I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
20,287
|
26,466
|
35,196
|
32,784
|
34,787
|
2. Adjustments
|
2,787
|
-13,737
|
5,452
|
46,843
|
32,693
|
- Depreciation and amortisation
|
8,181
|
6,611
|
7,064
|
6,966
|
6,802
|
- Provisions
|
-1
|
-1,020
|
1,559
|
2,137
|
433
|
- Net profit from investment in joint venture
|
0
|
0
|
0
|
0
|
0
|
- Write off fixed assets
|
0
|
0
|
0
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
-517
|
-23
|
-4
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
0
|
0
|
0
|
- Profit(Loss) from investing activities
|
-7,594
|
-24,736
|
-24,970
|
-12,220
|
-13,010
|
- Profit from deposit
|
0
|
0
|
0
|
0
|
0
|
- Interest income
|
0
|
0
|
0
|
0
|
0
|
- Interest expense
|
2,201
|
5,408
|
22,315
|
49,984
|
38,473
|
- Payments direct from profit
|
0
|
0
|
0
|
0
|
0
|
3. Operating profit before working capital changes
|
23,074
|
12,729
|
40,648
|
79,627
|
67,479
|
- Increase/decrease in receivables
|
-9,806
|
-215,263
|
-417,152
|
-151,273
|
257,578
|
- Increase/decrease in inventories
|
134,560
|
35,061
|
-4,212
|
11,930
|
-43,359
|
- Increase/decrease in payables
|
-6,286
|
-8,041
|
85,019
|
-20,371
|
817,960
|
- Increase/decrease in pre-paid expense
|
2,168
|
5,627
|
3,953
|
1,359
|
844
|
- Increase/decrease in current assets
|
0
|
-4,014
|
-2,318
|
0
|
-738,268
|
- Interest paid
|
-2,207
|
-5,192
|
-22,315
|
-49,426
|
-37,910
|
- Business income tax paid
|
-77
|
-6,143
|
-7,749
|
-394
|
-8,768
|
- Other receipts from operating activities
|
0
|
0
|
3,871
|
0
|
0
|
- Other payments from oprerating activities
|
-178
|
-406
|
-850
|
-1,432
|
-2,073
|
Net cashflow from operating activities
|
141,247
|
-185,642
|
-321,105
|
-129,981
|
313,483
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-13,226
|
-19,110
|
-24,359
|
-248
|
-1,218
|
2. Proceeds from disposals of fixed assets
|
426
|
26,924
|
30,150
|
0
|
0
|
3. Purchases of debt instruments of other entities
|
-70,100
|
-5,000
|
-5,000
|
-44,309
|
-355,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
70,100
|
5,000
|
20,237
|
223,840
|
5. Payment for investment in joint venture
|
0
|
0
|
0
|
0
|
0
|
6. Purchases of short-term investment
|
0
|
0
|
0
|
0
|
0
|
7. Investment in other entities
|
0
|
-43,000
|
0
|
0
|
-150,000
|
8. Proceeds from disinvestment in other entities
|
0
|
0
|
40,750
|
0
|
0
|
9. Profit from deposit received
|
0
|
0
|
0
|
0
|
0
|
10. Dividends and interest received
|
3,615
|
6,532
|
1,915
|
6,781
|
2,015
|
11. Purchases of buying minority equity
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
-79,285
|
36,445
|
48,456
|
-17,539
|
-280,363
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
350,074
|
687,278
|
1,153,752
|
1,458,864
|
1,262,328
|
4. Repayments of borrowing
|
-402,544
|
-492,193
|
-813,943
|
-1,407,490
|
-1,263,583
|
5. Repayments of financial leases
|
0
|
0
|
0
|
0
|
0
|
6. Other purchase from financing activities
|
0
|
0
|
0
|
0
|
0
|
7. Purchase from capitalization issue
|
0
|
0
|
0
|
0
|
0
|
8. Dividends paid
|
-12
|
0
|
0
|
0
|
0
|
9. Minority equity in joint venture
|
0
|
0
|
0
|
0
|
0
|
10. Social welfare expenses
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from financing activities
|
-52,482
|
195,085
|
339,809
|
51,375
|
-1,255
|
Net cashflow of the year
|
9,481
|
45,889
|
67,161
|
-96,145
|
31,866
|
Cash and cash equivalents at the beginning of year
|
3,284
|
12,765
|
58,653
|
101,330
|
5,208
|
Effect of foreign exchange differences
|
0
|
0
|
517
|
23
|
4
|
Cash and cash equivalents at the end of year
|
12,765
|
58,653
|
126,330
|
5,208
|
37,078
|