Sam Kwang Glass Ind. (005090)   STOCK (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 1.86  4.03  4.54  5.96  8.79  Ordinary Income to Total Assets 1.89  5.07  5.21  7.08  10.12  Operating Profit to Working Capital 3.10  5.34  6.70  6.13  6.13  Net Income to Equity 3.78  8.96  10.16  12.76  18.16  Net Income to Sales 2.77  5.99  6.55  7.99  11.55  Ordinary Income to Sales 2.82  7.53  7.52  9.49  13.29  Operating Income to Sales 4.20  6.25  7.01  5.90  11.24  Total Income to Sales 13.02  14.34  14.87  13.69  17.89  Times Interest earned 2.19  3.32  3.35  4.10  7.20  Financial Expenses/Sales 2.37  3.25  3.20  3.06  2.14  Equity to Total Assets 46.46  43.66  45.71  47.61  49.14  Liability to Equity 115.24  129.03  118.79  110.04  103.49  Borrowings & Bonds to Assets 41.55  42.58  39.55  35.52  34.12  Current Liabilities to Equity 52.44  57.95  69.23  71.30  88.93  Fixed Assets to Equity & L/T Liabilities 83.45  92.23  100.50  100.07  111.10  Fixed Ratio 135.86  157.78  150.31  138.84  127.28  Current Ratio 151.38  122.93  98.92  99.86  85.70  Quick Ratio 109.18  88.19  66.82  66.09  63.59  Debt Coverage Ratio 68.57  79.94  57.60  61.12  37.80  Total C/F to Liabilities 16.42  14.08  15.23  14.05  -     Business Capital Turn over 0.74  0.86  0.96  1.04  1.09  Total Assets Turn over 0.67  0.67  0.69  0.75  0.76  Trade Receivables Turn over 3.72  3.74  3.89  4.01  4.00  Inventories Turn over 6.40  7.10  7.31  6.89  7.23  Trade Payables Turn over 13.16  13.63  13.38  11.91  11.55  Sales Growth - 7.94  15.51  12.45  13.20  11.57  Total Asset Growth 16.49  13.99  4.97  5.49  8.55  Equity Growth 3.34  7.13  9.88  9.88  12.05  (Unit : %) Fiscal Year End 2004.12.31 2005.12.31 2006.12.31 2007.12.31 2008.12.31 Cost of Sales 89.19  86.98  85.66  85.13  86.31  Selling & General Adm.Exp. 7.23  8.82  8.09  7.85  7.80  R & D Costs -  -  0.11  0.10  0.10  Depreciation 8.85  10.81  9.53  7.65  6.75  Financial Expenses 2.17  2.37  3.25  3.20  3.06  Operating Income 3.58  4.20  6.25  7.01  5.90  Ordinary Income -  -  -  -  -  Income before Income Taxes 2.17  2.82  7.53  7.52  9.49  Net Profit 1.98  2.77  5.99  6.55  7.99  (Unit : 100Mn. Won, %) Fiscal Year End 2004.12.31 2005.12.31 2006.12.31 2007.12.31 2008.12.31 Total Debt 684.2  1,027.1  1,199.8  1,169.9  1,108.3  Short-Term Debt 191.3  0.6  38.7  17.0  150.0  Current Portion of L/T Debt 152.6  321.6  321.7  524.5  445.7  Long-Term Debt 340.3  704.8  839.3  628.3  512.6  Short-Term Debt to Total Debt 27.96  0.06  3.23  1.45  13.53