|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
15,631
|
12,214
|
19,687
|
-1,377
|
10,657
|
|
2. Adjustments
|
9,113
|
36,168
|
15,754
|
28,035
|
16,828
|
|
- Depreciation and amortisation
|
7,276
|
6,869
|
7,232
|
5,880
|
5,079
|
|
- Provisions
|
-2,754
|
12,945
|
|
2,691
|
|
|
- Net profit from investment in joint venture
|
|
0
|
|
0
|
|
|
- Write off fixed assets
|
|
0
|
|
0
|
|
|
- Unrealised foreign exchange profit(loss)
|
-4,203
|
6,440
|
|
8,803
|
|
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
|
0
|
|
|
- Profit(Loss) from investing activities
|
-7
|
-250
|
-11
|
-11
|
-6
|
|
- Profit from deposit
|
|
0
|
|
0
|
|
|
- Interest income
|
|
0
|
|
0
|
|
|
- Interest expense
|
8,800
|
10,164
|
8,532
|
10,670
|
11,755
|
|
- Payments direct from profit
|
|
0
|
|
0
|
|
|
3. Operating profit before working capital changes
|
24,744
|
48,382
|
35,441
|
26,658
|
27,485
|
|
- Increase/decrease in receivables
|
-8,816
|
201,756
|
-60,637
|
-149,163
|
-73,548
|
|
- Increase/decrease in inventories
|
-9,557
|
63,972
|
-37,272
|
-31,294
|
16,185
|
|
- Increase/decrease in payables
|
27,595
|
-22,846
|
36,002
|
80,595
|
7,457
|
|
- Increase/decrease in pre-paid expense
|
1,855
|
-2,338
|
2,616
|
-904
|
718
|
|
- Increase/decrease in current assets
|
|
0
|
|
0
|
|
|
- Interest paid
|
-14,319
|
-8,930
|
-3,491
|
-3,648
|
-32,178
|
|
- Business income tax paid
|
|
0
|
|
-5,296
|
-1,000
|
|
- Other receipts from operating activities
|
|
0
|
|
0
|
|
|
- Other payments from oprerating activities
|
|
0
|
|
0
|
|
|
Net cashflow from operating activities
|
21,504
|
279,996
|
-27,341
|
-83,052
|
-54,882
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-19,308
|
-37,990
|
-22,475
|
-32,075
|
-20,967
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
0
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
0
|
|
|
5. Payment for investment in joint venture
|
|
0
|
|
0
|
|
|
6. Purchases of short-term investment
|
|
0
|
|
0
|
|
|
7. Investment in other entities
|
|
0
|
|
0
|
|
|
8. Proceeds from disinvestment in other entities
|
|
0
|
|
0
|
|
|
9. Profit from deposit received
|
|
0
|
|
0
|
|
|
10. Dividends and interest received
|
7
|
219
|
11
|
11
|
61
|
|
11. Purchases of buying minority equity
|
|
0
|
|
0
|
|
|
Net cashflow from investing activities
|
-19,301
|
-37,770
|
-22,465
|
-32,064
|
-20,906
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
0
|
|
|
3. Proceeds from borrowings
|
181,237
|
271,898
|
165,766
|
219,883
|
408,981
|
|
4. Repayments of borrowing
|
-176,658
|
-308,470
|
-180,219
|
-264,995
|
-393,318
|
|
5. Repayments of financial leases
|
|
0
|
|
0
|
|
|
6. Other purchase from financing activities
|
|
0
|
|
0
|
|
|
7. Purchase from capitalization issue
|
|
0
|
|
0
|
|
|
8. Dividends paid
|
|
0
|
-35
|
-8
|
|
|
9. Minority equity in joint venture
|
|
0
|
|
0
|
|
|
10. Social welfare expenses
|
|
0
|
|
0
|
|
|
Net cashflow from financing activities
|
4,579
|
-36,572
|
-14,488
|
-45,119
|
15,663
|
|
Net cashflow of the year
|
6,782
|
205,654
|
-64,294
|
-160,235
|
-60,125
|
|
Cash and cash equivalents at the beginning of year
|
16,141
|
22,804
|
228,458
|
164,164
|
73,646
|
|
Effect of foreign exchange differences
|
-120
|
0
|
|
16
|
0
|
|
Cash and cash equivalents at the end of year
|
22,804
|
228,458
|
164,164
|
3,945
|
13,521
|
