Figs in Million $ May, 11 Nov, 11 May, 12 Nov, 12 May, 13 Nov, 13 May, 14 Nov, 14 May, 15 Nov, 15 May, 16

Principal 90
0 1 2 3 4 5 6 7 8 9 10

Discounted Principal
96.181% of 90 mill 86.56 -18.00 -18.00 -54.00
Interest -4.44 -4.44 -4.44 -4.44 -4.44 -4.44 -3.56 -3.56 -2.67 -2.67
Redemption Premium

Marketing expense -5.86

Sum 80.70 -4.44 -4.44 -4.44 -4.44 -4.44 -22.44 -3.56 -21.56 -2.67 -56.67
IRR 6.53%
EAR 13.49%
Nominal Rate 9.88%
Half Y rate 4.94%
Interest pmt 4.44375

PV of interest for period 6

to 10 -14.833495
-0.1648166
Figs in Million $ May, 11 Nov, 11 May, 12 Nov, 12 May, 13 Nov, 13 May, 14 Nov, 14 May, 15 Nov, 15 May, 16
Principal 90
0 1 2 3 4 5 6 7 8 9 10

Discounted Principal 86.56 -18.00 -18.00 -22.50

Interest -4.44 -4.44 -4.44 -4.44 -4.44 -2.89 -2.00 -2.00 -1.11 -1.11

Redemption Premium at
35% equal to redemption
price 109.875% -34.61
Marketing expense -5.86

Sum 80.70 -4.44 -4.44 -4.44 -4.44 -39.05 -20.89 -2.00 -20.00 -1.11 -23.61
IRR 7.36%
EAR 15.26%
Nominal Rate 9.88%
Half Y rate 4.94%
Interest pmt 4.44375
Figs in Million $ May, 11 Nov, 11 May, 12 Nov, 12 May, 13 Nov, 13 May, 14 Nov, 14 May, 15 Nov, 15 May, 16
Principal 90
0 1 2 3 4 5 6 7 8 9 10

Discounted Principal 86.56 0.00 0.00 0.00

Interest -4.44 -4.44 -4.44 -4.44 -4.44 0.00 0.00 0.00 0.00 0.00

Redemption Premium at
4.9375% hence, total
redemption equal to
104.9375% -94.44 0 0.00

Marketing expense -5.86

Sum 80.70 -4.44 -4.44 -4.44 -4.44 -98.89 0.00 0.00 0.00 0.00 0.00
IRR 8.387%
EAR 17.478%
Nominal Rate 9.875%
Half Y rate 4.938%
Interest pmt 4.44375
Figs in Million $ May, 11 Nov, 11 May, 12 Nov, 12 May, 13 Nov, 13 May, 14 Nov, 14 May, 15 Nov, 15 May, 16
Principal 90
0 1 2 3 4 5 6 7 8 9 10

Discounted Principal 86.56 0.00 0.00 0.00 0.00 0.00

Interest -4.44 -4.44 -4.44 -4.44 0.00 0.00 0.00 0.00 0.00 0.00

Redemption Premium at 101% -90.90

Marketing expense -5.86

Sum 80.70 -4.44 -4.44 -4.44 -95.34 0.00 0.00 0.00 0.00 0.00 0.00
IRR 8.30%
EAR 17.29%
Nominal Rate 9.88%
Half Y rate 4.94%
Interest pmt 4.44375
Balance Sheet
UNIT:MILLION VND 2007 2008 2009 2010
Cash and cash equivalents 1290908 531085 1944229 3788758

Short-term investments 115203 0 157571 81783

Accounts receivable 1117126 1984810 2956114 3599721
Inventories 1370091 1852155 2213151 3798429
Other current assets 118353 156743 132490 236133
CURRENT ASSETS 4011681 4524793 7403555 11504824
Long-term trade receivables 1800 0 0 0
Fixed assets 705583 1870421 2517310 4409785
Long-term investments 1306448 2090737 2061446 2855493
Other long-term assets 309310 385609 213901 233782
LONG-TERM ASSETS 2323141 4346767 4792657 7499060
TOTAL ASSETS 6334822 8871560 12196212 19003884
Short-term borrowings 649474 1203109 2991798 3092741
Trade accounts payable 98829 373886 197538 667297
Advances from customers 512816 98426 44397 1501129
Taxes and other payable to State Budget 142704 152270 265774 491201

Payable to employees 9238 31555 17811 22397

Accrued expenses 286060 367849 644984 409723
Other payables 77121 308083 132540 304798
Provision for ST liabilities 0 0 0 21481
CURRENT LIABILITIES 1776242 2535178 4294842 6510767
Other long-term payables 10179 4319 23992 23719
Long-term borrowings 813385 1893644 2248707 2782060
Deferred income tax liabilities 98702 234725 499210 505737
Provision for severance 1597 4488 1805 1433
LONG TERM LIABILITIES 923863 2137176 2773714 3312949
TOTAL LIABILITIES 2700105 4672354 7068556 9823716
Capital and reserves 3389056 3728928 4694917 8481377
Budget sources and other funds 13347 18569 16585 0
OWNER'S EQUITY 3402403 3747497 4711502 8481377
         
MINORITY INTERESTS 232314 451709 416154 698791
         
TOTAL RESOURCES 6334822 8871560 12196212 19003884
0 0 0 0
Income Statement
NIT:MILLION VND 2007 2008 2009 2010
Sales 1589430 1885146 4370252 4526469
Sales deductions -1400 -4401 -4943 -1591

Net sales 1588030 1880744 4365309 4524878

Cost of sales -991086 -990632 -2358547 -2232775
Gross Profit 596944 890112 2006762 2292103
Selling expenses -39150 -75252 -108523 -133031

General and admin expenses -50018 -125209 -162416 -190206

Operating profit/(loss) 507776 689651 1735823 1968866

Financial income 438619 438619 199382 1262054

Other incomes 29463 12718 48462 24923
Financial and Interest expense -102359 -184299 -213430 -216598

Other expenses -24314 -39032 -26731 -21283

Net accounting profit/(loss) before tax 849185 917657 1743506 3017962

Business income tax expenses 247370 240816 456606 795333

Net profit/(loss) after tax 601815 676841 1286900 2222629

Cash Flow Statement
UNIT:MILLION VND 2007 2008 2009 2010
Operating profit/(loss) before changes in WC 535941 783962 1914581 2034056

(Increase)/decrease in receivables -857271 -520253 -339054 -1372345

(increase)/decrease in inventories -1538647 -482063 -168205 23112

Increase/(decrease) in payables 714705 150487 37845 211651

(Increase)/decrease in prepaid expenses -281087 -96993 66934 -41440

Interest paid -41363 -195474 -189042 -192430

Business Income Tax paid -49793 -149058 -212870 -286345

Other receipts from operating activities 0 0 0 0

Other payments on operating activities -8903 -29882 -26879 -81818

Net cash inflows(outflows) from operating activities -1526418 -539274 1083310 294441

Purchases of fixed assets and other long term assets -146783 -1056650 -1357529 -2302665

Proceeds from disposal of fixed assets 0 127905 32965 10164

Loans granted, purchases of debt instruments 0 0 -568354 0

Collection of loans, proceeds from sales of debts 0 0 134000 0

instruments

Investments in other entities -397475 -778090 0 -1350429

Proceeds from divestment in other entities 0 23363 85997 1691967

Dividends and interest received 144853 0 0 165233

Net cash inflows/(outflows) from investing activities -399405 -1683472 -1672921 -1785730

Proceeds from issue of shares 2594121 0 248393 757185

Payments for share returns and repurchases -221650 -327980 -30092 0

Proceeds from borrowings -663125 -1061691 -2577048 -3054596

Repayment of borrowings 1411390 2695584 4720801 5142575
Finance lease principal payments -572 0 -356649 0

Dividends paid -36232 -1 0 -292008

Tiền lãi đã nhận 0 154358 0 0
Net cash inflows/(outflows) from financing activities 3083932 1460270 2005405 2553156

Net increase in cash and cash equivalents 1158109 -762476 1415794 1061867

Cash and cash equivalents at the beginning o period 132797 1290908 528432 1944229

Effect of foreign exchange differences 0 0 0 0

Cash and cash equivalents at the end of period 1290906 528432 1944226 3006096
 2007 2008 2009 2010
Cash Flow from Operations/Total Debt
-1.04 -0.17 0.21 0.05
Cash flow from operations/Interest
-14.91 -2.93 5.08 1.36
Days Receivable 256.54 384.30 246.89 290.27
Days Inventory 504.58 682.43 342.50 620.94
Debt/Equity 0.43 0.83 1.11 0.6927
Mar 3, 2011 459.2 43.6
Mar 4, 2011 468.2 1.96% 43.3 -0.69% -2.65%
Mar 7, 2011 475.4 1.54% 44 1.62% 0.08%
Mar 8, 2011 470.5 -1.03% 46.2 5.00% 6.03%
Mar 9, 2011 482.5 2.55% 48.1 4.11% 1.56%
Mar 10, 2011 495.1 2.61% 50 3.95% 1.34%
Mar 11, 2011 479.9 -3.07% 52 4.00% 7.07%
Mar 14, 2011 468.7 -2.33% 49.4 -5.00% -2.67%
Mar 15, 2011 463.6 -1.09% 47 -4.86% -3.77%
Mar 16, 2011 460.5 -0.67% 44.7 -4.89% -4.22%
Mar 17, 2011 461.1 0.13% 45.5 1.79% 1.66%
Mar 18, 2011 468.2 1.54% 44.5 -2.20% -3.74%
Mar 21, 2011 464.8 -0.73% 46.7 4.94% 5.67%
Mar 22, 2011 467.6 0.60% 45.3 -3.00% -3.60%
Mar 23, 2011 461.3 -1.35% 46.7 3.09% 4.44%
Mar 24, 2011 457.7 -0.78% 46.5 -0.43% 0.35%
Mar 25, 2011 459.5 0.39% 45.4 -2.37% -2.76%
Mar 28, 2011 457.9 -0.35% 45.8 0.88% 1.23%
Mar 29, 2011 460 0.46% 45.7 -0.22% -0.68%
Mar 30, 2011 461.1 0.24% 45.3 -0.88% -1.11%
Mar 31, 2011 459.2 -0.41% 45.1 -0.44% -0.03%
Apr 1, 2011 457.2 -0.44% 44.7 -0.89% -0.45%
Apr 4, 2011 457.2 0.00% 44.2 -1.12% -1.12%
Apr 5, 2011 464.9 1.68% 44 -0.45% -2.14%
Apr 6, 2011 463.5 -0.30% 45.4 3.18% 3.48%
Apr 7, 2011 464.3 0.17% 45.5 0.22% 0.05%
Apr 8, 2011 461 -0.71% 45.3 -0.44% 0.27%
Apr 13, 2011 460.6 -0.09% 44.7 -1.32% -1.24%
Apr 14, 2011 461 0.09% 44.2 -1.12% -1.21%
Apr 15, 2011 455.5 -1.19% 43.8 -0.90% 0.29%
Apr 18, 2011 453.7 -0.40% 45.8 4.57% 4.96%
Apr 19, 2011 458.5 1.06% 44 -3.93% -4.99%
Apr 20, 2011 460.3 0.39% 44 0.00% -0.39%
Apr 21, 2011 456.4 -0.85% 43.6 -0.91% -0.06%
Apr 22, 2011 465.6 2.02% 43 -1.38% -3.39%
Apr 25, 2011 461.9 -0.79% 43.7 1.63% 2.42%
Apr 26, 2011 469.3 1.60% 43.3 -0.92% -2.52%
Apr 27, 2011 472.9 0.77% 42.6 -1.62% -2.38%
Apr 28, 2011 480.1 1.52% 41.5 -2.58% -4.10%
Apr 29, 2011 486.6 1.35% 42.1 1.45% 0.09%
May 4, 2011 479.3 -1.50% 42.8 1.66% 3.16%
May 5, 2011 472.7 -1.38% 42.3 -1.17% 0.21%
May 6, 2011 477.5 1.02% 42.2 -0.24% -1.25%
May 9, 2011 481.3 0.80% 42.2 0.00% -0.80%
May 10, 2011 483.1 0.37% 42.2 0.00% -0.37%
May 11, 2011 482.1 -0.21% 42.5 0.71% 0.92%
May 12, 2011 479.7 -0.50% 42 -1.18% -0.68%
May 13, 2011 471.5 -1.71% 42.1 0.24% 1.95%
May 16, 2011 464.4 -1.51% 40.7 -3.33% -1.82%
May 17, 2011 454.9 -2.05% 38.7 -4.91% -2.87%
May 18, 2011 444.9 -2.20% 36.8 -4.91% -2.71%
May 19, 2011 432.9 -2.70% 35 -4.89% -2.19%
May 20, 2011 417.8 -3.49% 34.5 -1.43% 2.06%
May 23, 2011 402.6 -3.64% 32.8 -4.93% -1.29%
May 24, 2011 386.4 -4.02% 31.2 -4.88% -0.85%
May 25, 2011 398 3.00% 29.7 -4.81% -7.81%
May 26, 2011 410.8 3.22% 31.1 4.71% 1.50%
May 27, 2011 412.1 0.32% 32.6 4.82% 4.51%
May 30, 2011 421.4 2.26% 34.1 4.60% 2.34%
May 31, 2011 435.7 3.39% 35 2.64% -0.75%
Jun 1, 2011 450.6 3.42% 36.7 4.86% 1.44%
Jun 2, 2011 443.4 -1.60% 38.5 4.90% 6.50%
Jun 3, 2011 433.8 -2.17% 38.5 0.00% 2.17%
Jun 6, 2011 443.7 2.28% 38.5 0.00% -2.28%
Jun 7, 2011 439.6 -0.92% 40.4 4.94% 5.86%
Jun 8, 2011 443.9 0.98% 40.3 -0.25% -1.23%
Jun 9, 2011 445 0.25% 40 -0.74% -0.99%
Jun 10, 2011 442.7 -0.52% 39.7 -0.75% -0.23%
Jun 13, 2011 441.5 -0.27% 39.6 -0.25% 0.02%
Jun 14, 2011 441.4 -0.02% 40 1.01% 1.03%
Jun 15, 2011 445.2 0.86% 39.7 -0.75% -1.61%
Jun 16, 2011 438.9 -1.42% 40.2 1.26% 2.67%
Jun 17, 2011 431.6 -1.66% 42 4.48% 6.14%
Jun 20, 2011 442.7 2.57% 41 -2.38% -4.95%
Jun 21, 2011 439.6 -0.70% 42.8 4.39% 5.09%
Jun 22, 2011 434.8 -1.09% 42.9 0.23% 1.33%
Jun 23, 2011 433.4 -0.32% 42 -2.10% -1.78%
Jun 24, 2011 434.2 0.18% 41.3 -1.67% -1.85%
Jun 27, 2011 432.3 -0.44% 40 -3.15% -2.71%
Jun 28, 2011 434.6 0.53% 39.6 -1.00% -1.53%
Jun 29, 2011 432.5 -0.48% 39.6 0.00% 0.48%
Jun 30, 2011 425.3 -1.66% 39 -1.52% 0.15%
Jul 1, 2011 425.4 0.02% 38.1 -2.31% -2.33%
Jul 4, 2011 431 1.32% 37.7 -1.05% -2.37%
Jul 5, 2011 428.3 -0.63% 39 3.45% 4.07%
Jul 6, 2011 430 0.40% 38.7 -0.77% -1.17%
Jul 7, 2011 430.3 0.07% 38.2 -1.29% -1.36%
Jul 8, 2011 425.1 -1.21% 37.4 -2.09% -0.89%
Jul 11, 2011 417.2 -1.86% 35.6 -4.81% -2.95%
Jul 12, 2011 418.2 0.24% 34.4 -3.37% -3.61%
Jul 13, 2011 418.9 0.17% 36 4.65% 4.48%
Jul 14, 2011 414.7 -1.00% 36.5 1.39% 2.39%
Jul 15, 2011 415.8 0.27% 36.7 0.55% 0.28%
Jul 18, 2011 410.1 -1.37% 36.3 -1.09% 0.28%
Jul 19, 2011 416.8 1.63% 35 -3.58% -5.22%
Jul 20, 2011 413.1 -0.89% 36.7 4.86% 5.74%
Jul 21, 2011 409.2 -0.94% 36 -1.91% -0.96%
Jul 22, 2011 409.4 0.05% 36.2 0.56% 0.51%
Jul 25, 2011 409.4 0.00% 36.1 -0.28% -0.28%
Jul 26, 2011 409.4 0.00% 35.9 -0.55% -0.55%
Jul 27, 2011 408.4 -0.24% 35.9 0.00% 0.24%
Jul 28, 2011 405.7 -0.66% 35.9 0.00% 0.66%
Jul 29, 2011 401.9 -0.94% 34.5 -3.90% -2.96%
Aug 1, 2011 396.6 -1.32% 34.7 0.58% 1.90%
Aug 2, 2011 391.5 -1.29% 34 -2.02% -0.73%
Aug 3, 2011 396.1 1.17% 33.9 -0.29% -1.47%
Aug 4, 2011 400.9 1.21% 34 0.29% -0.92%
Aug 5, 2011 396.4 -1.12% 34.2 0.59% 1.71%
Aug 8, 2011 387.7 -2.19% 33.3 -2.63% -0.44%
Aug 9, 2011 386 -0.44% 32 -3.90% -3.47%
Aug 10, 2011 384.4 -0.41% 32.3 0.94% 1.35%
Aug 11, 2011 383.9 -0.13% 32.1 -0.62% -0.49%
Aug 12, 2011 384.3 0.10% 31.9 -0.62% -0.73%
Aug 15, 2011 386.5 0.57% 32.1 0.63% 0.05%
Aug 16, 2011 393.5 1.81% 32.4 0.93% -0.88%
Aug 17, 2011 402.9 2.39% 34 4.94% 2.55%
Aug 18, 2011 400.8 -0.52% 35.1 3.24% 3.76%
Aug 19, 2011 406 1.30% 34.8 -0.85% -2.15%
Aug 22, 2011 401.3 -1.16% 35.2 1.15% 2.31%
Aug 23, 2011 396.7 -1.15% 34.9 -0.85% 0.29%
Aug 24, 2011 401.6 1.24% 33.4 -4.30% -5.53%
Aug 25, 2011 404.4 0.70% 33.5 0.30% -0.40%
Aug 26, 2011 413.4 2.23% 34 1.49% -0.73%
Aug 29, 2011 419.3 1.43% 35.7 5.00% 3.57%
Aug 30, 2011 424.7 1.29% 35.9 0.56% -0.73%
Aug 31, 2011 435.3 2.50% 35.8 -0.28% -2.77%
Sep 1, 2011 435.7 0.09% 35.6 -0.56% -0.65%
Sep 5, 2011 436.2 0.11% 34.8 -2.25% -2.36%
Sep 6, 2011 444 1.79% 34.1 -2.01% -3.80%
Sep 7, 2011 453.3 2.09% 34.9 2.35% 0.25%
Sep 8, 2011 459.9 1.46% 35.9 2.87% 1.41%
Sep 9, 2011 462.9 0.65% 36.4 1.39% 0.74%
Sep 12, 2011 469.4 1.40% 37.1 1.92% 0.52%
Sep 13, 2011 467 -0.51% 36.9 -0.54% -0.03%
Sep 14, 2011 470.7 0.79% 35.9 -2.71% -3.50%
Sep 15, 2011 457.1 -2.89% 34.8 -3.06% -0.17%
Sep 16, 2011 461.7 1.01% 33.1 -4.89% -5.89%
Sep 19, 2011 454.4 -1.58% 34.7 4.83% 6.41%
Sep 20, 2011 447.6 -1.50% 34.7 0.00% 1.50%
Sep 21, 2011 449.3 0.38% 34.1 -1.73% -2.11%
Sep 22, 2011 440.3 -2.00% 34.5 1.17% 3.18%
Sep 23, 2011 434.4 -1.34% 34 -1.45% -0.11%
Sep 26, 2011 437.5 0.71% 33.6 -1.18% -1.89%
Sep 27, 2011 434 -0.80% 33.4 -0.60% 0.20%
Sep 28, 2011 428.1 -1.36% 32.9 -1.50% -0.14%
Sep 29, 2011 427.6 -0.12% 32.2 -2.13% -2.01%
Sep 30, 2011 422.1 -1.29% 32.3 0.31% 1.60%
Oct 3, 2011 418.2 -0.92% 31.8 -1.55% -0.62%
Oct 4, 2011 417.2 -0.24% 31.5 -0.94% -0.70%
Oct 5, 2011 421.3 0.98% 31.4 -0.32% -1.30%
Oct 6, 2011 418 -0.78% 31.6 0.64% 1.42%
Oct 7, 2011 419.7 0.41% 31.2 -1.27% -1.67%
Oct 10, 2011 417.7 -0.48% 31.2 0.00% 0.48%
Oct 11, 2011 410.9 -1.63% 31.2 0.00% 1.63%
Oct 12, 2011 412.6 0.41% 30.5 -2.24% -2.66%
Oct 13, 2011 414.5 0.46% 30.5 0.00% -0.46%
Oct 14, 2011 410.8 -0.89% 30.7 0.66% 1.55%
Oct 17, 2011 404.3 -1.58% 30.6 -0.33% 1.26%
Oct 18, 2011 401.1 -0.79% 30 -1.96% -1.17%
Oct 19, 2011 403.7 0.65% 29.9 -0.33% -0.98%
Oct 20, 2011 411 1.81% 29.7 -0.67% -2.48%
Oct 21, 2011 414.5 0.85% 29.8 0.34% -0.51%
Oct 24, 2011 409.4 -1.23% 29.7 -0.34% 0.89%
Oct 25, 2011 412.1 0.66% 29.4 -1.01% -1.67%
Oct 26, 2011 414.8 0.66% 28.5 -3.06% -3.72%
Oct 27, 2011 422.1 1.76% 29 1.75% -0.01%
Oct 28, 2011 420.8 -0.31% 30.4 4.83% 5.14%
Oct 31, 2011 413.8 -1.66% 29.5 -2.96% -1.30%
Nov 1, 2011 407.8 -1.45% 29.2 -1.02% 0.43%
Nov 2, 2011 408.4 0.15% 28.3 -3.08% -3.23%
Nov 4, 2011 410.6 0.54% 27.8 -1.77% -2.31%
Nov 7, 2011 410.5 -0.02% 26.5 -4.68% -4.65%
Nov 8, 2011 408.6 -0.46% 25.8 -2.64% -2.18%
Nov 9, 2011 405.2 -0.83% 25.4 -1.55% -0.72%
Nov 10, 2011 401 -1.04% 24.6 -3.15% -2.11%
Nov 11, 2011 396.3 -1.17% 23.4 -4.88% -3.71%
Nov 14, 2011 391.7 -1.16% 22.6 -3.42% -2.26%
Nov 15, 2011 387.9 -0.97% 22 -2.65% -1.68%
Nov 16, 2011 390.9 0.77% 23.1 5.00% 4.23%
Nov 17, 2011 385.9 -1.28% 23.5 1.73% 3.01%
Nov 18, 2011 379.6 -1.63% 22.9 -2.55% -0.92%
Nov 21, 2011 379.1 -0.13% 22.5 -1.75% -1.62%
Nov 22, 2011 381.8 0.71% 22.5 0.00% -0.71%
Nov 23, 2011 388.6 1.78% 22.8 1.33% -0.45%
Nov 24, 2011 381.8 -1.75% 22.3 -2.19% -0.44%
Nov 25, 2011 383.4 0.42% 22.3 0.00% -0.42%
Nov 28, 2011 383.3 -0.03% 22.4 0.45% 0.47%
Nov 29, 2011 382.9 -0.10% 22.4 0.00% 0.10%
Nov 30, 2011 380.7 -0.57% 22.3 -0.45% 0.13%
Dec 1, 2011 380.1 -0.16% 22.2 -0.45% -0.29%
Dec 2, 2011 383.9 1.00% 23 3.60% 2.60%
Dec 5, 2011 391.2 1.90% 24.1 4.78% 2.88%
Dec 6, 2011 390.2 -0.26% 24 -0.41% -0.16%
Dec 7, 2011 387.2 -0.77% 23.8 -0.83% -0.06%
Dec 8, 2011 381.6 -1.45% 22.8 -4.20% -2.76%
Dec 9, 2011 377.2 -1.15% 22 -3.51% -2.36%
Dec 12, 2011 375.3 -0.50% 22 0.00% 0.50%
Dec 13, 2011 371.8 -0.93% 22 0.00% 0.93%
Dec 14, 2011 367.6 -1.13% 21.6 -1.82% -0.69%
Dec 15, 2011 364.5 -0.84% 21.2 -1.85% -1.01%
Dec 16, 2011 366 0.41% 22.2 4.72% 4.31%
Dec 19, 2011 367.4 0.38% 22.3 0.45% 0.07%
Dec 20, 2011 365.7 -0.46% 21.6 -3.14% -2.68%
Dec 21, 2011 367.7 0.55% 21 -2.78% -3.32%
Dec 22, 2011 360.4 -1.99% 20 -4.76% -2.78%
Dec 23, 2011 356.2 -1.17% 19.1 -4.50% -3.33%
Dec 26, 2011 352.7 -0.98% 18.2 -4.71% -3.73%
Dec 27, 2011 347.8 -1.39% 17.3 -4.95% -3.56%
Dec 28, 2011 350.7 0.83% 18.1 4.62% 3.79%
Dec 29, 2011 350.5 -0.06% 19 4.97% 5.03%
Dec 30, 2011 351.6 0.31% 19.5 2.63% 2.32%
VN Index HAG Adjusted Return

-24.90% -55.28%