I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
22,021
|
-148,400
|
-136,381
|
-812,523
|
-249,032
|
2. Adjustments
|
74,120
|
254,526
|
84,125
|
490,752
|
192,874
|
- Depreciation and amortisation
|
21,927
|
23,027
|
21,208
|
45,689
|
24,575
|
- Provisions
|
4,655
|
114,187
|
6,948
|
300,651
|
77,183
|
- 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
|
-5,903
|
7,126
|
7,810
|
382
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
0
|
0
|
0
|
- Profit(Loss) from investing activities
|
-1,923
|
43,314
|
-5,388
|
24,029
|
20,841
|
- Profit from deposit
|
0
|
0
|
0
|
0
|
0
|
- Interest income
|
0
|
0
|
0
|
0
|
0
|
- Interest expense
|
49,461
|
79,901
|
54,230
|
112,573
|
69,893
|
- Payments direct from profit
|
0
|
0
|
0
|
0
|
0
|
3. Operating profit before working capital changes
|
96,141
|
106,126
|
-52,256
|
-321,771
|
-56,158
|
- Increase/decrease in receivables
|
-35,621
|
-443,416
|
-90,669
|
238,826
|
115,119
|
- Increase/decrease in inventories
|
-252,970
|
370,479
|
-99,110
|
271,456
|
50,565
|
- Increase/decrease in payables
|
56,410
|
296,085
|
-47,163
|
88,612
|
43,075
|
- Increase/decrease in pre-paid expense
|
4,731
|
4,707
|
2,686
|
1,413
|
-909
|
- Increase/decrease in current assets
|
0
|
0
|
0
|
0
|
0
|
- Interest paid
|
-49,461
|
-54,701
|
-53,481
|
-73,017
|
-54,091
|
- Business income tax paid
|
0
|
-13,435
|
9,486
|
-10,027
|
0
|
- Other receipts from operating activities
|
6
|
-6
|
790
|
-790
|
2,019
|
- Other payments from oprerating activities
|
-2,408
|
-7,407
|
7,407
|
-8,841
|
-257
|
Net cashflow from operating activities
|
-183,172
|
258,433
|
-322,311
|
185,861
|
99,362
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,523
|
-12,625
|
11,688
|
-64,007
|
-40,534
|
2. Proceeds from disposals of fixed assets
|
0
|
1,192
|
-242
|
659
|
0
|
3. Purchases of debt instruments of other entities
|
0
|
-175,914
|
174,770
|
-15,398
|
-2,556
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
-177,816
|
47
|
-81,000
|
8. Proceeds from disinvestment in other entities
|
94,520
|
-94,520
|
256,705
|
18,960
|
0
|
9. Profit from deposit received
|
0
|
0
|
0
|
0
|
0
|
10. Dividends and interest received
|
474
|
729
|
1,505
|
611
|
7,199
|
11. Purchases of buying minority equity
|
0
|
0
|
0
|
0
|
0
|
Net cashflow from investing activities
|
93,471
|
-281,138
|
266,610
|
-59,128
|
-116,890
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
0
|
87
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
1,356,681
|
737,692
|
797,483
|
1,021,022
|
942,395
|
4. Repayments of borrowing
|
-1,538,580
|
-727,686
|
-784,868
|
-1,120,667
|
-975,418
|
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
|
0
|
-644
|
644
|
-644
|
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
|
-181,899
|
9,361
|
13,259
|
-100,289
|
-32,937
|
Net cashflow of the year
|
-271,600
|
-13,345
|
-42,442
|
26,444
|
-50,465
|
Cash and cash equivalents at the beginning of year
|
406,508
|
134,907
|
121,573
|
79,773
|
105,520
|
Effect of foreign exchange differences
|
0
|
10
|
641
|
-696
|
204
|
Cash and cash equivalents at the end of year
|
134,907
|
121,573
|
79,773
|
105,520
|
55,259
|