|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
81,867
|
86,358
|
86,405
|
89,444
|
82,497
|
|
2. Payment to suppliers
|
-35,553
|
-42,343
|
-28,836
|
-52,149
|
-39,279
|
|
3. Payroll
|
-13,179
|
-15,516
|
-11,889
|
-13,842
|
-12,118
|
|
4. Interest expense
|
-4,775
|
-58
|
-2,910
|
1,231
|
|
|
5. Business income tax paid
|
-6,356
|
-6,818
|
-5,541
|
-5,125
|
|
|
6. VAT Paid
|
|
|
|
0
|
|
|
7. Other receipts from operating activities
|
985
|
1,393
|
13,561
|
22,442
|
-24,033
|
|
8. Other payments from oprerating activities
|
-12,226
|
-19,545
|
-16,380
|
-20,208
|
-18,703
|
|
Net cashflow from operating activities
|
10,764
|
3,471
|
34,409
|
21,792
|
-11,636
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
374
|
-2,072
|
-13,880
|
-11,074
|
-11,332
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
0
|
|
|
3. Purchases of debt instruments of other entities
|
-4,000
|
-2,000
|
0
|
-10,000
|
-7,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
24,655
|
7,000
|
|
5. Investment in other entities
|
|
|
|
0
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
0
|
|
|
7. Dividends and interest received
|
-82
|
211
|
33,605
|
-22,680
|
25,001
|
|
Net cashflow from investing activities
|
-3,708
|
-3,861
|
19,726
|
-19,098
|
13,670
|
|
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
|
-11,397
|
|
-11,397
|
0
|
-11,397
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
0
|
|
|
7. Dividends paid
|
|
|
|
-40,068
|
|
|
8. Purchase of funds
|
|
|
|
0
|
|
|
Net cashflow from financing activities
|
-11,397
|
|
-11,397
|
-40,068
|
-11,397
|
|
Net cashflow of the year
|
-4,342
|
-389
|
42,738
|
-37,374
|
-9,363
|
|
Cash and cash equivalents at the beginning of year
|
42,916
|
38,574
|
38,185
|
80,922
|
43,548
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
38,574
|
38,185
|
80,922
|
43,548
|
34,185
|