I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
|
|
|
|
|
2. Payment to suppliers
|
-898,100
|
437,912
|
195,980
|
117,280
|
-157,553
|
3. Payroll
|
-1,170
|
-307
|
-433
|
-167
|
-2,190
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
12,565
|
72,799
|
-24,036
|
-31,441
|
12,438
|
8. Other payments from oprerating activities
|
-545,544
|
540,846
|
-47,594
|
-33,711
|
-6,081
|
Net cashflow from operating activities
|
-1,432,250
|
1,051,250
|
123,918
|
51,961
|
-153,386
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10,583
|
-524,906
|
-42,451
|
22,398
|
-54,775
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-345,000
|
185,000
|
156,000
|
-22,500
|
-27,000
|
4. Proceeds from sales of debt instruments of other entities
|
875,000
|
-875,000
|
19,000
|
12,000
|
34,500
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
150,000
|
-150,000
|
|
|
7. Dividends and interest received
|
|
|
|
|
|
Net cashflow from investing activities
|
519,417
|
-1,064,906
|
-17,451
|
11,898
|
-47,275
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
472,416
|
-37,873
|
-112,195
|
-72,105
|
183,769
|
4. Repayments of borrowing
|
-85,000
|
37,600
|
-2,434
|
23,454
|
-11,641
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
387,416
|
-273
|
-114,629
|
-48,651
|
172,129
|
Net cashflow of the year
|
-525,416
|
-13,929
|
-8,163
|
15,207
|
-28,532
|
Cash and cash equivalents at the beginning of year
|
635,549
|
110,133
|
96,204
|
88,041
|
103,248
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
110,133
|
96,204
|
88,041
|
103,248
|
74,716
|