I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
1,197,046
|
350,098
|
23,761
|
4,280
|
9,482
|
2. Payment to suppliers
|
-11,092
|
-4,929
|
-3,183
|
-7,182
|
-992
|
3. Payroll
|
-4,790
|
-5,492
|
-5,518
|
-12,771
|
-5,080
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-5,008
|
-13,924
|
-11,265
|
-192,129
|
-2,560
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
135,510
|
15,726
|
-132,201
|
12,003
|
510,967
|
8. Other payments from oprerating activities
|
-1,270,873
|
-5,113
|
449,778
|
-184,763
|
-133,725
|
Net cashflow from operating activities
|
40,793
|
336,365
|
321,373
|
-380,562
|
378,092
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,019
|
-545
|
|
|
-23
|
2. Proceeds from disposals of fixed assets
|
|
|
909
|
|
|
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
|
4,406
|
236
|
13,798
|
1,054
|
22,648
|
Net cashflow from investing activities
|
2,387
|
-309
|
14,707
|
1,054
|
22,625
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-152,475
|
-146,376
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
|
-152,475
|
-146,376
|
|
|
Net cashflow of the year
|
43,181
|
183,582
|
189,704
|
-379,509
|
400,717
|
Cash and cash equivalents at the beginning of year
|
160,581
|
203,762
|
387,344
|
577,048
|
197,539
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
203,762
|
387,344
|
577,048
|
197,539
|
598,256
|