|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
147,105
|
129,660
|
132,118
|
153,166
|
156,359
|
|
2. Payment to suppliers
|
55,624
|
-144,135
|
-32,024
|
-75,542
|
7,779
|
|
3. Payroll
|
-61,898
|
8,000
|
-49,292
|
-11,363
|
-62,645
|
|
4. Interest expense
|
-134
|
-3,730
|
-272
|
-3,106
|
-1,277
|
|
5. Business income tax paid
|
-200
|
-2,000
|
-2,000
|
-1,200
|
-1,900
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
490,459
|
-484,819
|
99,794
|
-97,586
|
373,026
|
|
8. Other payments from oprerating activities
|
-571,611
|
536,009
|
-139,237
|
100,425
|
-413,257
|
|
Net cashflow from operating activities
|
59,345
|
38,986
|
9,086
|
64,794
|
58,086
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-41,948
|
-37,025
|
-37,338
|
-27,927
|
-30,838
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-128,012
|
127,412
|
-20,329
|
20,329
|
-100,941
|
|
4. Proceeds from sales of debt instruments of other entities
|
142,420
|
-142,420
|
25,901
|
-25,901
|
94,623
|
|
5. Investment in other entities
|
|
|
|
|
-600
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
-1,122
|
1,456
|
13
|
76
|
80
|
|
Net cashflow from investing activities
|
-28,661
|
-50,577
|
-31,754
|
-33,423
|
-37,675
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
42,957
|
6,159
|
37,338
|
16,645
|
21,101
|
|
4. Repayments of borrowing
|
-43,321
|
-10,542
|
-19,484
|
-19,190
|
-14,919
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-43,503
|
|
|
|
-44,060
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-43,867
|
-4,383
|
17,854
|
-2,546
|
-37,878
|
|
Net cashflow of the year
|
-13,183
|
-15,975
|
-4,813
|
28,826
|
-17,468
|
|
Cash and cash equivalents at the beginning of year
|
44,457
|
31,274
|
15,299
|
10,486
|
39,312
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
31,274
|
15,299
|
10,486
|
39,312
|
21,844
|