|
I. Cashflow from operating activities
|
|
|
|
1. Proceeds from sales
|
624,765
|
688,545
|
|
2. Payment to suppliers
|
-239,007
|
-297,439
|
|
3. Payroll
|
-23,149
|
-18,864
|
|
4. Interest expense
|
-2,014
|
-2,535
|
|
5. Business income tax paid
|
-4,423
|
-2,979
|
|
6. VAT Paid
|
|
|
|
7. Other receipts from operating activities
|
4,258
|
2,095
|
|
8. Other payments from oprerating activities
|
-339,822
|
-351,882
|
|
Net cashflow from operating activities
|
20,608
|
16,942
|
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-1,377
|
-20
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
3. Purchases of debt instruments of other entities
|
-321,800
|
-372,470
|
|
4. Proceeds from sales of debt instruments of other entities
|
320,439
|
356,640
|
|
5. Investment in other entities
|
|
|
|
6. Proceeds from disinvestment in other entities
|
14
|
|
|
7. Dividends and interest received
|
12,014
|
11,254
|
|
Net cashflow from investing activities
|
9,290
|
-4,596
|
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
3. Proceeds from borrowings
|
243,843
|
300,350
|
|
4. Repayments of borrowing
|
-282,108
|
-272,902
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
6. Repayments of financial leases
|
|
|
|
7. Dividends paid
|
-19,513
|
-9,756
|
|
8. Purchase of funds
|
|
|
|
Net cashflow from financing activities
|
-57,778
|
17,692
|
|
Net cashflow of the year
|
-27,880
|
30,038
|
|
Cash and cash equivalents at the beginning of year
|
84,018
|
2,618
|
|
Effect of foreign exchange differences
|
0
|
|
|
Cash and cash equivalents at the end of year
|
56,137
|
32,656
|