I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
-40,014
|
-569
|
-73,994
|
-13,025
|
-43,005
|
2. Adjustments
|
60,996
|
-3,137
|
41,394
|
19,186
|
56,909
|
- Depreciation and amortisation
|
16,778
|
17,154
|
17,284
|
18,407
|
16,803
|
- Provisions
|
33,969
|
-34,450
|
14,343
|
-14,336
|
12,785
|
- Net profit from investment in joint venture
|
0
|
|
|
0
|
0
|
- Write off fixed assets
|
0
|
|
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
0
|
|
-32
|
32
|
0
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
|
0
|
0
|
- Profit(Loss) from investing activities
|
-2,977
|
-886
|
-4,615
|
314
|
10,954
|
- Profit from deposit
|
0
|
|
|
0
|
0
|
- Interest income
|
0
|
|
|
0
|
0
|
- Interest expense
|
13,226
|
15,045
|
14,413
|
14,769
|
16,367
|
- Payments direct from profit
|
0
|
|
|
0
|
0
|
3. Operating profit before working capital changes
|
20,982
|
-3,705
|
-32,600
|
6,161
|
13,904
|
- Increase/decrease in receivables
|
87,019
|
49,151
|
-41,068
|
-37,402
|
66,565
|
- Increase/decrease in inventories
|
-121,889
|
-66,059
|
98,349
|
71,209
|
9,444
|
- Increase/decrease in payables
|
26,597
|
29,308
|
17,181
|
-33,164
|
-74,155
|
- Increase/decrease in pre-paid expense
|
-3,549
|
695
|
-245
|
-1,038
|
819
|
- Increase/decrease in current assets
|
0
|
|
|
0
|
0
|
- Interest paid
|
-15,847
|
-14,631
|
-13,797
|
-12,960
|
-13,575
|
- Business income tax paid
|
0
|
-200
|
-19
|
19
|
-70
|
- Other receipts from operating activities
|
0
|
|
|
0
|
0
|
- Other payments from oprerating activities
|
-134
|
-696
|
-64
|
-127
|
-18
|
Net cashflow from operating activities
|
-6,821
|
-6,137
|
27,737
|
-7,300
|
2,914
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-12,753
|
-10,475
|
-12,410
|
-8,764
|
-8,188
|
2. Proceeds from disposals of fixed assets
|
8
|
1,034
|
8,864
|
-9,894
|
1,120
|
3. Purchases of debt instruments of other entities
|
0
|
-3,000
|
|
-7,200
|
0
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
6,000
|
0
|
5. Payment for investment in joint venture
|
0
|
|
|
0
|
0
|
6. Purchases of short-term investment
|
0
|
|
|
0
|
0
|
7. Investment in other entities
|
0
|
|
|
0
|
0
|
8. Proceeds from disinvestment in other entities
|
0
|
|
|
0
|
0
|
9. Profit from deposit received
|
0
|
|
|
0
|
0
|
10. Dividends and interest received
|
7,228
|
2,344
|
-1,247
|
2,967
|
1,914
|
11. Purchases of buying minority equity
|
0
|
|
|
0
|
0
|
Net cashflow from investing activities
|
-5,517
|
-10,097
|
-4,793
|
-16,891
|
-5,155
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
0
|
0
|
2. Purchase issued shares from other entities
|
0
|
|
|
0
|
0
|
3. Proceeds from borrowings
|
337,856
|
296,338
|
300,002
|
312,476
|
366,541
|
4. Repayments of borrowing
|
-326,250
|
-278,021
|
-324,720
|
-280,061
|
-377,225
|
5. Repayments of financial leases
|
0
|
|
-1,119
|
-1,951
|
-1,370
|
6. Other purchase from financing activities
|
0
|
|
|
0
|
0
|
7. Purchase from capitalization issue
|
0
|
|
|
0
|
0
|
8. Dividends paid
|
-449
|
-3,671
|
-311
|
-502
|
-15
|
9. Minority equity in joint venture
|
0
|
|
|
0
|
0
|
10. Social welfare expenses
|
0
|
|
|
0
|
0
|
Net cashflow from financing activities
|
11,157
|
14,646
|
-26,148
|
29,961
|
-12,069
|
Net cashflow of the year
|
-1,180
|
-1,588
|
-3,205
|
5,771
|
-14,310
|
Cash and cash equivalents at the beginning of year
|
24,598
|
11,765
|
10,177
|
19,463
|
24,396
|
Effect of foreign exchange differences
|
0
|
|
838
|
-838
|
0
|
Cash and cash equivalents at the end of year
|
23,418
|
10,177
|
19,463
|
24,396
|
10,087
|