C SMARTERENERGY 01004·

Net margin -------------------------------------------------------------282.43%---46.39%236.04%-157.11%110.72%228.77%385.89%-213.98%442.75% ROE ------------------------------------------------------------401.63%--39.20%362.43%55.13%15.93%50.72%4.41%13.66%37.06% ROA -------------------------------------------------------------28.44%---4.43%24.00%-15.57%11.14%-106.78%91.21%-33.77%73.01% Revenue growth -----------------------------------------------------------------1.94%---6.16%4.21%-225.82%219.67%133.24%359.06% Attributable profit growth ----------------------------------------------------------------84.09%---220.18%304.28%-83.22%136.97%68.91%152.12% Debt-to-assets ------------------------------------------------------------106.88%--111.22%4.34%128.25%17.03%310.54%182.29%347.27%36.73% Current ratio ----------------------------------------------------------------------------0.11-- Operating cash flow / net profit -------------------------------------------------------------0.25---1.120.87-0.021.10-0.020.01-0.320.30 Operating cash flow / revenue ------------------------------------------------------------69.76%--51.78%17.99%2.52%49.26%-5.20%7.72%68.79%73.99%

Gross margin 48.72%--40.23%8.50% Net margin -258.70%---19.87%238.83% Revenue growth -----13.03%-- Attributable profit growth ----93.32%-- Debt-to-assets ----100.78%-- Current ratio ----0.11--

Revenue ------------------------------------------------------------187.43M--183.79M1.94%172.48M6.16%-217.02M225.82%72.14M133.24% Income tax ------------------------------------------------------------1.82M--6.33M247.38%1.57M75.20%5.68M261.90%4.54M20.02% Operating profit -------------------------------------------------------------226.65M--35.64M115.73%-52.84M248.24%-293.58M455.65%39.58M113.48% Profit before tax -------------------------------------------------------------344.80M---91.59M73.44%-272.55M197.59%-490.80M80.08%-149.82M69.47% Net profit -------------------------------------------------------------529.36M---85.26M83.89%-270.98M217.83%-496.48M83.22%-154.36M68.91% Net profit attributable to owners -------------------------------------------------------------532.02M---84.63M84.09%-270.98M220.18%-496.48M83.22%-154.36M68.91%

Revenue 38.24M--33.26M13.03% Other income and gains 1.83M--1.47M19.95% Cost of sales 19.61M--19.88M1.38% Gross profit 18.63M--13.38M28.20% Administrative expenses 10.71M--10.38M3.12% Net finance costs 103.52M--3.34M96.78% Income tax 5.15M--7.73M50.27% Operating profit 9.75M--4.46M54.22% Profit before tax -93.78M--1.13M101.20% Net profit -98.92M---6.61M93.32% Net profit attributable to owners -98.92M---6.61M93.32%

Cash and cash equivalents ----------------------------------------------------------------------------48.10M-- Trade and bills receivables ----------------------------------------------------------------------------129.33M-- Total current assets ----------------------------------------------------------------------------183.45M-- Total assets ------------------------------------------------------------1.86B--1.92B3.35%1.74B9.56%464.94M73.28%457.04M1.70% Total current liabilities ----------------------------------------------------------------------------1.74B-- Total liabilities ------------------------------------------------------------1.99B--2.14B7.55%2.23B4.29%1.44B35.30%1.59B9.93% Equity attributable to owners -------------------------------------------------------------132.47M---215.88M62.97%-491.50M127.67%-978.85M99.16%-1.13B15.45% Total equity -------------------------------------------------------------128.04M---215.90M68.62%-491.52M127.66%-978.87M99.15%-1.13B15.45%

Cash and cash equivalents ----49.20M-- Trade and bills receivables ----148.19M-- Total current assets ----203.63M-- Total assets ----1.81B-- Total current liabilities ----1.81B-- Total liabilities ----1.83B-- Equity attributable to owners -----1.30B-- Total equity -----1.30B--

Net cash from operating activities ------------------------------------------------------------130.76M--95.16M27.23%4.34M95.43%11.29M159.97%49.62M339.38% Net cash from investing activities ------------------------------------------------------------300.66M---15.27M105.08%-22.53M47.56%-5.31M76.42%237.55K104.47% Net cash from financing activities -------------------------------------------------------------398.98M---2.85M99.28%-84.41M2858.50%-20.66M75.52%-33.59M62.55% Net change in cash ------------------------------------------------------------32.44M--77.03M137.47%-102.60M233.18%-14.68M85.69%16.28M210.87%