Sun Kwang Co., Ltd. (003100)   KOSDAQ (Unit : %, Times) Fiscal Year End 2003.12.31 2004.12.31 2005.12.31 2006.12.31 2007. 9.30 Net Income to Total Assets 8.92  12.45  4.12  0.78  3.49  Ordinary Income to Total Assets 13.03  15.75  3.77  1.03  5.00  Operating Profit to Working Capital 8.67  7.56  1.26  3.09  6.20  Net Income to Equity 13.38  19.93  7.64  1.58  6.87  Net Income to Sales 19.32  31.21  11.38  1.87  8.56  Ordinary Income to Sales 28.23  39.48  10.41  2.45  12.24  Operating Income to Sales 14.33  11.87  2.17  5.00  10.52  Total Income to Sales 24.47  21.14  10.02  10.76  15.60  Times Interest earned 12.49  13.07  3.45  1.48  3.37  Financial Expenses/Sales 2.46  3.27  4.25  5.15  5.17  Equity to Total Assets 66.45  59.56  49.45  49.84  51.85  Liability to Equity 50.49  67.89  102.21  100.62  92.85  Borrowings & Bonds to Assets 19.40  21.13  26.92  34.64  31.65  Current Liabilities to Equity 22.98  44.03  36.37  26.73  39.21  Fixed Assets to Equity & L/T Liabilities 86.93  109.75  97.47  90.27  93.36  Fixed Ratio 110.84  135.93  161.64  156.98  143.44  Current Ratio 172.52  72.57  111.55  163.28  126.01  Quick Ratio 165.83  69.70  96.81  159.60  119.38  Debt Coverage Ratio 131.09  94.82  146.25  100.47  57.19  Total C/F to Liabilities 12.34  8.02  8.41  13.10  -     Business Capital Turn over 0.60  0.64  0.58  0.62  0.59  Total Assets Turn over 0.46  0.40  0.36  0.42  0.41  Trade Receivables Turn over 3.39  3.63  4.05  4.42  3.79  Inventories Turn over 58.15  46.08  19.98  26.67  44.37  Trade Payables Turn over 11.08  11.04  13.26  16.37  15.30  Sales Growth - 1.53  10.51  18.57  29.21  - 3.03  Total Asset Growth 18.16  35.99  26.75  - 0.17  0.37  Equity Growth 17.33  21.90  5.24  0.62  4.42  (Unit : %) Fiscal Year End 2002.12.31 2003.12.31 2004.12.31 2005.12.31 2006.12.31 Cost of Sales 73.33  75.53  78.86  89.98  89.24  Selling & General Adm.Exp. 11.70  10.14  9.27  7.85  5.76  R & D Costs -  -  -  -  -  Depreciation 4.03  4.10  5.36  8.67  11.84  Financial Expenses 1.92  2.46  3.27  4.25  5.15  Operating Income 14.97  14.33  11.87  2.17  5.00  Ordinary Income -  -  -  -  -  Income before Income Taxes 25.08  28.23  39.48  10.41  2.45  Net Profit 17.47  19.32  31.21  11.38  1.87  (Unit : 100Mn. Won, %) Fiscal Year End 2002.12.31 2003.12.31 2004.12.31 2005.12.31 2006.12.31 Total Debt 247.0  301.8  447.0  722.0  927.4  Short-Term Debt 103.0  110.0  190.0  98.0  -  Current Portion of L/T Debt 7.1  4.6  95.7  10.4  154.4  Long-Term Debt 136.8  187.2  161.2  613.6  772.9  Short-Term Debt to Total Debt 41.69  36.44  42.50  13.57  -