I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
93,284
|
95,411
|
115,133
|
94,245
|
103,256
|
2. Payment to suppliers
|
-11,081
|
-8,484
|
-8,041
|
-4,378
|
-9,930
|
3. Payroll
|
-10,629
|
-13,285
|
-13,484
|
-17,286
|
-18,124
|
4. Interest expense
|
0
|
0
|
|
|
0
|
5. Business income tax paid
|
-4,350
|
-6,666
|
-11,255
|
-14,744
|
-12,252
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
9,585
|
11,162
|
11,623
|
8,513
|
8,654
|
8. Other payments from oprerating activities
|
-21,667
|
-24,745
|
-30,816
|
-26,699
|
-21,671
|
Net cashflow from operating activities
|
55,143
|
53,394
|
63,161
|
39,650
|
49,933
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-93
|
-3,201
|
-2,797
|
|
-2,103
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-8,100
|
-83,500
|
-77,000
|
-70,200
|
-61,500
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
41,100
|
77,500
|
71,000
|
56,100
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
3,289
|
1,782
|
3,540
|
3,799
|
5,200
|
Net cashflow from investing activities
|
-4,904
|
-43,819
|
1,244
|
4,599
|
-2,303
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
4. Repayments of borrowing
|
0
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-47,500
|
-66,264
|
-64,311
|
-53,222
|
-45,642
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-47,500
|
-66,264
|
-64,311
|
-53,222
|
-45,642
|
Net cashflow of the year
|
2,739
|
-56,689
|
93
|
-8,973
|
1,988
|
Cash and cash equivalents at the beginning of year
|
65,120
|
67,859
|
11,171
|
11,264
|
2,291
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
67,859
|
11,171
|
11,264
|
2,291
|
4,279
|