I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
180,211
|
183,149
|
115,332
|
148,380
|
166,751
|
2. Adjustments
|
48,986
|
47,728
|
45,977
|
35,690
|
10,776
|
- Depreciation and amortisation
|
36,893
|
40,166
|
43,952
|
43,285
|
36,402
|
- Provisions
|
297
|
2,860
|
4,452
|
712
|
-1,726
|
- Net profit from investment in joint venture
|
0
|
0
|
0
|
|
0
|
- Write off fixed assets
|
0
|
0
|
0
|
|
0
|
- Unrealised foreign exchange profit(loss)
|
26
|
177
|
72
|
-256
|
228
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
0
|
|
0
|
- Profit(Loss) from investing activities
|
-362
|
-5,895
|
-8,509
|
-13,220
|
-29,890
|
- Profit from deposit
|
0
|
0
|
0
|
|
0
|
- Interest income
|
0
|
0
|
0
|
|
0
|
- Interest expense
|
12,131
|
10,420
|
6,011
|
5,168
|
5,763
|
- Payments direct from profit
|
0
|
0
|
0
|
|
0
|
3. Operating profit before working capital changes
|
229,197
|
230,877
|
161,309
|
184,070
|
177,527
|
- Increase/decrease in receivables
|
34,018
|
-83,454
|
-23,697
|
88,519
|
35,346
|
- Increase/decrease in inventories
|
87,927
|
-9,799
|
-71,703
|
39,298
|
17,393
|
- Increase/decrease in payables
|
-65,167
|
40,640
|
94,988
|
-62,304
|
3,507
|
- Increase/decrease in pre-paid expense
|
-1,406
|
3,481
|
4,869
|
2,423
|
3,899
|
- Increase/decrease in current assets
|
0
|
0
|
0
|
|
0
|
- Interest paid
|
-12,399
|
-10,202
|
-6,419
|
-4,524
|
-5,763
|
- Business income tax paid
|
-29,365
|
-39,959
|
-26,804
|
-28,649
|
-36,747
|
- Other receipts from operating activities
|
0
|
0
|
0
|
|
0
|
- Other payments from oprerating activities
|
-11,409
|
-14,313
|
-11,933
|
-2,458
|
-262
|
Net cashflow from operating activities
|
231,395
|
117,271
|
120,609
|
216,376
|
194,900
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-60,337
|
-64,220
|
-8,226
|
-37,893
|
-16,867
|
2. Proceeds from disposals of fixed assets
|
338
|
632
|
58
|
612
|
19
|
3. Purchases of debt instruments of other entities
|
-22,000
|
-128,500
|
-255,487
|
-396,774
|
-563,370
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
271,487
|
210,254
|
473,400
|
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
|
0
|
|
0
|
8. Proceeds from disinvestment in other entities
|
0
|
0
|
0
|
|
0
|
9. Profit from deposit received
|
0
|
0
|
0
|
|
0
|
10. Dividends and interest received
|
24
|
3,287
|
9,377
|
11,662
|
30,378
|
11. Purchases of buying minority equity
|
0
|
0
|
0
|
|
0
|
Net cashflow from investing activities
|
-81,975
|
-188,801
|
17,209
|
-212,140
|
-76,440
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
0
|
|
0
|
2. Purchase issued shares from other entities
|
0
|
0
|
0
|
|
0
|
3. Proceeds from borrowings
|
768,590
|
799,555
|
788,298
|
601,056
|
346,982
|
4. Repayments of borrowing
|
-874,974
|
-753,393
|
-868,294
|
-574,738
|
-455,114
|
5. Repayments of financial leases
|
-181
|
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
|
-25,665
|
-25,665
|
-23,098
|
-30,028
|
9. Minority equity in joint venture
|
0
|
0
|
0
|
|
0
|
10. Social welfare expenses
|
0
|
0
|
0
|
|
0
|
Net cashflow from financing activities
|
-106,565
|
20,497
|
-105,661
|
3,220
|
-138,160
|
Net cashflow of the year
|
42,855
|
-51,033
|
32,157
|
7,456
|
-19,700
|
Cash and cash equivalents at the beginning of year
|
41,131
|
83,964
|
32,816
|
64,897
|
72,529
|
Effect of foreign exchange differences
|
-22
|
-114
|
-77
|
176
|
146
|
Cash and cash equivalents at the end of year
|
83,964
|
32,816
|
64,897
|
72,529
|
52,975
|