GREAT EAGLE H 00041·

Gross margin ------------------------------------------------------------40.83%--41.17%0.34%43.81%2.65%38.66%5.15%20.14%18.52% Net margin -------------------------------------------------------------10.11%---4.62%5.49%7.78%12.40%-22.03%29.81%-13.40%8.63% ROE -------------------------------------------------------------0.81%---0.32%0.49%1.34%1.66%-3.21%4.55%-3.18%0.03% ROA -------------------------------------------------------------0.66%---0.36%0.30%0.74%1.11%-2.19%2.93%-2.62%0.43% Revenue growth ----------------------------------------------------------------23.97%--21.54%2.43%4.44%17.10%76.25%71.82% Attributable profit growth ----------------------------------------------------------------60.28%--526.99%466.71%-332.10%859.10%6.96%339.06% Debt-to-assets ------------------------------------------------------------35.75%--36.94%1.19%36.63%0.31%39.39%2.76%37.52%1.87% Current ratio ------------------------------------------------------------1.36--1.110.250.840.271.700.861.770.07 Operating cash flow / net profit -------------------------------------------------------------2.66---6.113.442.658.76-2.355.01-2.870.52 Operating cash flow / revenue ------------------------------------------------------------26.95%--28.23%1.29%20.65%7.58%51.86%31.20%38.47%13.38%

Net margin -28.73%--9.74%38.47% Revenue growth -----7.50%-- Attributable profit growth ----130.92%-- Debt-to-assets ----38.37%-- Current ratio ----1.18--

Revenue ------------------------------------------------------------6.40B--7.94B23.97%9.65B21.54%10.07B4.44%17.76B76.25% Gross profit ------------------------------------------------------------2.61B--3.27B25.00%4.23B29.36%3.89B7.85%3.58B8.19% Net finance costs ------------------------------------------------------------576.63M--741.33M28.56%1.19B60.35%1.40B17.88%1.15B18.00% Income tax ------------------------------------------------------------252.65M--419.97M66.22%451.29M7.46%539.18M19.47%246.72M54.24% Operating profit ------------------------------------------------------------1.92B--2.48B29.01%3.42B38.29%3.08B10.16%2.76B10.28% Share of associates and JVs ------------------------------------------------------------16.22M---23.35M243.91%35.07M250.23%28.50M18.74%6.30M77.89% Profit before tax -------------------------------------------------------------394.90M--53.01M113.42%1.20B2167.06%-1.68B239.83%-2.13B26.93% Net profit -------------------------------------------------------------647.55M---366.97M43.33%750.38M304.48%-2.22B395.78%-2.38B7.21% Net profit attributable to owners -------------------------------------------------------------408.01M---162.04M60.28%691.91M526.99%-1.61B332.10%-1.49B6.96%

Revenue 5.42B--5.01B7.50% Other income and gains 165.42M--99.40M39.91% Cost of sales 3.61B--3.28B8.93% Administrative expenses 242.57M--257.86M6.30% Net finance costs 669.76M--595.25M11.13% Income tax 147.71M--76.58M48.16% Operating profit 1.36B--1.27B6.71% Share of associates and JVs -11.91M---7.35M38.31% Profit before tax -1.41B--564.80M140.08% Net profit -1.56B--488.22M131.36% Net profit attributable to owners -1.06B--326.64M130.92%

Cash and cash equivalents ------------------------------------------------------------5.00B--5.31B6.09%5.23B1.53%6.27B19.94%7.99B27.45% Trade and bills receivables ------------------------------------------------------------648.97M--795.69M22.61%663.43M16.62%1.70B156.67%993.77M41.64% Inventories ------------------------------------------------------------10.41B--10.89B4.70%10.47B3.95%11.82B12.91%5.34B54.80% Total current assets ------------------------------------------------------------16.84B--18.05B7.20%17.30B4.15%20.64B19.31%15.16B26.53% Total assets ------------------------------------------------------------97.50B--100.84B3.42%100.74B0.10%101.48B0.74%90.76B10.57% Total current liabilities ------------------------------------------------------------12.37B--16.19B30.84%20.59B27.19%12.15B40.99%8.56B29.56% Total liabilities ------------------------------------------------------------34.86B--37.25B6.87%36.91B0.94%39.98B8.33%34.05B14.82% Equity attributable to owners ------------------------------------------------------------50.24B--50.76B1.03%51.45B1.38%50.09B2.65%47.05B6.07% Total equity ------------------------------------------------------------62.64B--63.58B1.50%63.83B0.39%61.51B3.65%56.70B7.81%

Cash and cash equivalents ----7.80B-- Trade and bills receivables ----1.14B-- Inventories ----102.70M-- Total current assets ----15.60B-- Total assets ----101.65B-- Total current liabilities ----13.21B-- Total liabilities ----39.01B-- Equity attributable to owners ----51.96B-- Total equity ----62.65B--

Net cash from operating activities ------------------------------------------------------------1.73B--2.24B29.88%1.99B11.10%5.22B162.24%6.83B30.76% Net cash from investing activities ------------------------------------------------------------532.56M---820.59M254.08%-701.53M14.51%551.32M178.59%-921.13M267.08% Net cash from financing activities -------------------------------------------------------------3.38B---1.50B55.76%-1.48B0.89%-4.61B210.84%-4.18B9.21% Net change in cash -------------------------------------------------------------1.12B---75.12M93.31%-191.37M154.77%1.17B710.85%1.73B47.82%