I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
812,315
|
37,345
|
1,197,046
|
350,098
|
23,761
|
2. Payment to suppliers
|
220,509
|
-13,583
|
-11,092
|
-4,929
|
-3,183
|
3. Payroll
|
-5,004
|
-12,720
|
-4,790
|
-5,492
|
-5,518
|
4. Interest expense
|
-4,255
|
-1,637
|
|
|
|
5. Business income tax paid
|
-40
|
-91,748
|
-5,008
|
-13,924
|
-11,265
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
-20,561
|
35,136
|
135,510
|
15,726
|
-132,201
|
8. Other payments from oprerating activities
|
-871,488
|
-121,866
|
-1,270,873
|
-5,113
|
449,778
|
Net cashflow from operating activities
|
131,476
|
-169,073
|
40,793
|
336,365
|
321,373
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-2,019
|
-545
|
|
2. Proceeds from disposals of fixed assets
|
32
|
|
|
|
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
|
43
|
35
|
4,406
|
236
|
13,798
|
Net cashflow from investing activities
|
75
|
35
|
2,387
|
-309
|
14,707
|
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
|
|
-149,716
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-152,475
|
|
|
-152,475
|
-146,376
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-152,475
|
-149,716
|
|
-152,475
|
-146,376
|
Net cashflow of the year
|
-20,924
|
-318,754
|
43,181
|
183,582
|
189,704
|
Cash and cash equivalents at the beginning of year
|
37,560
|
479,336
|
160,581
|
203,762
|
387,344
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
16,636
|
160,581
|
203,762
|
387,344
|
577,048
|