Sun Kwang Co., Ltd. (003100)   KOSDAQ (Unit : %, Times) Fiscal Year End 2004.12.31 2005.12.31 2006.12.31 2007.12.31 2008. 3.31 Net Income to Total Assets 12.45  4.12  0.78  3.57  5.49  Ordinary Income to Total Assets 15.75  3.77  1.03  4.70  7.28  Operating Profit to Working Capital 7.56  1.26  3.09  6.56  6.56  Net Income to Equity 19.93  7.64  1.58  6.91  10.20  Net Income to Sales 31.21  11.38  1.87  8.47  12.48  Ordinary Income to Sales 39.48  10.41  2.45  11.14  16.55  Operating Income to Sales 11.87  2.17  5.00  10.59  19.55  Total Income to Sales 21.14  10.02  10.76  15.46  24.40  Times Interest earned 13.07  3.45  1.48  3.25  4.97  Financial Expenses/Sales 3.27  4.25  5.15  4.95  4.17  Equity to Total Assets 59.56  49.45  49.84  53.59  54.14  Liability to Equity 67.89  102.21  100.62  86.60  84.71  Borrowings & Bonds to Assets 21.13  26.92  34.64  32.00  31.72  Current Liabilities to Equity 44.03  36.37  26.73  36.13  23.20  Fixed Assets to Equity & L/T Liabilities 109.75  97.47  90.27  94.61  87.81  Fixed Ratio 135.93  161.64  156.98  142.36  141.82  Current Ratio 72.57  111.55  163.28  122.45  184.89  Quick Ratio 69.70  96.81  159.60  118.37  174.71  Debt Coverage Ratio 94.82  146.25  100.47  82.79  198.99  Total C/F to Liabilities 8.02  8.41  13.10  19.09  -     Business Capital Turn over 0.64  0.58  0.62  0.62  0.65  Total Assets Turn over 0.40  0.36  0.42  0.42  0.44  Trade Receivables Turn over 3.63  4.05  4.42  4.01  4.17  Inventories Turn over 46.08  19.98  26.67  65.97  42.48  Trade Payables Turn over 11.04  13.26  16.37  16.28  16.25  Sales Growth 10.51  18.57  29.21  0.03  21.19  Total Asset Growth 35.99  26.75  - 0.17  - 1.15  0.55  Equity Growth 21.90  5.24  0.62  6.28  1.58  (Unit : %) Fiscal Year End 2003.12.31 2004.12.31 2005.12.31 2006.12.31 2007.12.31 Cost of Sales 75.53  78.86  89.98  89.24  84.54  Selling & General Adm.Exp. 10.14  9.27  7.85  5.76  4.86  R & D Costs -  -  -  -  -  Depreciation 4.10  5.36  8.67  11.84  11.81  Financial Expenses 2.46  3.27  4.25  5.15  4.95  Operating Income 14.33  11.87  2.17  5.00  10.59  Ordinary Income -  -  -  -  -  Income before Income Taxes 28.23  39.48  10.41  2.45  11.14  Net Profit 19.32  31.21  11.38  1.87  8.47  (Unit : 100Mn. Won, %) Fiscal Year End 2003.12.31 2004.12.31 2005.12.31 2006.12.31 2007.12.31 Total Debt 301.8  447.0  722.0  927.4  846.9  Short-Term Debt 110.0  190.0  98.0  -  -  Current Portion of L/T Debt 4.6  95.7  10.4  154.4  288.4  Long-Term Debt 187.2  161.2  613.6  772.9  558.4  Short-Term Debt to Total Debt 36.44  42.50  13.57  -  -