I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
29,036
|
8,517
|
5,022
|
4,514
|
6,195
|
2. Adjustments
|
12,094
|
-14,308
|
-11,521
|
-19,749
|
6,018
|
- Depreciation and amortisation
|
7,066
|
6,712
|
6,831
|
-45,353
|
9,412
|
- Provisions
|
10,191
|
-13,901
|
-1,906
|
20,825
|
136
|
- Net profit from investment in joint venture
|
|
0
|
|
0
|
0
|
- Write off fixed assets
|
|
0
|
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
46
|
-1,309
|
299
|
757
|
-1,504
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
|
0
|
0
|
- Profit(Loss) from investing activities
|
-8,971
|
-8,833
|
-19,919
|
-1,280
|
-6,874
|
- Profit from deposit
|
|
0
|
|
0
|
0
|
- Interest income
|
|
0
|
|
0
|
0
|
- Interest expense
|
3,761
|
3,023
|
3,173
|
5,302
|
4,848
|
- Payments direct from profit
|
|
0
|
0
|
0
|
0
|
3. Operating profit before working capital changes
|
41,130
|
-5,791
|
-6,499
|
-15,235
|
12,213
|
- Increase/decrease in receivables
|
6,385
|
49,677
|
-43,181
|
-2,058
|
22,192
|
- Increase/decrease in inventories
|
29,414
|
-17,614
|
-7,882
|
28,162
|
39,542
|
- Increase/decrease in payables
|
-5,350
|
-21,958
|
31,948
|
2,691
|
-1,617
|
- Increase/decrease in pre-paid expense
|
108,745
|
2,020
|
-295
|
-10,082
|
-207
|
- Increase/decrease in current assets
|
-5,025
|
26,042
|
33,588
|
-20,319
|
-172
|
- Interest paid
|
-3,482
|
-3,058
|
-3,172
|
-5,354
|
-4,884
|
- Business income tax paid
|
-10,821
|
-11,931
|
0
|
-898
|
-2,142
|
- Other receipts from operating activities
|
|
0
|
|
0
|
0
|
- Other payments from oprerating activities
|
-5,385
|
-433
|
165
|
-123
|
-290
|
Net cashflow from operating activities
|
155,611
|
16,954
|
4,673
|
-23,216
|
64,637
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-176,985
|
-83,665
|
-44,205
|
29,882
|
-5,704
|
2. Proceeds from disposals of fixed assets
|
|
0
|
537
|
-537
|
0
|
3. Purchases of debt instruments of other entities
|
-107,845
|
-345,016
|
51,540
|
82,326
|
2,148
|
4. Proceeds from sales of debt instruments of other entities
|
|
305,806
|
0
|
0
|
0
|
5. Payment for investment in joint venture
|
|
0
|
|
0
|
0
|
6. Purchases of short-term investment
|
|
0
|
|
0
|
0
|
7. Investment in other entities
|
-714
|
0
|
|
0
|
0
|
8. Proceeds from disinvestment in other entities
|
|
0
|
|
0
|
0
|
9. Profit from deposit received
|
|
0
|
|
0
|
0
|
10. Dividends and interest received
|
6,341
|
6,808
|
21,197
|
1,951
|
5,383
|
11. Purchases of buying minority equity
|
|
0
|
|
0
|
0
|
Net cashflow from investing activities
|
-279,203
|
-116,067
|
29,069
|
113,622
|
1,826
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
28,877
|
0
|
|
0
|
0
|
2. Purchase issued shares from other entities
|
-67,118
|
0
|
|
0
|
0
|
3. Proceeds from borrowings
|
201,948
|
200,759
|
118,258
|
132,789
|
62,071
|
4. Repayments of borrowing
|
-122,133
|
-106,510
|
-129,801
|
-191,105
|
-133,581
|
5. Repayments of financial leases
|
|
0
|
|
0
|
0
|
6. Other purchase from financing activities
|
|
0
|
|
0
|
0
|
7. Purchase from capitalization issue
|
|
0
|
|
0
|
0
|
8. Dividends paid
|
48,241
|
0
|
-46,132
|
0
|
0
|
9. Minority equity in joint venture
|
|
0
|
|
0
|
0
|
10. Social welfare expenses
|
|
0
|
|
0
|
0
|
Net cashflow from financing activities
|
89,815
|
94,249
|
-57,675
|
-58,316
|
-71,510
|
Net cashflow of the year
|
-33,777
|
-4,864
|
-23,933
|
32,090
|
-5,047
|
Cash and cash equivalents at the beginning of year
|
87,324
|
54,780
|
49,925
|
27,616
|
57,645
|
Effect of foreign exchange differences
|
1,233
|
9
|
1,624
|
-2,061
|
1,211
|
Cash and cash equivalents at the end of year
|
54,780
|
49,925
|
27,616
|
57,645
|
53,809
|