I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
347,430
|
333,804
|
414,023
|
336,641
|
441,678
|
2. Payment to suppliers
|
-308,374
|
-290,415
|
-384,477
|
-284,728
|
-387,957
|
3. Payroll
|
-13,325
|
-13,638
|
-15,315
|
-16,483
|
-16,770
|
4. Interest expense
|
-474
|
-415
|
-652
|
-708
|
-200
|
5. Business income tax paid
|
-1,299
|
-1,539
|
-1,845
|
-2,348
|
-2,430
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
512
|
557
|
2,069
|
462
|
1,656
|
8. Other payments from oprerating activities
|
-15,969
|
-19,763
|
-21,740
|
-16,689
|
-27,674
|
Net cashflow from operating activities
|
8,500
|
8,589
|
-7,937
|
16,147
|
8,303
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-571
|
-1,301
|
-2,857
|
-37
|
-143
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
11
|
|
|
|
|
7. Dividends and interest received
|
40
|
4
|
4
|
3
|
4
|
Net cashflow from investing activities
|
-519
|
-1,297
|
-2,853
|
-33
|
-139
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
16,601
|
15,606
|
38,835
|
20,018
|
32,359
|
4. Repayments of borrowing
|
-20,071
|
-18,786
|
-24,509
|
-32,468
|
-35,148
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-4,038
|
-4,482
|
-3,535
|
-3,565
|
-3,506
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-7,508
|
-7,661
|
10,791
|
-16,015
|
-6,295
|
Net cashflow of the year
|
472
|
-369
|
1
|
99
|
1,869
|
Cash and cash equivalents at the beginning of year
|
733
|
1,206
|
837
|
838
|
936
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
1,206
|
837
|
838
|
936
|
2,805
|