Unit: 1.000.000đ
  2006 2007 2008 2009 2010
1. Total business operating revenue 134,837 398,115 471,269 485,863 665,086
2. Deductions of revenue 1,117 736 618 385 377
3. Net revenues (1)-(2) 133,720 397,379 470,651 485,478 664,708
4. Cost of goods sold 97,173 262,817 322,120 293,313 403,424
5. Gross profit (3)-(4) 36,547 134,562 148,531 192,165 261,284
6. Revenue of financial operations 1,529 82,329 153,648 213,271 462,171
7. Financial expense 7,545 41,252 198,065 336,864 556,951
-In which: Loan interest expenses 5,286 38,074 177,320 336,864 526,510
8. Profit or loss from joint ventures, associated companies 0 0 0 47,409 -27,657
9. Cost of sales 3,775 26,810 42,505 27,651 55,185
10. Enterprise administration expenses 23,657 52,156 36,471 39,758 57,346
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,099 96,674 25,138 48,572 26,316
12. Other income 3,568 5,726 3,529 28,271 149,859
13. Other expenses 3,952 9,054 415 3,531 10,416
14. Other profit (12)-(13) -384 -3,328 3,114 24,740 139,443
15. Total accounting profit before tax (11)+(14) 2,715 93,346 28,252 73,312 165,760
16. Costs of current corporate income tax 0 10,406 131 2,593 13,441
17. Costs of deferred corporate income tax 0 0 -7,598 333 2,610
18. Costs of corporate income tax (16)+(17) 0 10,406 -7,467 2,925 16,051
19. Profit after corporate income tax (15)-(18) 2,715 82,940 35,718 70,387 149,709
20. Interest after tax of shareholders who not control 0 0 -5,970 -14,906 30,199
21. Profit after tax of parent company shareholders (19)-(20) 2,715 82,940 41,689 85,293 119,510
Number of outstanding shares 37 100 100
Earnings per 1 share (basic EPS) 0
Earnings per 1 share (diluted EPS)