I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
62,327
|
63,919
|
69,420
|
65,749
|
70,543
|
2. Payment to suppliers
|
-13,841
|
-7,493
|
-15,695
|
-12,381
|
-12,234
|
3. Payroll
|
-6,618
|
-5,391
|
-7,904
|
-7,295
|
-5,864
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-6,363
|
-4,158
|
-6,537
|
-5,202
|
0
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
13,819
|
7,521
|
10,889
|
5,161
|
4,423
|
8. Other payments from oprerating activities
|
-22,605
|
-8,059
|
-24,289
|
-25,123
|
-6,250
|
Net cashflow from operating activities
|
26,719
|
46,338
|
25,884
|
20,909
|
50,618
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-10,149
|
-8,587
|
-3,046
|
|
-2,203
|
2. Proceeds from disposals of fixed assets
|
45
|
0
|
|
|
|
3. Purchases of debt instruments of other entities
|
-62,700
|
-161,500
|
-52,200
|
-109,600
|
-171,000
|
4. Proceeds from sales of debt instruments of other entities
|
76,400
|
120,000
|
66,100
|
98,326
|
144,800
|
5. Investment in other entities
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
14,103
|
8,516
|
8,839
|
5,860
|
12,446
|
Net cashflow from investing activities
|
17,700
|
-41,571
|
19,693
|
-5,413
|
-15,957
|
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
|
-52,449
|
-150
|
-37,288
|
-55
|
-52,305
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-52,449
|
-150
|
-37,288
|
-55
|
-52,305
|
Net cashflow of the year
|
-8,030
|
4,617
|
8,290
|
15,440
|
-17,644
|
Cash and cash equivalents at the beginning of year
|
50,850
|
42,820
|
47,437
|
55,727
|
71,167
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
42,820
|
47,437
|
55,727
|
71,167
|
53,523
|