|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
47,483
|
45,365
|
44,126
|
45,879
|
47,743
|
|
2. Payment to suppliers
|
-763
|
-5,495
|
-6,261
|
-3,197
|
-3,728
|
|
3. Payroll
|
-7,594
|
-8,870
|
-9,481
|
-25,396
|
-8,769
|
|
4. Interest expense
|
|
|
|
|
|
|
5. Business income tax paid
|
|
-5,255
|
-11,150
|
-4,864
|
-5,289
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
12,001
|
11,654
|
12,096
|
9,547
|
7,300
|
|
8. Other payments from oprerating activities
|
-14,704
|
-16,061
|
-19,929
|
-23,960
|
-14,164
|
|
Net cashflow from operating activities
|
36,422
|
21,338
|
9,402
|
-1,991
|
23,094
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-380
|
-1,768
|
-4,334
|
-3,434
|
-2,245
|
|
2. Proceeds from disposals of fixed assets
|
|
|
502
|
|
|
|
3. Purchases of debt instruments of other entities
|
-41,000
|
-189,600
|
-87,700
|
-186,800
|
-113,400
|
|
4. Proceeds from sales of debt instruments of other entities
|
18,000
|
233,600
|
41,000
|
197,200
|
87,700
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
1,375
|
1,439
|
1,587
|
1,632
|
1,995
|
|
Net cashflow from investing activities
|
-22,004
|
43,671
|
-48,945
|
8,598
|
-25,950
|
|
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
|
|
|
-49,997
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
|
|
-49,997
|
|
|
|
Net cashflow of the year
|
14,418
|
65,009
|
-89,540
|
6,608
|
-2,856
|
|
Cash and cash equivalents at the beginning of year
|
12,747
|
27,165
|
92,173
|
2,633
|
9,241
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
27,165
|
92,173
|
2,633
|
9,241
|
6,385
|