test only

xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns="http://www.w3.org/TR/REC-html40">

style='border-collapse:collapse;table-layout:fixed;width:571pt'>

Shares on Issue 16/2/05

Shareprice 16/2/05

Shareprice 18/3/06

Marketcap 16/2/05

Marketcap 18/3/06

Asset Backing

EPS

Earing Yield 16/2/05

Earnings Yield 18/3/05

PE 16/2/05

P/E 18/3/06

Dividend

AAA

Aaaaaaaa

x:num="34567876">34,567,876

x:num="0.15">$0.150

x:num="0.21">$0.210

x:num="5185181.4" x:fmla="=C2*D2">########

x:num="7259253.96" x:fmla="=E2*C2">$7,259,254

x:num="0">$0.0000

x:num="-1.7999999999999999E-2">-$0.0180

x:num="0">0.00%

x:num="0">0.00%

x:num="0">0.0

x:num="0">0.0

No

BBB

Bbbbbbbb

x:num="345678987">345,678,987

x:num="3.5999999999999997E-2">$0.036

x:num="0.05">$0.050

x:num="12444443.532" x:fmla="=C3*D3">########

x:num="17283949.350000001" x:fmla="=E3*C3">$17,283,949

x:num="8.0000000000000002E-3">$0.0080

x:num="2E-3">$0.0020

x:num="5.5599999999999997E-2">5.56%

x:num="0.04" x:fmla="=100/M3/100">4.00%

x:num="18.8">18.8

x:num="25" x:fmla="=E3/I3">25.0

No

CCC

Cccccccc

x:num="34765876">34,765,876

x:num="1.6">$1.600

x:num="0.98699999999999999">$0.987

x:num="55625401.600000001" x:fmla="=C4*D4">########

x:num="34313919.611999996" x:fmla="=E4*C4">$34,313,920

x:num="0.76">$0.7600

x:num="3.5999999999999997E-2">$0.0360

x:num="2.2499999999999999E-2">2.25%

x:num="3.64741641337386E-2" x:fmla="=100/M4/100">3.65%

x:num="44.4">44.4

x:num="27.416666666666668" x:fmla="=E4/I4">27.4

No

DDD

Dddddddd

x:num="1234545">1,234,545

x:num="0.14499999999999999">$0.145

x:num="1.23">$1.230

x:num="179009.02499999999" x:fmla="=C5*D5">$179,009

x:num="1518490.35" x:fmla="=E5*C5">$1,518,490

x:num="0.05">$0.0500

x:num="2.5999999999999999E-3">$0.0026

x:num="1.7899999999999999E-2">1.79%

x:num="2.1138211382113821E-3" x:fmla="=100/M5/100">0.21%

x:num="55.8">55.8

x:num="473.07692307692309" x:fmla="=E5/I5">473.1

No

EEE

Eeeeeee

x:num="2123456789">2,123,456,789

x:num="0.03">$0.030

x:num="2E-3">$0.002

x:num="63703703.669999994" x:fmla="=C6*D6">########

x:num="4246913.5779999997" x:fmla="=E6*C6">$4,246,914

x:num="0.01">$0.0100

x:num="-0.01">-$0.0100

x:num="0">0.00%

x:num="0">0.00%

x:num="0">0.0

x:num="0">0.0

No

FFF

Ffffffffff

x:num="5467890">5,467,890

x:num="0.35499999999999998">$0.355

x:num="0.37">$0.370

x:num="1941100.95" x:fmla="=C7*D7">########

x:num="2023119.3" x:fmla="=E7*C7">$2,023,119

x:num="0.03">$0.0300

x:num="8.9999999999999993E-3">$0.0090

x:num="2.5399999999999999E-2">2.54%

x:num="2.4324324324324326E-2" x:fmla="=100/M7/100">2.43%

x:num="39.4">39.4

x:num="41.111111111111114" x:fmla="=E7/I7">41.1

No

GGG

Ggggggg

x:num="203456789">203,456,789

x:num="0.185">$0.185

x:num="0.17">$0.170

x:num="37639505.964999996" x:fmla="=C8*D8">########

x:num="34587654.130000003" x:fmla="=E8*C8">$34,587,654

x:num="0">$0.0000

x:num="-7.0000000000000001E-3">-$0.0070

x:num="0">0.00%

x:num="0">0.00%

x:num="0">0.0

x:num="0">0.0

No

HHH

Hhhhhh

x:num="32456789">32,456,789

x:num="0.29">$0.290

x:num="0.255">$0.255

x:num="9412468.8099999987" x:fmla="=C9*D9">########

x:num="8276481.1950000003" x:fmla="=E9*C9">$8,276,481

x:num="0.05">$0.0500

x:num="6.0000000000000001E-3">$0.0060

x:num="2.07E-2">2.07%

x:num="2.3529411764705882E-2" x:fmla="=100/M9/100">2.35%

x:num="48.3">48.3

x:num="42.5" x:fmla="=E9/I9">42.5

x:num="5.0000000000000001E-3">$0.005

Sales $mill

FY June 02

FY June 03

FY June 04

HY Dec 04

AAA

$5.01

$7.74

$10.12

$8.99

BBB

$2.78

$4.75

$8.70

$8.18

CCC

$14.23

$12.39

$17.28

$8.25

DDD

$8.59

$11.54

$12.21

$10.94

EEE

$5.01

$7.74

$10.12

$8.99

FFF

$2.78

$4.75

$8.70

$8.18

GGG

$14.23

$12.39

$17.28

$8.25

HHH

$8.59

$11.54

$12.21

$10.94

Net Profit $mill

FY June 02

FY June 03

FY June 04

HY Dec 04

AAA

color="#FF0000" style='mso-ignore:color'>-$2.40

style='mso-ignore:color'>-$1.37

color="#FF0000" style='mso-ignore:color'>-$0.07

$0.62

BBB

style='mso-ignore:color'>-$0.73

$0.13

$0.40

$0.29

CCC

color="#FF0000" style='mso-ignore:color'>-$4.16

style='mso-ignore:color'>-$2.92

$0.72

$0.81

DDD

style='mso-ignore:color'>-$1.63

style='mso-ignore:color'>-$0.74

$0.47

$0.61

EEE

color="#FF0000" style='mso-ignore:color'>-$2.40

style='mso-ignore:color'>-$1.37

color="#FF0000" style='mso-ignore:color'>-$0.07

$0.62

FFF

style='mso-ignore:color'>-$0.73

$0.13

$0.40

$0.29

GGG

color="#FF0000" style='mso-ignore:color'>-$4.16

style='mso-ignore:color'>-$2.92

$0.72

$0.81

HHH

style='mso-ignore:color'>-$1.63

style='mso-ignore:color'>-$0.74

$0.47

$0.61

EBITDA $mill

FY June 02

FY June 03

FY June 04

HY Dec 04

AAA

color="#FF0000" style='mso-ignore:color'>-$2.93

color="#FF0000" style='mso-ignore:color'>-$1.04

style='mso-ignore:color'>-$0.34

$0.73

BBB

color="#FF0000" style='mso-ignore:color'>-$0.49

$0.14

$0.40

$0.30

CCC

x:fmla="=B26-0.514--0.097--0.466--0.622"> style='mso-ignore:color'>-$3.49

x:fmla="=C26--1.04-0.367--0.085">-$2.16

$1.70

$0.89

DDD

color="#FF0000" style='mso-ignore:color'>-$2.34

$2.60

$3.20

$1.84

EEE

x:fmla="=B28-0.172--0.962">-$1.61

x:fmla="=C28--0.256-0.005--0.888">-$0.23

x:fmla="=E28--0.166-0.18--0.861">$0.78

x:fmla="=F28--0.071">$0.07

x:fmla="=G28--0.071--0.692">$1.39

FFF

x:fmla="=B29-0.112--0.078--0.133">-$0.63

color="#FF0000" style='mso-ignore:color'>-$2.75

$1.70

$0.39

GGG

x:fmla="=B30--0.071-0.1">-$4.19

x:fmla="=C30--0.08-0.054">-$2.89

x:fmla="=E30--0.043-0.038">$0.73

$0.43

HHH

x:fmla="=B31--0.009-0.365--0.122">-$1.86

x:fmla="=C31--0.141-0.378">-$0.98

x:fmla="=E31--0.107-0.42--0.026">$0.18

x:fmla="=G31--0.05-0.236">$0.42