SVT Income Statement

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012
Period Ending	Sep '15 Sep 30, 2015	Dec '14 Dec 31, 2014	Jan '14 Jan 1, 2014	Jan '13 Jan 1, 2013
Revenue	91,560	55,665	77,182	75,017
Revenue Growth (YoY)	18.63%	-27.88%	2.89%	-
Cost of Revenue	84,626	47,847	68,690	67,313
Gross Profit	6,934	7,817	8,492	7,705
Selling, General & Admin	790.03	3,168	5,855	4,931
Operating Expenses	790.03	3,168	5,855	4,931
Operating Income	6,144	4,650	2,637	2,774
Interest Expense	-613.1	-588.34	-822.73	-322.91
Interest & Investment Income	720.97	812.41	147.44	1,614
Currency Exchange Gain (Loss)	-	-	-	-298.15
Other Non Operating Income (Expenses)	736.31	652.62	-1,010	356.14
EBT Excluding Unusual Items	6,988	5,526	951.93	4,123
Gain (Loss) on Sale of Investments	-	-	-	-3,903
Pretax Income	6,988	5,526	951.93	220.34
Income Tax Expense	1,388	1,043	204.53	-
Net Income	5,600	4,483	747.4	220.34
Net Income to Common	5,600	4,483	747.4	220.34
Net Income Growth	649.21%	499.82%	239.21%	-
Shares Outstanding (Basic)	17	17	24	16
Shares Outstanding (Diluted)	17	17	24	16
Shares Change (YoY)	-26.98%	-26.94%	49.37%	-
EPS (Basic)	323.31	258.71	31.51	13.87
EPS (Diluted)	323.31	258.71	31.51	13.87
EPS Growth	926.07%	721.05%	127.10%	-
Free Cash Flow	19,958	6,387	2,264	1,458
Free Cash Flow Per Share	1152.33	368.58	95.44	91.82
Gross Margin	7.57%	14.04%	11.00%	10.27%
Operating Margin	6.71%	8.35%	3.42%	3.70%
Profit Margin	6.12%	8.05%	0.97%	0.29%
Free Cash Flow Margin	21.80%	11.47%	2.93%	1.94%
EBITDA	7,668	6,202	4,286	3,350
EBITDA Margin	8.37%	11.14%	5.55%	4.47%
D&A For EBITDA	1,524	1,553	1,649	575.61
EBIT	6,144	4,650	2,637	2,774
EBIT Margin	6.71%	8.35%	3.42%	3.70%
Effective Tax Rate	19.87%	18.88%	21.49%	-
Revenue as Reported	91,560	55,665	77,182	75,017

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