12 Months   1.0       2004 2004 2004 2004 2004 2004 2004 2004 2004 2004 2004 2004 2004 As %  
to end Dec   1.0       Jan Feb Mar  Apr May Jun Jul Aug Sep Oct Nov Dec Year Sales  
INCOME STATEMENTS 1.0 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000 $000    
  1.0      
Sales: 1.0      
 - Group1 100.0 110.0 95.0 115.0 85.0 130.0 105.0 125.0 140.0 145.0 135.0 150.0 1,435.0 31  
 - Group2 33.5 57.0 70.4 77.1 70.4 83.8 93.8 103.9 110.6 107.2 120.6 113.9 1,042.2 22  
 - Group3 16.5 28.1 34.7 38.0 34.7 41.3 46.2 51.2 54.5 52.8 59.4 56.1 513.5 11  
 - Group4 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 120.0 3  
 - Group5 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 240.0 5  
 - Group6 85.0 105.0 95.0 100.0 110.0 110.0 115.0 110.0 120.0 125.0 120.0 135.0 1,330.0 28  
Total sales 1.0 265.0 330.1 325.1 360.1 330.1 395.1 390.0 420.1 455.1 460.0 465.0 485.0 4,680.7 100  
  1.0      
Cost of sales: 1.0      
 -Materials/packaging/goods 87.8 119.2 103.1 124.2 101.2 142.4 125.8 147.8 158.4 150.6 158.3 168.4 1,587.3 34  
 -Direct labor 11.0 10.8 12.6 13.2 15.8 14.9 17.0 17.9 18.7 19.9 21.6 22.7 196.2 4  
 -Other direct 27.5 24.7 26.2 30.1 33.3 33.9 36.3 35.9 35.5 40.5 41.7 41.7 407.2 9  
Cost of sales 1.0 126.3 154.7 141.8 167.5 150.3 191.2 179.2 201.6 212.7 211.0 221.6 232.8 2,190.6 47  
  1.0      
Gross margin 1.0 138.7 175.4 183.3 192.6 179.8 203.9 210.8 218.5 242.4 249.0 243.4 252.2 2,490.1 53  
  1.0      
Overhead expenses: 1.0      
 -Operational (indirect) 32.0 32.0 32.0 32.0 32.0 32.0 32.0 32.0 32.0 32.0 32.0 32.0 384.0 8  
 -Selling & freight 44.5 46.4 46.3 47.3 46.4 48.4 48.2 49.1 50.2 50.3 50.5 51.1 578.4 12  
 -Management/admin staff 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 600.0 13  
 -Research & development 21.0 21.0 21.0 21.0 21.0 21.0 21.0 21.0 21.0 21.0 21.0 21.0 252.0 5  
 -Administration 9.0 9.0 9.0 9.0 9.0 9.0 9.0 9.0 9.0 9.0 9.0 9.0 108.0 2  
 -Occupancy/general 14.5 14.5 14.5 14.5 14.5 14.5 14.5 14.5 14.5 14.5 14.5 14.5 174.0 4  
Bad debts 1.3 1.7 1.6 1.8 1.7 2.0 2.0 2.1 2.3 2.3 2.3 2.4 23.4 1  
Depreciation 7.1 7.1 7.1 7.1 7.7 7.7 7.7 7.7 7.7 9.0 9.0 9.0 93.8 2  
Operating lease payments 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 5.5 66.0 1  
Total operating expenses 184.9 187.1 187.0 188.2 187.8 190.0 189.9 190.9 192.1 193.6 193.7 194.4 2,279.6 49  
  1.0      
Income from operations 1.0 (46.2) (11.8) (3.7) 4.5 (8.0) 13.8 21.0 27.6 50.3 55.4 49.7 57.8 210.5 4  
  1.0      
Other income/expenses: 1.0      
 -Profit(loss) on sale of fixed assets 40.0 40.0 1  
 -Intangible asset amortization 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 60.0 1  
 -Capital grant/subsidy amortization      
 -Revenue grants/subsidies      
 -Miscellaneous income 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 120.0 3  
Total other income (expenses) 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 45.0 100.0 2  
  1.0  
Earnings before interest & taxes 1.0 (41.2) (6.8) 1.3 9.5 (3.0) 18.8 26.0 32.6 55.3 60.4 54.7 102.8 310.5 7  
  1.0      
Interest expense/income: 1.0      
 -Interest expense 6.8 7.1 7.4 8.0 8.4 11.6 10.3 7.8 9.1 11.6 13.4 12.8 114.2 2  
 -Finance lease interest expense 5.0 5.0 5.0 5.0 10.0 5.0 5.0 10.0 5.0 5.0 60.0 1  
 -Interest income 0.0 0.0 0.2 0.5 0.2 0.6 1.5 1.9 1.7 6.5 0  
Net interest expense (income) 11.7 12.0 12.4 13.0 18.4 16.4 14.8 17.6 13.5 10.1 16.5 11.1 167.6 4  
  1      
Net income before taxes 1.0 (52.9) (18.8) (11.1) (3.6) (21.3) 2.5 11.1 15.0 41.8 50.3 38.2 91.7 142.9 3  
Taxes 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 10.0 0  
Net income 1.0 (53.7) (19.6) (11.9) (4.4) (22.2) 1.6 10.3 14.2 41.0 49.5 37.3 90.8 132.9 3  
Dividends declared      
Transferred to reserves   1.0       (53.7) (19.6) (11.9) (4.4) (22.2) 1.6 10.3 14.2 41.0 49.5 37.3 90.8 132.9 3