|
I. Cashflow from operating activities
|
|
|
|
1. Net profit before tax
|
802
|
706
|
|
2. Adjustments
|
-70
|
159
|
|
- Depreciation and amortisation
|
1,820
|
1,830
|
|
- Provisions
|
0
|
0
|
|
- Net profit from investment in joint venture
|
0
|
0
|
|
- Write off fixed assets
|
0
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
- Profit(Loss) from investing activities
|
-1,894
|
-1,671
|
|
- Profit from deposit
|
0
|
0
|
|
- Interest income
|
0
|
0
|
|
- Interest expense
|
4
|
0
|
|
- Payments direct from profit
|
0
|
0
|
|
3. Operating profit before working capital changes
|
731
|
865
|
|
- Increase/decrease in receivables
|
953
|
-183
|
|
- Increase/decrease in inventories
|
-1,591
|
526
|
|
- Increase/decrease in payables
|
386
|
334
|
|
- Increase/decrease in pre-paid expense
|
16
|
107
|
|
- Increase/decrease in current assets
|
0
|
0
|
|
- Interest paid
|
-4
|
0
|
|
- Business income tax paid
|
0
|
0
|
|
- Other receipts from operating activities
|
0
|
0
|
|
- Other payments from oprerating activities
|
-44
|
0
|
|
Net cashflow from operating activities
|
447
|
1,648
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-808
|
0
|
|
2. Proceeds from disposals of fixed assets
|
442
|
0
|
|
3. Purchases of debt instruments of other entities
|
-23,500
|
-29,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
21,700
|
25,500
|
|
5. Payment for investment in joint venture
|
0
|
0
|
|
6. Purchases of short-term investment
|
0
|
0
|
|
7. Investment in other entities
|
0
|
0
|
|
8. Proceeds from disinvestment in other entities
|
0
|
0
|
|
9. Profit from deposit received
|
0
|
0
|
|
10. Dividends and interest received
|
1,619
|
1,519
|
|
11. Purchases of buying minority equity
|
0
|
0
|
|
Net cashflow from investing activities
|
-547
|
-1,981
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
3. Proceeds from borrowings
|
500
|
0
|
|
4. Repayments of borrowing
|
-500
|
0
|
|
5. Repayments of financial leases
|
0
|
0
|
|
6. Other purchase from financing activities
|
0
|
0
|
|
7. Purchase from capitalization issue
|
0
|
0
|
|
8. Dividends paid
|
0
|
0
|
|
9. Minority equity in joint venture
|
0
|
0
|
|
10. Social welfare expenses
|
0
|
0
|
|
Net cashflow from financing activities
|
0
|
0
|
|
Net cashflow of the year
|
-100
|
-333
|
|
Cash and cash equivalents at the beginning of year
|
1,174
|
1,074
|
|
Effect of foreign exchange differences
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
1,074
|
741
|
