Unit: 1.000.000đ
  Q1 2012 Q2 2012 Q3 2012 Q4 2012 Q1 2013
1. Total business operating revenue 588 4,119 627 1,506 894
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 588 4,119 627 1,506 894
4. Cost of goods sold 201 3,589 840 460 345
5. Gross profit (3)-(4) 387 530 -212 1,046 549
6. Revenue of financial operations 4 68 37 53 46
7. Financial expense 669 4,097 2,150 2,147 2,098
-In which: Loan interest expenses 669 4,384 2,150 2,147 2,098
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 0 0 0 0 0
10. Enterprise administration expenses 611 6,887 308 530 348
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -889 -10,386 -2,633 -1,578 -1,851
12. Other income 0 0 0 2 0
13. Other expenses 81 1 2 0 0
14. Other profit (12)-(13) -81 -1 -2 2 0
15. Total accounting profit before tax (11)+(14) -970 -10,387 -2,635 -1,577 -1,851
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) -970 -10,387 -2,635 -1,577 -1,851
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -970 -10,387 -2,635 -1,577 -1,851
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)