two years | 5,028 | 5,272 |
After two years but within five years | 8,665 | 17,284 |
After five years | – | 1,522 |
13,693 | 24,078 | |
32,385 | 29,139 |
| lease term of more than twelve months. In accordance with IFRS 16 and HKFRS 16 Leases, the Group recognized |
| the right-of-use assets which is calculated with the present value of total minimum hire payment at the inception |
| of the lease terms of the charterparties and corresponding lease liabilities was also recognized in the consolidated |
| statement of financial position upon their deliveries of the vessels. |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 25,259 | 27,210 |
Reclassification from leasehold land and buildings | – | 383 |
Change in fair value | (4,386) | (2,334) |
At 31 December | 20,873 | 25,259 |
| Fair value | Valuation | Significant | Range of | Relationship of significant | ||
| Properties | hierarchy | technique | unobservable inputs | unobservable inputs | unobservable inputs to fair value | |
2024 | 2023 | |||||
Premises | Level 3 | Direct | Market unit sale rate per | US$1,800 – | US$2,000 – | An increase in percentage of market |
| comparison | square feet, after taking | US$3,100 | US$3,500 | unit sale rate per square feet would | ||
| method | into account the age, | per square feet | per square feet | result in an increase in fair value | ||
| location and individual | measurement of the premises by | |||||
| factors such as size, view, | the same percentage increase, and | |||||
| floor level and quality of | vice versa | |||||
| building | ||||||
Car parks | Level 3 | Direct | Market unit sale rate per | US$369,000 – | US$381,000 – | An increase in percentage of market |
| comparison | car park | US$487,000 | US$769,000 | unit sale rate per car park would | ||
| method | per car park | per car park | result in an increase in fair value | |||
| measurement of the car park by | ||||||
| the same percentage increase, and | ||||||
| vice versa |
2024 | 2023 | |
US$’000 | US$’000 | |
| Unlisted equity investments | ||
| Co-investment in a property project | ||
At 1 January | 7,259 | 9,396 |
Change in fair value 1 | (2,311) | (2,137) |
4,948 | 7,259 | |
| Unlisted club membership | ||
At 1 January | 432 | 444 |
Change in fair value 2 | (14) | (12) |
418 | 432 | |
5,366 | 7,691 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 1,577 | 1,342 |
Gross new loan originated | – | 235 |
Provision of individual impairment | – | – |
Loan receivables, net of provision | 1,577 | 1,577 |
2024 | 2023 | |
US$’000 | US$’000 | |
Trade receivables | 1,093 | 1,000 |
Prepayments | 6,740 | 2,478 |
Rental and other deposits | 66 | 54 |
Tax recoverable | – | 21 |
Other receivables | 8,086 | 14,536 |
14,892 | 17,089 | |
15,985 | 18,089 |
2024 | 2023 | |
US$’000 | US$’000 | |
Neither past due nor impaired | 216 | 238 |
| Past due but not impaired | ||
Within three months past due | 698 | 602 |
Over three months but within six months past due | 147 | 133 |
Over six months but within twelve months past due | 32 | 27 |
877 | 762 | |
1,093 | 1,000 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 4,362 | 5,721 |
Impairment loss recognized | – | 405 |
Reversal of impairment loss | (1,848) | (1,679) |
Written off as uncollectible | (2,351) | (85) |
At 31 December | 163 | 4,362 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Held for trading | ||
Listed equity securities | 17,903 | 21,491 |
Listed debt securities | – | 577 |
Unlisted debt securities | – | 295 |
17,903 | 22,363 | |
| Designated as such upon initial recognition | ||
Investment funds | 2,702 | 1,731 |
20,605 | 24,094 |
2024 | 2023 | |||
| Number of | Number of | |||
| ordinary shares | ordinary shares | |||
of US$0.05 each | Amount | of US$0.05 each | Amount | |
US$’000 | US$’000 | |||
| Authorized: | ||||
At 1 January and 31 December | 800,000,000 | 40,000 | 800,000,000 | 40,000 |
| Issued and fully paid: | ||||
At 1 January and 31 December | 109,258,943 | 5,463 | 109,258,943 | 5,463 |
| Percentage of | |
| Shareholder’s name | total issued capital |
Jinhui Holdings Company Limited* | 40.81% |
BNP Paribas* | 24.35% |
Nordnet Bank AB | 4.94% |
JPMorgan Chase Bank, N.A., London | 2.16% |
Citibank, N.A. | 1.96% |
Willumsen Thor Inge | 1.79% |
Kvam, Jan Arvid | 1.08% |
Finnbergåsen Eiendom AS | 1.04% |
| 78.13% |
2024 | 2023 | |
US$’000 | US$’000 | |
Within one year | 8,287 | 32,497 |
In the second year | 8,844 | 55,670 |
In the third to fifth year | 80,863 | – |
Total secured bank loans | 97,994 | 88,167 |
Less: Amount repayable within one year | (8,287) | (32,497) |
Amount repayable after one year | 89,707 | 55,670 |
2024 | 2023 | |
US$’000 | US$’000 | |
Trade payables | 820 | 133 |
Accrued charges | 4,756 | 2,830 |
| Other payables | ||
Payables related to vessel running cost and ship operating expenses | 11,526 | 9,104 |
Hire receipt in advance | 2,733 | 2,607 |
Loan interest payables | 71 | 166 |
Accrued employee benefits | 1,952 | 1,203 |
Others | 172 | 178 |
16,454 | 13,258 | |
22,030 | 16,221 |
2024 | 2023 | |
US$’000 | US$’000 | |
Profit (Loss) before taxation | 24,005 | (55,056) |
| Adjustments for: | ||
Depreciation and amortization | 44,189 | 36,994 |
Interest income | (834) | (819) |
Interest expenses | 6,092 | 6,234 |
Dividend income | (1,173) | (1,171) |
Impairment loss (Reversal of impairment loss) on owned vessels and right-of-use assets | (6,533) | 19,704 |
Reversal of impairment loss on trade and other receivables, net | (1,848) | (1,274) |
Change in fair value of investment properties | 4,386 | 2,334 |
Gain on disposal of property, plant and equipment, other than owned vessels | (15) | – |
Loss on write-off of property, plant and equipment | 1 | 3 |
Net loss on disposal of assets held for sale | 9 | – |
Net loss on disposal of owned vessels | – | 880 |
Impairment loss on assets held for sale | – | 1,288 |
Cash generated from operations before changes in working capital | 68,279 | 9,117 |
| Changes in working capital: | ||
Inventories | (1,326) | 1,610 |
Loan receivables | – | (235) |
Trade and other receivables | 4,229 | 3,582 |
Financial assets at fair value through profit or loss | 3,489 | 5,133 |
Trade and other payables | 5,904 | 1,395 |
Amount due to holding company | 7 | 9 |
Changes in working capital | 12,303 | 11,494 |
Cash generated from operations | 80,582 | 20,611 |
| Vessel | Other | |||
| mortgage | secured | Lease | ||
| loans | bank loans | liabilities | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | 26,469 | 56,369 | 29,337 | 112,175 |
| Cash flows: | ||||
Drawdown of loans | – | 57,696 | – | 57,696 |
Repayment of loans | (9,964) | (42,403) | – | (52,367) |
Repayment of lease liabilities | – | – | (4,879) | (4,879) |
| Non-cash: | ||||
Lease remeasurement | – | – | 3,257 | 3,257 |
Interest expense on lease liabilities | – | – | 1,424 | 1,424 |
At 31 December 2023 | 16,505 | 71,662 | 29,139 | 117,306 |
At 1 January 2024 | 16,505 | 71,662 | 29,139 | 117,306 |
| Cash flows: | ||||
Drawdown of loans | – | 65,338 | – | 65,338 |
Repayment of loans | (16,505) | (39,006) | – | (55,511) |
Repayment of lease liabilities | – | – | (17,426) | (17,426) |
| Non-cash: | ||||
New lease | – | – | 27,881 | 27,881 |
Lease remeasurement | – | – | (8,526) | (8,526) |
Interest expense on lease liabilities | – | – | 1,317 | 1,317 |
At 31 December 2024 | – | 97,994 | 32,385 | 130,379 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Within one year: | ||
Premises | 39 | 51 |
Owned vessels | 45,877 | 8,375 |
Chartered-in vessels | 5,417 | 10,168 |
51,333 | 18,594 | |
| In the second to fifth year: | ||
Owned vessels | 63,269 | – |
Chartered-in vessels | 6,415 | – |
69,684 | – | |
121,017 | 18,594 |
2024 | 2023 | |
US$’000 | US$’000 | |
Salaries and other benefits | 9,265 | 8,692 |
Contributions to retirement benefits schemes | 446 | 446 |
9,711 | 9,138 |
2024 | 2023 | |
US$’000 | US$’000 | |
| Financial assets | ||
| Financial assets at fair value through OCI | ||
Unlisted equity investments | 4,948 | 7,259 |
Unlisted club membership | 418 | 432 |
5,366 | 7,691 | |
| Financial assets at fair value through profit or loss | ||
Listed equity securities | 17,903 | 21,491 |
Listed debt securities | – | 577 |
Unlisted debt securities | – | 295 |
Investment funds | 2,702 | 1,731 |
20,605 | 24,094 | |
| Financial assets at amortized cost | ||
Trade and other receivables | 9,245 | 15,590 |
Loan receivables | 1,577 | 1,577 |
Pledged deposits | 329 | 359 |
Bank balances and cash | 23,005 | 40,250 |
34,156 | 57,776 | |
60,127 | 89,561 | |
| Financial liabilities | ||
| Financial liabilities at amortized cost | ||
Trade and other payables | 19,293 | 13,606 |
Amount due to holding company | 183 | 176 |
Secured bank loans | 97,994 | 88,167 |
Lease liabilities | 32,385 | 29,139 |
149,855 | 131,088 |
| Over | Over | |||||
| 3 months | 6 months | |||||
| Within | but within | but within | Over | |||
| 3 months | 6 months | 12 months | 12 months | |||
| Current | past due | past due | past due | past due | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| 2024 | ||||||
| Trade receivables | ||||||
– gross carrying amount | 216 | 698 | 147 | 32 | 163 | 1,256 |
Lifetime ECL | – | – | – | – | 163 | 163 |
ECL rate | 0% | 0% | 0% | 0% | 100% | |
| 2023 | ||||||
| Trade receivables | ||||||
– gross carrying amount | 238 | 602 | 133 | 27 | 4,362 | 5,362 |
Lifetime ECL | – | – | – | – | 4,362 | 4,362 |
ECL rate | 0% | 0% | 0% | 0% | 100% |
| Total | ||||||
| Within | In the | In the third | After the | undiscounted | Carrying | |
| one year | second year | to fifth year | fifth year | amount | amount | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| 2024 | ||||||
Trade and other payables | 19,293 | – | – | – | 19,293 | 19,293 |
Amount due to holding company | 183 | – | – | – | 183 | 183 |
Secured bank loans | 14,486 | 14,485 | 85,532 | – | 114,503 | 97,994 |
Lease liabilities | 19,873 | 5,485 | 9,088 | – | 34,446 | 32,385 |
53,835 | 19,970 | 94,620 | – | 168,425 | 149,855 | |
| 2023 | ||||||
Trade and other payables | 13,606 | – | – | – | 13,606 | 13,606 |
Amount due to holding company | 176 | – | – | – | 176 | 176 |
Secured bank loans | 38,443 | 59,035 | – | – | 97,478 | 88,167 |
Lease liabilities | 6,218 | 6,201 | 18,621 | 1,529 | 32,569 | 29,139 |
58,443 | 65,236 | 18,621 | 1,529 | 143,829 | 131,088 |
2024 | 2023 | |
US$’000 | US$’000 | |
Secured bank loans repayable within one year | 8,287 | 32,497 |
Secured bank loans repayable after one year | 89,707 | 55,670 |
Total secured bank loans | 97,994 | 88,167 |
Less: Equity and debt securities | (17,903) | (22,363) |
Less: Bank balances and cash | (23,005) | (40,250) |
Net debts | 57,086 | 25,554 |
Total equity | 371,610 | 349,930 |
Gearing ratio | 15% | 7% |
| Issued and | Attributable | Attributable | ||||
| paid-up capital / | equity interest | equity interest | Principal | Place of | ||
| Name | registered capital | at 31/12/2024 | at 31/12/2023 | activities | operation | |
| Incorporated in Bermuda | ||||||
# | Jinhui MetCoke Limited | 12,000 ordinary shares | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
| Incorporated in the British Virgin Islands | ||||||
Advance Rich Limited | 1 share | 100% | 100% | Investment | Worldwide | |
| of US$1 each | ||||||
Atwell Enterprises Limited | 1 share | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
Elstead Limited | 100 shares | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
# | Jin Hui Shipping Inc. | 50,000 shares | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
# | Jinhui Investments Limited | 1 share | 100% | 100% | Investment | Worldwide |
| of US$1 each | holding | |||||
Timeplus Limited | 1,000 shares | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each | ||||||
Wokefield Enterprises Limited | 1 share | 100% | 100% | Ship chartering | Worldwide | |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2024 | at 31/12/2023 | activities | operation |
| Incorporated in Hong Kong | |||||
Best Flame International Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Fair Fait International Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Goldbeam International Limited | HK$5,000,000 | 100% | 100% | Ship | Hong Kong |
| divided into | management | ||||
| 5,000,000 | services, | ||||
| ordinary shares | shipping | ||||
| agent and | |||||
| investment | |||||
Good Sunshine Limited | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| 1 ordinary share | investment | ||||
| Jinhui Finance (Hong Kong) | HK$10,000 divided into | 100% | 100% | Money | Hong Kong |
| Limited | 10,000 ordinary shares | lending | |||
Leadford Industries Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Monocosmic Limited | HK$10,000 divided into | 100% | 100% | Property | Hong Kong |
| 10,000 ordinary shares | investment | ||||
| Noble Talent Development | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| Limited | 1 ordinary share | investment | |||
Ringo Star Company Limited | HK$2 divided into | 100% | 100% | Property | Hong Kong |
| 2 ordinary shares | investment | ||||
Union Gold Limited | HK$1 divided into | 100% | 100% | Property | Hong Kong |
| 1 ordinary share | investment |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2024 | at 31/12/2023 | activities | operation |
| Incorporated in the Republic of Liberia | |||||
Galsworthy Limited | 1 registered share | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Goldbeam Shipping Inc. | 100 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Paxton Enterprises Limited | 500 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Sompol Trading Limited | 10 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Wonder Enterprises Ltd. | 500 registered shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
| Incorporated in the Republic of Panama | |||||
Jinan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinbi Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinchao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jincheng Maritime Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jingang Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2024 | at 31/12/2023 | activities | operation |
Incorporated in the Republic of Panama (Continued) | |||||
Jinheng Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinhong Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinhui Marine Inc. | 2 common shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each | |||||
Jinji Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinjun Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinli Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinmao Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinmei Marine Inc. | 2 registered shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinping Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinrong Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinrui Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each |
| Issued and | Attributable | Attributable | |||
| paid-up capital / | equity interest | equity interest | Principal | Place of | |
| Name | registered capital | at 31/12/2024 | at 31/12/2023 | activities | operation |
Incorporated in the Republic of Panama (Continued) | |||||
Jinshun Shipping Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinsui Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jintong Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinwan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinxiang Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinxing Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyi Shipping Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyuan Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Jinyue Marine Inc. | 2 common shares | 100% | 100% | Ship owning | Worldwide |
| of US$1 each | |||||
Rimpacific Navigation Inc. | 2 common shares | 100% | 100% | Ship chartering | Worldwide |
| of US$1 each |