Sun Kwang Co., Ltd. (003100)   KOSDAQ (Unit : %, Times) Fiscal Year End 2005.12.31 2006.12.31 2007.12.31 2008.12.31 2009. 9.30 Net Income to Total Assets 4.12  0.78  3.57  5.81  6.02  Ordinary Income to Total Assets 3.77  1.03  4.72  7.29  7.31  Operating Profit to Working Capital 1.26  3.09  6.56  9.86  9.86  Net Income to Equity 7.64  1.58  6.91  10.61  10.44  Net Income to Sales 11.38  1.87  8.47  12.74  16.95  Ordinary Income to Sales 10.41  2.45  11.19  16.00  20.59  Operating Income to Sales 2.17  5.00  10.59  14.72  14.68  Total Income to Sales 10.02  10.76  15.46  19.73  19.78  Times Interest earned 3.45  1.48  3.26  4.88  4.58  Financial Expenses/Sales 4.25  5.15  4.95  4.13  5.74  Equity to Total Assets 49.45  49.84  53.59  55.82  59.55  Liability to Equity 102.21  100.62  86.60  79.15  67.91  Borrowings & Bonds to Assets 26.92  34.64  32.00  33.73  30.83  Current Liabilities to Equity 36.37  26.73  36.13  24.93  28.31  Fixed Assets to Equity & L/T Liabilities 97.47  90.27  94.61  96.41  95.86  Fixed Ratio 161.64  156.98  142.36  148.68  133.83  Current Ratio 111.55  163.28  122.45  122.21  120.40  Quick Ratio 96.81  159.60  118.37  119.33  118.99  Debt Coverage Ratio 146.25  100.47  82.79  159.74  78.42  Total C/F to Liabilities 8.41  13.10  19.09  22.06  -     Business Capital Turn over 0.58  0.62  0.62  0.67  0.52  Total Assets Turn over 0.36  0.42  0.42  0.46  0.36  Trade Receivables Turn over 4.05  4.42  4.01  4.67  3.64  Inventories Turn over 19.98  26.67  65.97  77.16  111.07  Trade Payables Turn over 13.26  16.37  16.28  21.07  16.11  Sales Growth 18.57  29.21  0.03  10.52  - 21.90  Total Asset Growth 26.75  - 0.17  - 1.15  5.70  0.57  Equity Growth 5.24  0.62  6.28  10.10  7.30  (Unit : %) Fiscal Year End 2004.12.31 2005.12.31 2006.12.31 2007.12.31 2008.12.31 Cost of Sales 78.86  89.98  89.24  84.54  80.27  Selling & General Adm.Exp. 9.27  7.85  5.76  4.86  5.01  R & D Costs -  -  -  -  -  Depreciation 5.36  8.67  11.84  11.81  9.15  Financial Expenses 3.27  4.25  5.15  4.95  4.13  Operating Income 11.87  2.17  5.00  10.59  14.72  Ordinary Income -  -  -  -  -  Income before Income Taxes 39.48  10.41  2.45  11.19  16.00  Net Profit 31.21  11.38  1.87  8.47  12.74  (Unit : 100Mn. Won, %) Fiscal Year End 2004.12.31 2005.12.31 2006.12.31 2007.12.31 2008.12.31 Total Debt 447.0  722.0  927.4  846.9  893.8  Short-Term Debt 190.0  98.0  -  -  -  Current Portion of L/T Debt 95.7  10.4  154.4  288.4  167.2  Long-Term Debt 161.2  613.6  772.9  558.4  726.5  Short-Term Debt to Total Debt 42.50  13.57  -  -  -