|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
28,988
|
-1,770
|
15,210
|
-3,777
|
19,092
|
|
2. Adjustments
|
-1,520
|
-1,804
|
-6,197
|
-6,150
|
2,951
|
|
- Depreciation and amortisation
|
456
|
489
|
524
|
524
|
618
|
|
- Provisions
|
0
|
0
|
|
79
|
167
|
|
- Net profit from investment in joint venture
|
0
|
0
|
|
|
|
|
- Write off fixed assets
|
0
|
0
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
-1,530
|
-164
|
-358
|
-328
|
264
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
|
|
|
- Profit(Loss) from investing activities
|
-898
|
-2,542
|
-6,664
|
-6,839
|
1,379
|
|
- Profit from deposit
|
0
|
0
|
|
|
|
|
- Interest income
|
0
|
0
|
|
|
|
|
- Interest expense
|
453
|
413
|
301
|
413
|
523
|
|
- Payments direct from profit
|
0
|
0
|
|
|
|
|
3. Operating profit before working capital changes
|
27,469
|
-3,574
|
9,013
|
-10,006
|
22,122
|
|
- Increase/decrease in receivables
|
-23,110
|
20,454
|
-5,345
|
11,123
|
-18,004
|
|
- Increase/decrease in inventories
|
6,849
|
-4,178
|
-6,152
|
-9,097
|
14,352
|
|
- Increase/decrease in payables
|
3,763
|
-4,733
|
4,375
|
1,172
|
4,106
|
|
- Increase/decrease in pre-paid expense
|
425
|
-360
|
487
|
-249
|
-420
|
|
- Increase/decrease in current assets
|
0
|
0
|
|
|
-2,999
|
|
- Interest paid
|
-803
|
-413
|
-283
|
-403
|
-516
|
|
- Business income tax paid
|
1,130
|
-4,788
|
-647
|
561
|
-1,300
|
|
- Other receipts from operating activities
|
0
|
0
|
|
|
|
|
- Other payments from oprerating activities
|
0
|
0
|
|
|
|
|
Net cashflow from operating activities
|
15,723
|
2,408
|
1,449
|
-6,901
|
17,341
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-9,857
|
-12,572
|
-20,790
|
-4
|
-94,193
|
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
10,050
|
-29,012
|
29,012
|
|
3. Purchases of debt instruments of other entities
|
-17,300
|
-93,780
|
-33,705
|
-97,400
|
-6,750
|
|
4. Proceeds from sales of debt instruments of other entities
|
21,000
|
125,506
|
23,621
|
115,335
|
69,729
|
|
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
|
532
|
1,218
|
5,299
|
8,112
|
-2,184
|
|
11. Purchases of buying minority equity
|
0
|
0
|
|
|
|
|
Net cashflow from investing activities
|
-5,625
|
20,372
|
-15,524
|
-5,969
|
-4,386
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
50
|
7,294
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
69,140
|
53,997
|
63,069
|
69,869
|
79,237
|
|
4. Repayments of borrowing
|
-71,898
|
-79,462
|
-43,151
|
-63,506
|
-79,359
|
|
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
|
0
|
0
|
-645
|
-32
|
|
|
9. Minority equity in joint venture
|
0
|
0
|
|
|
|
|
10. Social welfare expenses
|
0
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-2,758
|
-25,465
|
19,273
|
6,381
|
7,172
|
|
Net cashflow of the year
|
7,340
|
-2,685
|
5,197
|
-6,489
|
20,127
|
|
Cash and cash equivalents at the beginning of year
|
25,311
|
32,498
|
29,968
|
35,068
|
28,529
|
|
Effect of foreign exchange differences
|
-153
|
155
|
-98
|
-50
|
31
|
|
Cash and cash equivalents at the end of year
|
32,498
|
29,968
|
35,068
|
28,529
|
48,688
|
