|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
66,809
|
66,142
|
126,065
|
112,984
|
78,206
|
|
2. Payment to suppliers
|
-12,971
|
-18,550
|
-46,892
|
-22,024
|
-16,409
|
|
3. Payroll
|
-4,134
|
-5,867
|
-10,926
|
-19,882
|
-5,080
|
|
4. Interest expense
|
-769
|
-773
|
-3,861
|
-688
|
-717
|
|
5. Business income tax paid
|
-8,614
|
-5,758
|
-10,412
|
-16,880
|
-7,795
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
5,602
|
5,995
|
11,523
|
9,239
|
6,722
|
|
8. Other payments from oprerating activities
|
-8,445
|
-9,909
|
-13,888
|
-11,660
|
-4,894
|
|
Net cashflow from operating activities
|
37,479
|
31,280
|
51,608
|
51,090
|
50,034
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-31
|
-226
|
-252
|
-29
|
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
-35,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
|
|
5. Investment in other entities
|
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
7. Dividends and interest received
|
981
|
151
|
652
|
671
|
1,556
|
|
Net cashflow from investing activities
|
950
|
-75
|
399
|
642
|
-33,444
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
|
0
|
|
|
|
|
4. Repayments of borrowing
|
-2,331
|
-2,331
|
-32,331
|
-2,331
|
-2,331
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
-86,858
|
-2,697
|
-235
|
-85
|
-107,477
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-89,189
|
-5,028
|
-32,566
|
-2,415
|
-109,808
|
|
Net cashflow of the year
|
-50,760
|
26,177
|
19,442
|
49,316
|
-93,218
|
|
Cash and cash equivalents at the beginning of year
|
76,767
|
26,007
|
52,184
|
71,626
|
120,943
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
26,007
|
52,184
|
71,626
|
120,943
|
27,725
|