MP CARDIOFLOW-B 02160·

Gross margin ------------59.11%--64.59%5.48%68.39%3.80%69.48%1.09%64.97%4.51% Net margin -------------91.26%---181.02%89.75%-140.25%40.77%-14.73%125.51%-33.00%18.27% ROE -------------5.92%---16.50%10.58%-20.20%3.69%-2.28%17.91%-7.34%5.06% ROA -13.65%---65.88%52.23%-----5.45%---15.14%9.69%-18.30%3.16%-2.01%16.29%-2.81%0.80% Revenue growth ----------------25.00%--33.94%8.93%8.62%25.31%9.79%1.16% Attributable profit growth -----789.15%-----------147.95%---3.77%144.17%89.41%93.18%-164.84%254.25% Debt-to-assets 194.88%--82.58%112.30%----7.90%--8.25%0.35%9.40%1.15%16.97%7.57%61.74%44.77% Current ratio 0.87--1.020.15----15.81--12.822.9910.552.273.866.692.531.33 Operating cash flow / net profit 11.54--1.1810.36----0.88--0.400.480.440.042.061.620.181.88 Operating cash flow / revenue -------------80.42%---72.71%7.71%-61.56%11.15%-30.31%31.26%-5.82%24.49%

Revenue ------------200.81M--251.03M25.00%336.21M33.94%365.21M8.62%400.95M9.79% Other income and gains ------------23.86M--50.33M110.96%91.75M82.31%85.19M7.16%63.06M25.98% Gross profit ------------118.70M--162.13M36.59%229.93M41.82%253.74M10.36%260.50M2.66% Selling and distribution expenses ------------116.42M--160.78M38.11%223.01M38.71%166.49M25.34%185.41M11.36% Administrative expenses ------------35.35M--71.99M103.63%70.22M2.46%58.20M17.11%81.40M39.85% Net finance costs ------------19.90M--5.41M72.81%4.15M23.36%4.04M2.58%11.26M178.72% Income tax ------------613.00K--3.10M405.06%7.95M156.85%7.07M11.05%5.55M21.60% Operating profit -------------159.24M---376.58M136.49%-313.65M16.71%-63.26M79.83%-91.33M44.38% Share of associates and JVs -------------3.51M---69.31M1873.49%-64.46M7.00%-62.29M3.37%-50.68M18.64% Profit before tax -------------182.65M---451.30M147.08%-463.58M2.72%-46.73M89.92%-126.76M171.26% Net profit -61.26M---544.72M789.15%-----183.26M---454.39M147.95%-471.53M3.77%-53.81M88.59%-132.31M145.91% Net profit attributable to owners -------------183.26M---454.39M147.95%-471.53M3.77%-49.95M89.41%-132.27M164.84%

Cash and cash equivalents 61.42M--611.87M896.24%----2.21B--1.87B15.61%1.07B42.93%108.03M89.86%488.98M352.64% Trade and bills receivables 975.62M--724.62M25.73%----113.48M--82.07M27.68%144.78M76.41%179.97M24.30%751.40M317.52% Inventories 87.08M--497.83M471.66%----82.73M--114.11M37.93%122.87M7.67%135.38M10.18%612.70M352.58% Total current assets 748.89M--983.69M31.35%----2.60B--2.27B12.62%2.04B10.14%1.67B17.97%2.62B56.65% Total assets 448.90M--826.89M84.21%----3.36B--3.00B10.73%2.58B14.13%2.68B3.83%4.71B75.91% Total current liabilities 862.76M--966.80M12.06%----164.43M--177.23M7.78%193.58M9.23%433.88M124.13%1.04B139.40% Total liabilities 874.80M--682.81M21.95%----265.52M--247.55M6.77%242.25M2.14%454.06M87.44%2.91B539.99% Equity attributable to owners ------------3.10B--2.75B11.07%2.33B15.21%2.19B6.32%1.80B17.66% Total equity 872.89M--841.88M3.55%----3.10B--2.75B11.07%2.33B15.21%2.22B4.85%1.80B18.94%

Net cash from operating activities -706.82M---642.84M9.05%-----161.50M---182.53M13.02%-206.99M13.40%-110.68M46.53%-23.32M78.93% Net cash from investing activities -740.72M---756.87M2.18%-----437.48M---179.78M58.91%-596.06M231.55%-805.10M35.07%364.97M145.33% Net cash from financing activities 717.78M--643.75M10.31%----2.23B---136.42M106.13%-25.61M81.23%-56.92M122.28%40.04M170.33% Net change in cash -696.86M--746.75M207.16%----1.63B---498.73M130.64%-828.65M66.15%-972.71M17.38%381.68M139.24%