Unit: 1.000.000đ
  Q2 2012 Q3 2012 Q4 2012 Q1 2013 Q1 2014
1. Total business operating revenue 78,372 33,623 6,879 11,033 10,874
2. Deductions of revenue 0 0 0 18 0
3. Net revenues (1)-(2) 78,372 33,623 6,879 11,015 10,874
4. Cost of goods sold 83,864 38,181 11,049 10,888 12,891
5. Gross profit (3)-(4) -5,492 -4,558 -4,170 127 -2,017
6. Revenue of financial operations 6 2 20 6 3
7. Financial expense 5,457 4,117 3,764 6,127 1,758
-In which: Loan interest expenses 5,149 4,117 3,688 6,127 1,758
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 45 0 0 0 0
10. Enterprise administration expenses 4,486 2,114 3,571 1,431 857
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,474 -10,787 -11,485 -7,425 -4,629
12. Other income 48 7,555 0 2,288 3,425
13. Other expenses 142 5,800 0 1,067 389
14. Other profit (12)-(13) -94 1,755 0 1,221 3,036
15. Total accounting profit before tax (11)+(14) -15,568 -9,033 -11,485 -6,204 -1,593
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) -15,568 -9,033 -11,485 -6,204 -1,593
20. Interest after tax of shareholders who not control -996 -467 -22 -346 63
21. Profit after tax of parent company shareholders (19)-(20) -14,572 -8,566 -11,463 -5,858 -1,656
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)