FWD 01828·

Net margin --------2.13%---14.40%16.53%-23.68%9.28%0.25%23.93%3.30%3.05% ROE --------2.39%---5.58%7.97%-10.89%5.32%-1.16%9.74%1.53%2.68% ROA --------0.39%---0.63%1.02%-1.36%0.73%0.02%1.38%0.26%0.24% Revenue growth -------------79.25%--38.58%117.83%33.23%5.35%19.35%13.88% Attributable profit growth -------------344.37%---178.15%166.22%90.42%268.56%230.37%139.96% Debt-to-assets --------85.94%--83.22%2.72%85.51%2.29%87.31%1.80%88.97%1.66% Operating cash flow / net profit ---------3.49--1.224.71-0.882.1052.6053.481.5451.06 Operating cash flow / revenue ---------7.42%---17.60%10.18%20.77%38.37%13.23%7.54%5.09%8.14%

Net margin 2.63%--10.79%8.16% Revenue growth ----6.34%-- Attributable profit growth ----265.96%-- Debt-to-assets ----90.25%-- Operating cash flow / net profit 3.28--1.751.53 Operating cash flow / revenue 8.64%--18.91%10.27%

Revenue --------74.58B--15.48B79.25%21.45B38.58%28.57B33.23%34.10B19.35% Income tax --------803.34M--250.73M68.79%687.02M174.01%1.25B82.06%1.14B8.96% Operating profit --------3.19B---2.26B170.64%-6.08B169.31%805.10M113.25%1.88B133.97% Profit before tax --------2.08B---1.98B195.16%-5.77B191.48%1.32B122.94%2.26B71.11% Net profit --------1.59B---2.23B240.38%-5.08B127.86%71.88M101.42%1.12B1464.48% Net profit attributable to owners --------860.72M---2.10B344.37%-5.85B178.15%-560.70M90.42%731.00M230.37%

Revenue 1.48B--1.58B6.34% Income tax 70.00M--89.00M27.14% Operating profit 358.00M--476.00M32.96% Profit before tax 109.00M--259.00M137.61% Net profit 39.00M--170.00M335.90% Net profit attributable to owners 47.00M--172.00M265.96%

Cash and cash equivalents ------------------------1.49B-- Total assets --------405.83B--352.34B13.18%373.07B5.88%386.10B3.49%438.34B13.53% Total liabilities --------348.79B--293.22B15.93%319.02B8.80%337.12B5.67%390.00B15.69% Equity attributable to owners --------36.00B--37.73B4.79%53.70B42.34%48.54B9.60%47.92B1.29% Total equity --------57.04B--59.12B3.64%54.06B8.57%48.98B9.39%48.34B1.32%

Cash and cash equivalents ----1.62B-- Total assets ----64.45B-- Total liabilities ----58.16B-- Equity attributable to owners ----6.03B-- Total equity ----6.29B--

Net cash from operating activities ---------5.53B---2.72B50.79%4.46B263.60%3.78B15.13%1.74B54.08% Net cash from investing activities ---------599.32M---3.85B542.64%-687.02M82.16%-790.72M15.09%-590.42M25.33% Net cash from financing activities --------6.04B---1.32B121.89%177.07M113.38%-5.07B2962.08%-2.76B45.49% Net change in cash ---------89.26M---7.90B8748.17%3.95B149.95%-2.08B152.66%-1.62B22.18%

Net cash from operating activities 128.00M--298.00M132.81% Net cash from investing activities -57.00M---21.00M63.16% Net cash from financing activities -179.00M---121.00M32.40% Net change in cash -108.00M--156.00M244.44%