S A M Trade Asia Pte Ltd. (SMFX)

S A M Trade Asia Pte Income Statement

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	TTM	FY 2008	FY 2007	FY 2006	FY 2005	FY 2004
Period Ending	May 31, 2008	Feb 29, 2008	Feb 28, 2007	Feb 28, 2006	Feb 28, 2005	Feb 29, 2004
Revenue	0.4	0.52	0.87	0.98	-	-
Revenue Growth (YoY)	-57.57%	-39.67%	-11.45%	-	-	-
Cost of Revenue	-	-	-	0.17	-	-
Gross Profit	0.4	0.52	0.87	0.81	-	-
Selling, General & Admin	1.57	1.83	1.76	2.27	57.42	0.05
Operating Expenses	1.61	1.87	1.78	2.27	57.42	0.05
Operating Income	-1.21	-1.35	-0.91	-1.46	-57.42	-0.05
Interest Expense	-0.62	-0.57	-0.3	-0.18	-0.02	-
EBT Excluding Unusual Items	-1.85	-1.92	-1.21	-1.64	-57.43	-0.05
Impairment of Goodwill	-	-	-1.7	-1.71	-	-
Asset Writedown	-0.1	-0.1	-	-	-	-
Legal Settlements	-	-	-0.01	-0.39	-	-
Other Unusual Items	-0.05	-0.05	0.17	0.5	-	-
Pretax Income	-2	-2.08	-2.76	-3.24	-57.43	-0.05
Earnings From Continuing Operations	-2	-2.08	-2.76	-3.24	-57.43	-0.05
Earnings From Discontinued Operations	-	-	-	-	-	0
Net Income	-2	-2.08	-2.76	-3.24	-57.43	-0.05
Net Income to Common	-2	-2.08	-2.76	-3.24	-57.43	-0.05
Shares Outstanding (Basic)	0	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0	0
Shares Change (YoY)	29.13%	27.81%	32.37%	136.13%	-29.67%	-
EPS (Basic)	-15.96	-17.42	-29.58	-45.99	-1923.79	-1.15
EPS (Diluted)	-15.96	-17.42	-29.58	-45.99	-1923.79	-1.15
Free Cash Flow	-0.97	-1.11	-1.09	-1.24	-0.27	-0.02
Free Cash Flow Per Share	-7.75	-9.31	-11.67	-17.62	-9.20	-0.37
Gross Margin	100.00%	100.00%	100.00%	82.92%	-	-
Operating Margin	-304.40%	-258.03%	-105.34%	-148.96%	-	-
Profit Margin	-502.51%	-397.10%	-318.33%	-331.03%	-	-
Free Cash Flow Margin	-243.98%	-212.13%	-125.58%	-126.80%	-	-
EBITDA	-1.17	-1.31	-0.89	-1.4	-55.92	-0.05
EBITDA Margin	-295.05%	-249.59%	-102.76%	-142.67%	-	-
D&A For EBITDA	0.04	0.04	0.02	0.06	1.5	0
EBIT	-1.21	-1.35	-0.91	-1.46	-57.42	-0.05
EBIT Margin	-	-258.03%	-105.34%	-148.96%	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.