|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
533,277
|
318,019
|
864,271
|
854,237
|
552,032
|
|
2. Adjustments
|
-24,738
|
28,527
|
49,149
|
20,762
|
27,479
|
|
- Depreciation and amortisation
|
-60,871
|
20,043
|
20,382
|
22,197
|
21,537
|
|
- Provisions
|
38,910
|
6,380
|
31,784
|
-904
|
-13,522
|
|
- Net profit from investment in joint venture
|
|
|
|
|
0
|
|
- Write off fixed assets
|
|
|
|
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
-2,207
|
917
|
-2,932
|
-1,061
|
1,111
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
0
|
|
- Profit(Loss) from investing activities
|
-4,026
|
-5,251
|
-22,385
|
-28,319
|
-14,320
|
|
- Profit from deposit
|
|
|
|
|
0
|
|
- Interest income
|
|
|
|
|
0
|
|
- Interest expense
|
3,455
|
6,439
|
22,300
|
28,848
|
32,673
|
|
- Payments direct from profit
|
|
|
|
|
0
|
|
3. Operating profit before working capital changes
|
508,539
|
346,547
|
913,419
|
874,999
|
579,511
|
|
- Increase/decrease in receivables
|
-22,033
|
-79,666
|
-124,424
|
94,192
|
104,554
|
|
- Increase/decrease in inventories
|
-239,508
|
-1,094,976
|
-2,223,464
|
-631,192
|
-52,571
|
|
- Increase/decrease in payables
|
-102,874
|
474,267
|
52,090
|
-207,455
|
-313,602
|
|
- Increase/decrease in pre-paid expense
|
16,940
|
-12,607
|
-21,722
|
41,216
|
38,768
|
|
- Increase/decrease in current assets
|
|
|
|
|
0
|
|
- Interest paid
|
-3,728
|
-5,797
|
-20,289
|
-28,320
|
-32,130
|
|
- Business income tax paid
|
-80,229
|
-83,741
|
-86,995
|
-368,459
|
-80,285
|
|
- Other receipts from operating activities
|
|
|
|
|
0
|
|
- Other payments from oprerating activities
|
20,079
|
-3,586
|
-44,806
|
-10,172
|
-18,384
|
|
Net cashflow from operating activities
|
97,186
|
-459,560
|
-1,556,191
|
-235,190
|
225,860
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-15,419
|
-19,624
|
-50,266
|
-3,854
|
-37,880
|
|
2. Proceeds from disposals of fixed assets
|
41
|
-48
|
0
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
|
-1,050,000
|
-70,000
|
-1,550,556
|
-69,444
|
|
4. Proceeds from sales of debt instruments of other entities
|
100,000
|
100,000
|
0
|
950,000
|
460,000
|
|
5. Payment for investment in joint venture
|
|
|
|
|
0
|
|
6. Purchases of short-term investment
|
|
|
|
|
0
|
|
7. Investment in other entities
|
|
|
|
|
-1,950
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
9. Profit from deposit received
|
|
|
|
|
0
|
|
10. Dividends and interest received
|
4,029
|
4,196
|
2,392
|
29,358
|
2,670
|
|
11. Purchases of buying minority equity
|
|
|
|
|
0
|
|
Net cashflow from investing activities
|
88,650
|
-965,476
|
-117,874
|
-575,052
|
353,396
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
66,858
|
0
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
854,937
|
1,478,563
|
2,838,216
|
2,183,431
|
2,635,277
|
|
4. Repayments of borrowing
|
-958,808
|
-267,778
|
-967,094
|
-2,036,941
|
-3,027,017
|
|
5. Repayments of financial leases
|
|
|
|
|
0
|
|
6. Other purchase from financing activities
|
|
|
|
|
0
|
|
7. Purchase from capitalization issue
|
|
|
|
|
0
|
|
8. Dividends paid
|
-200,097
|
0
|
-471,585
|
-202,113
|
0
|
|
9. Minority equity in joint venture
|
|
|
|
|
0
|
|
10. Social welfare expenses
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-303,968
|
1,277,644
|
1,399,538
|
-55,622
|
-391,740
|
|
Net cashflow of the year
|
-118,133
|
-147,392
|
-274,528
|
-865,864
|
187,516
|
|
Cash and cash equivalents at the beginning of year
|
1,661,538
|
1,544,062
|
1,396,670
|
1,122,712
|
256,849
|
|
Effect of foreign exchange differences
|
657
|
0
|
572
|
|
961
|
|
Cash and cash equivalents at the end of year
|
1,544,062
|
1,396,670
|
1,122,714
|
256,849
|
445,326
|
