I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
112,430
|
116,270
|
98,671
|
364,545
|
127,451
|
2. Payment to suppliers
|
-96,530
|
-93,381
|
-90,281
|
-83,656
|
-77,939
|
3. Payroll
|
-2,678
|
-2,722
|
-2,729
|
-5,160
|
-2,513
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-2,999
|
-4,316
|
-1,434
|
-433
|
-3,819
|
6. VAT Paid
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
13,321
|
12,274
|
12,850
|
67,414
|
-14,977
|
8. Other payments from oprerating activities
|
-13,238
|
-13,374
|
-13,966
|
-49,015
|
-10,672
|
Net cashflow from operating activities
|
10,306
|
14,751
|
3,111
|
293,695
|
17,531
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-5,661
|
-271
|
-255
|
|
-985
|
2. Proceeds from disposals of fixed assets
|
|
|
70
|
|
|
3. Purchases of debt instruments of other entities
|
-247,020
|
-137,880
|
-256,100
|
-407,050
|
|
4. Proceeds from sales of debt instruments of other entities
|
229,450
|
117,180
|
247,020
|
137,880
|
3,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
6,826
|
5,018
|
6,209
|
3,719
|
1,454
|
Net cashflow from investing activities
|
-16,404
|
-15,954
|
-3,056
|
-265,451
|
3,469
|
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
|
-22,969
|
-10
|
-12
|
|
-27,416
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-22,969
|
-10
|
-12
|
|
-27,416
|
Net cashflow of the year
|
-29,068
|
-1,213
|
43
|
28,244
|
-6,416
|
Cash and cash equivalents at the beginning of year
|
56,580
|
27,512
|
26,300
|
26,343
|
54,587
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
27,512
|
26,300
|
26,343
|
54,587
|
48,171
|