I. Cashflow from operating activities
|
|
|
|
1. Net profit before tax
|
-554
|
7,476
|
11,928
|
2. Adjustments
|
16,969
|
69,406
|
79,698
|
- Depreciation and amortisation
|
10,011
|
40,386
|
45,899
|
- Provisions
|
0
|
0
|
|
- Net profit from investment in joint venture
|
0
|
0
|
|
- Write off fixed assets
|
0
|
0
|
|
- Unrealised foreign exchange profit(loss)
|
0
|
0
|
|
- Profit(Loss) from disposals of fixed assets
|
0
|
0
|
|
- Profit(Loss) from investing activities
|
-2,646
|
-5,338
|
-2,180
|
- Profit from deposit
|
0
|
0
|
|
- Interest income
|
0
|
0
|
|
- Interest expense
|
9,604
|
34,358
|
35,979
|
- Payments direct from profit
|
0
|
0
|
|
3. Operating profit before working capital changes
|
16,415
|
76,882
|
91,626
|
- Increase/decrease in receivables
|
53,600
|
25,314
|
2,830
|
- Increase/decrease in inventories
|
-1,357
|
394
|
425
|
- Increase/decrease in payables
|
-9,922
|
-11,915
|
790
|
- Increase/decrease in pre-paid expense
|
-243
|
-1,707
|
-226
|
- Increase/decrease in current assets
|
0
|
0
|
|
- Interest paid
|
-9,156
|
-34,305
|
-36,023
|
- Business income tax paid
|
0
|
-75
|
-1,460
|
- Other receipts from operating activities
|
0
|
0
|
|
- Other payments from oprerating activities
|
0
|
0
|
|
Net cashflow from operating activities
|
49,339
|
54,587
|
57,962
|
II. Cashflow from investing activities
|
|
|
|
1. Purchases of fixed assets
|
-11,067
|
-17,158
|
-102
|
2. Proceeds from disposals of fixed assets
|
0
|
0
|
|
3. Purchases of debt instruments of other entities
|
-232,935
|
-19,690
|
-48,530
|
4. Proceeds from sales of debt instruments of other entities
|
193,801
|
121,823
|
48,530
|
5. Payment for investment in joint venture
|
0
|
0
|
|
6. Purchases of short-term investment
|
0
|
0
|
|
7. Investment in other entities
|
-175,118
|
-78,666
|
-32,007
|
8. Proceeds from disinvestment in other entities
|
0
|
0
|
9,296
|
9. Profit from deposit received
|
0
|
0
|
|
10. Dividends and interest received
|
25
|
10,043
|
1,999
|
11. Purchases of buying minority equity
|
0
|
0
|
|
Net cashflow from investing activities
|
-225,294
|
16,351
|
-20,813
|
III. Cashflow from financing activities
|
|
|
|
1. Proceeds from issue of shares
|
200,000
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
3. Proceeds from borrowings
|
4,675
|
124,296
|
43,797
|
4. Repayments of borrowing
|
-25,699
|
-160,869
|
-102,376
|
5. Repayments of financial leases
|
0
|
0
|
|
6. Other purchase from financing activities
|
0
|
0
|
|
7. Purchase from capitalization issue
|
0
|
0
|
|
8. Dividends paid
|
0
|
0
|
|
9. Minority equity in joint venture
|
0
|
0
|
|
10. Social welfare expenses
|
0
|
0
|
|
Net cashflow from financing activities
|
178,976
|
-36,573
|
-58,579
|
Net cashflow of the year
|
3,020
|
34,366
|
-21,431
|
Cash and cash equivalents at the beginning of year
|
1,344
|
4,365
|
38,730
|
Effect of foreign exchange differences
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
4,365
|
38,730
|
17,299
|