|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
543,457
|
1,019,889
|
1,106,144
|
1,216,592
|
1,528,527
|
|
2. Payment to suppliers
|
-538,210
|
-1,104,077
|
-1,070,511
|
-1,052,199
|
-1,270,068
|
|
3. Payroll
|
-13,711
|
-20,832
|
-21,454
|
-38,769
|
-38,697
|
|
4. Interest expense
|
-18,327
|
-24,064
|
-39,159
|
-42,225
|
-60,292
|
|
5. Business income tax paid
|
-15
|
-100
|
-7,186
|
-2,686
|
-16,914
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
1,440
|
5,688
|
46,543
|
3,643
|
4,578
|
|
8. Other payments from oprerating activities
|
-51,153
|
-100,689
|
-68,274
|
-18,087
|
-90,209
|
|
Net cashflow from operating activities
|
-76,520
|
-224,184
|
-53,897
|
66,270
|
56,926
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-34,711
|
-61,373
|
-130,831
|
-259,736
|
-107,552
|
|
2. Proceeds from disposals of fixed assets
|
20,470
|
10,994
|
|
463
|
250
|
|
3. Purchases of debt instruments of other entities
|
-10,150
|
-43,500
|
|
-29,700
|
-89,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
10,150
|
23,932
|
23,000
|
|
25,000
|
|
5. Investment in other entities
|
|
|
|
|
-20,000
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
78
|
373
|
2,319
|
2,596
|
3,895
|
|
Net cashflow from investing activities
|
-14,163
|
-69,575
|
-105,512
|
-286,377
|
-187,408
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
40,000
|
90,000
|
180,000
|
155,700
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
448,616
|
850,293
|
910,993
|
1,035,703
|
1,232,418
|
|
4. Repayments of borrowing
|
-370,078
|
-626,828
|
-833,860
|
-916,458
|
-1,117,370
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
-20,229
|
-12,465
|
-32,152
|
-17,098
|
-7,323
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
98,309
|
301,001
|
224,981
|
257,847
|
107,725
|
|
Net cashflow of the year
|
7,626
|
7,242
|
65,571
|
37,739
|
-22,757
|
|
Cash and cash equivalents at the beginning of year
|
9,440
|
17,066
|
24,308
|
89,871
|
127,603
|
|
Effect of foreign exchange differences
|
|
|
-8
|
-8
|
2
|
|
Cash and cash equivalents at the end of year
|
17,066
|
24,308
|
89,871
|
127,603
|
104,848
|
