| Cash Flow - Annual Results |
2012/12 |
2011/12 |
2010/12 |
2009/12 |
2008/12 |
| Net Cash Flow from Operating Activities |
280,897 |
75,348 |
143,608 |
95,194 |
57,404 |
|
| Net Cash Flow from Return on Investments & Servicing of Finance |
39,993 |
24,831 |
16,329 |
14,074 |
14,087 |
|
| Interest Received |
43,221 |
28,017 |
18,760 |
1,869 |
15,838 |
|
| Interest Paid |
-4,304 |
-3,368 |
-1,250 |
-1,030 |
-785 |
|
| Dividend Received |
4,672 |
4,428 |
2,339 |
14,358 |
4,253 |
|
| Dividend Paid |
-3,596 |
-4,246 |
-3,520 |
-1,123 |
-5,219 |
|
| Others |
0 |
0 |
0 |
0 |
0 |
|
| Taxes (Paid) / Refunded |
0 |
0 |
-4,353 |
-1,893 |
1,467 |
|
| Net Cash Flow from Investing Activities |
-241,733 |
-64,554 |
-210,574 |
-97,970 |
-133,456 |
|
| Additions to Fixed Assets |
-8,362 |
-5,393 |
-3,631 |
-3,639 |
-5,521 |
|
| Disposal of Fixed Assets |
162 |
178 |
206 |
1,114 |
1,389 |
|
| Increase in Investments |
-172,143 |
-32,615 |
-146,248 |
-92,704 |
-80,801 |
|
| Decrease in Investments |
1,211 |
254 |
-828 |
0 |
0 |
|
| Net Cash Flow with Related Parties |
0 |
0 |
0 |
0 |
0 |
|
| Others |
-62,601 |
-26,978 |
-60,073 |
-2,741 |
-48,523 |
|
| Net Cash Flow before Financing Activities |
79,157 |
35,625 |
-54,990 |
9,405 |
-60,498 |
|
| Net Cash Flow from Financing Activities |
57,421 |
-5,725 |
47,023 |
17,837 |
28,272 |
|
| New Loans |
4,051 |
3,347 |
6,379 |
18,403 |
3,848 |
|
| Loans Repayment |
-4,734 |
-2,836 |
-4,433 |
-11,912 |
-4,703 |
|
| Fixed Income/Debt Instruments |
11,998 |
5,991 |
3,200 |
4,990 |
28,994 |
|
| Repayment of Fixed Income/Debt Instruments |
0 |
0 |
0 |
0 |
0 |
|
| Equity Financing |
0 |
16,134 |
0 |
0 |
0 |
|
| Net Cash Flow with Related Parties |
551 |
219 |
110 |
484 |
133 |
|
| Others |
45,555 |
-28,580 |
41,767 |
5,872 |
0 |
|
| Increase(Decrease) in Cash & Cash Equivalents |
136,578 |
29,900 |
-7,967 |
27,242 |
-32,226 |
|
| Cash & Cash Equivalents at Beginning of Year |
110,481 |
80,938 |
88,965 |
61,675 |
94,059 |
|
| Net Cash Flow due to Change in Exchange Rate/Others |
-173 |
-357 |
-60 |
48 |
-158 |
|
| Cash & Cash Equivalents at End of Year |
246,886 |
110,481 |
80,938 |
88,965 |
61,675 |
|
| Currency |
RMB |
RMB |
RMB |
RMB |
RMB |
|
| Unit |
Mn |
Mn |
Mn |
Mn |
Mn |
|
| Auditor's Opinion |
1 |
1 |
1 |
1 |
1 |
|
|