MULTIFIELD INTL 00898·

Gross margin ------------------------------------------------------------80.58%--84.32%3.74%83.00%1.32%83.31%0.31%84.04%0.73% Net margin ------------------------------------------------------------182.52%--135.64%46.89%87.74%47.89%99.33%11.58%-245.91%345.23% ROE ------------------------------------------------------------5.22%--3.33%1.88%2.22%1.11%2.90%0.68%-8.45%11.35% ROA ------------------------------------------------------------3.67%--2.82%0.85%1.88%0.94%2.12%0.24%-5.47%7.59% Revenue growth ----------------------------------------------------------------11.48%--5.14%6.33%2.97%2.17%-2.06%5.03% Attributable profit growth -----------------------------------------------------------------31.51%---31.16%0.35%34.09%65.24%-367.50%401.58% Debt-to-assets ------------------------------------------------------------26.12%--26.22%0.10%25.02%1.20%25.56%0.54%26.51%0.95% Current ratio ------------------------------------------------------------1.01--1.030.021.540.514.122.584.790.67 Operating cash flow / net profit ------------------------------------------------------------0.39--0.400.010.700.30-0.331.03-0.250.08 Operating cash flow / revenue ------------------------------------------------------------71.41%--54.75%16.66%61.32%6.58%-32.60%93.93%60.56%93.16%

Gross margin 83.35%--84.26%0.91% Net margin 203.50%--81.98%121.53% Revenue growth ----10.31%-- Attributable profit growth -----54.44%-- Debt-to-assets ----29.23%-- Current ratio ----2.47--

Revenue ------------------------------------------------------------219.33M--244.50M11.48%257.07M5.14%264.71M2.97%259.25M2.06% Other income and gains ------------------------------------------------------------16.17M--19.41M20.05%30.48M57.07%20.93M31.35%57.43M174.43% Gross profit ------------------------------------------------------------176.74M--206.16M16.65%213.38M3.50%220.53M3.35%217.89M1.20% Administrative expenses ------------------------------------------------------------33.10M--34.21M3.35%37.27M8.93%40.42M8.47%44.83M10.89% Net finance costs ------------------------------------------------------------13.86M--33.36M140.68%72.48M117.25%70.35M2.94%47.22M32.88% Income tax ------------------------------------------------------------99.41M--82.97M16.54%75.48M9.02%30.18M60.02%7.94M73.68% Operating profit ------------------------------------------------------------513.61M--447.98M12.78%373.73M16.57%363.66M2.69%-598.37M264.54% Share of associates and JVs -----------------------------------------------------------------4.47K-------------- Profit before tax ------------------------------------------------------------499.75M--414.61M17.04%301.05M27.39%293.10M2.64%-645.46M320.21% Net profit ------------------------------------------------------------400.33M--331.64M17.16%225.56M31.98%262.92M16.56%-637.52M342.47% Net profit attributable to owners ------------------------------------------------------------344.45M--235.93M31.51%162.42M31.16%217.78M34.09%-582.56M367.50%

Revenue 140.66M--155.17M10.31% Other income and gains 14.74M--10.44M29.19% Cost of sales 23.42M--24.43M4.32% Gross profit 117.24M--130.74M11.51% Administrative expenses 27.64M--26.34M4.67% Net finance costs 27.64M--24.71M10.58% Income tax 8.42M--9.57M13.73% Share of associates and JVs -20.00K--313.00K1665.00% Profit before tax 294.67M--136.78M53.58% Net profit 286.25M--127.20M55.56% Net profit attributable to owners 238.38M--108.62M54.44%

Cash and cash equivalents ------------------------------------------------------------378.05M--510.27M34.98%410.10M19.63%359.55M12.33%343.55M4.45% Trade and bills receivables ------------------------------------------------------------7.57M--8.86M16.98%3.21M63.81%5.16M60.98%4.34M15.91% Total current assets ------------------------------------------------------------1.50B--1.66B10.84%1.64B1.32%2.06B25.33%2.45B18.98% Total assets ------------------------------------------------------------10.90B--11.74B7.66%11.97B1.96%12.39B3.49%11.65B5.94% Total current liabilities ------------------------------------------------------------1.48B--1.61B8.75%1.06B33.93%499.95M53.05%511.10M2.23% Total liabilities ------------------------------------------------------------2.85B--3.08B8.09%3.00B2.71%3.17B5.72%3.09B2.45% Equity attributable to owners ------------------------------------------------------------6.60B--7.08B7.20%7.30B3.17%7.51B2.84%6.90B8.19% Total equity ------------------------------------------------------------8.06B--8.66B7.51%8.97B3.62%9.22B2.75%8.56B7.14%

Cash and cash equivalents ----739.17M-- Trade and bills receivables ----6.54M-- Total current assets ----3.35B-- Total assets ----13.54B-- Total current liabilities ----1.35B-- Total liabilities ----3.96B-- Equity attributable to owners ----7.72B-- Total equity ----9.58B--

Net cash from operating activities ------------------------------------------------------------156.62M--133.85M14.53%157.64M17.77%-86.31M154.75%156.99M281.90% Net cash from investing activities ------------------------------------------------------------12.97M---9.29M171.64%2.37M125.53%-239.84K110.11%-10.22M4160.32% Net cash from financing activities -------------------------------------------------------------165.47M---47.36M71.38%-263.28M455.86%31.55M111.99%-144.26M557.20% Net change in cash ------------------------------------------------------------4.11M--77.20M1778.71%-103.27M233.76%-54.99M46.75%2.51M104.57%