Result of public offering bonds in 1st phase 2017

17/11/2017

1. Total number of bonds distributed in 1st phase 2017: 200,000 bonds, accounting for 100% of total bonds allowed to be issued in 1st phase 2017.

Buyers of bonds	Offer price (VND/bond)	Number of bonds for sale	Number of bonds registered to buy	The amount of distributed bonds	Number of subscribers	Number of distributed people	Number of undistributed people	Number of remaining bonds	The proportion of distributed bonds
1	2	3	4	5	6	7	8=6-7	9=3-5	10
1.Individual investors, of which:
- Domesic investors	10,000,000	84,686	84,686	84,686	2,710	2,710	0	0	42%
- Foreign investor	10,000,000	0	0	0	0	0	0	0	0%
2. Organized investors, of which:
- Domestic investors	10,000,000	115,314	115,314	115,314	95	95	0	0	58%
- Foreign investor	10,000,000	0	0	0	0	0	0	0	0%
Total		200,000	200,000	200,000	2,805	2,805	0	0	100%

2. Total proceeds from the sale of bonds: 2,000,000,000 VND

3. Total cost: 3,250,430,000 VND

- Guaranteed fees: 0 VND

- Agent fees: 0 VND

- Consultant fee: 2,200,000,000 VND (including 10% VAT)

- Registration agent fee: 600,000,000 VND

- Payment agent fee: 400,000,000 VND

- Auditing fee: 0 VND

- Offering bonds approval fee: 50,000,000 VND

- Money transfer fee: 430,000 VND

4. Total net proceeds from the offering: 1,996,749,570,000 VND.

5. Capital structure of issuing organization after the offering:

Unit: Thousands VND

Category	Before bond offering (19th Oct 2017)	After bond offering (End of 14th Nov 2017)
Total liabilities	995,969,539,223	1,013,372,525,041
Short-term debt	691,944,674,411	704,326,472,943
Long-term liabilities	304,024,864,812	309,046,052,099
Of which: Bonds	18,300,000,000	20,300,000,000
Total equity	37,234,045,560	37,234,045,560
Debt/equity ratio	2.675%	2.722%

(*) Non-consolidated data

In which, the total value of bonds held by foreigners after the offering: 0 thousand VND, accounting for 0% of the total value of bonds in circulation.