Scomi Financial Highlights

Currency in Millions of Malaysian Ringgits	As of:	Jan 02 2006 Restated	Jan 02 2007 Restated	Jan 02 2008 Reclassified	Jan 02 2009	4-Year Trend
Revenues		1,068.0	1,577.5	1,955.5	2,106.1
TOTAL REVENUES		1,068.0	1,577.5	1,955.5	2,106.1
Cost of Goods Sold		802.2	1,126.5	1,399.2	1,562.9
GROSS PROFIT		265.8	451.0	556.3	543.2
Selling General & Admin Expenses, Total		209.2	302.7	355.4	401.8
Other Operating Expenses		-165.6	-20.8	-149.9	-45.9
OTHER OPERATING EXPENSES, TOTAL		43.6	281.9	205.5	355.9
OPERATING INCOME		222.2	169.1	350.8	187.3
Interest Expense		-42.2	-77.1	-80.5	-69.8
Interest and Investment Income		0.3	--	--	--
NET INTEREST EXPENSE		-41.9	-77.1	-80.5	-69.8
Income (Loss) on Equity Investments		6.4	29.9	23.6	28.0
Currency Exchange Gains (Loss)		--	-1.1	10.7	-6.7
Other Non-Operating Income (Expenses)		--	--	-18.1	1.3
EBT, EXCLUDING UNUSUAL ITEMS		186.8	120.7	286.4	140.2
EBT, INCLUDING UNUSUAL ITEMS		186.8	120.7	286.4	140.2
Income Tax Expense		13.9	13.0	4.3	3.9
Minority Interest in Earnings		-21.2	-15.3	-25.0	-19.7
Earnings from Continuing Operations		151.7	92.4	257.1	116.6
NET INCOME		151.7	92.4	257.1	116.6
NET INCOME TO COMMON INCLUDING EXTRA ITEMS		151.7	92.4	257.1	116.6
NET INCOME TO COMMON EXCLUDING EXTRA ITEMS		151.7	92.4	257.1	116.6

source : http://investing.businessweek.com