Unit: 1.000.000đ
  Q4 2008 Q1 2009 Q2 2009 Q3 2009 Q4 2009
1. Total business operating revenue 5,503 5,469 8,638 5,627 5,741
2. Deductions of revenue 161 169 199 182 163
3. Net revenues (1)-(2) 5,342 5,300 8,439 5,445 5,578
4. Cost of goods sold 4,406 3,959 6,249 4,076 3,962
5. Gross profit (3)-(4) 936 1,340 2,190 1,369 1,616
6. Revenue of financial operations 5 5 7 5 13
7. Financial expense 1,152 585 558 470 594
-In which: Loan interest expenses 1,089 285 558 470 540
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 87 53 63 84 85
10. Enterprise administration expenses 691 755 725 1,426 1,433
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -989 -48 850 -606 -484
12. Other income 13 2 8 394 8
13. Other expenses 12 0 4 31 5
14. Other profit (12)-(13) 1 2 4 364 3
15. Total accounting profit before tax (11)+(14) -988 -46 854 -242 -480
16. Costs of current corporate income tax -271 0 157 0 0
17. Costs of deferred corporate income tax 0 0 0 0 0
18. Costs of corporate income tax (16)+(17) -271 0 157 0 0
19. Profit after corporate income tax (15)-(18) -717 -46 698 -242 -480
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -717 -46 -242 -480
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)