JOIN-SHARE 01543·

Net margin ------------------------------------31.07%--16.45%14.63%11.62%4.83%12.42%0.80%10.58%1.84% ROE 12.72%--12.41%0.31%14.90%2.49%------------------------3.90%--2.06%1.84%1.90%0.16%2.08%0.17%0.52%1.56% ROA 8.95%--9.15%0.20%8.46%0.69%------------------------2.80%--1.43%1.37%1.11%0.32%1.10%0.00%0.71%0.40% Revenue growth ----------------------------------------2.92%--12.91%9.99%-4.31%17.22%-24.32%20.00% Attributable profit growth ----13.11%--19.69%6.58%-----------------------------48.06%---9.82%38.24%9.84%19.66%-75.39%85.23% Debt-to-assets 23.17%--19.15%4.02%28.52%9.37%------------------------31.24%--35.96%4.72%37.81%1.85%39.22%1.40%39.24%0.02% Operating cash flow / net profit 0.03--1.031.01-0.091.12-------------------------1.62---0.720.91-0.820.10-6.595.773.309.89 Operating cash flow / revenue -------------------------------------50.37%---11.77%38.60%-9.48%2.29%-81.86%72.37%34.90%116.76%

Net margin 18.63%--12.37%6.26% Revenue growth -----18.45%-- Attributable profit growth -----74.50%-- Debt-to-assets ----36.52%--

Revenue ------------------------------------310.07M--319.13M2.92%360.33M12.91%344.79M4.31%260.95M24.32% Income tax ------------------------------------40.90M--16.79M58.94%33.45M99.19%24.03M28.15%11.19M53.43% Operating profit ------------------------------------131.64M--33.73M74.37%62.75M86.02%59.57M5.08%39.53M33.65% Profit before tax ------------------------------------137.25M--69.28M49.52%75.31M8.70%66.85M11.23%38.79M41.97% Net profit 115.79M--130.97M13.11%156.75M19.69%------------------------96.35M--52.49M45.52%41.86M20.25%42.82M2.29%27.60M35.54% Net profit attributable to owners ------------------------------------81.99M--42.58M48.06%38.40M9.82%42.18M9.84%10.38M75.39%

Revenue 141.46M--115.35M18.45% Other income and gains 1.12M--1.11M0.27% Income tax 11.00M--6.32M42.53% Share of associates and JVs -4.09M---2.02M50.53% Profit before tax 37.35M--20.59M44.87% Net profit 26.36M--14.27M45.84% Net profit attributable to owners 20.76M--5.29M74.50%

Cash and cash equivalents 652.83M--789.32M20.91%858.33M8.74%----------------------------------------924.77M-- Trade and bills receivables 116.23M--152.85M31.51%219.34M43.50%----------------------------------------1.29B-- Total assets 1.29B--1.43B10.58%1.85B29.42%------------------------3.45B--3.67B6.56%3.79B3.19%3.88B2.54%3.91B0.61% Total liabilities 299.85M--274.06M8.60%528.31M92.77%------------------------1.08B--1.32B22.66%1.43B8.51%1.52B6.35%1.53B0.66% Equity attributable to owners 910.56M--1.06B15.90%1.05B0.35%------------------------2.10B--2.07B1.73%2.02B2.37%2.03B0.66%2.01B0.75% Total equity 994.52M--1.16B16.36%1.32B14.41%------------------------2.37B--2.35B0.75%2.36B0.20%2.36B0.23%2.37B0.58%

Cash and cash equivalents ----701.25M-- Trade and bills receivables ----1.41B-- Total assets ----3.80B-- Total liabilities ----1.39B-- Equity attributable to owners ----2.02B-- Total equity ----2.41B--

Net cash from operating activities 3.10M--135.38M4264.31%-14.24M110.52%-------------------------156.17M---37.57M75.95%-34.17M9.04%-282.23M725.96%91.08M132.27% Net cash from investing activities 9.90M--36.53M268.85%-35.87M198.20%------------------------220.89M---154.63M170.00%-218.55M41.34%-56.79M74.02%103.01M281.39% Net cash from financing activities 69.53M---46.96M167.53%14.29M130.44%------------------------72.68M--244.73M236.73%241.20M1.44%64.83M73.12%-70.18M208.24% Net change in cash 82.54M--124.95M51.39%-35.81M128.66%------------------------137.40M--52.53M61.77%-11.53M121.94%-274.19M2278.64%123.91M145.19%