I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
112,221
|
105,745
|
108,781
|
96,833
|
58,142
|
2. Adjustments
|
-17,762
|
-23,788
|
-25,163
|
-19,664
|
-12,027
|
- Depreciation and amortisation
|
12,473
|
14,903
|
16,614
|
18,051
|
16,863
|
- Provisions
|
-7
|
1,445
|
-1,473
|
1,679
|
-265
|
- Net profit from investment in joint venture
|
|
0
|
0
|
|
|
- Write off fixed assets
|
|
0
|
0
|
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
0
|
0
|
-1
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
0
|
|
|
- Profit(Loss) from investing activities
|
|
-40,136
|
-40,303
|
-39,394
|
-28,623
|
- Profit from deposit
|
-30,229
|
0
|
0
|
|
|
- Interest income
|
|
0
|
0
|
|
|
- Interest expense
|
|
0
|
0
|
|
|
- Payments direct from profit
|
|
0
|
0
|
|
|
3. Operating profit before working capital changes
|
94,459
|
81,956
|
83,619
|
77,169
|
46,115
|
- Increase/decrease in receivables
|
-5,605
|
-17,456
|
-13,410
|
33,020
|
50,128
|
- Increase/decrease in inventories
|
-25,514
|
-43,909
|
92,499
|
-15,401
|
-70,723
|
- Increase/decrease in payables
|
20,407
|
56,077
|
-3,732
|
-25,609
|
-47,179
|
- Increase/decrease in pre-paid expense
|
-57
|
-1,805
|
-6,102
|
-3,463
|
3,481
|
- Increase/decrease in current assets
|
|
0
|
0
|
|
|
- Interest paid
|
|
0
|
0
|
-63,092
|
|
- Business income tax paid
|
-391
|
0
|
-10,732
|
11,126
|
|
- Other receipts from operating activities
|
|
3
|
0
|
-3
|
|
- Other payments from oprerating activities
|
-9,682
|
-8,735
|
-8,200
|
-140
|
-24,433
|
Net cashflow from operating activities
|
73,617
|
66,132
|
133,942
|
13,607
|
-42,612
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-34,874
|
-45,470
|
-12,285
|
-153,313
|
-22,792
|
2. Proceeds from disposals of fixed assets
|
1,109
|
1,205
|
483
|
592
|
287
|
3. Purchases of debt instruments of other entities
|
-1,498,000
|
-117,000
|
-272,000
|
-299,876
|
-1,023,000
|
4. Proceeds from sales of debt instruments of other entities
|
1,249,617
|
190,383
|
201,800
|
345,940
|
977,569
|
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
|
76,894
|
6,228
|
12,533
|
22,046
|
113,287
|
11. Purchases of buying minority equity
|
|
0
|
0
|
|
|
Net cashflow from investing activities
|
-205,254
|
35,346
|
-69,469
|
-84,610
|
45,351
|
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
|
|
0
|
0
|
|
|
4. Repayments of borrowing
|
|
0
|
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
|
|
-109,969
|
-136
|
-110,000
|
|
9. Minority equity in joint venture
|
|
0
|
0
|
|
|
10. Social welfare expenses
|
|
0
|
0
|
|
|
Net cashflow from financing activities
|
|
-109,969
|
-136
|
-110,000
|
|
Net cashflow of the year
|
-131,638
|
-8,491
|
64,337
|
-181,003
|
2,739
|
Cash and cash equivalents at the beginning of year
|
312,014
|
180,376
|
171,885
|
236,222
|
55,218
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
1
|
Cash and cash equivalents at the end of year
|
180,376
|
171,885
|
236,222
|
55,218
|
57,958
|