I. Cashflow from operating activities
|
|
|
1. Net profit before tax
|
-4,020
|
4,617
|
2. Adjustments
|
2,143
|
2,143
|
- Depreciation and amortisation
|
2,568
|
2,532
|
- Provisions
|
|
82
|
- Net profit from investment in joint venture
|
|
|
- Write off fixed assets
|
|
|
- Unrealised foreign exchange profit(loss)
|
|
|
- Profit(Loss) from disposals of fixed assets
|
|
|
- Profit(Loss) from investing activities
|
-1,026
|
-1,041
|
- Profit from deposit
|
|
|
- Interest income
|
|
|
- Interest expense
|
601
|
571
|
- Payments direct from profit
|
|
|
3. Operating profit before working capital changes
|
-1,877
|
6,760
|
- Increase/decrease in receivables
|
-43,220
|
7,313
|
- Increase/decrease in inventories
|
2,820
|
-3,400
|
- Increase/decrease in payables
|
-33,633
|
18,369
|
- Increase/decrease in pre-paid expense
|
1,697
|
-8
|
- Increase/decrease in current assets
|
75,435
|
|
- Interest paid
|
-601
|
-571
|
- Business income tax paid
|
-3,288
|
|
- Other receipts from operating activities
|
54
|
219
|
- Other payments from oprerating activities
|
-13
|
-50
|
Net cashflow from operating activities
|
-2,627
|
28,632
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-581
|
-58
|
2. Proceeds from disposals of fixed assets
|
|
|
3. Purchases of debt instruments of other entities
|
|
-16,000
|
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
|
139
|
1,703
|
11. Purchases of buying minority equity
|
|
|
Net cashflow from investing activities
|
-441
|
-14,355
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
42,812
|
38,206
|
4. Repayments of borrowing
|
-43,554
|
-45,829
|
5. Repayments of financial leases
|
|
|
6. Other purchase from financing activities
|
|
|
7. Purchase from capitalization issue
|
|
|
8. Dividends paid
|
|
|
9. Minority equity in joint venture
|
|
|
10. Social welfare expenses
|
|
|
Net cashflow from financing activities
|
-742
|
-7,623
|
Net cashflow of the year
|
-3,810
|
6,654
|
Cash and cash equivalents at the beginning of year
|
11,531
|
7,721
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
7,721
|
14,375
|