Unit: 1.000.000đ
  Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011
1. Total business operating revenue 33,903 50,800 38,339 41,395 39,758
2. Deductions of revenue 60 834 138 596 0
3. Net revenues (1)-(2) 33,844 49,966 38,201 40,799 39,758
4. Cost of goods sold 36,202 51,183 41,506 41,094 50,224
5. Gross profit (3)-(4) -2,359 -1,217 -3,306 -295 -10,466
6. Revenue of financial operations 771 555 48 -9 942
7. Financial expense 7,902 5,613 6,722 6,220 6,287
-In which: Loan interest expenses 0 5,591 6,556 6,230 5,985
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 282 518 515 746 1,203
10. Enterprise administration expenses 2,120 1,616 2,585 2,079 2,767
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -11,892 -8,409 -13,079 -9,349 -19,782
12. Other income 1 325 17 34 102
13. Other expenses 27 201 34 70 1,825
14. Other profit (12)-(13) -26 124 -18 -36 -1,723
15. Total accounting profit before tax (11)+(14) -11,919 -8,284 -13,097 -9,385 -21,505
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) -11,919 -8,284 -13,097 -9,385 -21,505
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -11,919 -8,284 -13,097 -9,385 -21,505
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)