|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
141,525
|
96,364
|
140,875
|
102,112
|
138,285
|
|
2. Payment to suppliers
|
9,403
|
-72,076
|
-121,148
|
-85,893
|
-120,247
|
|
3. Payroll
|
-8,940
|
-9,983
|
-7,827
|
-7,985
|
-8,307
|
|
4. Interest expense
|
-121
|
|
-2,166
|
2,166
|
0
|
|
5. Business income tax paid
|
-1,988
|
-1,275
|
-1,188
|
-1,121
|
-1,379
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
-143,772
|
14
|
2,216
|
102
|
47
|
|
8. Other payments from oprerating activities
|
-3,945
|
-2,265
|
-15,716
|
-8,859
|
-8,079
|
|
Net cashflow from operating activities
|
-7,838
|
10,781
|
-4,955
|
521
|
320
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-200
|
|
-173
|
-41
|
-44
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-27,000
|
-58,000
|
-33,000
|
-31,000
|
-27,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
33,000
|
52,000
|
33,000
|
31,000
|
27,000
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
360
|
923
|
313
|
-1,236
|
0
|
|
Net cashflow from investing activities
|
6,160
|
-5,077
|
140
|
-1,277
|
-44
|
|
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
|
-2,566
|
|
|
|
0
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-13,256
|
|
-18,182
|
0
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-15,822
|
|
-18,182
|
0
|
0
|
|
Net cashflow of the year
|
-17,500
|
5,704
|
-22,997
|
-756
|
275
|
|
Cash and cash equivalents at the beginning of year
|
80,612
|
63,112
|
68,815
|
45,819
|
45,063
|
|
Effect of foreign exchange differences
|
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
63,112
|
68,815
|
45,819
|
45,063
|
45,338
|