Tìm mã CK, công ty, tin tức


4Q24 | 4Q23 | YoY % | |||
MAUs – online music (million) | 556 | 576 | (3.5 %) | ||
Mobile MAUs – social entertainment (million) | 82 | 104 | (21.2 %) | ||
Paying users – online music (million) | 121.0 | 106.7 | 13.4 % | ||
Paying users – social entertainment (million) | 7.7 | 8.0 | (3.8 %) | ||
Monthly ARPPU – online music (RMB) | 11.1 | 10.7 | 3.7 % | ||
Monthly ARPPU – social entertainment (RMB) | 70.4 | 78.0 | (9.7 %) |
[1] Non-IFRS net profit and non-IFRS net profit attributable to equity holders of the Company were arrived at after excluding the combined effect of amortization of intangible assets and other assets arising from business acquisitions or combinations, share-based compensation expenses, net losses/gains from investments, and related income tax effects. |
TENCENT MUSIC ENTERTAINMENT GROUP | |||||||||||||
CONSOLIDATED INCOME STATEMENTS | |||||||||||||
Three Months Ended December 31 | Year Ended December 31 | ||||||||||||
2023 | 2024 | 2023 | 2024 | ||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | ||||||||
(in millions, except per share data) | (in millions, except per share data) | ||||||||||||
Revenues | |||||||||||||
Online music services | 5,022 | 5,831 | 799 | 17,325 | 21,742 | 2,979 | |||||||
Social entertainment services and others | 1,871 | 1,627 | 223 | 10,427 | 6,659 | 912 | |||||||
6,893 | 7,458 | 1,022 | 27,752 | 28,401 | 3,891 | ||||||||
Cost of revenues | (4,252) | (4,205) | (576) | (17,957) | (16,376) | (2,244) | |||||||
Gross profit | 2,641 | 3,253 | 446 | 9,795 | 12,025 | 1,647 | |||||||
Selling and marketing expenses | (255) | (248) | (34) | (897) | (865) | (119) | |||||||
General and administrative expenses | (1,011) | (926) | (127) | (4,121) | (3,811) | (522) | |||||||
Total operating expenses | (1,266) | (1,174) | (161) | (5,018) | (4,676) | (641) | |||||||
Interest income | 277 | 315 | 43 | 1,052 | 1,196 | 164 | |||||||
Other gains, net | 62 | 15 | 2 | 230 | 165 | 23 | |||||||
Operating profit | 1,714 | 2,409 | 330 | 6,059 | 8,710 | 1,193 | |||||||
Share of net profit of investments accounted for using equity method | 20 | 31 | 4 | 127 | 96 | 13 | |||||||
Finance cost | (30) | 59 | 8 | (141) | (94) | (13) | |||||||
Profit before income tax | 1,704 | 2,499 | 342 | 6,045 | 8,712 | 1,194 | |||||||
Income tax expense | (295) | (423) | (58) | (825) | (1,603) | (220) | |||||||
Profit for the period/year | 1,409 | 2,076 | 284 | 5,220 | 7,109 | 974 | |||||||
Attributable to: | |||||||||||||
Equity holders of the Company | 1,306 | 1,957 | 268 | 4,920 | 6,644 | 910 | |||||||
Non-controlling interests | 103 | 119 | 16 | 300 | 465 | 64 | |||||||
Earnings per share for Class A and Class B ordinary shares | |||||||||||||
Basic | 0.42 | 0.64 | 0.09 | 1.58 | 2.15 | 0.30 | |||||||
Diluted | 0.42 | 0.63 | 0.09 | 1.55 | 2.12 | 0.29 | |||||||
Earnings per ADS (2 Class A shares equal to 1 ADS) | |||||||||||||
Basic | 0.84 | 1.27 | 0.17 | 3.15 | 4.31 | 0.59 | |||||||
Diluted | 0.83 | 1.26 | 0.17 | 3.11 | 4.24 | 0.58 | |||||||
Shares used in earnings per Class A and Class B ordinary share computation: | |||||||||||||
Basic | 3,103,386,279 | 3,075,189,032 | 3,075,189,032 | 3,121,653,686 | 3,084,230,029 | 3,084,230,029 | |||||||
Diluted | 3,145,485,054 | 3,112,342,854 | 3,112,342,854 | 3,168,386,031 | 3,130,861,720 | 3,130,861,720 | |||||||
ADS used in earnings per ADS computation | |||||||||||||
Basic | 1,551,693,140 | 1,537,594,516 | 1,537,594,516 | 1,560,826,843 | 1,542,115,015 | 1,542,115,015 | |||||||
Diluted | 1,572,742,527 | 1,556,171,427 | 1,556,171,427 | 1,584,193,016 | 1,565,430,860 | 1,565,430,860 | |||||||
TENCENT MUSIC ENTERTAINMENT GROUP | ||||||||||||||
UNAUDITED NON-IFRS FINANCIAL MEASURE | ||||||||||||||
Three Months Ended December 31 | Year Ended December 31 | |||||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||
Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||||
(in millions, except per share data) | (in millions, except per share data) | |||||||||||||
Profit for the period/year | 1,409 | 2,076 | 284 | 5,220 | 7,109 | 974 | ||||||||
Adjustments: | ||||||||||||||
Amortization of intangible and other assets arising from business acquisitions or combinations* | 111 | 110 | 15 | 445 | 440 | 60 | ||||||||
Share-based compensation | 183 | 156 | 21 | 736 | 681 | 93 | ||||||||
Losses/(Gains) from investments** | 23 | 94 | 13 | (7) | 110 | 15 | ||||||||
Income tax effects*** | (48) | (37) | (5) | (171) | (204) | (28) | ||||||||
Non-IFRS Net Profit | 1,678 | 2,399 | 329 | 6,223 | 8,136 | 1,115 | ||||||||
Attributable to: | ||||||||||||||
Equity holders of the Company | 1,575 | 2,280 | 312 | 5,923 | 7,671 | 1,051 | ||||||||
Non-controlling interests | 103 | 119 | 16 | 300 | 465 | 64 | ||||||||
Earnings per share for Class A and Class B ordinary shares | ||||||||||||||
Basic | 0.51 | 0.74 | 0.10 | 1.90 | 2.49 | 0.34 | ||||||||
Diluted | 0.50 | 0.73 | 0.10 | 1.87 | 2.45 | 0.34 | ||||||||
Earnings per ADS (2 Class A shares equal to 1 ADS) | ||||||||||||||
Basic | 1.02 | 1.48 | 0.20 | 3.79 | 4.97 | 0.68 | ||||||||
Diluted | 1.00 | 1.47 | 0.20 | 3.74 | 4.90 | 0.67 | ||||||||
Shares used in earnings per Class A and Class B ordinary share computation: | ||||||||||||||
Basic | 3,103,386,279 | 3,075,189,032 | 3,075,189,032 | 3,121,653,686 | 3,084,230,029 | 3,084,230,029 | ||||||||
Diluted | 3,145,485,054 | 3,112,342,854 | 3,112,342,854 | 3,168,386,031 | 3,130,861,720 | 3,130,861,720 | ||||||||
ADS used in earnings per ADS computation | ||||||||||||||
Basic | 1,551,693,140 | 1,537,594,516 | 1,537,594,516 | 1,560,826,843 | 1,542,115,015 | 1,542,115,015 | ||||||||
Diluted | 1,572,742,527 | 1,556,171,427 | 1,556,171,427 | 1,584,193,016 | 1,565,430,860 | 1,565,430,860 | ||||||||
* Represents the amortization of identifiable assets, including intangible assets such as domain name, trademark, copyrights, supplier resources, corporate customer relationships and non-compete agreement etc., and fair value adjustment on music content (i.e., signed contracts obtained for the rights to access to the music contents for which the amount was amortized over the contract period), resulting from business acquisitions or combination. | ||||||||||||||
** Including the net gains/losses on deemed disposals/disposals of investments, fair value changes arising from investments, impairment provision of investments and other expenses in relation to equity transactions of investments. | ||||||||||||||
*** Represents the income tax effects of Non-IFRS adjustments. |
TENCENT MUSIC ENTERTAINMENT GROUP | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
As at December 31, 2023 | As at December 31, 2024 | |||||
RMB | RMB | US$ | ||||
Audited | Unaudited | Unaudited | ||||
(in millions) | ||||||
ASSETS | ||||||
Non-current assets | ||||||
Property, plant and equipment | 490 | 803 | 110 | |||
Land use rights | 2,437 | 2,364 | 324 | |||
Right-of-use assets | 367 | 295 | 40 | |||
Intangible assets | 2,032 | 2,049 | 281 | |||
Goodwill | 19,542 | 19,647 | 2,692 | |||
Investments accounted for using equity method | 4,274 | 4,669 | 640 | |||
Financial assets at fair value through other comprehensive income | 6,540 | 14,498 | 1,986 | |||
Other investments | 307 | 309 | 42 | |||
Prepayments, deposits and other assets | 540 | 425 | 58 | |||
Deferred tax assets | 352 | 422 | 58 | |||
Term deposits | 8,719 | 10,419 | 1,427 | |||
45,600 | 55,900 | 7,658 | ||||
Current assets | ||||||
Inventories | 8 | 23 | 3 | |||
Accounts receivable | 2,918 | 3,508 | 481 | |||
Prepayments, deposits and other assets | 3,438 | 3,793 | 520 | |||
Other investments | 37 | 46 | 6 | |||
Term deposits | 9,937 | 13,999 | 1,918 | |||
Restricted Cash | 31 | 11 | 2 | |||
Cash and cash equivalents | 13,567 | 13,164 | 1,803 | |||
29,936 | 34,544 | 4,733 | ||||
Total assets | 75,536 | 90,444 | 12,391 | |||
EQUITY | ||||||
Equity attributable to equity holders of the Company | ||||||
Share capital | 2 | 2 | 0 | |||
Additional paid-in capital | 36,576 | 29,035 | 3,978 | |||
Shares held for share award schemes | (302) | (520) | (71) | |||
Treasury shares | (6,996) | (550) | (75) | |||
Other reserves | 9,658 | 19,845 | 2,719 | |||
Retained earnings | 16,969 | 20,051 | 2,747 | |||
55,907 | 67,863 | 9,297 | ||||
Non-controlling interests | 1,295 | 1,863 | 255 | |||
Total equity | 57,202 | 69,726 | 9,552 | |||
LIABILITIES | ||||||
Non-current liabilities | ||||||
Notes payables | 5,636 | 3,572 | 489 | |||
Deferred tax liabilities | 239 | 198 | 27 | |||
Lease liabilities | 297 | 219 | 30 | |||
Deferred revenue | 148 | 179 | 25 | |||
6,320 | 4,168 | 571 | ||||
Current liabilities | ||||||
Accounts payable | 5,006 | 6,879 | 942 | |||
Other payables and other liabilities | 3,472 | 3,381 | 463 | |||
Notes payables | - | 2,154 | 295 | |||
Current tax liabilities | 567 | 934 | 128 | |||
Lease liabilities | 115 | 106 | 15 | |||
Deferred revenue | 2,854 | 3,096 | 424 | |||
12,014 | 16,550 | 2,267 | ||||
Total liabilities | 18,334 | 20,718 | 2,838 | |||
Total equity and liabilities | 75,536 | 90,444 | 12,391 | |||
TENCENT MUSIC ENTERTAINMENT GROUP | ||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||
Three Months Ended December 31 | Year Ended December 31 | |||||||||||
2023 | 2024 | 2023 | 2024 | |||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||
Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||
(in millions) | (in millions) | |||||||||||
Net cash provided by operating activities | 1,977 | 2,480 | 340 | 7,337 | 10,275 | 1,408 | ||||||
Net cash (used in)/provided by investing activities | (193) | 1,324 | 181 | (1,863) | (6,818) | (934) | ||||||
Net cash used in financing activities | (576) | (815) | (112) | (1,538) | (3,830) | (525) | ||||||
Net increase/(decrease) in cash and cash equivalents | 1,208 | 2,989 | 409 | 3,936 | (373) | (51) | ||||||
Cash and cash equivalents at beginning of the period/year | 12,381 | 10,209 | 1,399 | 9,555 | 13,567 | 1,859 | ||||||
Exchange differences on cash and cash equivalents | (22) | (34) | (5) | 76 | (30) | (4) | ||||||
Cash and cash equivalents at end of the period/year | 13,567 | 13,164 | 1,803 | 13,567 | 13,164 | 1,803 | ||||||