PRU 02378·

Net margin -10.62%--4.88%15.49%8.87%3.99%14.85%5.98%14.99%0.14% ROE -11.95%---6.02%5.93%9.54%15.56%13.06%3.52%19.77%6.71% ROA -1.41%---0.62%0.79%0.98%1.61%1.33%0.34%1.94%0.61% Revenue growth -----184.23%--196.10%380.32%-14.52%210.62%65.18%79.70% Attributable profit growth ----46.13%--271.78%225.65%36.34%235.44%70.23%33.89% Debt-to-assets 91.33%--89.46%1.87%89.67%0.21%89.73%0.06%89.93%0.20% Operating cash flow / net profit -0.10---1.080.980.491.571.491.010.590.90 Operating cash flow / revenue 1.05%---5.28%6.32%4.31%9.58%22.19%17.88%8.92%13.27%

Net margin 82.66%--54.91%27.75% Revenue growth ----10.22%-- Attributable profit growth -----25.70%-- Operating cash flow / net profit 0.60--1.160.56 Operating cash flow / revenue 49.39%--63.69%14.29%

Revenue 168.96B---142.31B184.23%136.75B196.10%116.90B14.52%193.09B65.18% Income tax 5.13B--3.33B35.06%3.97B19.14%5.92B49.34%7.04B18.90% Operating profit 17.00B---3.41B120.04%16.74B591.43%19.85B18.63%33.44B68.41% Profit before tax 19.24B---3.61B118.79%16.09B545.19%23.28B44.69%35.99B54.59% Net profit -17.93B---6.94B61.28%12.13B274.63%17.36B43.17%28.95B66.77% Net profit attributable to owners -13.02B---7.01B46.13%12.05B271.78%16.43B36.34%27.96B70.23%

Revenue 1.64B--1.81B10.22% Income tax 278.00M--289.00M3.96% Profit before tax 1.70B--1.17B30.94% Net profit 1.36B--995.00M26.78% Net profit attributable to owners 1.28B--954.00M25.70%

Total assets 1.27T--1.12T12.08%1.23T10.46%1.31T6.05%1.49T14.08% Total liabilities 1.16T--998.38B13.88%1.11T10.73%1.17T6.12%1.34T14.34% Equity attributable to owners 108.95B--116.52B6.95%126.23B8.33%125.74B0.39%141.40B12.45% Total equity 110.07B--117.69B6.92%127.37B8.23%134.24B5.39%150.14B11.84%

Equity attributable to owners ----42.84B-- Total equity ----19.80B--

Net cash from operating activities 1.77B--7.51B323.59%5.89B21.51%25.94B340.25%17.22B33.62% Net cash from investing activities -4.63B---271.62M94.13%-2.55B838.73%-5.98B134.56%7.65B227.87% Net cash from financing activities 8.07B---17.55B317.61%-8.57B51.17%-12.18B42.17%-12.26B0.61% Net change in cash 5.21B---10.31B298.02%-5.23B49.32%7.78B248.80%12.61B62.12%

Net cash from operating activities 812.00M--1.15B42.12% Net change in cash 35.00M---750.00M2242.86%