C STRATEGIC TEC 01725·

Gross margin 18.91%--17.74%1.17%16.31%1.43%------------5.71%--4.10%1.61%11.58%7.49%15.24%3.65%5.95%9.29% Net margin 7.65%--8.24%0.59%7.70%0.54%-------------8.16%---24.28%16.12%-47.49%23.21%-84.02%36.52%-72.13%11.89% ROE 60.31%--48.78%11.54%33.01%15.76%-------------13.56%---62.75%49.19%-121.12%58.37%-113.24%7.87%360.16%473.40% ROA 9.94%--13.17%3.23%15.59%2.41%-------------5.64%---12.57%6.93%-19.29%6.72%-31.39%12.10%-132.51%101.11% Revenue growth ----46.45%--38.18%8.27%-----------------2.28%---26.18%23.91%-32.67%6.49%103.44%136.11% Attributable profit growth ----57.81%--29.12%28.69%-----------------190.70%---36.85%153.85%6.22%43.07%-64.27%70.49% Debt-to-assets 83.52%--72.99%10.53%52.79%20.20%------------58.40%--79.97%21.56%82.39%2.42%83.88%1.49%175.28%91.39% Current ratio 1.04--1.250.211.720.47------------1.13--0.880.240.540.350.690.150.600.09 Operating cash flow / net profit 2.65--0.971.671.020.05------------3.33--0.602.730.600.010.100.500.060.04 Operating cash flow / revenue 20.26%--8.03%12.23%7.88%0.15%-------------27.20%---14.64%12.56%-28.33%13.69%-8.30%20.03%-4.12%4.17%

Gross margin 20.98%--7.02%13.96% Net margin -28.15%--57.62%85.77% Revenue growth ----41.31%-- Attributable profit growth ----536.64%-- Debt-to-assets ----91.07%-- Current ratio ----1.02--

Revenue 182.93M--267.89M46.45%370.16M38.18%------------650.23M--635.43M2.28%469.06M26.18%315.80M32.67%642.46M103.44% Other income and gains -39.00K---289.00K641.03%2.05M809.69%------------3.57M--5.08M42.53%5.86M15.20%7.14M21.96%6.70M6.23% Cost of sales 148.33M--220.36M48.56%309.82M40.60%-------------------------------- Gross profit 34.59M--47.53M37.41%60.39M27.05%------------37.12M--26.04M29.84%54.33M108.64%48.12M11.43%38.22M20.59% Selling and distribution expenses 3.67M--6.69M82.06%9.53M42.58%------------16.57M--21.33M28.70%20.31M4.77%15.63M23.02%12.72M18.61% Administrative expenses 10.33M--12.79M23.90%18.40M43.84%------------69.61M--143.28M105.84%217.94M52.11%187.18M14.12%150.03M19.85% Net finance costs 1.96M--1.07M45.56%701.00K34.24%------------1.20M--12.70M959.13%17.62M38.79%17.49M0.77%19.82M13.32% Income tax 4.60M--4.61M0.22%5.24M13.59%------------6.12M--1.31M78.59%3.92M199.08%824.00K78.97%1.79M116.87% Operating profit 20.55M--27.76M35.07%34.45M24.11%-------------46.26M---140.84M204.45%-210.59M49.52%-250.46M18.94%-442.05M76.49% Profit before tax 18.59M--26.69M43.56%33.75M26.44%-------------46.96M---152.98M225.79%-228.01M49.05%-267.77M17.44%-461.61M72.39% Net profit 13.99M--22.08M57.81%28.51M29.12%-------------53.08M---154.29M190.70%-222.78M44.39%-265.33M19.10%-463.40M74.65% Net profit attributable to owners 13.99M--22.08M57.81%28.51M29.12%-------------53.08M---154.29M190.70%-211.14M36.85%-198.00M6.22%-325.26M64.27%

Revenue 172.50M--243.76M41.31% Other income and gains 3.67M--3.04M17.01% Cost of sales 136.31M--226.65M66.28% Gross profit 36.19M--17.11M52.72% Selling and distribution expenses 6.09M--6.93M13.86% Administrative expenses 80.67M--56.50M29.96% Net finance costs 5.56M--3.60M35.19% Income tax 25.00K--819.00K3176.00% Operating profit -42.97M--144.87M437.15% Profit before tax -48.53M--141.27M391.11% Net profit -48.55M--140.45M389.27% Net profit attributable to owners -32.42M--141.56M536.64%

Cash and cash equivalents 28.90M--21.24M26.50%53.13M150.15%------------91.43M--41.47M54.64%70.22M69.34%28.72M59.10%33.69M17.30% Trade and bills receivables 52.99M--80.73M52.36%71.09M11.94%------------138.81M--127.45M8.18%159.23M24.94%91.27M42.68%170.69M87.01% Inventories 22.14M--21.61M2.43%31.45M45.56%------------161.93M--129.20M20.21%106.71M17.41%31.19M70.77%18.90M39.40% Total current assets 122.32M--153.06M25.13%166.10M8.52%------------497.44M--550.92M10.75%397.09M27.92%359.49M9.47%294.76M18.01% Total assets 140.74M--167.61M19.09%182.91M9.13%------------941.31M--1.23B30.39%1.15B5.90%845.17M26.82%349.72M58.62% Total current liabilities 117.54M--122.34M4.08%96.56M21.07%------------441.84M--622.59M40.91%736.42M18.28%521.18M29.23%487.91M6.38% Total liabilities 117.54M--122.34M4.08%96.56M21.07%------------549.77M--981.47M78.52%951.51M3.05%708.95M25.49%612.97M13.54% Equity attributable to owners 23.20M--45.27M95.13%86.36M90.76%------------391.54M--245.88M37.20%174.33M29.10%174.85M0.30%-90.31M151.65% Total equity 23.20M--45.27M95.13%86.36M90.76%------------391.54M--245.88M37.20%203.38M17.29%136.22M33.02%-263.25M293.26%

Cash and cash equivalents ----30.20M-- Trade and bills receivables ----196.13M-- Inventories ----11.76M-- Total current assets ----511.22M-- Total assets ----559.95M-- Total current liabilities ----502.02M-- Total liabilities ----509.98M-- Equity attributable to owners ----28.61M-- Total equity ----49.98M--

Net cash from operating activities 37.07M--21.51M41.96%29.17M35.61%-------------176.84M---93.03M47.40%-132.87M42.83%-26.20M80.28%-26.49M1.09% Net cash from investing activities -14.54M---9.64M33.65%16.23M268.32%-------------273.61M---194.01M29.09%-120.41M37.93%26.07M121.65%5.82M77.67% Net cash from financing activities -10.89M---19.64M80.42%-12.84M34.64%------------362.21M--232.80M35.73%279.99M20.27%-47.07M116.81%23.29M149.48% Net change in cash 11.64M---7.77M166.76%32.57M519.00%-------------88.24M---54.24M38.54%26.70M149.23%-47.20M276.78%2.62M105.56%