|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
-4,445
|
-5,394
|
-2,433
|
-1,089
|
-1,131
|
|
2. Adjustments
|
2,729
|
2,933
|
1,753
|
1,176
|
2,500
|
|
- Depreciation and amortisation
|
2,400
|
2,400
|
1,538
|
954
|
957
|
|
- Provisions
|
|
273
|
|
13
|
1,360
|
|
- Net profit from investment in joint venture
|
|
|
|
|
0
|
|
- Write off fixed assets
|
|
|
|
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
|
41
|
|
0
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
0
|
|
- Profit(Loss) from investing activities
|
-1
|
-41
|
-25
|
-1
|
0
|
|
- Profit from deposit
|
|
|
|
0
|
0
|
|
- Interest income
|
|
|
|
|
0
|
|
- Interest expense
|
330
|
261
|
240
|
210
|
182
|
|
- Payments direct from profit
|
|
|
|
|
0
|
|
3. Operating profit before working capital changes
|
-1,716
|
-2,460
|
-680
|
87
|
1,369
|
|
- Increase/decrease in receivables
|
248
|
1,605
|
-174
|
-4,311
|
-896
|
|
- Increase/decrease in inventories
|
779
|
-691
|
-664
|
3,287
|
-2,042
|
|
- Increase/decrease in payables
|
-914
|
3,671
|
160
|
1,593
|
768
|
|
- Increase/decrease in pre-paid expense
|
-4
|
231
|
263
|
263
|
238
|
|
- Increase/decrease in current assets
|
|
|
|
|
0
|
|
- Interest paid
|
-132
|
-106
|
-71
|
-61
|
-50
|
|
- Business income tax paid
|
|
|
|
|
0
|
|
- Other receipts from operating activities
|
|
|
|
|
0
|
|
- Other payments from oprerating activities
|
|
|
|
|
0
|
|
Net cashflow from operating activities
|
-1,739
|
2,250
|
-1,167
|
858
|
-613
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
-270
|
0
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
2,651
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
-2,593
|
2,683
|
-1,598
|
0
|
|
5. Payment for investment in joint venture
|
|
|
|
|
0
|
|
6. Purchases of short-term investment
|
|
|
|
|
0
|
|
7. Investment in other entities
|
|
|
|
|
0
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
9. Profit from deposit received
|
|
|
|
|
0
|
|
10. Dividends and interest received
|
1
|
41
|
25
|
1
|
0
|
|
11. Purchases of buying minority equity
|
|
|
|
|
0
|
|
Net cashflow from investing activities
|
1
|
99
|
2,708
|
-1,867
|
0
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
1,812
|
3,252
|
1,052
|
1,842
|
1,761
|
|
4. Repayments of borrowing
|
-1,802
|
-5,335
|
-2,712
|
-3,852
|
-597
|
|
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
|
10
|
-2,083
|
-1,660
|
-2,010
|
1,164
|
|
Net cashflow of the year
|
-1,729
|
265
|
-119
|
-3,020
|
551
|
|
Cash and cash equivalents at the beginning of year
|
3,249
|
1,521
|
3,385
|
3,266
|
246
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
1,521
|
1,786
|
3,266
|
246
|
796
|
