I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
44,466
|
116,040
|
146,172
|
103,573
|
10,136
|
2. Payment to suppliers
|
-39,841
|
-115,512
|
-173,902
|
-74,779
|
-828
|
3. Payroll
|
-6,330
|
-1,032
|
-1,765
|
-2,330
|
-2,464
|
4. Interest expense
|
-13
|
0
|
|
|
|
5. Business income tax paid
|
-1,109
|
-1,738
|
-841
|
-622
|
-381
|
6. VAT Paid
|
0
|
0
|
|
|
|
7. Other receipts from operating activities
|
6,674
|
5,438
|
3
|
544
|
67
|
8. Other payments from oprerating activities
|
-2,996
|
-1,492
|
-1,775
|
-1,925
|
-2,458
|
Net cashflow from operating activities
|
850
|
1,704
|
-32,110
|
24,461
|
4,073
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
-8
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
4,019
|
129
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
-11,200
|
-8,200
|
-32,000
|
-60,000
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
-7,898
|
3,300
|
30,400
|
46,200
|
5. Investment in other entities
|
0
|
0
|
-6,318
|
-42,032
|
|
6. Proceeds from disinvestment in other entities
|
0
|
9,353
|
|
|
|
7. Dividends and interest received
|
30
|
16,142
|
48,333
|
16,080
|
38,752
|
Net cashflow from investing activities
|
30
|
10,409
|
37,244
|
-27,552
|
24,952
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
1,460
|
|
|
|
|
4. Repayments of borrowing
|
-2,160
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
-22,989
|
|
|
-25,965
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-700
|
-22,989
|
|
|
-25,965
|
Net cashflow of the year
|
180
|
-10,876
|
5,134
|
-3,091
|
3,059
|
Cash and cash equivalents at the beginning of year
|
449
|
11,209
|
333
|
5,467
|
2,376
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
628
|
333
|
5,467
|
2,376
|
5,435
|