|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
553
|
0
|
|
2,286
|
4,266
|
|
2. Payment to suppliers
|
-542
|
-119
|
-11
|
-2,715
|
-2,035
|
|
3. Payroll
|
-563
|
-731
|
134
|
-1,508
|
-1,933
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
-98
|
-118
|
28
|
|
-356
|
|
6. VAT Paid
|
|
|
251
|
|
|
|
7. Other receipts from operating activities
|
1
|
325
|
-1,101
|
7
|
661
|
|
8. Other payments from oprerating activities
|
-274
|
-627
|
627
|
-316
|
-2,138
|
|
Net cashflow from operating activities
|
-923
|
-1,270
|
-73
|
-2,246
|
-1,535
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
-1,224
|
|
-14,491
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-30,000
|
-4,000
|
4,000
|
|
-14,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
22,000
|
|
9,000
|
29,400
|
15,600
|
|
5. Investment in other entities
|
|
|
-7,104
|
-13,689
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
12,936
|
2,210
|
-2,190
|
12,040
|
13,710
|
|
Net cashflow from investing activities
|
4,936
|
-1,790
|
2,482
|
27,751
|
820
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-331
|
|
|
-25,634
|
-331
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-331
|
|
|
-25,634
|
-331
|
|
Net cashflow of the year
|
3,681
|
-3,060
|
2,409
|
-129
|
-1,047
|
|
Cash and cash equivalents at the beginning of year
|
1,753
|
5,435
|
2,375
|
1,725
|
1,596
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
5,435
|
2,375
|
1,725
|
1,596
|
549
|