|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
6,328
|
5,431
|
2,554
|
750
|
-13,014
|
|
2. Adjustments
|
1,623
|
1,238
|
3,795
|
5,038
|
8,087
|
|
- Depreciation and amortisation
|
1,766
|
1,786
|
1,842
|
2,544
|
3,085
|
|
- Provisions
|
|
|
|
|
2,501
|
|
- Net profit from investment in joint venture
|
|
|
|
|
0
|
|
- Write off fixed assets
|
|
|
|
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
49
|
|
|
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
0
|
|
- Profit(Loss) from investing activities
|
-1,362
|
-1,856
|
-648
|
-1,626
|
-1,018
|
|
- Profit from deposit
|
|
|
|
|
0
|
|
- Interest income
|
|
|
|
|
0
|
|
- Interest expense
|
1,169
|
1,308
|
2,600
|
4,121
|
3,520
|
|
- Payments direct from profit
|
|
|
|
|
0
|
|
3. Operating profit before working capital changes
|
7,951
|
6,669
|
6,348
|
5,788
|
-4,928
|
|
- Increase/decrease in receivables
|
14,373
|
-3,714
|
342
|
11,322
|
253
|
|
- Increase/decrease in inventories
|
-9,577
|
-4,482
|
-13,113
|
-3,366
|
11,793
|
|
- Increase/decrease in payables
|
-8,655
|
22,895
|
-14,330
|
-5,319
|
-561
|
|
- Increase/decrease in pre-paid expense
|
113
|
-169
|
-1,343
|
250
|
584
|
|
- Increase/decrease in current assets
|
|
|
|
|
0
|
|
- Interest paid
|
-1,158
|
-1,213
|
-2,694
|
-2,432
|
-1,207
|
|
- Business income tax paid
|
-1,255
|
-517
|
-1,033
|
-506
|
-459
|
|
- Other receipts from operating activities
|
|
|
|
|
0
|
|
- Other payments from oprerating activities
|
-2,699
|
-1,616
|
-962
|
-444
|
-677
|
|
Net cashflow from operating activities
|
-908
|
17,852
|
-26,785
|
5,293
|
4,798
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,912
|
-12,851
|
-15,507
|
-941
|
-2,006
|
|
2. Proceeds from disposals of fixed assets
|
557
|
876
|
144
|
364
|
510
|
|
3. Purchases of debt instruments of other entities
|
-1,264
|
-3,852
|
|
-3,956
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
2,200
|
1,264
|
|
3,852
|
3,956
|
|
5. Payment for investment in joint venture
|
|
|
|
|
0
|
|
6. Purchases of short-term investment
|
|
|
|
|
0
|
|
7. Investment in other entities
|
|
-228
|
|
|
0
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
9. Profit from deposit received
|
|
|
|
|
0
|
|
10. Dividends and interest received
|
870
|
1,029
|
376
|
1,490
|
582
|
|
11. Purchases of buying minority equity
|
|
|
|
|
0
|
|
Net cashflow from investing activities
|
452
|
-13,762
|
-14,987
|
808
|
3,042
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
480
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
10,644
|
22,592
|
52,829
|
26,829
|
15,053
|
|
4. Repayments of borrowing
|
-14,626
|
-21,038
|
-23,950
|
-33,410
|
-21,187
|
|
5. Repayments of financial leases
|
|
|
|
|
0
|
|
6. Other purchase from financing activities
|
|
|
|
|
0
|
|
7. Purchase from capitalization issue
|
|
|
|
|
0
|
|
8. Dividends paid
|
-754
|
-3,949
|
-1
|
-377
|
-194
|
|
9. Minority equity in joint venture
|
|
|
|
|
0
|
|
10. Social welfare expenses
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-4,736
|
-2,395
|
29,358
|
-6,958
|
-6,328
|
|
Net cashflow of the year
|
-5,192
|
1,696
|
-12,413
|
-856
|
1,512
|
|
Cash and cash equivalents at the beginning of year
|
25,827
|
20,586
|
22,282
|
9,868
|
9,012
|
|
Effect of foreign exchange differences
|
-49
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
20,586
|
22,282
|
9,868
|
9,012
|
10,524
|
