|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
-7,780
|
2,563
|
-660
|
-6,870
|
-3,159
|
|
2. Adjustments
|
-17,143
|
12,060
|
8,857
|
10,286
|
-12,322
|
|
- Depreciation and amortisation
|
3,713
|
4,366
|
4,342
|
4,317
|
4,264
|
|
- Provisions
|
-20,928
|
6,900
|
3,267
|
5,614
|
-16,373
|
|
- Net profit from investment in joint venture
|
|
|
|
|
|
|
- Write off fixed assets
|
|
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
|
|
|
|
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
|
|
- Profit(Loss) from investing activities
|
-166
|
-82
|
-10
|
-15
|
-213
|
|
- Profit from deposit
|
|
|
|
|
|
|
- Interest income
|
|
|
|
|
|
|
- Interest expense
|
237
|
875
|
1,258
|
370
|
|
|
- Payments direct from profit
|
|
|
|
|
|
|
3. Operating profit before working capital changes
|
-24,923
|
14,623
|
8,197
|
3,416
|
-15,481
|
|
- Increase/decrease in receivables
|
-154,614
|
-169,490
|
35,253
|
262,226
|
128,804
|
|
- Increase/decrease in inventories
|
16,705
|
-13,955
|
-45,154
|
30,519
|
-126,339
|
|
- Increase/decrease in payables
|
133,179
|
71,583
|
-177,403
|
-212,272
|
-279,692
|
|
- Increase/decrease in pre-paid expense
|
-735
|
489
|
404
|
-1,045
|
1,233
|
|
- Increase/decrease in current assets
|
|
|
|
|
|
|
- Interest paid
|
-177
|
-915
|
-1,121
|
-420
|
-86
|
|
- Business income tax paid
|
|
1,333
|
-3,166
|
|
|
|
- Other receipts from operating activities
|
8,654
|
505
|
|
161
|
10
|
|
- Other payments from oprerating activities
|
-1,925
|
907
|
-2,087
|
-259
|
-66
|
|
Net cashflow from operating activities
|
-23,837
|
-94,920
|
-185,077
|
82,326
|
-291,618
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
32,015
|
|
|
|
|
|
2. Proceeds from disposals of fixed assets
|
-50,892
|
|
|
|
117
|
|
3. Purchases of debt instruments of other entities
|
343
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Payment for investment in joint venture
|
|
|
|
|
|
|
6. Purchases of short-term investment
|
|
|
|
|
|
|
7. Investment in other entities
|
|
|
|
|
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
9. Profit from deposit received
|
|
|
|
|
|
|
10. Dividends and interest received
|
205
|
82
|
10
|
15
|
97
|
|
11. Purchases of buying minority equity
|
|
|
|
|
|
|
Net cashflow from investing activities
|
-18,328
|
82
|
10
|
15
|
213
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
226,419
|
91,481
|
79,258
|
-109,919
|
129,161
|
|
4. Repayments of borrowing
|
-176,602
|
|
110,637
|
29,817
|
129,161
|
|
5. Repayments of financial leases
|
|
|
|
|
|
|
6. Other purchase from financing activities
|
|
|
|
|
|
|
7. Purchase from capitalization issue
|
|
|
|
|
|
|
8. Dividends paid
|
-16,606
|
10
|
23
|
-25
|
-6,390
|
|
9. Minority equity in joint venture
|
|
|
|
|
|
|
10. Social welfare expenses
|
|
|
|
|
|
|
Net cashflow from financing activities
|
33,211
|
91,491
|
189,918
|
-80,128
|
251,933
|
|
Net cashflow of the year
|
-8,954
|
-3,348
|
4,851
|
2,213
|
-39,472
|
|
Cash and cash equivalents at the beginning of year
|
19,756
|
10,802
|
7,454
|
12,305
|
14,518
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
10,802
|
7,454
|
12,305
|
14,518
|
-24,954
|
