PVP Income Statement

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2017	FY 2016
Period Ending	Dec '17 Dec 31, 2017	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Revenue	960,411	960,411	1,101,489
Revenue Growth (YoY)	-	-12.81%	-
Cost of Revenue	829,148	829,148	947,060
Gross Profit	131,263	131,263	154,429
Selling, General & Admin	15,880	15,880	17,945
Operating Expenses	15,880	15,880	17,945
Operating Income	115,383	115,383	136,484
Interest Expense	-70,656	-70,656	-84,091
Interest & Investment Income	46,136	46,136	43,803
Other Non Operating Income (Expenses)	-2,324	-2,324	-17,769
Pretax Income	88,538	88,538	78,427
Income Tax Expense	16,528	16,528	17,977
Net Income	72,010	72,010	60,450
Net Income to Common	72,010	72,010	60,450
Net Income Growth	-	19.12%	-
Shares Outstanding (Basic)	96	96	94
Shares Outstanding (Diluted)	96	96	94
Shares Change (YoY)	-	1.95%	-
EPS (Basic)	749.00	749.00	641.00
EPS (Diluted)	749.00	749.00	641.00
EPS Growth	-	16.85%	-
Free Cash Flow	198,441	198,441	454,724
Free Cash Flow Per Share	2064.05	2064.05	4821.79
Gross Margin	13.67%	13.67%	14.02%
Operating Margin	12.01%	12.01%	12.39%
Profit Margin	7.50%	7.50%	5.49%
Free Cash Flow Margin	20.66%	20.66%	41.28%
EBITDA	304,335	304,335	325,411
EBITDA Margin	31.69%	31.69%	29.54%
D&A For EBITDA	188,952	188,952	188,927
EBIT	115,383	115,383	136,484
EBIT Margin	12.01%	12.01%	12.39%
Effective Tax Rate	18.67%	18.67%	22.92%
Revenue as Reported	960,411	960,411	1,101,489

Source: S&P Capital IQ. Standard template. Financial Sources.