|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
488,819
|
181,657
|
409,899
|
3,509,556
|
428,322
|
|
2. Adjustments
|
-5,914
|
143,853
|
84,466
|
-2,957,907
|
22,991
|
|
- Depreciation and amortisation
|
56,424
|
84,596
|
85,230
|
142,195
|
81,399
|
|
- Provisions
|
21,399
|
3,844
|
30,540
|
604
|
137,366
|
|
- Net profit from investment in joint venture
|
0
|
|
|
0
|
|
|
- Write off fixed assets
|
0
|
|
|
0
|
|
|
- Unrealised foreign exchange profit(loss)
|
-24
|
-100
|
1,450
|
-836
|
41
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
|
0
|
|
|
- Profit(Loss) from investing activities
|
-182,790
|
-9,732
|
-88,630
|
-3,184,867
|
-290,928
|
|
- Profit from deposit
|
0
|
|
|
0
|
|
|
- Interest income
|
0
|
|
|
0
|
|
|
- Interest expense
|
99,077
|
65,247
|
55,877
|
84,997
|
95,114
|
|
- Payments direct from profit
|
0
|
|
|
0
|
|
|
3. Operating profit before working capital changes
|
482,905
|
325,511
|
494,365
|
551,649
|
451,312
|
|
- Increase/decrease in receivables
|
106,183
|
-253,078
|
155,879
|
150,987
|
730,287
|
|
- Increase/decrease in inventories
|
190,384
|
-121,720
|
144,857
|
1,940,517
|
-911,433
|
|
- Increase/decrease in payables
|
384,024
|
-493,742
|
-305,837
|
213,438
|
871,655
|
|
- Increase/decrease in pre-paid expense
|
35,961
|
-14,765
|
-11,325
|
13,298
|
-39,896
|
|
- Increase/decrease in current assets
|
0
|
|
|
0
|
|
|
- Interest paid
|
-137,550
|
-76,475
|
-55,335
|
-121,686
|
-93,377
|
|
- Business income tax paid
|
-31,157
|
-127,790
|
-28,045
|
-13,877
|
-24,602
|
|
- Other receipts from operating activities
|
0
|
|
|
0
|
|
|
- Other payments from oprerating activities
|
-19
|
-1,174
|
-10,063
|
-1,957
|
-226
|
|
Net cashflow from operating activities
|
1,030,731
|
-763,234
|
384,496
|
2,732,369
|
983,722
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
148,077
|
-87,032
|
-141,832
|
-98,307
|
-66,133
|
|
2. Proceeds from disposals of fixed assets
|
-6,337
|
1,122
|
711
|
636
|
1,091
|
|
3. Purchases of debt instruments of other entities
|
-5,287,979
|
-1,300,296
|
-335,466
|
-5,951,302
|
-4,162,901
|
|
4. Proceeds from sales of debt instruments of other entities
|
4,823,554
|
1,003,814
|
387,822
|
-374,633
|
4,173,086
|
|
5. Payment for investment in joint venture
|
0
|
|
|
0
|
|
|
6. Purchases of short-term investment
|
0
|
|
|
0
|
|
|
7. Investment in other entities
|
0
|
|
-71,431
|
-59,085
|
-1,321,734
|
|
8. Proceeds from disinvestment in other entities
|
173,835
|
|
30,661
|
4,685,399
|
2,191
|
|
9. Profit from deposit received
|
0
|
|
|
0
|
|
|
10. Dividends and interest received
|
52,010
|
2,007
|
38,507
|
34,710
|
331,866
|
|
11. Purchases of buying minority equity
|
0
|
|
|
0
|
|
|
Net cashflow from investing activities
|
-96,841
|
-380,384
|
-91,028
|
-1,762,583
|
-1,042,534
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
0
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
0
|
|
|
3. Proceeds from borrowings
|
1,804,141
|
1,741,556
|
3,018,411
|
2,486,977
|
4,183,746
|
|
4. Repayments of borrowing
|
-1,406,014
|
-1,729,059
|
-2,324,292
|
-2,735,540
|
-4,247,952
|
|
5. Repayments of financial leases
|
232
|
-7,658
|
-8,014
|
-8,205
|
-8,654
|
|
6. Other purchase from financing activities
|
0
|
|
|
0
|
|
|
7. Purchase from capitalization issue
|
0
|
|
|
0
|
|
|
8. Dividends paid
|
-291
|
-840
|
-476,001
|
-11,185
|
-60,710
|
|
9. Minority equity in joint venture
|
0
|
|
|
0
|
|
|
10. Social welfare expenses
|
0
|
|
|
0
|
|
|
Net cashflow from financing activities
|
398,067
|
3,999
|
210,104
|
-267,953
|
-133,571
|
|
Net cashflow of the year
|
1,331,958
|
-1,139,618
|
503,572
|
701,833
|
-192,383
|
|
Cash and cash equivalents at the beginning of year
|
1,129,302
|
2,471,352
|
1,331,742
|
1,837,351
|
2,539,195
|
|
Effect of foreign exchange differences
|
24
|
8
|
29
|
11
|
-8
|
|
Cash and cash equivalents at the end of year
|
2,461,283
|
1,331,742
|
1,835,343
|
2,539,195
|
2,346,805
|
