|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
1,765
|
2,649
|
4,257
|
2,283
|
-1,432
|
|
2. Adjustments
|
7,682
|
7,370
|
7,494
|
7,603
|
7,577
|
|
- Depreciation and amortisation
|
7,010
|
6,705
|
6,825
|
6,986
|
7,066
|
|
- Provisions
|
-72
|
0
|
124
|
|
-95
|
|
- Net profit from investment in joint venture
|
|
0
|
|
|
|
|
- Write off fixed assets
|
|
0
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
0
|
|
|
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
|
|
|
|
- Profit(Loss) from investing activities
|
-8
|
-4
|
-33
|
-1
|
-4
|
|
- Profit from deposit
|
|
0
|
|
|
|
|
- Interest income
|
|
0
|
|
|
|
|
- Interest expense
|
752
|
670
|
579
|
618
|
610
|
|
- Payments direct from profit
|
|
0
|
|
|
|
|
3. Operating profit before working capital changes
|
9,447
|
10,020
|
11,751
|
9,886
|
6,145
|
|
- Increase/decrease in receivables
|
-2,013
|
526
|
1,955
|
-2,300
|
14,500
|
|
- Increase/decrease in inventories
|
-142
|
133
|
-490
|
764
|
130
|
|
- Increase/decrease in payables
|
-8,965
|
-8,245
|
2,182
|
-2,401
|
-6,631
|
|
- Increase/decrease in pre-paid expense
|
-1,972
|
844
|
836
|
920
|
-2,883
|
|
- Increase/decrease in current assets
|
|
0
|
|
|
|
|
- Interest paid
|
-751
|
-731
|
-631
|
-665
|
-648
|
|
- Business income tax paid
|
-1,763
|
-399
|
-530
|
|
-4,834
|
|
- Other receipts from operating activities
|
|
0
|
|
|
|
|
- Other payments from oprerating activities
|
-117
|
-45
|
-1,709
|
-2
|
-107
|
|
Net cashflow from operating activities
|
-6,275
|
2,102
|
13,363
|
6,201
|
5,673
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-120
|
0
|
-10,965
|
-2,163
|
-11,989
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
|
|
5. Payment for investment in joint venture
|
|
0
|
|
|
|
|
6. Purchases of short-term investment
|
|
0
|
|
|
|
|
7. Investment in other entities
|
|
0
|
|
|
|
|
8. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
9. Profit from deposit received
|
|
0
|
|
|
|
|
10. Dividends and interest received
|
8
|
4
|
33
|
5
|
5
|
|
11. Purchases of buying minority equity
|
|
0
|
|
|
|
|
Net cashflow from investing activities
|
-112
|
4
|
-10,932
|
-2,158
|
-11,985
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
|
10,061
|
11,715
|
1,679
|
8,400
|
|
4. Repayments of borrowing
|
-5,558
|
-7,597
|
-9,536
|
-8,829
|
-4,266
|
|
5. Repayments of financial leases
|
|
0
|
|
|
|
|
6. Other purchase from financing activities
|
|
0
|
|
|
|
|
7. Purchase from capitalization issue
|
|
0
|
|
|
|
|
8. Dividends paid
|
|
0
|
-2,382
|
|
|
|
9. Minority equity in joint venture
|
|
0
|
|
|
|
|
10. Social welfare expenses
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-5,558
|
2,464
|
-203
|
-7,151
|
4,134
|
|
Net cashflow of the year
|
-11,945
|
4,571
|
2,229
|
-3,107
|
-2,178
|
|
Cash and cash equivalents at the beginning of year
|
16,681
|
4,737
|
9,308
|
11,537
|
8,429
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
4,737
|
9,308
|
11,537
|
8,429
|
6,252
|
