|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
115,665
|
117,134
|
123,736
|
29,080
|
34,466
|
|
2. Payment to suppliers
|
-6,116
|
-12,045
|
-11,410
|
-2,843
|
-2,839
|
|
3. Payroll
|
-740
|
-547
|
-662
|
-175
|
-361
|
|
4. Interest expense
|
-1,161
|
-826
|
-19
|
-282
|
-97
|
|
5. Business income tax paid
|
|
-3,206
|
-5,050
|
-38,538
|
-6,000
|
|
6. VAT Paid
|
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
17,686
|
45,365
|
21,943
|
1,527
|
5,897
|
|
8. Other payments from oprerating activities
|
195
|
1,045
|
-29,785
|
-6,045
|
-3,848
|
|
Net cashflow from operating activities
|
125,530
|
146,919
|
98,754
|
-17,276
|
27,218
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-127
|
-311
|
0
|
|
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
-443,038
|
-378,604
|
-494,991
|
-19,608
|
-242,659
|
|
4. Proceeds from sales of debt instruments of other entities
|
520,646
|
251,035
|
1,007,606
|
|
233,820
|
|
5. Investment in other entities
|
0
|
0
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
|
|
|
7. Dividends and interest received
|
2,220
|
-22,192
|
5,813
|
7,610
|
8,406
|
|
Net cashflow from investing activities
|
79,700
|
-150,072
|
518,429
|
-11,998
|
-433
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
0
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
0
|
27,019
|
|
|
4. Repayments of borrowing
|
-202,387
|
0
|
0
|
|
-27,019
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
0
|
|
|
|
7. Dividends paid
|
|
0
|
-613,951
|
|
|
|
8. Purchase of funds
|
|
0
|
0
|
|
|
|
Net cashflow from financing activities
|
-202,387
|
0
|
-613,951
|
27,019
|
-27,019
|
|
Net cashflow of the year
|
2,843
|
-3,153
|
3,231
|
-2,255
|
-234
|
|
Cash and cash equivalents at the beginning of year
|
1,035
|
3,878
|
725
|
3,956
|
1,701
|
|
Effect of foreign exchange differences
|
|
0
|
0
|
0
|
|
|
Cash and cash equivalents at the end of year
|
3,878
|
725
|
3,956
|
1,701
|
1,468
|