|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
23,761
|
4,280
|
9,482
|
3,884
|
11,356
|
|
2. Payment to suppliers
|
-3,183
|
-7,182
|
-992
|
-213
|
-14,105
|
|
3. Payroll
|
-5,518
|
-12,771
|
-5,080
|
-5,237
|
-5,580
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-11,265
|
-192,129
|
-2,560
|
-59
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
-132,201
|
12,003
|
510,967
|
-79,034
|
44,482
|
|
8. Other payments from oprerating activities
|
449,778
|
-184,763
|
-133,725
|
-9,578
|
-61,474
|
|
Net cashflow from operating activities
|
321,373
|
-380,562
|
378,092
|
-90,236
|
-25,323
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-23
|
-38
|
|
|
2. Proceeds from disposals of fixed assets
|
909
|
|
|
|
2,350
|
|
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
|
13,798
|
1,054
|
22,648
|
6,690
|
5,600
|
|
Net cashflow from investing activities
|
14,707
|
1,054
|
22,625
|
6,652
|
7,950
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
14,367
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-146,376
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-146,376
|
|
|
|
14,367
|
|
Net cashflow of the year
|
189,704
|
-379,509
|
400,717
|
-83,585
|
-3,006
|
|
Cash and cash equivalents at the beginning of year
|
387,344
|
577,048
|
197,539
|
598,256
|
514,671
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
577,048
|
197,539
|
598,256
|
514,671
|
511,665
|