|
I. Cash flows from operating activities
|
|
|
|
|
|
|
- Cash received from interst income and similar income
|
27,983,025
|
32,059,403
|
36,767,202
|
31,844,192
|
58,701,187
|
|
- Interest expense and similar expenses paid
|
-16,796,080
|
-21,357,483
|
-20,738,740
|
-21,950,942
|
-33,277,635
|
|
- Cash received from services provided
|
560,551
|
528,285
|
600,389
|
748,530
|
561,391
|
|
- Difference between cash received and cash paid from operating activities (foreign currency, gold and securities)
|
303,965
|
1,944,150
|
1,088,097
|
325,523
|
387,614
|
|
- Other cash received
|
164,536
|
163,112
|
235,402
|
125,225
|
258,644
|
|
- Cash received from absolved debts which were covered by risk provisions
|
161,967
|
91,046
|
623,028
|
570,292
|
182,411
|
|
- Cash paid to employees and administration actitivities
|
-3,825,051
|
-4,235,417
|
-4,294,861
|
-4,348,273
|
-4,938,031
|
|
- Income tax paid
|
462,528
|
-391,973
|
-1,300,666
|
-488,311
|
-2,424,665
|
|
Cashflow from operating activities before changes in operating assests and working capital
|
9,015,441
|
8,801,123
|
12,979,851
|
6,826,236
|
19,450,916
|
|
1. Changes in operating assets
|
|
|
|
|
|
|
- Increase/(Decrease) in placements with and loans to other credit institutions
|
420,050
|
-5,196,526
|
-8,166,877
|
-1,871,212
|
1,810,539
|
|
- Increase/(Decrease) in trading securities and securities investment
|
27,642,967
|
-7,179,562
|
4,368,165
|
-7,901,835
|
-7,004,389
|
|
- Increase/(Decrease) in derivatives and other financial assets
|
-114,719
|
39,074
|
-118,576
|
-17,323
|
269,772
|
|
- Increase/(Decrease) in loans and advances to customers
|
-48,215,267
|
-40,475,634
|
-56,778,815
|
-23,217,089
|
-52,830,933
|
|
- Increase/(Decrease) in provision to compensate for damages
|
-2,609,944
|
-2,794,359
|
-6,283,159
|
-479,013
|
-4,429,856
|
|
- Increase/(Decrease) in other operating assets
|
-11,157,178
|
-725,372
|
-14,786,781
|
-9,499,896
|
15,815,856
|
|
2. Changes in operating liabilities
|
|
|
|
|
|
|
- Increase/(Decrease) in borrowings from the government and State Bank of Vietnam
|
-11,486,166
|
-115,359
|
901,271
|
8,204,210
|
-8,381,535
|
|
- Increase/(Decrease) in placements and borrowings from other credit institutions
|
3,591,109
|
-10,155,658
|
40,661,020
|
-1,219,117
|
-7,510,783
|
|
- Increase/(Decrease) in deposits from customers
|
34,126,879
|
44,395,137
|
23,736,371
|
34,644,450
|
85,827,834
|
|
- Increase/(Decrease) in valuapapers issued
|
10,011,028
|
4,301,315
|
15,258,035
|
-9,851,906
|
6,381,519
|
|
- Increase/Decrease in trusted funds which the bank has to incur credit risk
|
1,035,977
|
1,459,430
|
1,439,203
|
-3,336,564
|
-4,370
|
|
- Increase/(Decrease) in derivatives and funds received from other institutions
|
0
|
0
|
0
|
|
97,152
|
|
- Increase/(Decrease) in other operating liabilities
|
-1,590,873
|
1,606,046
|
2,796,031
|
6,025,313
|
-14,224,657
|
|
- Cash paid from funds of credit institution
|
0
|
0
|
0
|
|
|
|
Net cash flows from operating activities
|
10,669,304
|
-6,040,345
|
16,005,739
|
-1,693,746
|
35,267,065
|
|
II. Cash flows from investment activities
|
|
|
|
|
|
|
- Money decrease due to selling sub-company
|
0
|
0
|
0
|
|
|
|
- Purchase of fixed assets
|
-146,678
|
-115,901
|
-219,733
|
-71,255
|
-240,841
|
|
- Proceeds from disposal of fix assets
|
2,555
|
536
|
0
|
15,151
|
0
|
|
- Payment on disposal of fixed assets
|
-663
|
0
|
-8,594
|
|
-115
|
|
- Purchase of investment properties
|
0
|
0
|
0
|
|
|
|
- Proceeds from disposal of investment properties
|
0
|
0
|
1,500
|
|
|
|
- Payment on disposal of investment properties
|
0
|
0
|
0
|
|
|
|
- Investment in other entities
|
0
|
0
|
0
|
|
40,960
|
|
- Proceeds from disinvestment in other entities
|
8,000
|
0
|
19,342
|
6,119
|
872,854
|
|
- Dividends and interest received
|
2,334
|
3,070
|
0
|
4,226
|
0
|
|
Net cash flows from investment activities
|
-134,452
|
-112,295
|
-207,485
|
-45,759
|
672,858
|
|
III. Cash flows from financing activities
|
|
|
|
|
|
|
- Proceeds from share issuances
|
0
|
3,007,800
|
8,761,096
|
|
5,520,149
|
|
- Capital form issuances of long-term bonds which are considered as the tier 2 and long-term debts
|
0
|
0
|
0
|
|
|
|
- Repayment of long-term bonds which are considered as the tier 2 and long-term debts
|
0
|
0
|
0
|
|
|
|
- Dividends paid
|
-436
|
-445
|
-933
|
-122
|
-21
|
|
- Purchase treasury shares
|
0
|
0
|
0
|
|
|
|
- Proceeds from reissue of treasury shares
|
0
|
0
|
0
|
|
|
|
Net cash flows from financing activities
|
-436
|
3,007,355
|
8,760,163
|
-122
|
5,520,128
|
|
IV. Net cash flows of the year
|
10,534,416
|
-3,145,285
|
24,558,417
|
-1,739,627
|
41,460,051
|
|
V. Cash and cash equivalents at the beginning of year
|
34,966,431
|
50,822,384
|
47,580,006
|
71,809,167
|
69,500,092
|
|
VI. Effect of foreign exchange differences
|
0
|
0
|
0
|
|
|
|
VII. Cash and cash equivalents at the end of year
|
45,500,847
|
47,677,099
|
72,138,423
|
70,069,540
|
110,960,143
|
