WING ON CO 00289·

Gross margin 72.97%--73.59%0.62%72.76%0.83%73.30%0.55%73.29%0.02% Net margin 48.94%---28.97%77.91%11.47%40.44%-97.58%109.05%-38.53%59.05% ROE 2.88%---1.62%4.50%0.67%2.29%-5.46%6.13%-2.01%3.45% ROA 2.68%---1.52%4.19%0.61%2.13%-5.11%5.72%-1.86%3.25% Revenue growth ----0.72%--2.93%2.21%-8.45%11.38%-12.18%3.73% Attributable profit growth -----159.51%--141.58%301.10%-861.36%1002.94%64.93%926.28% Debt-to-assets 6.74%--6.62%0.12%6.78%0.16%6.70%0.08%6.63%0.07% Current ratio 9.61--9.870.2610.470.6010.940.4713.943.00 Operating cash flow / net profit 0.18--0.020.161.751.72-0.021.77-0.640.62 Operating cash flow / revenue 8.89%---0.60%9.49%20.02%20.62%2.29%17.72%24.62%22.33%

Net margin -35.84%---21.19%14.64% Revenue growth ----3.47%-- Attributable profit growth ----39.21%-- Debt-to-assets ----8.13%-- Current ratio ----8.09-- Operating cash flow / net profit -0.62--1.051.67 Operating cash flow / revenue 22.14%---22.21%44.35%

Revenue 923.30M--929.92M0.72%957.14M2.93%876.25M8.45%769.52M12.18% Other income and gains 36.24M--92.27M154.60%127.46M38.14%131.48M3.15%105.17M20.02% Gross profit 673.75M--684.32M1.57%696.38M1.76%642.30M7.77%563.94M12.20% Net finance costs 1.69M--954.01K43.63%437.70K54.12%3.15M619.75%2.06M34.60% Income tax 104.94M--79.59M24.16%49.83M37.39%43.32M13.07%28.81M33.50% Operating profit 393.98M--152.41M61.32%511.65M235.71%482.21M5.75%616.69M27.89% Share of associates and JVs 17.27M---14.46M183.73%-9.02M37.64%-17.02M88.78%-13.45M20.97% Profit before tax 556.78M---189.84M134.10%159.59M184.07%-811.73M608.63%-267.72M67.02% Net profit 451.84M---269.42M159.63%109.76M140.74%-855.05M879.02%-296.53M65.32% Net profit attributable to owners 451.72M---268.83M159.51%111.79M141.58%-851.13M861.36%-298.51M64.93%

Revenue 416.24M--430.68M3.47% Other income and gains 60.33M--55.46M8.08% Cost of sales 106.89M--114.88M7.48% Net finance costs 1.31M--930.00K29.17% Income tax 29.94M--17.62M41.14% Operating profit 355.04M--219.77M38.10% Share of associates and JVs -2.44M---3.83M56.93% Profit before tax -119.22M---108.90M8.66% Net profit -149.16M---91.27M38.81% Net profit attributable to owners -150.29M---91.36M39.21%

Cash and cash equivalents 2.08B--1.40B32.94%2.10B50.25%1.93B8.12%1.97B2.04% Trade and bills receivables ----64.89M--67.99M4.78%53.25M21.68%56.97M6.99% Inventories 62.42M--65.89M5.56%69.56M5.57%65.40M5.99%59.50M9.02% Total current assets 3.48B--3.75B7.69%3.95B5.25%4.10B3.84%4.40B7.26% Total assets 16.88B--17.78B5.35%17.87B0.53%16.73B6.38%15.95B4.66% Total current liabilities 362.39M--380.07M4.88%376.96M0.82%374.72M0.59%315.37M15.84% Total liabilities 1.14B--1.18B3.43%1.21B2.97%1.12B7.50%1.06B5.63% Equity attributable to owners 15.71B--16.57B5.49%16.63B0.37%15.59B6.29%14.87B4.61% Total equity 15.74B--16.60B5.49%16.66B0.36%15.61B6.30%14.89B4.59%

Cash and cash equivalents ----2.20B-- Trade and bills receivables ----104.52M-- Inventories ----69.58M-- Total current assets ----5.14B-- Total assets ----17.74B-- Total current liabilities ----635.90M-- Total liabilities ----1.44B-- Equity attributable to owners ----16.27B-- Total equity ----16.30B--

Net cash from operating activities 82.10M---5.58M106.80%191.57M3532.53%20.08M89.52%189.47M843.57% Net cash from investing activities 228.69M---674.71M395.03%263.42M139.04%90.76M65.54%74.95M17.43% Net cash from financing activities -308.65M---176.00M42.98%-311.37M76.92%-218.89M29.70%-337.66M54.26% Net change in cash 2.15M---856.29M39922.04%143.62M116.77%-108.04M175.23%-73.25M32.21%

Net cash from operating activities 92.16M---95.64M203.77% Net cash from investing activities 495.64M---139.78M128.20% Net cash from financing activities -13.70M--95.55M797.64% Net change in cash 574.10M---139.86M124.36%