MEITU 01357·

Gross margin 67.53%--56.93%10.60%61.43%4.49%76.02%14.60%73.57%2.46% Net margin -4.65%--0.91%5.55%13.59%12.69%26.91%13.31%14.18%12.72% ROE -1.27%--2.50%3.76%9.21%6.71%16.02%6.81%10.28%5.73% ROA -1.63%--0.38%2.01%6.35%5.98%11.44%5.09%5.89%5.55% Revenue growth ----25.17%--29.27%4.10%11.15%18.13%28.79%17.64% Attributable profit growth ----311.49%--301.83%9.66%112.84%188.99%-27.61%140.45% Debt-to-assets 25.94%--25.87%0.07%28.67%2.80%28.58%0.09%39.30%10.72% Current ratio 2.41--2.300.121.980.322.490.511.870.62 Operating cash flow / net profit 0.34--12.3912.051.1311.260.930.202.301.37 Operating cash flow / revenue -1.58%--11.22%12.80%15.33%4.11%24.89%9.56%32.58%7.68%

Gross margin 75.29%--71.47%3.83% Net margin 20.92%--27.90%6.98% Revenue growth ----22.06%-- Attributable profit growth ----56.03%-- Debt-to-assets ----38.52%-- Current ratio ----1.71-- Operating cash flow / net profit 1.33--0.980.35 Operating cash flow / revenue 27.78%--27.36%0.41%

Revenue 1.67B--2.09B25.17%2.70B29.27%3.00B11.15%3.86B28.79% Other income and gains 101.47M--130.28M28.38%68.64M47.31%23.62M65.59%20.07M15.01% Gross profit 1.13B--1.19B5.53%1.66B39.47%2.28B37.56%2.84B24.63% Selling and distribution expenses 390.98M--403.12M3.10%428.19M6.22%477.86M11.60%599.57M25.47% Administrative expenses 264.99M--271.85M2.59%300.92M10.69%396.01M31.60%451.40M13.99% Net finance costs ------------690.00K--17.49M2434.35% Income tax 66.50M--156.34M135.11%71.67M54.16%17.23M75.95%207.86M1106.18% Operating profit -11.70M--173.47M1582.88%412.78M137.96%788.89M91.12%848.22M7.52% Profit before tax -10.94M--175.23M1702.47%438.08M150.01%815.88M86.24%904.87M10.91% Net profit -77.43M--18.89M124.40%366.42M1839.64%806.16M120.01%547.36M32.10% Net profit attributable to owners -44.51M--94.14M311.49%378.29M301.83%805.18M112.84%582.90M27.61%

Revenue 1.81B--2.21B22.06% Other income and gains 14.54M--5.69M60.85% Cost of sales 447.88M--631.35M40.96% Gross profit 1.37B--1.58B15.86% Selling and distribution expenses 290.67M--327.62M12.71% Administrative expenses 216.62M--222.78M2.85% Net finance costs 37.36M--19.58M47.60% Income tax 37.70M--128.09M239.72% Share of associates and JVs -4.27M--2.30M153.77% Profit before tax 479.70M--745.55M55.42% Net profit 379.24M--617.46M62.81% Net profit attributable to owners 397.02M--619.46M56.03%

Cash and cash equivalents 738.73M--946.60M28.14%640.63M32.32%1.30B103.15%3.51B170.05% Trade and bills receivables 356.78M--350.63M1.72%387.75M10.58%407.01M4.97%523.06M28.51% Inventories 4.89M--25.59M423.44%53.84M110.38%73.46M36.44%7.31M90.05% Total current assets 2.53B--2.46B3.03%2.77B12.74%4.53B63.53%6.27B38.45% Total assets 4.75B--5.00B5.41%5.77B15.24%7.05B22.19%9.29B31.81% Total current liabilities 1.05B--1.07B1.90%1.40B30.89%1.82B30.11%3.35B84.29% Total liabilities 1.23B--1.29B5.14%1.65B27.70%2.01B21.81%3.65B81.25% Equity attributable to owners 3.52B--3.77B7.20%4.11B9.00%5.03B22.34%5.67B12.75% Total equity 3.52B--3.71B5.51%4.11B10.90%5.03B22.34%5.64B12.03%

Cash and cash equivalents ----1.36B-- Trade and bills receivables ----557.18M-- Inventories ----10.46M-- Total current assets ----5.58B-- Total assets ----9.47B-- Total current liabilities ----3.26B-- Total liabilities ----3.65B-- Equity attributable to owners ----5.82B-- Total equity ----5.82B--

Net cash from operating activities -26.32M--233.99M989.09%413.23M76.60%745.81M80.48%1.26B68.54% Net cash from investing activities -330.42M---16.77M94.93%-644.63M3744.42%7.17M101.11%205.67M2770.50% Net cash from financing activities -51.24M---37.03M27.73%-81.16M119.18%-104.07M28.23%767.65M837.60% Net change in cash -407.97M--180.19M144.17%-312.57M273.46%648.90M307.60%2.23B243.71%

Net cash from operating activities 503.56M--605.53M20.25% Net cash from investing activities 15.54M---2.12B13726.31% Net cash from financing activities -783.65M---597.14M23.80% Net change in cash -264.54M---2.11B697.38%