Unit: 1.000.000đ
  Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013
1. Total business operating revenue 15,614 18,187 22,074 20,741 18,519
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 15,614 18,187 22,074 20,741 18,519
4. Cost of goods sold 15,124 17,281 18,871 18,799 17,480
5. Gross profit (3)-(4) 490 906 3,203 1,942 1,038
6. Revenue of financial operations 87 18 5 33 8
7. Financial expense 600 243 227 208 95
-In which: Loan interest expenses 565 243 227 157 95
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 216 266 312 376 265
10. Enterprise administration expenses 777 794 724 1,071 636
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,015 -378 1,946 320 50
12. Other income 1,990 817 463 131 70
13. Other expenses 717 213 22 126 23
14. Other profit (12)-(13) 1,273 603 441 5 47
15. Total accounting profit before tax (11)+(14) 259 225 2,387 325 96
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) 259 225 2,387 325 96
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 259 225 2,387 325 96
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)