SCIENTECH 02291·

Gross margin 88.75%--88.70%0.05%88.51%0.19%89.90%1.40%84.66%5.25% Net margin 26.37%---8.00%34.37%46.35%54.35%52.06%5.72%45.41%6.66% ROE 15.24%---1.14%16.37%7.86%8.99%12.30%4.44%11.77%0.53% ROA 5.24%---1.09%6.34%7.62%8.71%11.79%4.17%11.42%0.37% Revenue growth ----11.27%--31.88%20.61%44.40%12.52%11.94%32.46% Attributable profit growth -----133.75%--864.04%997.79%62.22%801.82%-2.37%64.59% Debt-to-assets 65.60%--3.60%62.00%3.03%0.57%4.13%1.10%2.95%1.18% Current ratio 1.09--20.9219.8323.902.9816.797.1123.546.75 Operating cash flow / net profit 1.79---3.315.101.094.390.910.180.920.02 Operating cash flow / revenue 47.30%--26.46%20.84%50.29%23.83%47.17%3.12%41.88%5.29%

Net margin 55.21%--47.25%7.96% Revenue growth -----5.94%-- Attributable profit growth -----19.49%-- Debt-to-assets ----10.72%-- Current ratio ----6.54-- Operating cash flow / net profit ----1.00-- Operating cash flow / revenue ----47.33%--

Revenue 222.58M--247.67M11.27%326.62M31.88%471.64M44.40%527.94M11.94% Other income and gains 22.64M---69.46M406.79%864.00K101.24%-------- Gross profit 197.54M--219.69M11.21%289.09M31.59%424.03M46.68%446.95M5.41% Selling and distribution expenses 43.07M--38.66M10.24%45.37M17.36%71.13M56.76%106.83M50.19% Administrative expenses 59.87M--53.69M10.34%42.13M21.53%35.64M15.39%28.08M21.21% Net finance costs 11.54M--18.97M64.32%8.70M54.15%23.95M175.34%14.57M39.18% Income tax 7.33M--4.78M34.77%21.66M353.00%40.53M87.14%36.74M9.37% Operating profit 76.39M---1.73M102.26%164.34M9621.36%262.14M59.51%261.90M0.09% Profit before tax 66.03M---15.03M122.77%173.04M1251.12%286.09M65.34%276.46M3.37% Net profit 58.70M---19.81M133.75%151.38M864.04%245.56M62.22%239.73M2.37% Net profit attributable to owners 58.70M---19.81M133.75%151.38M864.04%245.56M62.22%239.73M2.37%

Revenue 329.71M--310.14M5.94% Cost of sales 45.36M--55.68M22.75% Selling and distribution expenses 43.25M--55.88M29.20% Administrative expenses 14.61M--9.09M37.77% Net finance costs 9.87M--4.41M55.33% Income tax 28.74M--23.75M17.38% Operating profit 210.77M--170.29M19.21% Profit before tax 210.77M--170.29M19.21% Net profit 182.02M--146.54M19.49% Net profit attributable to owners 182.02M--146.54M19.49%

Cash and cash equivalents 713.48M--944.51M32.38%1.27B34.16%1.13B11.19%1.16B2.74% Trade and bills receivables 23.87M--30.61M28.26%32.69M6.77%70.33M115.16%85.05M20.94% Inventories 33.40M--57.40M71.84%69.42M20.95%87.24M25.67%111.15M27.41% Total current assets 792.52M--1.33B67.76%1.42B6.49%1.42B0.12%1.43B0.77% Total assets 1.12B--1.81B61.62%1.99B9.80%2.08B4.84%2.10B0.76% Total current liabilities 729.97M--63.55M91.29%59.23M6.80%84.42M42.53%60.67M28.13% Total liabilities 734.50M--65.09M91.14%60.19M7.53%85.98M42.85%61.97M27.92% Equity attributable to owners 385.19M--1.74B352.90%1.93B10.45%2.00B3.65%2.04B2.00% Total equity 385.19M--1.74B352.90%1.93B10.45%2.00B3.65%2.04B2.00%

Cash and cash equivalents ----1.24B-- Trade and bills receivables ----134.14M-- Inventories ----34.38M-- Total current assets ----1.57B-- Total assets ----2.24B-- Total current liabilities ----239.56M-- Total liabilities ----240.67M-- Equity attributable to owners ----2.00B-- Total equity ----2.00B--

Net cash from operating activities 105.28M--65.53M37.75%164.26M150.65%222.49M35.45%221.10M0.63% Net cash from investing activities -85.17M---406.00M376.69%111.32M127.42%-117.22M205.30%28.73M124.51% Net cash from financing activities 672.23M--577.80M14.05%-2.05M100.35%-196.91M9520.79%-216.55M9.98% Net change in cash 692.33M--237.33M65.72%267.52M12.72%-90.70M133.90%29.99M133.07%

Net cash from operating activities ----146.80M-- Net cash from investing activities -----49.10M-- Net cash from financing activities -----6.90M--