|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
310
|
454
|
256
|
326
|
453
|
|
2. Adjustments
|
1,156
|
-569
|
-631
|
-653
|
-1,179
|
|
- Depreciation and amortisation
|
12
|
12
|
0
|
25
|
-25
|
|
- Provisions
|
162
|
-70
|
218
|
-76
|
157
|
|
- Net profit from investment in joint venture
|
0
|
|
0
|
|
|
|
- Write off fixed assets
|
0
|
|
0
|
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
|
0
|
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
|
0
|
|
0
|
|
- Profit(Loss) from investing activities
|
1,114
|
-645
|
-878
|
-658
|
-1,347
|
|
- Profit from deposit
|
0
|
|
0
|
|
0
|
|
- Interest income
|
0
|
|
0
|
|
0
|
|
- Interest expense
|
-3
|
3
|
29
|
57
|
36
|
|
- Payments direct from profit
|
-130
|
130
|
0
|
|
0
|
|
3. Operating profit before working capital changes
|
1,466
|
-116
|
-375
|
-327
|
-726
|
|
- Increase/decrease in receivables
|
-3,625
|
-3,134
|
28
|
-6,225
|
-3,028
|
|
- Increase/decrease in inventories
|
0
|
|
5
|
-123
|
70
|
|
- Increase/decrease in payables
|
-616
|
-115
|
2,575
|
-2,493
|
1,968
|
|
- Increase/decrease in pre-paid expense
|
17
|
17
|
22
|
4
|
-8
|
|
- Increase/decrease in current assets
|
-3,667
|
-556
|
416
|
-1,574
|
4,751
|
|
- Interest paid
|
6
|
-6
|
-29
|
-57
|
-36
|
|
- Business income tax paid
|
185
|
-289
|
-81
|
|
0
|
|
- Other receipts from operating activities
|
0
|
|
0
|
|
0
|
|
- Other payments from oprerating activities
|
0
|
|
0
|
|
0
|
|
Net cashflow from operating activities
|
-6,235
|
-4,199
|
2,561
|
-10,795
|
2,992
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
0
|
|
0
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
-8,991
|
8,991
|
-8,991
|
|
3. Purchases of debt instruments of other entities
|
3,000
|
-3,000
|
0
|
|
2,990
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
5,000
|
0
|
|
6,433
|
|
5. Payment for investment in joint venture
|
0
|
|
0
|
|
0
|
|
6. Purchases of short-term investment
|
0
|
|
0
|
|
0
|
|
7. Investment in other entities
|
0
|
|
0
|
|
0
|
|
8. Proceeds from disinvestment in other entities
|
0
|
|
0
|
|
0
|
|
9. Profit from deposit received
|
0
|
|
0
|
|
0
|
|
10. Dividends and interest received
|
-1,132
|
729
|
611
|
-129
|
900
|
|
11. Purchases of buying minority equity
|
0
|
|
0
|
|
0
|
|
Net cashflow from investing activities
|
1,868
|
2,729
|
-8,380
|
8,863
|
1,332
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
0
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
0
|
|
0
|
|
3. Proceeds from borrowings
|
0
|
2,475
|
10,979
|
4,542
|
5,410
|
|
4. Repayments of borrowing
|
0
|
-681
|
-11,200
|
-4,147
|
-7,378
|
|
5. Repayments of financial leases
|
0
|
|
0
|
|
0
|
|
6. Other purchase from financing activities
|
0
|
|
0
|
|
0
|
|
7. Purchase from capitalization issue
|
0
|
|
0
|
|
0
|
|
8. Dividends paid
|
0
|
|
0
|
|
-1,998
|
|
9. Minority equity in joint venture
|
0
|
|
0
|
|
0
|
|
10. Social welfare expenses
|
0
|
|
0
|
|
0
|
|
Net cashflow from financing activities
|
0
|
1,793
|
-221
|
395
|
-3,965
|
|
Net cashflow of the year
|
-4,367
|
323
|
-6,041
|
-1,537
|
359
|
|
Cash and cash equivalents at the beginning of year
|
14,602
|
10,234
|
10,557
|
4,517
|
2,980
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
10,234
|
10,557
|
4,517
|
2,980
|
3,328
|
