I. Cashflow from operating activities
|
|
|
|
1. Profit before income tax
|
|
|
|
2. Adjustment for
|
|
|
|
- Fixed asset depreciation
|
|
|
|
- Provision and allowance
|
|
|
|
- Gain/Loss from unrealised foreign exchange
|
|
|
|
- Gain/Loss from investing activities
|
|
|
|
- Interest expense
|
|
|
|
3. Operating profit before change in working capital
|
|
|
|
- Increase/Decrease in receivables
|
|
|
|
- Increase/Decrease in inventories
|
|
|
|
- Increase/Decrease in payables
|
|
|
|
- Increase/Decrease from prepaid expense
|
|
|
|
- Interest paid
|
|
|
|
- Business income tax paid
|
|
|
|
- Other receipts from operating activities
|
|
|
|
- Other payments from oprerating activities
|
|
|
|
Net cashflow from operating activities
|
|
|
|
II. Cashflow from investing activities
|
|
|
|
1. Payment for additional fixed asset
|
|
|
|
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
|
|
|
|
7. Dividends and interest received
|
|
|
|
Net cashflow from investing activities
|
|
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase from issued shares from other entities
|
|
|
|
3. Proceeds from borrowing
|
|
|
|
4. Repayments of borrowing
|
|
|
|
5. Repayments of financial leases
|
|
|
|
6. Dividends paid
|
|
|
|
Net cashflow from financing activities
|
|
|
|
Net cashflow of the year
|
|
|
|
Cash and cash equivalents at the beginning of year
|
|
|
|
Effect of foreign exchange differences
|
|
|
|
Cash and cash equivalents at the end of year
|
|
|
|