VINCENT MED 01612·

Gross margin --------------------------------33.32%--26.28%7.04%33.48%7.20%32.46%1.02%35.10%2.64% Net margin --------------------------------7.72%---2.92%10.65%8.11%11.03%8.85%0.74%11.62%2.76% ROE 22.46%--30.60%8.15%42.31%11.71%--------------------10.14%---3.49%13.64%10.57%14.06%11.96%1.38%15.70%3.75% ROA 11.22%--14.30%3.08%22.39%8.09%--------------------7.10%---2.53%9.63%7.40%9.93%7.71%0.31%9.25%1.54% Revenue growth -------------------------------------11.60%--15.76%27.36%14.00%1.76%13.59%0.41% Attributable profit growth ----56.96%--69.02%12.05%-------------------------131.32%--433.98%565.29%23.40%410.57%47.19%23.78% Debt-to-assets --------------------------------29.04%--31.39%2.35%30.96%0.43%36.57%5.61%42.54%5.97% Current ratio 2.14--1.820.322.460.64--------------------2.75--2.540.222.420.122.160.261.960.20 Operating cash flow / net profit 1.53--1.040.490.760.28--------------------1.98---4.126.102.156.271.041.111.540.51 Operating cash flow / revenue --------------------------------15.31%--12.04%3.27%17.41%5.37%9.17%8.23%17.92%8.74%

Gross margin 35.38%--34.33%1.05% Net margin 12.08%--9.32%2.75% Revenue growth ----7.15%-- Attributable profit growth -----15.65%-- Debt-to-assets ----42.96%-- Current ratio ----2.14--

Revenue --------------------------------635.86M--562.08M11.60%650.64M15.76%741.72M14.00%842.51M13.59% Other income and gains ---------------------------------16.31M---5.38M67.04%-496.61K90.77%1.37M375.23%275.48K79.85% Gross profit --------------------------------211.84M--147.70M30.28%217.84M47.49%240.76M10.52%295.75M22.84% Selling and distribution expenses --------------------------------30.81M--28.56M7.29%35.28M23.52%36.34M3.00%38.82M6.85% Administrative expenses --------------------------------71.74M--90.83M26.61%89.78M1.15%103.68M15.49%96.04M7.37% Net finance costs --------------------------------1.99M--2.55M28.33%1.52M40.17%1.26M17.25%811.99K35.62% Income tax --------------------------------5.00M--2.57M48.61%7.89M207.35%6.56M16.87%19.23M193.16% Operating profit --------------------------------60.90M---9.83M116.13%59.61M706.67%73.78M23.76%117.14M58.78% Share of associates and JVs ---------------------------------4.81M---1.49M69.08%2.55M271.75%-303.74K111.90%762.32K350.98% Profit before tax --------------------------------54.11M---13.86M125.62%60.64M537.52%72.21M19.08%117.09M62.15% Net profit 27.01M--42.40M56.96%71.66M69.02%--------------------49.11M---16.43M133.45%52.75M421.11%65.65M24.46%97.87M49.07% Net profit attributable to owners --------------------------------49.62M---15.54M131.32%51.90M433.98%64.05M23.40%94.28M47.19%

Revenue 449.44M--481.56M7.15% Other income and gains 3.86M---1.43M136.94% Cost of sales 290.44M--316.25M8.89% Gross profit 159.01M--165.30M3.96% Selling and distribution expenses 20.65M--22.07M6.88% Administrative expenses 55.76M--59.19M6.16% Net finance costs 491.00K--2.47M403.46% Income tax 9.49M--8.50M10.43% Operating profit 64.56M--55.95M13.32% Share of associates and JVs -231.00K---76.00K67.10% Profit before tax 63.77M--53.39M16.28% Net profit 54.27M--44.88M17.30% Net profit attributable to owners 51.63M--43.55M15.65%

Cash and cash equivalents 68.75M--61.86M10.02%69.30M12.03%--------------------141.58M--142.33M0.53%159.30M11.92%160.61M0.82%226.59M41.08% Trade and bills receivables 76.89M--89.23M16.04%87.19M2.28%--------------------136.73M--142.30M4.08%156.23M9.79%156.81M0.37%175.91M12.18% Inventories 39.93M--66.52M66.60%65.42M1.65%--------------------198.81M--155.46M21.81%157.54M1.34%150.69M4.35%139.69M7.30% Total current assets 200.91M--232.96M15.95%238.57M2.41%--------------------523.88M--490.64M6.35%518.95M5.77%544.19M4.87%631.19M15.99% Total assets 240.70M--296.38M23.13%319.97M7.96%--------------------691.82M--649.14M6.17%712.84M9.81%851.67M19.47%1.06B24.24% Total current liabilities 93.80M--127.69M36.12%96.90M24.11%--------------------190.34M--193.46M1.64%214.44M10.84%251.83M17.44%322.42M28.03% Total liabilities --------------------------------200.90M--203.74M1.41%220.68M8.31%311.45M41.13%450.10M44.52% Equity attributable to owners 120.27M--138.53M15.18%169.36M22.25%--------------------489.22M--444.86M9.07%491.03M10.38%535.76M9.11%600.33M12.05% Total equity 146.90M--168.70M14.84%217.09M28.68%--------------------490.91M--445.40M9.27%492.16M10.50%540.21M9.76%608.02M12.55%

Cash and cash equivalents ----199.93M-- Trade and bills receivables ----270.63M-- Inventories ----176.45M-- Total current assets ----754.81M-- Total assets ----1.27B-- Total current liabilities ----352.66M-- Total liabilities ----546.08M-- Equity attributable to owners ----715.77M-- Total equity ----725.16M--

Net cash from operating activities 41.25M--44.00M6.66%54.55M23.99%--------------------97.34M--67.68M30.47%113.25M67.35%68.05M39.92%150.94M121.82% Net cash from investing activities -9.55M---29.30M206.80%-15.57M46.87%---------------------16.78M---16.17M3.64%-56.52M249.58%-91.50M61.90%-107.00M16.94% Net cash from financing activities -20.65M---21.20M2.65%-25.20M18.88%---------------------82.54M---60.60M26.58%-41.11M32.15%24.44M159.45%24.69M1.04% Net change in cash 11.05M---6.51M158.90%13.78M311.77%---------------------1.98M---9.09M359.23%15.63M271.96%989.94K93.66%68.64M6833.61%