Unit: 1.000.000đ
  2008 2009 2010 2011 2012
1. Total business operating revenue 2,103,869 2,443,085 2,797,606 3,098,903 2,918,163
2. Deductions of revenue 14,226 14,100 17,741 15,142 15,478
3. Net revenues (1)-(2) 2,089,643 2,428,985 2,779,865 3,083,761 2,902,685
4. Cost of goods sold 1,537,299 1,809,939 2,036,384 2,375,201 2,204,615
5. Gross profit (3)-(4) 552,344 619,046 743,481 708,560 698,070
6. Revenue of financial operations 15,420 27,770 112,391 95,789 76,671
7. Financial expense 359,904 309,444 353,883 585,508 481,173
-In which: Loan interest expenses 336,264 295,384 347,201 563,323 467,971
8. Profit or loss from joint ventures, associated companies 61 2,166 -1,296 0 -12,191
9. Cost of sales 60,349 79,437 122,462 120,157 70,894
10. Enterprise administration expenses 258,181 293,439 288,963 300,969 274,270
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -110,610 -33,338 89,268 -202,286 -63,788
12. Other income 127,414 286,547 144,802 150,499 322,905
13. Other expenses 105,929 234,508 116,585 126,788 275,819
14. Other profit (12)-(13) 21,485 52,039 28,216 23,711 47,085
15. Total accounting profit before tax (11)+(14) -89,125 18,701 117,484 -178,575 -16,703
16. Costs of current corporate income tax 49,896 22,832 26,554 16,403 14,873
17. Costs of deferred corporate income tax -23,889 7,394 -602 1,484 1,681
18. Costs of corporate income tax (16)+(17) 26,007 30,226 25,951 17,888 16,553
19. Profit after corporate income tax (15)-(18) -115,132 -11,525 91,533 -196,463 -33,256
20. Interest after tax of shareholders who not control 2,789 31,742 22,990 7,229 -10,149
21. Profit after tax of parent company shareholders (19)-(20) -117,920 -43,267 68,543 -203,691 -23,107
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)