|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
6,673
|
8,889
|
13,454
|
10,888
|
2,572
|
|
2. Adjustments
|
1,647
|
-1,836
|
-2,797
|
-4,103
|
2,513
|
|
- Depreciation and amortisation
|
1,087
|
1,073
|
1,053
|
1,058
|
1,162
|
|
- Provisions
|
-200
|
-3,194
|
-4,773
|
-834
|
|
|
- Net profit from investment in joint venture
|
0
|
|
|
|
|
|
- Write off fixed assets
|
0
|
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
|
|
7
|
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
|
|
|
|
- Profit(Loss) from investing activities
|
-173
|
-673
|
-137
|
-5,639
|
-105
|
|
- Profit from deposit
|
0
|
|
|
|
|
|
- Interest income
|
0
|
|
|
|
|
|
- Interest expense
|
933
|
958
|
1,060
|
1,304
|
1,456
|
|
- Payments direct from profit
|
0
|
|
|
|
|
|
3. Operating profit before working capital changes
|
8,319
|
7,053
|
10,657
|
6,785
|
5,085
|
|
- Increase/decrease in receivables
|
-43,154
|
9,702
|
-38,889
|
53,793
|
1,319
|
|
- Increase/decrease in inventories
|
-40,337
|
-19,686
|
-38,837
|
103,811
|
-38,764
|
|
- Increase/decrease in payables
|
48,493
|
-3,013
|
92,356
|
-162,222
|
26,193
|
|
- Increase/decrease in pre-paid expense
|
1,354
|
1,278
|
1,272
|
-8,777
|
-2,019
|
|
- Increase/decrease in current assets
|
0
|
|
|
|
|
|
- Interest paid
|
933
|
-2,825
|
-1,060
|
-1,304
|
-1,456
|
|
- Business income tax paid
|
0
|
|
-4,903
|
4,903
|
-2,657
|
|
- Other receipts from operating activities
|
0
|
|
|
36
|
|
|
- Other payments from oprerating activities
|
0
|
|
|
|
|
|
Net cashflow from operating activities
|
-24,391
|
-7,491
|
20,596
|
-2,976
|
-12,300
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
-161
|
-33
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
4
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-7,500
|
|
-11,740
|
-3,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
10,000
|
|
|
1,740
|
7,000
|
|
5. Payment for investment in joint venture
|
0
|
|
|
0
|
|
|
6. Purchases of short-term investment
|
0
|
|
|
|
|
|
7. Investment in other entities
|
0
|
-135
|
-19,259
|
|
|
|
8. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
|
9. Profit from deposit received
|
0
|
|
|
|
|
|
10. Dividends and interest received
|
173
|
673
|
-1
|
5,636
|
105
|
|
11. Purchases of buying minority equity
|
0
|
|
|
|
|
|
Net cashflow from investing activities
|
10,173
|
-6,962
|
-19,260
|
-4,521
|
4,072
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
|
3. Proceeds from borrowings
|
61,573
|
115,063
|
105,534
|
125,491
|
90,459
|
|
4. Repayments of borrowing
|
-60,669
|
-99,484
|
-106,356
|
-104,526
|
-98,931
|
|
5. Repayments of financial leases
|
0
|
|
|
|
|
|
6. Other purchase from financing activities
|
0
|
|
|
|
|
|
7. Purchase from capitalization issue
|
0
|
|
|
|
|
|
8. Dividends paid
|
0
|
|
|
|
|
|
9. Minority equity in joint venture
|
0
|
|
|
|
|
|
10. Social welfare expenses
|
0
|
|
|
|
|
|
Net cashflow from financing activities
|
904
|
15,580
|
-822
|
20,965
|
-8,472
|
|
Net cashflow of the year
|
-13,314
|
1,127
|
514
|
13,467
|
-16,699
|
|
Cash and cash equivalents at the beginning of year
|
18,156
|
4,842
|
5,969
|
6,483
|
21,803
|
|
Effect of foreign exchange differences
|
0
|
|
|
-7
|
|
|
Cash and cash equivalents at the end of year
|
4,842
|
5,969
|
6,483
|
19,943
|
5,104
|
