|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
108,407
|
836,403
|
814,897
|
400,028
|
579,055
|
|
2. Adjustments
|
285,697
|
996,092
|
292,065
|
987,866
|
1,368,564
|
|
- Depreciation and amortisation
|
133,813
|
206,788
|
243,118
|
275,943
|
351,385
|
|
- Provisions
|
-263,279
|
48,131
|
-333,196
|
89,259
|
226,248
|
|
- Net profit from investment in joint venture
|
|
|
|
|
|
|
- Write off fixed assets
|
|
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
-387,794
|
149,131
|
-321,363
|
-86,973
|
-144,582
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
|
|
|
|
- Profit(Loss) from investing activities
|
-23,264
|
-217,940
|
-193,196
|
-218,560
|
-111,491
|
|
- Profit from deposit
|
|
|
|
|
|
|
- Interest income
|
|
|
|
|
|
|
- Interest expense
|
826,221
|
809,983
|
896,702
|
928,198
|
1,047,003
|
|
- Payments direct from profit
|
|
|
0
|
|
|
|
3. Operating profit before working capital changes
|
394,104
|
1,832,495
|
1,106,961
|
1,387,894
|
1,947,619
|
|
- Increase/decrease in receivables
|
1,755,249
|
800,819
|
909,094
|
-5,146,176
|
5,257,544
|
|
- Increase/decrease in inventories
|
-853,722
|
-84,498
|
-238,609
|
318,835
|
-184,397
|
|
- Increase/decrease in payables
|
-854,558
|
-2,491,454
|
349,255
|
-221,547
|
159,222
|
|
- Increase/decrease in pre-paid expense
|
1,757,990
|
-298,935
|
449,572
|
3,603,609
|
-6,353,325
|
|
- Increase/decrease in current assets
|
|
|
|
|
|
|
- Interest paid
|
-471,673
|
-606,373
|
-1,087,961
|
-132,168
|
726,318
|
|
- Business income tax paid
|
1
|
-893
|
-169,101
|
-224
|
-1,119
|
|
- Other receipts from operating activities
|
0
|
|
|
|
|
|
- Other payments from oprerating activities
|
0
|
|
|
|
|
|
Net cashflow from operating activities
|
1,727,391
|
-848,840
|
1,319,211
|
-189,777
|
1,551,862
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,652,170
|
-2,224,590
|
-10,684,124
|
-3,555,629
|
-14,743,059
|
|
2. Proceeds from disposals of fixed assets
|
285,318
|
0
|
143,391
|
154,332
|
3,096,978
|
|
3. Purchases of debt instruments of other entities
|
-1,752,380
|
-46,417
|
-205,945
|
-397,188
|
-433,415
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
95,000
|
1,611,228
|
103,688
|
217,660
|
|
5. Payment for investment in joint venture
|
|
|
|
|
|
|
6. Purchases of short-term investment
|
|
|
|
|
|
|
7. Investment in other entities
|
|
|
|
|
-205,000
|
|
8. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
9. Profit from deposit received
|
|
|
|
|
|
|
10. Dividends and interest received
|
83,688
|
25,399
|
67,797
|
445,490
|
-343,116
|
|
11. Purchases of buying minority equity
|
|
|
|
|
|
|
Net cashflow from investing activities
|
-5,035,543
|
-2,150,607
|
-9,067,653
|
-3,249,307
|
-12,409,952
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
4,999,900
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
19,868,435
|
10,978,830
|
18,555,457
|
13,102,779
|
28,675,870
|
|
4. Repayments of borrowing
|
-13,969,385
|
-10,254,027
|
-10,796,119
|
-11,259,786
|
-12,296,491
|
|
5. Repayments of financial leases
|
-78,744
|
-79,701
|
-81,295
|
-82,382
|
-82,461
|
|
6. Other purchase from financing activities
|
|
|
|
|
|
|
7. Purchase from capitalization issue
|
|
|
|
|
|
|
8. Dividends paid
|
0
|
|
|
|
|
|
9. Minority equity in joint venture
|
|
|
|
|
|
|
10. Social welfare expenses
|
|
|
|
|
|
|
Net cashflow from financing activities
|
5,820,307
|
645,101
|
12,677,942
|
1,760,610
|
16,296,918
|
|
Net cashflow of the year
|
2,512,155
|
-2,354,345
|
4,929,500
|
-1,678,474
|
5,438,828
|
|
Cash and cash equivalents at the beginning of year
|
2,060,926
|
4,558,985
|
2,224,188
|
7,148,654
|
5,470,360
|
|
Effect of foreign exchange differences
|
-14,097
|
19,549
|
-5,035
|
181
|
77,392
|
|
Cash and cash equivalents at the end of year
|
4,558,985
|
2,224,188
|
7,148,654
|
5,470,360
|
10,986,580
|
