Unit: 1.000.000đ
  Q4 2012 Q1 2013 Q2 2013 Q3 2013 Q4 2013
1. Total business operating revenue 113,671 92,099 110,397 112,221 119,051
2. Deductions of revenue 1,023 500 131 215 206
3. Net revenues (1)-(2) 112,648 91,599 110,266 112,007 118,845
4. Cost of goods sold 105,901 84,727 96,519 100,469 106,304
5. Gross profit (3)-(4) 6,747 6,872 13,747 11,537 12,540
6. Revenue of financial operations 27 3 4 19 1
7. Financial expense 8,895 8,428 11,902 8,404 6,433
-In which: Loan interest expenses 8,876 8,428 10,163 8,404 6,433
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales -146 3,816 4,970 5,614 4,183
10. Enterprise administration expenses 3,438 2,242 4,421 2,182 1,776
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,415 -7,610 -7,542 -4,644 149
12. Other income 5,206 55 5,055 0 608
13. Other expenses 712 312 4,698 541 225
14. Other profit (12)-(13) 4,493 -258 358 -541 383
15. Total accounting profit before tax (11)+(14) -921 -7,868 -7,185 -5,185 532
16. Costs of current corporate income tax 0 0 0 0 0
17. Costs of deferred corporate income tax 0 0 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0 0 0
19. Profit after corporate income tax (15)-(18) -921 -7,868 -7,185 -5,185 532
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -921 -7,868 -7,185 -5,185 532
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)