Xuan Mai Investment & Construction Corp. Cash flow Statement
Figures in Million
Consolidated Cash Flow Results
Dec'12
Dec'11
Dec'10
No of Months
12
12
12
Profit Before Tax
-14,284.00
29,218.00
92,785.00
Adjustment
0.00
0.00
0.00
Changes In working Capital
-134,031.00
-126,361.00
-157,882.00
Cash Flow after changes in Working Capital
0.00
0.00
0.00
Cash Flow from Operating Activities
-74,322.00
-54,632.00
-67,389.00
Cash Flow from Investing Activities
-13,351.00
-176,562.00
-84,139.00
Cash Flow from Financing Activities
45,197.00
184,327.00
222,100.00
Net Cash Inflow / Outflow
-42,475.00
-46,867.00
70,573.00
Opening Cash & Cash Equivalents
0.00
0.00
0.00
Cash & Cash Equivalent on Amalgamation / Take over / Merger
0.00
0.00
0.00
Cash & Cash Equivalent of Subsidiaries under liquidations
0.00
0.00
0.00
Translation adjustment on reserves / op cash balances foreign subsidiaries
0.00
0.00
0.00
Effect of Foreign Exchange Fluctuations
0.00
0.00
2.00
Closing Cash & Cash Equivalent
0.00
0.00
0.00
Figures in VND Million
Seasonal companies are compared with the same quarter last year
Seasonal companies are compared with the same quarter last year
Compare Cash Flow Results of Xuan Mai Investment & Construction Corp.
Figures in Million
consolidated Cash Flow Results
Change(VND)
Change(%)
Profit Before Tax
-14284.56125
8529.120027
-22,813.00
-267.48%
Adjustment
0
0
0.00
0.00%
Changes In working Capital
-134031.229038
-138093.085737
4,062.00
2.94%
Cash Flow after changes in Working Capital
0
0
0.00
0.00%
Cash Flow from Operating Activities
-74322.158447
-139021.142265
64,699.00
46.54%
Cash Flow from Investing Activities
-13351.449852
-45498.678567
32,147.00
70.66%
Cash Flow from Financing Activities
45197.846303
-1895.477
47,092.00
2484.51%
Net Cash Inflow / Outflow
-42475.761996
-186415.297832
1,43,940.00
77.21%
Opening Cash & Cash Equivalents
0
0
0.00
0.00%
Cash & Cash Equivalent on Amalgamation / Take over / Merger
0
0
0.00
0.00%
Cash & Cash Equivalent of Subsidiaries under liquidations
0
0
0.00
0.00%
Translation adjustment on reserves / op cash balances foreign subsidiaries
0
0
0.00
0.00%
Effect of Foreign Exchange Fluctuations
0
0
0.00
0.00%
Closing Cash & Cash Equivalent
0
0
0.00
0.00%
Cash Flow - Snapshot (Consolidated) - Dec'12
YoY Growth in year ended Dec 2012 is -36.04% vs 18.93% in Dec 2011
Dec'12
Dec'11
Change(%)
Cash Flow from Operating Activities
-74,322.16
-54,632.14
-36.04%






