I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
53,217
|
23,566
|
24,336
|
24,928
|
15,010
|
2. Payment to suppliers
|
-4,423
|
-5,164
|
-6,755
|
-8,358
|
-10,440
|
3. Payroll
|
-4,715
|
-5,549
|
-5,346
|
-5,075
|
-4,312
|
4. Interest expense
|
|
0
|
0
|
|
0
|
5. Business income tax paid
|
|
-2,028
|
-1,344
|
-1,751
|
-837
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
275
|
404
|
4,209
|
44
|
4,359
|
8. Other payments from oprerating activities
|
-5,347
|
-6,566
|
-14,587
|
-9,208
|
-9,535
|
Net cashflow from operating activities
|
39,007
|
4,663
|
513
|
580
|
-5,755
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
0
|
0
|
|
0
|
2. Proceeds from disposals of fixed assets
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
-103,000
|
-89,300
|
|
-87,700
|
-124,450
|
4. Proceeds from sales of debt instruments of other entities
|
71,500
|
81,000
|
-86,200
|
89,600
|
131,550
|
5. Investment in other entities
|
|
|
85,100
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,955
|
4,147
|
3,540
|
3,488
|
1,963
|
Net cashflow from investing activities
|
-29,545
|
-4,153
|
2,440
|
5,388
|
9,063
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-5,886
|
-5,796
|
-5,714
|
-3,081
|
-5,910
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-5,886
|
-5,796
|
-5,714
|
-3,081
|
-5,910
|
Net cashflow of the year
|
3,575
|
-5,286
|
-2,761
|
2,887
|
-2,602
|
Cash and cash equivalents at the beginning of year
|
6,707
|
10,282
|
4,995
|
2,236
|
5,125
|
Effect of foreign exchange differences
|
0
|
-1
|
2
|
2
|
4
|
Cash and cash equivalents at the end of year
|
10,282
|
4,995
|
2,236
|
5,125
|
2,527
|