|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
49,270
|
61,891
|
225,306
|
148,083
|
56,057
|
|
2. Adjustments
|
63,181
|
19,401
|
|
-74,636
|
15,880
|
|
- Depreciation and amortisation
|
36,529
|
36,530
|
141,635
|
28,106
|
28,097
|
|
- Provisions
|
18,156
|
|
26,216
|
2,530
|
4,353
|
|
- Net profit from investment in joint venture
|
|
|
|
|
|
|
- Write off fixed assets
|
|
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
8,544
|
|
9,168
|
1,512
|
2,960
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
|
|
- Profit(Loss) from investing activities
|
-2,097
|
-18,322
|
-26,933
|
-108,295
|
-25,935
|
|
- Profit from deposit
|
|
|
|
|
|
|
- Interest income
|
|
|
|
|
|
|
- Interest expense
|
2,049
|
1,193
|
9,326
|
1,512
|
6,404
|
|
- Payments direct from profit
|
|
|
|
|
|
|
3. Operating profit before working capital changes
|
112,450
|
81,292
|
384,717
|
73,447
|
71,936
|
|
- Increase/decrease in receivables
|
22,478
|
85,370
|
255,594
|
-36,921
|
-111,668
|
|
- Increase/decrease in inventories
|
41,513
|
-1,746
|
-75,197
|
-46,516
|
-40,994
|
|
- Increase/decrease in payables
|
-66,538
|
64,694
|
-5,307
|
16,962
|
-17,808
|
|
- Increase/decrease in pre-paid expense
|
519
|
572
|
2,290
|
84
|
-3,208
|
|
- Increase/decrease in current assets
|
|
|
|
|
|
|
- Interest paid
|
944
|
-4,186
|
-9,550
|
-2,429
|
-3,683
|
|
- Business income tax paid
|
-4,353
|
-5,721
|
-18,883
|
-6,293
|
-4,328
|
|
- Other receipts from operating activities
|
|
|
|
|
|
|
- Other payments from oprerating activities
|
-417
|
-251
|
-10,691
|
-65,066
|
-20
|
|
Net cashflow from operating activities
|
106,596
|
220,025
|
522,973
|
-66,733
|
-109,772
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-26,142
|
-128,551
|
-242,775
|
-10,714
|
-2,423
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
44,250
|
-44,250
|
|
3. Purchases of debt instruments of other entities
|
|
-90,000
|
-116,900
|
|
-46,677
|
|
4. Proceeds from sales of debt instruments of other entities
|
-10,000
|
10,000
|
|
|
|
|
5. Payment for investment in joint venture
|
|
|
|
|
|
|
6. Purchases of short-term investment
|
|
|
|
|
|
|
7. Investment in other entities
|
-64,544
|
-22,188
|
-300,094
|
-169,578
|
-4,749
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
9. Profit from deposit received
|
|
|
|
|
|
|
10. Dividends and interest received
|
1,681
|
18,681
|
27,550
|
2,475
|
132,356
|
|
11. Purchases of buying minority equity
|
|
|
|
|
|
|
Net cashflow from investing activities
|
-99,005
|
-212,059
|
-632,219
|
-133,568
|
34,257
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
299,846
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
29,405
|
93,557
|
480,986
|
55,353
|
318,752
|
|
4. Repayments of borrowing
|
-53,490
|
-129,661
|
-377,666
|
-38,133
|
-69,448
|
|
5. Repayments of financial leases
|
|
|
|
|
|
|
6. Other purchase from financing activities
|
|
|
|
|
|
|
7. Purchase from capitalization issue
|
|
|
|
|
|
|
8. Dividends paid
|
-140,000
|
|
-140,000
|
|
-117,051
|
|
9. Minority equity in joint venture
|
|
|
|
|
|
|
10. Social welfare expenses
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-164,085
|
-36,104
|
263,166
|
17,220
|
132,254
|
|
Net cashflow of the year
|
-156,493
|
-28,138
|
153,920
|
-183,080
|
56,739
|
|
Cash and cash equivalents at the beginning of year
|
511,934
|
355,441
|
110,009
|
263,929
|
80,848
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
355,441
|
327,303
|
263,929
|
80,848
|
137,587
|
