I. Cashflow from operating activities
|
|
1. Net profit before tax
|
17,810
|
2. Adjustments
|
27,339
|
- Depreciation and amortisation
|
23,287
|
- Provisions
|
224
|
- Net profit from investment in joint venture
|
|
- Write off fixed assets
|
|
- Unrealised foreign exchange profit(loss)
|
-147
|
- Profit(Loss) from disposals of fixed assets
|
|
- Profit(Loss) from investing activities
|
-339
|
- Profit from deposit
|
|
- Interest income
|
|
- Interest expense
|
4,314
|
- Payments direct from profit
|
|
3. Operating profit before working capital changes
|
83,974
|
- Increase/decrease in receivables
|
-110,263
|
- Increase/decrease in inventories
|
-169,351
|
- Increase/decrease in payables
|
9,879
|
- Increase/decrease in pre-paid expense
|
-8,709
|
- Increase/decrease in current assets
|
|
- Interest paid
|
-40,530
|
- Business income tax paid
|
-514
|
- Other receipts from operating activities
|
|
- Other payments from oprerating activities
|
-1,081
|
Net cashflow from operating activities
|
-236,594
|
II. Cashflow from investing activities
|
|
1. Purchases of fixed assets
|
|
2. Proceeds from disposals of fixed assets
|
|
3. Purchases of debt instruments of other entities
|
712
|
4. Proceeds from sales of debt instruments of other entities
|
|
5. Payment for investment in joint venture
|
|
6. Purchases of short-term investment
|
|
7. Investment in other entities
|
|
8. Proceeds from disinvestment in other entities
|
|
9. Profit from deposit received
|
|
10. Dividends and interest received
|
1,540
|
11. Purchases of buying minority equity
|
|
Net cashflow from investing activities
|
|
III. Cashflow from financing activities
|
|
1. Proceeds from issue of shares
|
|
2. Purchase issued shares from other entities
|
|
3. Proceeds from borrowings
|
678,287
|
4. Repayments of borrowing
|
-118,708
|
5. Repayments of financial leases
|
|
6. Other purchase from financing activities
|
|
7. Purchase from capitalization issue
|
|
8. Dividends paid
|
-118,708
|
9. Minority equity in joint venture
|
|
10. Social welfare expenses
|
|
Net cashflow from financing activities
|
208,041
|
Net cashflow of the year
|
-53,832
|
Cash and cash equivalents at the beginning of year
|
|
Effect of foreign exchange differences
|
|
Cash and cash equivalents at the end of year
|
|