I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
-7,230
|
673
|
17,130
|
58
|
-88,809
|
2. Adjustments
|
8,907
|
290
|
-2,985
|
-4,237
|
80,746
|
- Depreciation and amortisation
|
276
|
274
|
590
|
625
|
461
|
- Provisions
|
10,042
|
516
|
437
|
1,885
|
2,139
|
- Net profit from investment in joint venture
|
0
|
|
0
|
0
|
0
|
- Write off fixed assets
|
0
|
|
0
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
0
|
|
0
|
0
|
0
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
0
|
0
|
0
|
- Profit(Loss) from investing activities
|
-1,411
|
-500
|
-4,011
|
-6,747
|
78,145
|
- Profit from deposit
|
0
|
|
0
|
0
|
0
|
- Interest income
|
0
|
|
0
|
0
|
0
|
- Interest expense
|
0
|
|
0
|
0
|
0
|
- Payments direct from profit
|
0
|
|
0
|
0
|
0
|
3. Operating profit before working capital changes
|
1,677
|
962
|
14,146
|
-4,179
|
-8,063
|
- Increase/decrease in receivables
|
1,496
|
36,311
|
12,576
|
-13,483
|
-5,637
|
- Increase/decrease in inventories
|
6,960
|
-213
|
834
|
0
|
-4,276
|
- Increase/decrease in payables
|
-5,683
|
-31,956
|
-7,102
|
-76
|
-1,670
|
- Increase/decrease in pre-paid expense
|
1,363
|
398
|
-269
|
-1,546
|
1,762
|
- Increase/decrease in current assets
|
0
|
|
0
|
-3,125
|
2,724
|
- Interest paid
|
0
|
|
0
|
70
|
0
|
- Business income tax paid
|
0
|
|
0
|
0
|
0
|
- Other receipts from operating activities
|
0
|
|
0
|
0
|
0
|
- Other payments from oprerating activities
|
-1
|
|
0
|
0
|
0
|
Net cashflow from operating activities
|
5,813
|
5,502
|
20,186
|
-22,338
|
-15,160
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,113
|
-2,592
|
-972
|
-1,492
|
-12,314
|
2. Proceeds from disposals of fixed assets
|
0
|
|
0
|
0
|
545
|
3. Purchases of debt instruments of other entities
|
-11,558
|
|
-22,844
|
-10,500
|
-3,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
1,800
|
24,919
|
10,700
|
500
|
5. Payment for investment in joint venture
|
0
|
|
0
|
0
|
0
|
6. Purchases of short-term investment
|
0
|
|
0
|
0
|
0
|
7. Investment in other entities
|
0
|
|
0
|
-1,308
|
-15,664
|
8. Proceeds from disinvestment in other entities
|
6,000
|
|
1,600
|
0
|
32,919
|
9. Profit from deposit received
|
0
|
|
0
|
0
|
0
|
10. Dividends and interest received
|
1,411
|
500
|
4,252
|
224
|
277
|
11. Purchases of buying minority equity
|
0
|
|
0
|
0
|
0
|
Net cashflow from investing activities
|
-5,260
|
-292
|
6,955
|
-2,376
|
3,263
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
400
|
300
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
|
0
|
0
|
0
|
3. Proceeds from borrowings
|
0
|
|
0
|
0
|
0
|
4. Repayments of borrowing
|
0
|
|
0
|
0
|
0
|
5. Repayments of financial leases
|
0
|
|
0
|
0
|
0
|
6. Other purchase from financing activities
|
0
|
|
0
|
0
|
0
|
7. Purchase from capitalization issue
|
0
|
|
0
|
0
|
0
|
8. Dividends paid
|
0
|
|
0
|
0
|
0
|
9. Minority equity in joint venture
|
0
|
|
0
|
0
|
0
|
10. Social welfare expenses
|
0
|
|
0
|
0
|
0
|
Net cashflow from financing activities
|
0
|
400
|
300
|
0
|
0
|
Net cashflow of the year
|
553
|
5,611
|
27,441
|
-24,714
|
-11,897
|
Cash and cash equivalents at the beginning of year
|
17,376
|
17,929
|
23,540
|
50,980
|
26,093
|
Effect of foreign exchange differences
|
0
|
|
0
|
0
|
0
|
Cash and cash equivalents at the end of year
|
17,929
|
23,540
|
50,980
|
26,266
|
14,196
|