XUNLONG SCITECH 06715·

Gross margin 0.99%--1.34%0.36%-2.94%4.28%1.11%4.05% Net margin 47.54%--47.28%0.27%48.43%1.15%47.47%0.96% ROE 18.95%--18.73%0.22%17.52%1.21%17.97%0.45% ROA 13.15%--13.44%0.29%13.82%0.39%12.01%1.81% Revenue growth ----17.55%--15.95%1.60%14.90%1.05% Attributable profit growth ----17.49%--14.18%3.31%17.83%3.65% Debt-to-assets 26.79%--26.00%0.79%21.66%4.35%30.77%9.11% Current ratio 6.14--6.270.137.541.275.711.84 Operating cash flow / net profit 0.72--0.950.230.780.170.740.04 Operating cash flow / revenue 34.39%--45.01%10.62%37.86%7.15%35.15%2.71%

Gross margin 0.35%--1.31%0.96% Net margin 58.31%--49.37%8.94% Revenue growth ----20.01%-- Attributable profit growth -----6.50%-- Debt-to-assets ----18.23%-- Current ratio ----11.84-- Operating cash flow / net profit 0.22---0.390.62 Operating cash flow / revenue 13.03%---19.43%32.46%

Revenue 491.06M--577.24M17.55%669.29M15.95%769.01M14.90% Other income and gains 6.11M--6.56M7.36%11.99M82.79%25.84M115.44% Gross profit 4.85M--7.75M59.88%-19.67M353.68%8.57M143.56% Selling and distribution expenses 32.59M--34.62M6.21%48.83M41.05%53.86M10.31% Administrative expenses 32.51M--71.91M121.24%39.16M45.55%69.61M77.76% Net finance costs 6.93M--5.48M20.92%3.96M27.82%5.10M29.00% Income tax 45.30M--58.94M30.10%73.47M24.67%69.40M5.54% Operating profit 285.13M--335.85M17.79%395.27M17.69%427.63M8.19% Profit before tax 278.76M--331.83M19.04%397.60M19.82%434.43M9.26% Net profit 233.46M--272.90M16.89%324.12M18.77%365.03M12.62% Net profit attributable to owners 229.90M--270.12M17.49%308.42M14.18%363.40M17.83%

Revenue 301.57M--361.93M20.01% Other income and gains 17.58M--14.01M20.33% Cost of sales 300.50M--357.17M18.86% Gross profit 1.07M--4.75M345.87% Selling and distribution expenses 24.61M--31.89M29.58% Administrative expenses 19.66M--44.03M123.93% Net finance costs 2.46M--3.90M58.39% Income tax 37.91M--22.39M40.94% Operating profit 211.29M--197.17M6.68% Profit before tax 213.75M--201.07M5.93% Net profit 175.83M--178.68M1.62% Net profit attributable to owners 172.19M--160.99M6.50%

Cash and cash equivalents 122.07M--207.99M70.39%303.63M45.98%783.61M158.08% Trade and bills receivables 35.52M--48.97M37.88%57.41M17.24%33.90M40.95% Inventories 50.12M--50.76M1.28%43.87M13.57%58.89M34.23% Total current assets 1.56B--1.74B11.64%2.00B15.05%2.66B32.69% Total assets 1.78B--2.03B14.35%2.34B15.46%3.04B29.60% Total current liabilities 253.99M--277.49M9.26%265.32M4.39%465.40M75.41% Total liabilities 475.70M--528.00M10.99%507.75M3.83%934.83M84.11% Equity attributable to owners 1.21B--1.44B18.88%1.76B22.08%2.02B14.87% Total equity 1.30B--1.50B15.58%1.84B22.24%2.10B14.53%

Cash and cash equivalents ----1.40B-- Trade and bills receivables ----37.22M-- Inventories ----49.60M-- Total current assets ----3.49B-- Total assets ----3.90B-- Total current liabilities ----295.03M-- Total liabilities ----711.46M-- Equity attributable to owners ----3.09B-- Total equity ----3.19B--

Net cash from operating activities 168.88M--259.80M53.84%253.39M2.47%270.34M6.69% Net cash from investing activities -2.30M---75.93M3201.39%-55.34M27.11%-25.60M53.74% Net cash from financing activities -212.65M---98.32M53.76%-108.80M10.65%230.08M311.48% Net change in cash -46.06M--85.55M285.71%89.25M4.33%474.82M432.00%

Net cash from operating activities 39.29M---70.33M278.98% Net cash from investing activities -3.47M---48.08M1285.85% Net cash from financing activities 21.78M--720.76M3209.44% Net change in cash 57.60M--602.36M945.71%