SAM WOO<02322> - Results Announcement

Sam Woo Holdings Limited announced on 16/07/2003:
(stock code: 02322 )
Year end date: 31/03/2003
Currency: HKD
Auditors' Report: Unqualified

                                                        (Audited   )
                                     (Audited   )       Last
                                     Current            Corresponding
                                     Period             Period
                                     from 01/04/2002    from 01/04/2001
                                     to 31/03/2003      to 31/03/2002 
                               Note  ('000      )       ('000      )
Turnover                           : 202,950            450,146           
Profit/(Loss) from Operations      : 75,285             75,930            
Finance cost                       : (8,425)            (12,775)          
Share of Profit/(Loss) of 
  Associates                       : N/A                N/A               
Share of Profit/(Loss) of
  Jointly Controlled Entities      : N/A                N/A               
Profit/(Loss) after Tax & MI       : 56,436             52,734            
% Change over Last Period          : +7.02     %
EPS/(LPS)-Basic (in dollars)       : 0.24               0.23              
         -Diluted (in dollars)     : N/A                N/A               
Extraordinary (ETD) Gain/(Loss)    : N/A                N/A               
Profit/(Loss) after ETD Items      : 56,436             52,734            
Final Dividend                     : NIL                N/A               
  per Share                                                               
(Specify if with other             : N/A                N/A               
  options)                                                                
                                                                          
B/C Dates for 
  Final Dividend                   : N/A          
Payable Date                       : N/A       
B/C Dates for Annual         
  General Meeting                  : 20/08/2003         to 27/08/2003bdi.
Other Distribution for             : N/A           
  Current Period                     
                                     
B/C Dates for Other 
  Distribution                     : N/A          

Remarks:

                       
1       Group reorganisation and basis of preparation

        The Company was incorporated in Bermuda on 26th June 2002 as an 
exempted company with limited liability under the Companies Act 1981 of 
Bermuda.

        Pursuant to a group reorganisation (the "Reorganisation") in 
preparation for the listing of the Company's shares on the Main Board of 
The Stock Exchange of Hong Kong Limited (the "Stock Exchange"), the 
Company acquired the entire issued share capital of Sam Woo Group Limited, 
the then holding company of the other subsidiaries, through a share swap 
arrangement on 28th March 2003 and became the holding company of the 
Group.  Details of the Reorganisation are set out in the Company's 
prospectus dated 31st March 2003.  The Company's shares were listed on the 
Stock Exchange on 9th April 2003.

        The Reorganisation is accounted for using merger accounting as 
permitted by the Hong Kong Statement of Standard Accounting Practice No. 
27 "Accounting for group reconstructions" issued by the Hong Kong Society 
of Accountants ("HKSA").  The consolidated accounts of the Group for the 
year ended 31st March 2003, including comparative figures, are prepared as 
if the Company had been the holding company of the Group from the 
beginning of the earliest period presented.

The accounts have been prepared under the historical cost convention, in 
accordance with accounting principles generally accepted in Hong Kong and 
comply with accounting standards issued by the HKSA.  

No balance sheet of the Company as at 31st March 2002 is presented in the 
accounts as the Company was not yet incorporated at that date.

2.      Earnings per share

The calculation of basic earnings per share is based on the Group's profit 
attributable to shareholders of HK$56,436,000 (2002: HK$52,734,000) and 
assuming that 232,500,000 ordinary shares issued pursuant to the 
Reorganisation had been in issue throughout both years.  

Diluted earnings per share is not presented as the Company has no dilutive 
potential shares.