I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
562,846
|
1,263,129
|
1,474,622
|
1,636,314
|
665,526
|
2. Payment to suppliers
|
-808,334
|
-1,762,266
|
-1,501,294
|
-1,265,423
|
-418,017
|
3. Payroll
|
-6,726
|
-7,743
|
-7,384
|
-5,894
|
-6,280
|
4. Interest expense
|
-7,858
|
-33,444
|
-38,211
|
-36,494
|
-4,503
|
5. Business income tax paid
|
-9,307
|
-12,237
|
-2,703
|
-25,048
|
-13,043
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
11,796
|
14,213
|
66,131
|
58,377
|
469,036
|
8. Other payments from oprerating activities
|
-14,810
|
-24,458
|
-54,171
|
-384,325
|
-161,322
|
Net cashflow from operating activities
|
-272,394
|
-562,806
|
-63,010
|
-22,492
|
531,397
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-65
|
-51,923
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
73,389
|
246
|
219
|
130
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
9,539
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
7,418
|
22
|
113
|
10
|
32
|
Net cashflow from investing activities
|
16,893
|
21,488
|
359
|
230
|
162
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
468,161
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
594,520
|
969,500
|
1,129,490
|
527,219
|
155,464
|
4. Repayments of borrowing
|
-323,883
|
-855,802
|
-1,066,404
|
-468,760
|
-627,446
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
-61,236
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-14,371
|
-39,953
|
|
-37,979
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
256,266
|
541,906
|
63,085
|
20,480
|
-533,218
|
Net cashflow of the year
|
765
|
588
|
434
|
-1,782
|
-1,660
|
Cash and cash equivalents at the beginning of year
|
1,790
|
2,555
|
3,143
|
3,561
|
1,778
|
Effect of foreign exchange differences
|
|
-1
|
|
|
|
Cash and cash equivalents at the end of year
|
2,555
|
3,143
|
3,583
|
1,778
|
119
|