10:16 TCL COMM<02618> - Announcement & Resumption of Trading (3) The Share Swap will constitute material modifications to the terms of the Put and Call Option Agreement (details of which are set out in the Listing Document), under which, among other things, the Company granted to Alcatel a put option, in consideration of a call option granted by the Company to Alcatel, to exchange the Alcatel Shares to be exercised by Alcatel on or after 31 August 2008 for such number of the Shares to be agreed between the parties or otherwise in accordance with the formula as set out therein. The Put and Call Option Agreement will be terminated upon completion of the acquisition of the Alcatel Shares by the Company. The shareholdings of the Company before and after completion of the Share Swap are as follows: Before completion of Share Swap (For more details, please refer to the press announcement today.) After completion of Share Swap (For more details, please refer to the press announcement today.) Notes: (1) TCL Corporation holds interest in the Company through T.C.L. Industries Holdings (H.K.) Limited, its wholly owned subsidiary. (2) Jasper Ace Limited, Alcatel and other shareholders (save for certain Directors) are regarded as public shareholders under the Listing Rules. (Please refer to the annual report of the Company for the interest of the Directors.) Based on the audited accounts of T&A HK as at 31 December 2004 and the unaudited accounts as at 31 March 2005, the net loss before taxation and extraordinary items attributable to the Alcatel Shares for the financial year of 2004 and first quarter of 2005 amounted to about HK$119 million and HK$162 million respectively, and the net loss after taxation and extraordinary items attributable to the Alcatel Shares amounted to about HK$116 million and HK$161 million respectively. Based on the audited accounts of T&A SAS as at 31 December 2004 and the unaudited accounts as at 31 March 2005, its net loss before taxation and extraordinary items for the financial year of 2004 and first quarter of 2005 amounted to about HK$289 million and HK$309 million respectively, and its net loss after taxation and extraordinary items amounted to about HK$285 million and HK$302 million respectively. Based on the net asset value of T&A HK as shown in its audited accounts of T&A HK as at 31 December 2004, the Alcatel Shares represent a value of about HK$342 million. Based on the average closing price of HK$0.448 per Share for the 5 trading days prior to the date of this announcement, 141,375,000 Shares to be issued pursuant to the Share Swap (and assuming no further Shares will be issued thereafter until the Share Swap Completion Date) represent a value of about HK$63.34 million. Accordingly, the market value of the 141,375,000 Shares to be issued pursuant to the Share Swap of about HK$63.34 million as arrived above represents about a discount of 81% of the value of the Alcatel Shares, and the cash consideration of 10 million (about HK$99.76 million) represents a discount of about 71% of the value of the Alcatel Shares. Based on the net asset value of T&A HK as shown in its unaudited accounts of T&A HK as at 31 March 2005, the Alcatel Shares represent a value of about HK184 million. Based on the average closing price of HK$0.448 per Share for the 5 trading days prior to the date of this announcement, 141,375,000 Shares to be issued pursuant to the Share Swap (and assuming no further Shares will be issued thereafter until the Share Swap Completion Date) represent a value of about HK$63.34 million. Accordingly, the market value of the 141,375,000 Shares to be issued pursuant to the Share Swap of about HK$63.34 million as arrived above represents about a discount of 66% of the value of the Alcatel Shares, and the cash consideration of 10 million (about HK$99.76 million) represents a discount of about 46% of the value of the Alcatel Shares. The Directors are of the view that the cash consideration and the payment by way of Share Swap for the acquisition of the Alcatel Shares were negotiated and determined on an arm's length basis and on normal commercial terms. Based on the audited accounts of T&A HK as at 31 December 2004, the total assets attributed to the Alcatel Shares amounted to about HK$1,333 million. Based on the unaudited consolidated accounts of T&A HK as at 31 March 2005, its turnover and net loss for the three months ended 31 March 2005 amounted to about HK$1,027 and HK$357 million respectively, and its net asset value as at 31 March 2005 was about HK$409 million. Based on the unaudited accounts of the Group as at 31 March 2005, the turnover of T&A HK and T&A SAS attributed about 61% and 40% of the Group's turnover respectively.