I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
146,183
|
119,819
|
31,413
|
37,946
|
22,138
|
2. Payment to suppliers
|
-114,343
|
-107,823
|
-15,203
|
-23,619
|
-14,859
|
3. Payroll
|
-3,621
|
-4,468
|
-6,572
|
-7,319
|
-4,174
|
4. Interest expense
|
0
|
-641
|
|
-3,795
|
-194
|
5. Business income tax paid
|
-3,616
|
-4,469
|
-1,356
|
-2,173
|
-28
|
6. VAT Paid
|
0
|
0
|
|
-400
|
|
7. Other receipts from operating activities
|
31,852
|
6,397
|
17,537
|
14,971
|
3,934
|
8. Other payments from oprerating activities
|
-26,359
|
-18,910
|
-26,118
|
-14,473
|
-5,475
|
Net cashflow from operating activities
|
30,095
|
-10,094
|
-299
|
1,139
|
1,342
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,651
|
-900
|
-23
|
212
|
|
2. Proceeds from disposals of fixed assets
|
4,147
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
-82,540
|
-121,495
|
-50,825
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
75,000
|
129,867
|
44,700
|
5. Investment in other entities
|
-110,700
|
-31,835
|
|
|
|
6. Proceeds from disinvestment in other entities
|
100,000
|
35,276
|
|
|
|
7. Dividends and interest received
|
739
|
585
|
10,931
|
393
|
436
|
Net cashflow from investing activities
|
-7,464
|
3,127
|
3,368
|
8,977
|
-5,689
|
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
|
41,187
|
|
|
7,438
|
4. Repayments of borrowing
|
0
|
-43,202
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
0
|
0
|
|
|
|
7. Dividends paid
|
-8,832
|
-6,083
|
-6,083
|
-10,645
|
-2,648
|
8. Purchase of funds
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
-8,832
|
-8,099
|
-6,083
|
-10,645
|
4,790
|
Net cashflow of the year
|
13,799
|
-15,066
|
-3,014
|
-529
|
443
|
Cash and cash equivalents at the beginning of year
|
15,154
|
23,959
|
9,288
|
8,558
|
2,589
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
28,953
|
8,893
|
6,358
|
2,589
|
3,032
|