|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
9,120
|
10,759
|
15,162
|
15,792
|
10,926
|
|
2. Adjustments
|
4,785
|
4,375
|
4,741
|
9,851
|
2,552
|
|
- Depreciation and amortisation
|
3,734
|
3,166
|
3,217
|
3,281
|
5,393
|
|
- Provisions
|
0
|
|
0
|
|
-4,868
|
|
- Net profit from investment in joint venture
|
0
|
|
0
|
|
|
|
- Write off fixed assets
|
0
|
|
0
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
|
0
|
|
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
0
|
|
|
|
- Profit(Loss) from investing activities
|
948
|
1,116
|
1,428
|
6,503
|
1,969
|
|
- Profit from deposit
|
0
|
|
0
|
|
|
|
- Interest income
|
0
|
|
0
|
|
|
|
- Interest expense
|
102
|
92
|
95
|
68
|
58
|
|
- Payments direct from profit
|
0
|
|
0
|
|
|
|
3. Operating profit before working capital changes
|
13,905
|
15,134
|
19,903
|
25,643
|
13,478
|
|
- Increase/decrease in receivables
|
1,531
|
-2,509
|
-2,289
|
9,753
|
14,181
|
|
- Increase/decrease in inventories
|
-697
|
-694
|
1,449
|
4,703
|
2,334
|
|
- Increase/decrease in payables
|
11,907
|
-657
|
-4,068
|
-176
|
-4,264
|
|
- Increase/decrease in pre-paid expense
|
380
|
154
|
412
|
38
|
72
|
|
- Increase/decrease in current assets
|
0
|
|
0
|
|
|
|
- Interest paid
|
-102
|
-92
|
-95
|
-71
|
-58
|
|
- Business income tax paid
|
-7,045
|
-1,549
|
-22
|
-3,000
|
-4,925
|
|
- Other receipts from operating activities
|
0
|
|
0
|
0
|
|
|
- Other payments from oprerating activities
|
280
|
-7
|
-235
|
-2,261
|
-880
|
|
Net cashflow from operating activities
|
20,157
|
9,780
|
15,054
|
34,630
|
19,938
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,767
|
-4,622
|
-2,136
|
-6,766
|
-8,849
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
0
|
|
-11,089
|
|
3. Purchases of debt instruments of other entities
|
-4,785
|
-5,000
|
-1,372
|
0
|
6,372
|
|
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
|
-948
|
-1,116
|
-1,428
|
-6,589
|
-1,969
|
|
11. Purchases of buying minority equity
|
0
|
|
0
|
|
|
|
Net cashflow from investing activities
|
-9,500
|
-10,738
|
-4,937
|
-13,355
|
-15,535
|
|
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
|
0
|
|
0
|
-1,879
|
1,879
|
|
4. Repayments of borrowing
|
-689
|
-310
|
-380
|
689
|
-2,259
|
|
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
|
-7,800
|
|
0
|
|
-19,662
|
|
9. Minority equity in joint venture
|
0
|
|
0
|
|
|
|
10. Social welfare expenses
|
0
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-8,489
|
-310
|
-380
|
-1,190
|
-20,042
|
|
Net cashflow of the year
|
2,168
|
-1,268
|
9,737
|
20,085
|
-15,639
|
|
Cash and cash equivalents at the beginning of year
|
66,497
|
68,665
|
67,397
|
77,134
|
97,219
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
68,665
|
67,397
|
77,134
|
97,219
|
81,580
|
