DIGITAL DOMAIN 00547·

Gross margin ------------------------------------------------------------14.34%--22.62%8.28%16.32%6.30%20.36%4.04%16.64%3.72% Net margin -------------------------------------------------------------90.32%---22.45%67.86%-64.60%42.14%-50.06%14.54%-34.20%15.86% ROE -------------------------------------------------------------123.24%---54.91%68.33%-58.76%3.85%-59.71%0.94%-95.80%36.10% ROA -------------------------------------------------------------65.04%---20.91%44.13%-37.94%17.04%-29.38%8.56%-23.20%6.18% Revenue growth ----------------------------------------------------------------21.19%---22.06%43.25%-13.17%8.89%21.13%34.30% Attributable profit growth ----------------------------------------------------------------68.78%---94.01%162.79%22.23%116.25%16.41%5.83% Debt-to-assets ------------------------------------------------------------57.44%--71.54%14.11%59.54%12.00%60.42%0.88%84.44%24.02% Current ratio ------------------------------------------------------------1.21--0.630.581.811.181.480.330.970.51 Operating cash flow / net profit ------------------------------------------------------------0.11--0.260.150.270.020.760.49-0.351.12 Operating cash flow / revenue -------------------------------------------------------------9.61%---5.75%3.85%-17.73%11.97%-38.10%20.37%12.11%50.21%

Gross margin 21.34%--13.39%7.95% Net margin -21.90%---24.74%2.83% Revenue growth -----5.25%-- Attributable profit growth -----5.07%-- Debt-to-assets ----92.06%-- Current ratio ----0.59-- Operating cash flow / net profit -0.00--1.771.77 Operating cash flow / revenue 0.06%---43.82%43.87%

Revenue ------------------------------------------------------------706.58M--856.33M21.19%667.43M22.06%579.54M13.17%702.03M21.13% Other income and gains ------------------------------------------------------------70.74M--25.03M64.61%39.47M57.66%32.77M16.96%14.76M54.96% Gross profit ------------------------------------------------------------101.35M--193.72M91.13%108.92M43.77%118.01M8.35%116.82M1.01% Selling and distribution expenses ------------------------------------------------------------6.60M--7.92M19.98%6.17M22.09%6.10M1.03%997.15K83.66% Administrative expenses ------------------------------------------------------------284.86M--358.46M25.84%393.63M9.81%361.55M8.15%259.18M28.31% Net finance costs ------------------------------------------------------------20.26M--25.34M25.10%32.02M26.35%27.58M13.87%32.10M16.41% Income tax ------------------------------------------------------------1.83M--3.41M86.82%4.78M40.20%1.13M76.46%2.84M152.50% Operating profit -------------------------------------------------------------596.15M---170.36M71.42%-394.34M131.48%-261.42M33.71%-210.86M19.34% Share of associates and JVs -------------------------------------------------------------19.94M---1.79K99.99%-9.06K407.25%-------- Profit before tax -------------------------------------------------------------636.35M---195.70M69.25%-426.37M117.87%-289.00M32.22%-242.97M15.93% Net profit -------------------------------------------------------------638.17M---192.29M69.87%-431.16M124.22%-290.13M32.71%-240.12M17.23% Net profit attributable to owners -------------------------------------------------------------590.31M---184.30M68.78%-357.57M94.01%-278.07M22.23%-232.44M16.41%

Revenue 416.50M--394.64M5.25% Other income and gains 5.72M--21.02M267.16% Cost of sales 327.60M--341.80M4.33% Gross profit 88.89M--52.84M40.55% Selling and distribution expenses 122.00K--3.85M3055.74% Administrative expenses 152.48M--118.39M22.35% Net finance costs 16.21M--17.71M9.25% Income tax 71.00K--875.00K1132.39% Profit before tax -91.16M---96.74M6.12% Net profit -91.23M---97.62M7.00% Net profit attributable to owners -88.24M---92.72M5.07%

Cash and cash equivalents ----------------------------------------------------------------------------426.37M-- Trade and bills receivables ------------------------------------------------------------115.04M--96.18M16.40%69.74M27.49%91.11M30.64%97.82M7.37% Total current assets ------------------------------------------------------------337.69M--237.98M29.53%653.14M174.45%467.63M28.40%530.13M13.36% Total assets ------------------------------------------------------------981.20M--919.80M6.26%1.14B23.54%987.45M13.10%1.03B4.80% Total current liabilities ------------------------------------------------------------279.10M--379.53M35.98%360.62M4.98%316.64M12.20%546.56M72.61% Total liabilities ------------------------------------------------------------563.58M--658.06M16.76%676.57M2.81%596.65M11.81%873.83M46.46% Equity attributable to owners ------------------------------------------------------------479.01M--335.65M29.93%608.50M81.29%465.73M23.46%242.62M47.91% Total equity ------------------------------------------------------------417.62M--261.75M37.32%459.76M75.65%390.80M15.00%160.98M58.81%

Cash and cash equivalents ----99.29M-- Trade and bills receivables ----104.12M-- Total current assets ----268.41M-- Total assets ----762.25M-- Total current liabilities ----455.90M-- Total liabilities ----701.76M-- Equity attributable to owners ----156.17M-- Total equity ----60.49M--

Net cash from operating activities -------------------------------------------------------------67.89M---49.28M27.41%-118.31M140.08%-220.79M86.62%85.03M138.51% Net cash from investing activities -------------------------------------------------------------210.42M---39.85M81.06%-72.82M82.75%-172.48M136.84%-75.00M56.51% Net cash from financing activities ------------------------------------------------------------363.43M--11.02M96.97%579.20M5155.80%105.80M81.73%-8.92M108.43% Net change in cash ------------------------------------------------------------85.12M---78.11M191.77%388.07M596.84%-287.47M174.08%1.10M100.38%

Net cash from operating activities 233.00K---172.92M74315.45% Net cash from investing activities -71.61M--150.97M310.81% Net cash from financing activities -815.00K---111.81M13618.40% Net change in cash -72.19M---133.76M85.28%