|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
98,671
|
364,545
|
127,451
|
95,820
|
94,593
|
|
2. Payment to suppliers
|
-90,281
|
-83,656
|
-77,939
|
-82,997
|
-89,541
|
|
3. Payroll
|
-2,729
|
-5,160
|
-2,513
|
-2,497
|
-2,562
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-1,434
|
-433
|
-3,819
|
-6,720
|
-3,409
|
|
6. VAT Paid
|
0
|
|
|
|
|
|
7. Other receipts from operating activities
|
12,850
|
67,414
|
-14,977
|
9,043
|
10,187
|
|
8. Other payments from oprerating activities
|
-13,966
|
-49,015
|
-10,672
|
-10,575
|
-11,887
|
|
Net cashflow from operating activities
|
3,111
|
293,695
|
17,531
|
2,074
|
-2,619
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-255
|
|
-985
|
0
|
-698
|
|
2. Proceeds from disposals of fixed assets
|
70
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-256,100
|
-407,050
|
|
-265,700
|
-241,130
|
|
4. Proceeds from sales of debt instruments of other entities
|
247,020
|
137,880
|
3,000
|
246,350
|
253,100
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
6,209
|
3,719
|
1,454
|
6,839
|
14,929
|
|
Net cashflow from investing activities
|
-3,056
|
-265,451
|
3,469
|
-12,511
|
26,202
|
|
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
|
-12
|
|
-27,416
|
-123
|
-134
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-12
|
|
-27,416
|
-123
|
-134
|
|
Net cashflow of the year
|
43
|
28,244
|
-6,416
|
-10,560
|
23,449
|
|
Cash and cash equivalents at the beginning of year
|
26,300
|
26,343
|
54,587
|
48,171
|
37,611
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
26,343
|
54,587
|
48,171
|
37,611
|
61,060
|