I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
466,711
|
438,862
|
35,336
|
42,787
|
15,807
|
2. Adjustments
|
-3,893
|
60,842
|
27,562
|
-63,795
|
-53,303
|
- Depreciation and amortisation
|
9,179
|
8,872
|
9,865
|
8,639
|
8,089
|
- Provisions
|
1,300
|
33,406
|
500
|
17,513
|
1,340
|
- Net profit from investment in joint venture
|
0
|
0
|
|
0
|
0
|
- Write off fixed assets
|
0
|
0
|
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
|
0
|
0
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
0
|
0
|
- Profit(Loss) from investing activities
|
-17,389
|
-248
|
-151,386
|
-353,096
|
-315,254
|
- Profit from deposit
|
0
|
0
|
|
0
|
0
|
- Interest income
|
0
|
0
|
|
0
|
0
|
- Interest expense
|
3,017
|
58,854
|
168,583
|
263,149
|
252,522
|
- Payments direct from profit
|
0
|
-40,042
|
|
0
|
0
|
3. Operating profit before working capital changes
|
462,819
|
499,704
|
62,898
|
-21,008
|
-37,496
|
- Increase/decrease in receivables
|
-69,706
|
-375,175
|
-584,799
|
-5,380
|
228,527
|
- Increase/decrease in inventories
|
1,481,329
|
16,408
|
-466,568
|
-131,714
|
-391,839
|
- Increase/decrease in payables
|
-1,592,277
|
-742,101
|
173,828
|
-209,514
|
-242,142
|
- Increase/decrease in pre-paid expense
|
50,742
|
-93,314
|
|
-113,996
|
-10,339
|
- Increase/decrease in current assets
|
0
|
0
|
|
0
|
0
|
- Interest paid
|
36,878
|
-40,041
|
-51,813
|
-382,354
|
-245,660
|
- Business income tax paid
|
-66,985
|
-111,760
|
-87,117
|
-94,880
|
-24,651
|
- Other receipts from operating activities
|
0
|
0
|
|
0
|
0
|
- Other payments from oprerating activities
|
0
|
0
|
|
-3,964
|
-2,522
|
Net cashflow from operating activities
|
302,800
|
-846,280
|
-953,570
|
-962,810
|
-726,123
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,757
|
-51,990
|
-1,581
|
-39
|
-9,197
|
2. Proceeds from disposals of fixed assets
|
1,545
|
5,200
|
|
40,000
|
6,501
|
3. Purchases of debt instruments of other entities
|
-19,000
|
0
|
|
-916,805
|
-692,500
|
4. Proceeds from sales of debt instruments of other entities
|
9,500
|
0
|
|
889,989
|
137,912
|
5. Payment for investment in joint venture
|
0
|
0
|
|
0
|
0
|
6. Purchases of short-term investment
|
0
|
0
|
|
0
|
0
|
7. Investment in other entities
|
-16,150
|
0
|
-1,150,000
|
-82,934
|
0
|
8. Proceeds from disinvestment in other entities
|
0
|
0
|
|
0
|
0
|
9. Profit from deposit received
|
0
|
0
|
|
0
|
0
|
10. Dividends and interest received
|
3,694
|
59,723
|
144,600
|
372,674
|
321,215
|
11. Purchases of buying minority equity
|
0
|
0
|
|
0
|
0
|
Net cashflow from investing activities
|
-22,167
|
12,933
|
-1,006,981
|
302,885
|
-236,070
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
0
|
0
|
2. Purchase issued shares from other entities
|
-359,523
|
0
|
|
0
|
0
|
3. Proceeds from borrowings
|
663,101
|
1,244,991
|
2,145,425
|
3,541,070
|
2,877,286
|
4. Repayments of borrowing
|
-421,192
|
-574,154
|
-202,915
|
-2,779,039
|
-1,897,678
|
5. Repayments of financial leases
|
0
|
0
|
|
0
|
0
|
6. Other purchase from financing activities
|
0
|
0
|
|
0
|
0
|
7. Purchase from capitalization issue
|
0
|
0
|
|
0
|
0
|
8. Dividends paid
|
-234,994
|
125,199
|
|
-1,450
|
0
|
9. Minority equity in joint venture
|
0
|
0
|
|
0
|
0
|
10. Social welfare expenses
|
0
|
0
|
|
0
|
0
|
Net cashflow from financing activities
|
-352,608
|
796,036
|
1,942,510
|
760,581
|
979,608
|
Net cashflow of the year
|
-71,976
|
-37,311
|
-18,042
|
100,656
|
17,416
|
Cash and cash equivalents at the beginning of year
|
139,477
|
67,501
|
30,190
|
12,148
|
15,715
|
Effect of foreign exchange differences
|
0
|
0
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
67,501
|
30,190
|
12,148
|
112,805
|
33,130
|