Sammi Metal Products Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	FY 2009	FY 2008
Period Ending	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008
Operating Revenue	240,956	249,243
Other Revenue	-0	-
Revenue	240,956	249,243
Revenue Growth (YoY)	-3.33%	-
Cost of Revenue	218,335	212,942
Gross Profit	22,621	36,301
Selling, General & Admin	7,487	6,672
Amortization of Goodwill & Intangibles	529.79	223.12
Other Operating Expenses	203.25	305.09
Operating Expenses	9,798	7,606
Operating Income	12,823	28,695
Interest Expense	-15,687	-10,820
Interest & Investment Income	1,116	710.93
Earnings From Equity Investments	1,463	11,644
Currency Exchange Gain (Loss)	3,136	-1,060
Other Non Operating Income (Expenses)	-78.16	-345.59
EBT Excluding Unusual Items	2,773	28,823
Gain (Loss) on Sale of Investments	24.93	2,917
Gain (Loss) on Sale of Assets	138.84	-123.39
Other Unusual Items	2,434	-13,263
Pretax Income	5,454	18,367
Income Tax Expense	514.67	1,479
Earnings From Continuing Operations	4,939	16,888
Minority Interest in Earnings	13.66	-
Net Income	4,953	16,888
Net Income to Common	4,953	16,888
Net Income Growth	-70.67%	-
Shares Outstanding (Basic)	-	12
Shares Outstanding (Diluted)	-	12
EPS (Basic)	-	1391.00
EPS (Diluted)	-	1391.00
Free Cash Flow	-47,650	-12,132
Free Cash Flow Per Share	-	-999.30
Gross Margin	9.39%	14.56%
Operating Margin	5.32%	11.51%
Profit Margin	2.06%	6.78%
Free Cash Flow Margin	-19.78%	-4.87%
EBITDA	29,341	35,320
EBITDA Margin	12.18%	14.17%
D&A For EBITDA	16,519	6,625
EBIT	12,823	28,695
EBIT Margin	5.32%	11.51%
Effective Tax Rate	9.44%	8.05%
Advertising Expenses	8.8	40.27

Source: S&P Capital IQ. Standard template. Financial Sources.