|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
43,681
|
59,007
|
106,733
|
85,083
|
64,610
|
|
2. Payment to suppliers
|
-5,430
|
-3,599
|
-5,125
|
-5,264
|
-6,350
|
|
3. Payroll
|
-4,424
|
-6,336
|
-9,565
|
-5,857
|
-4,433
|
|
4. Interest expense
|
0
|
|
|
0
|
0
|
|
5. Business income tax paid
|
-7,889
|
-3,484
|
-7,977
|
-9,263
|
-6,794
|
|
6. VAT Paid
|
0
|
|
|
0
|
0
|
|
7. Other receipts from operating activities
|
4,920
|
7,609
|
9,409
|
9,710
|
6,075
|
|
8. Other payments from oprerating activities
|
-13,884
|
-19,786
|
-27,238
|
-21,634
|
-9,893
|
|
Net cashflow from operating activities
|
16,974
|
33,411
|
66,236
|
52,774
|
43,216
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-676
|
|
0
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
-48,240
|
-51,613
|
-83,700
|
-55,644
|
-35,910
|
|
4. Proceeds from sales of debt instruments of other entities
|
31,900
|
35,475
|
24,040
|
57,808
|
86,835
|
|
5. Investment in other entities
|
0
|
|
|
0
|
-38,823
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
0
|
0
|
|
7. Dividends and interest received
|
987
|
1,697
|
800
|
1,980
|
3,646
|
|
Net cashflow from investing activities
|
-15,353
|
-15,118
|
-58,860
|
4,144
|
15,748
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
0
|
0
|
|
3. Proceeds from borrowings
|
0
|
|
|
0
|
0
|
|
4. Repayments of borrowing
|
0
|
|
|
0
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
0
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
0
|
0
|
|
7. Dividends paid
|
-25,571
|
|
-28,767
|
-56,275
|
-57,745
|
|
8. Purchase of funds
|
0
|
|
|
0
|
0
|
|
Net cashflow from financing activities
|
-25,571
|
|
-28,767
|
-56,275
|
-57,745
|
|
Net cashflow of the year
|
-23,950
|
18,293
|
-21,391
|
644
|
1,220
|
|
Cash and cash equivalents at the beginning of year
|
30,293
|
6,342
|
24,636
|
3,245
|
3,889
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
6,342
|
24,636
|
3,245
|
3,889
|
5,109
|