CHUANG'S INT'L 00367·

Gross margin ------------------------------------------------------------66.31%---6.04%72.36%-46.70%40.65%-16.83%29.86%46.92%63.75% Net margin -------------------------------------------------------------65.20%---435.76%370.56%-348.06%87.70%-353.39%5.33%-113.36%240.03% ROE -------------------------------------------------------------4.88%---10.42%5.54%-11.31%0.89%-7.76%3.55%-4.87%2.89% ROA -------------------------------------------------------------2.28%---6.93%4.65%-7.48%0.55%-6.09%1.39%-3.51%2.58% Revenue growth -----------------------------------------------------------------59.23%--25.21%84.44%-23.57%48.78%45.73%69.31% Attributable profit growth -----------------------------------------------------------------99.37%--0.11%99.49%30.09%29.98%46.72%16.63% Debt-to-assets ------------------------------------------------------------34.44%--32.10%2.34%32.67%0.57%28.64%4.03%24.73%3.91% Current ratio ------------------------------------------------------------3.16--3.770.611.462.322.571.113.250.68 Operating cash flow / net profit -------------------------------------------------------------1.08---0.210.870.350.560.380.030.060.32 Operating cash flow / revenue ------------------------------------------------------------70.35%--90.48%20.13%-121.95%212.44%-133.83%11.88%-6.49%127.34%

Revenue ------------------------------------------------------------540.45M--220.32M59.23%275.86M25.21%210.84M23.57%307.26M45.73% Other income and gains -------------------------------------------------------------1.42B---145.18M89.76%-129.92M10.51%81.77M162.94%35.74M56.29% Cost of sales ------------------------------------------------------------------------246.33M--184.72M25.01% Gross profit ------------------------------------------------------------358.38M---13.31M103.72%-128.82M867.47%-35.49M72.45%144.17M506.18% Selling and distribution expenses ------------------------------------------------------------26.08M--14.57M44.14%23.20M59.25%20.46M11.81%27.26M33.25% Administrative expenses ------------------------------------------------------------289.51M--243.82M15.78%234.81M3.70%296.06M26.08%213.98M27.72% Net finance costs ------------------------------------------------------------84.73M--116.02M36.92%144.03M24.15%136.13M5.49%66.54M51.12% Income tax ------------------------------------------------------------108.62M--52.59M51.58%13.14M75.01%23.07M75.55%1.37M94.07% Operating profit -------------------------------------------------------------389.34M---894.76M129.81%-812.97M9.14%-687.12M15.48%-235.47M65.73% Share of associates and JVs -------------------------------------------------------------26.10M---1.88M92.80%-9.46M403.65%-2.75M70.92%-44.93M1533.12% Profit before tax -------------------------------------------------------------500.18M---1.01B102.46%-966.46M4.56%-824.41M14.70%-346.94M57.92% Net profit -------------------------------------------------------------352.39M---960.07M172.44%-960.17M0.01%-745.08M22.40%-348.30M53.25% Net profit attributable to owners -------------------------------------------------------------424.28M---845.90M99.37%-844.95M0.11%-590.69M30.09%-314.72M46.72%

Cash and cash equivalents ------------------------------------------------------------3.39B--2.56B24.52%2.03B20.51%1.58B22.30%1.36B13.65% Trade and bills receivables ------------------------------------------------------------300.57M--100.27M66.64%79.83M20.39%96.27M20.59%83.80M12.95% Inventories ------------------------------------------------------------81.74M--89.40M9.37%91.57M2.43%99.31M8.45%87.69M11.70% Total current assets ------------------------------------------------------------6.41B--4.99B22.17%4.12B17.48%3.79B7.99%3.34B11.93% Total assets ------------------------------------------------------------15.46B--13.86B10.38%12.83B7.40%12.24B4.65%9.92B18.96% Total current liabilities ------------------------------------------------------------2.03B--1.32B34.74%2.83B113.91%1.48B47.85%1.03B30.40% Total liabilities ------------------------------------------------------------5.33B--4.45B16.46%4.19B5.76%3.50B16.41%2.45B30.02% Equity attributable to owners ------------------------------------------------------------8.69B--8.12B6.62%7.47B7.98%7.61B1.92%6.47B15.03% Total equity ------------------------------------------------------------10.14B--9.41B7.18%8.64B8.18%8.73B1.06%7.46B14.52%

Net cash from operating activities ------------------------------------------------------------380.23M--199.36M47.57%-336.43M268.76%-282.17M16.13%-19.95M92.93% Net cash from investing activities ------------------------------------------------------------2.52B--11.98M99.53%-46.70M489.71%347.22M843.56%224.78M35.26% Net cash from financing activities -------------------------------------------------------------1.50B---1.42B5.38%-383.28M72.98%-908.90M137.14%-527.31M41.98% Net change in cash ------------------------------------------------------------1.40B---1.21B185.97%-766.41M36.52%-843.85M10.10%-322.48M61.78%