|
I. Cashflow from operating activities
|
|
|
|
1. Net profit before tax
|
2,822
|
4,426
|
|
2. Adjustments
|
3,461
|
-2,773
|
|
- Depreciation and amortisation
|
1,426
|
1,539
|
|
- Provisions
|
5,054
|
-2,046
|
|
- Net profit from investment in joint venture
|
0
|
0
|
|
- Write off fixed assets
|
0
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
-2
|
-1
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
- Profit(Loss) from investing activities
|
-3,016
|
-2,266
|
|
- Profit from deposit
|
0
|
0
|
|
- Interest income
|
0
|
0
|
|
- Interest expense
|
0
|
0
|
|
- Payments direct from profit
|
0
|
0
|
|
3. Operating profit before working capital changes
|
6,283
|
1,652
|
|
- Increase/decrease in receivables
|
21,638
|
9,435
|
|
- Increase/decrease in inventories
|
970
|
2,217
|
|
- Increase/decrease in payables
|
-25,418
|
-6,633
|
|
- Increase/decrease in pre-paid expense
|
287
|
364
|
|
- Increase/decrease in current assets
|
0
|
-1,548
|
|
- Interest paid
|
0
|
0
|
|
- Business income tax paid
|
-1,007
|
0
|
|
- Other receipts from operating activities
|
5,488
|
0
|
|
- Other payments from oprerating activities
|
-3,374
|
-734
|
|
Net cashflow from operating activities
|
4,867
|
4,754
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-2,991
|
-380
|
|
2. Proceeds from disposals of fixed assets
|
23
|
0
|
|
3. Purchases of debt instruments of other entities
|
-8,300
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
8,300
|
|
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
|
1,100
|
2,000
|
|
9. Profit from deposit received
|
0
|
0
|
|
10. Dividends and interest received
|
2,430
|
2,266
|
|
11. Purchases of buying minority equity
|
0
|
0
|
|
Net cashflow from investing activities
|
-7,738
|
12,186
|
|
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
|
-2,110
|
-1,488
|
|
9. Minority equity in joint venture
|
0
|
0
|
|
10. Social welfare expenses
|
0
|
0
|
|
Net cashflow from financing activities
|
-2,110
|
-1,488
|
|
Net cashflow of the year
|
-4,982
|
15,452
|
|
Cash and cash equivalents at the beginning of year
|
35,859
|
30,880
|
|
Effect of foreign exchange differences
|
2
|
1
|
|
Cash and cash equivalents at the end of year
|
30,880
|
46,333
|
