|
I. Cashflow from operating activities
|
|
|
|
1. Net profit before tax
|
3,555
|
4,075
|
|
2. Adjustments
|
2,377
|
2,137
|
|
- Depreciation and amortisation
|
2,640
|
2,462
|
|
- Provisions
|
2
|
-2
|
|
- Net profit from investment in joint venture
|
0
|
0
|
|
- Write off fixed assets
|
0
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
- Profit(Loss) from investing activities
|
-265
|
-323
|
|
- 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
|
5,932
|
6,212
|
|
- Increase/decrease in receivables
|
-474
|
-1,162
|
|
- Increase/decrease in inventories
|
12
|
0
|
|
- Increase/decrease in payables
|
592
|
548
|
|
- Increase/decrease in pre-paid expense
|
-167
|
-15
|
|
- Increase/decrease in current assets
|
0
|
0
|
|
- Interest paid
|
0
|
0
|
|
- Business income tax paid
|
-609
|
-982
|
|
- Other receipts from operating activities
|
0
|
0
|
|
- Other payments from oprerating activities
|
-615
|
-772
|
|
Net cashflow from operating activities
|
4,671
|
3,828
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-80
|
-476
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
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
|
0
|
0
|
|
9. Profit from deposit received
|
0
|
0
|
|
10. Dividends and interest received
|
265
|
323
|
|
11. Purchases of buying minority equity
|
0
|
0
|
|
Net cashflow from investing activities
|
185
|
-153
|
|
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
|
-720
|
-1,217
|
|
9. Minority equity in joint venture
|
0
|
0
|
|
10. Social welfare expenses
|
0
|
0
|
|
Net cashflow from financing activities
|
-720
|
-1,217
|
|
Net cashflow of the year
|
4,136
|
2,459
|
|
Cash and cash equivalents at the beginning of year
|
6,640
|
10,776
|
|
Effect of foreign exchange differences
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
10,776
|
13,235
|
