|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
16,365
|
14,326
|
15,685
|
19,725
|
16,771
|
|
2. Adjustments
|
17,940
|
19,442
|
18,651
|
19,546
|
19,197
|
|
- Depreciation and amortisation
|
9,254
|
9,108
|
9,115
|
9,284
|
9,283
|
|
- Provisions
|
0
|
-56
|
|
-53
|
|
|
- Net profit from investment in joint venture
|
0
|
|
|
|
|
|
- Write off fixed assets
|
0
|
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
331
|
|
-350
|
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
|
|
|
|
- Profit(Loss) from investing activities
|
0
|
-136
|
-340
|
-91
|
0
|
|
- Profit from deposit
|
0
|
|
|
|
|
|
- Interest income
|
0
|
|
|
|
|
|
- Interest expense
|
8,687
|
10,195
|
9,876
|
10,756
|
9,914
|
|
- Payments direct from profit
|
0
|
|
|
|
|
|
3. Operating profit before working capital changes
|
34,305
|
33,768
|
34,336
|
39,271
|
35,968
|
|
- Increase/decrease in receivables
|
-8,346
|
11,875
|
-4,943
|
22,348
|
-57,529
|
|
- Increase/decrease in inventories
|
-16,735
|
-37,289
|
14,334
|
6,621
|
7,869
|
|
- Increase/decrease in payables
|
18,542
|
-9,966
|
1,842
|
102,612
|
-98,630
|
|
- Increase/decrease in pre-paid expense
|
-826
|
-1,125
|
-4,633
|
-10,359
|
463
|
|
- Increase/decrease in current assets
|
0
|
|
|
|
|
|
- Interest paid
|
-9,242
|
-9,674
|
-10,397
|
-10,048
|
-10,622
|
|
- Business income tax paid
|
-11,653
|
-69
|
2
|
-16
|
-13,923
|
|
- Other receipts from operating activities
|
0
|
|
|
|
|
|
- Other payments from oprerating activities
|
-6,323
|
-6,857
|
-2,402
|
-2,754
|
-7,907
|
|
Net cashflow from operating activities
|
-278
|
-19,335
|
28,139
|
147,675
|
-144,311
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-30,153
|
-42,763
|
-54,421
|
-24,734
|
-35,205
|
|
2. Proceeds from disposals of fixed assets
|
6,182
|
2,833
|
26,082
|
18,257
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
-45,850
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
|
5. Payment for investment in joint venture
|
0
|
|
|
|
|
|
6. Purchases of short-term investment
|
0
|
|
|
|
|
|
7. Investment in other entities
|
0
|
|
|
|
|
|
8. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
|
9. Profit from deposit received
|
0
|
|
|
|
|
|
10. Dividends and interest received
|
0
|
2
|
81
|
-81
|
|
|
11. Purchases of buying minority equity
|
0
|
|
|
|
|
|
Net cashflow from investing activities
|
-23,971
|
-39,928
|
-28,257
|
-52,409
|
-35,205
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
20,830
|
|
|
99,404
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
|
3. Proceeds from borrowings
|
172,375
|
215,745
|
206,946
|
197,178
|
135,660
|
|
4. Repayments of borrowing
|
-134,815
|
-150,498
|
-183,768
|
-200,601
|
-168,403
|
|
5. Repayments of financial leases
|
-5,248
|
-5,360
|
-12,673
|
-8,382
|
-19,832
|
|
6. Other purchase from financing activities
|
0
|
|
|
|
|
|
7. Purchase from capitalization issue
|
0
|
|
|
|
|
|
8. Dividends paid
|
0
|
-11,344
|
-118
|
-399
|
|
|
9. Minority equity in joint venture
|
0
|
|
|
|
|
|
10. Social welfare expenses
|
0
|
|
|
|
|
|
Net cashflow from financing activities
|
32,312
|
69,374
|
10,387
|
-12,204
|
46,830
|
|
Net cashflow of the year
|
8,063
|
10,110
|
10,268
|
83,062
|
-132,686
|
|
Cash and cash equivalents at the beginning of year
|
13,948
|
22,011
|
32,148
|
42,416
|
171,479
|
|
Effect of foreign exchange differences
|
0
|
10
|
|
16
|
0
|
|
Cash and cash equivalents at the end of year
|
22,011
|
32,131
|
42,416
|
125,494
|
38,793
|
