Unit: 1.000.000đ
  Q1 2014 Q2 2014 Q3 2014 Q4 2014 Q1 2015
1. Total business operating revenue 33,265 36,299 46,946 52,673 37,696
2. Deductions of revenue 135 6 16 13 0
3. Net revenues (1)-(2) 33,130 36,293 46,930 52,661 37,696
4. Cost of goods sold 26,996 29,119 35,491 41,995 34,277
5. Gross profit (3)-(4) 6,134 7,173 11,439 10,665 3,419
6. Revenue of financial operations 9 55 641 106 7
7. Financial expense 6,080 7,239 6,173 5,416 5,642
-In which: Loan interest expenses 6,072 6,375 6,221 6,367 4,953
8. Profit or loss from joint ventures, associated companies -1,649 -1,492 -1,471 -941 73
9. Cost of sales 404 392 308 229 192
10. Enterprise administration expenses 4,513 4,559 4,516 5,178 5,150
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -6,501 -6,453 -389 -993 -7,485
12. Other income 229 425 86 509 525
13. Other expenses 0 171 0 681 1,670
14. Other profit (12)-(13) 229 253 86 -172 -1,145
15. Total accounting profit before tax (11)+(14) -6,272 -6,200 -303 -1,165 -8,630
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) -6,272 -6,200 -303 -1,165 -8,630
20. Interest after tax of shareholders who not control 1 -7 56 293 -233
21. Profit after tax of parent company shareholders (19)-(20) -6,273 -6,193 -360 -1,457 -8,397
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)