STAR CM 06698·

Gross margin 24.35%--32.18%7.84%-13.91%46.09%24.51%38.42%52.37%27.86% Net margin -31.22%--9.68%40.90%-383.11%392.79%-141.01%242.11%-70.59%70.41% ROE -8.65%--1.95%10.60%-55.71%57.66%-8.75%46.96%-4.68%4.08% ROA -7.74%--1.69%9.43%-50.82%52.51%-7.94%42.88%-4.40%3.54% Revenue growth -----22.48%---51.16%28.68%-61.75%10.59%3.14%64.90% Attributable profit growth ----125.19%---1946.15%2071.34%85.51%2031.66%49.19%36.32% Debt-to-assets 10.93%--10.39%0.54%10.75%0.36%8.67%2.08%6.85%1.81% Current ratio 3.77--3.850.072.711.133.150.443.780.63 Operating cash flow / net profit -1.16--3.865.02-0.043.900.140.180.150.01 Operating cash flow / revenue 36.31%--37.35%1.04%15.85%21.50%-20.25%36.10%-10.91%9.34%

Gross margin 37.22%--22.30%14.91% Net margin -18.89%---88.94%70.06% Revenue growth -----22.25%-- Attributable profit growth -----267.94%-- Debt-to-assets ----8.07%-- Current ratio ----3.12--

Revenue 1.13B--873.42M22.48%426.57M51.16%163.15M61.75%168.28M3.14% Other income and gains 39.92M--27.55M30.99%25.30M8.18%24.43M3.41%17.53M28.24% Gross profit 274.31M--281.07M2.46%-59.35M121.12%39.98M167.37%88.12M120.40% Selling and distribution expenses 35.28M--25.34M28.18%21.87M13.69%17.33M20.75%14.94M13.78% Administrative expenses 180.90M--146.74M18.89%120.49M17.89%90.43M24.95%49.62M45.13% Net finance costs 2.74M--2.86M4.34%2.60M8.96%402.00K84.55%178.00K55.72% Income tax 24.30M--19.79M18.55%32.85M65.98%1.07M96.73%28.35M2542.40% Operating profit -323.20M--114.38M135.39%-1.55B1456.63%-194.16M87.49%29.54M115.21% Share of associates and JVs -1.51M---7.17M376.16%-47.05M556.13%-36.55M22.31%-119.80M227.74% Profit before tax -327.44M--104.35M131.87%-1.60B1634.60%-231.12M85.57%-90.44M60.87% Net profit -351.75M--84.56M124.04%-1.63B2032.69%-230.05M85.92%-118.79M48.36% Net profit attributable to owners -345.00M--86.92M125.19%-1.60B1946.15%-232.54M85.51%-118.15M49.19%

Revenue 59.03M--45.90M22.25% Other income and gains 8.37M--6.13M26.81% Cost of sales 37.06M--35.66M3.79% Gross profit 21.97M--10.24M53.40% Selling and distribution expenses 8.34M--6.25M25.05% Administrative expenses 21.70M--22.20M2.27% Net finance costs 113.00K--42.00K62.83% Income tax 751.00K--1.17M56.32% Share of associates and JVs -23.79M---6.84M71.27% Profit before tax -10.40M---39.65M281.30% Net profit -11.15M---40.82M266.15% Net profit attributable to owners -11.00M---40.48M267.94%

Cash and cash equivalents 547.18M--587.59M7.38%353.88M39.77%425.25M20.17%427.38M0.50% Trade and bills receivables 859.33M--625.96M27.16%220.79M64.73%98.96M55.18%69.68M29.59% Inventories 3.33M--21.00K99.37%21.00K0.00%21.00K0.00%53.46M254485.71% Total current assets 1.82B--1.88B3.12%879.83M53.16%711.32M19.15%636.28M10.55% Total assets 4.54B--5.00B9.97%3.22B35.65%2.90B9.86%2.70B6.79% Total current liabilities 483.06M--488.45M1.12%324.39M33.59%225.80M30.39%168.53M25.36% Total liabilities 496.61M--519.14M4.54%345.70M33.41%251.21M27.33%185.17M26.29% Equity attributable to owners 3.99B--4.46B11.78%2.88B35.41%2.66B7.78%2.53B4.86% Total equity 4.05B--4.48B10.63%2.87B35.91%2.65B7.75%2.52B4.94%

Cash and cash equivalents ----454.61M-- Trade and bills receivables ----28.67M-- Inventories ----56.62M-- Total current assets ----626.82M-- Total assets ----2.68B-- Total current liabilities ----201.18M-- Total liabilities ----216.09M-- Equity attributable to owners ----2.47B-- Total equity ----2.46B--

Net cash from operating activities 409.16M--326.24M20.27%67.61M79.27%-33.03M148.86%-18.35M44.44% Net cash from investing activities -584.81M---602.29M2.99%-304.94M49.37%102.06M133.47%30.53M70.09% Net cash from financing activities -176.88M--310.77M275.69%1.68M99.46%-5.49M425.71%-6.91M25.98% Net change in cash -352.52M--34.72M109.85%-235.64M778.70%63.54M126.96%5.26M91.72%