AEON CREDIT<00900> - Results Announcement

Aeon Credit Service(Asia) Company Limited announced on 18/09/2003:
(stock code: 00900 )
Year end date: 20/02/2004
Currency: HKD
Auditors' Report: N/A
Review of Interim Report by: Audit Committee

                                                        (Unaudited )
                                     (Unaudited )       Last
                                     Current            Corresponding
                                     Period             Period
                                     from 21/02/2003    from 21/02/2002
                                     to 20/08/2003      to 20/08/2002 
                               Note  ($         )       ($         )
Turnover                           : 364,314,000        400,179,000       
Profit/(Loss) from Operations      : 115,483,000        173,310,000       
Finance cost                       : (62,416,000)       (74,174,000)      
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       : 46,147,000         84,316,000        
% Change over Last Period          : -45.3     %
EPS/(LPS)-Basic (in dollars)       : 0.1102             0.2013            
         -Diluted (in dollars)     : N/A                N/A               
Extraordinary (ETD) Gain/(Loss)    : N/A                N/A               
Profit/(Loss) after ETD Items      : 46,147,000         84,316,000        
Interim Dividend                   : 5.00 cents         5.00 cents        
  per Share                                                               
(Specify if with other             : N/A                N/A               
  options)                                                                
                                                                          
B/C Dates for 
  Interim Dividend                 : 10/10/2003         to 17/10/2003bdi.
Payable Date                       : 20/10/2003
B/C Dates for (-)            
  General Meeting                  : N/A          
Other Distribution for             : N/A           
  Current Period                     
                                     
B/C Dates for Other 
  Distribution                     : N/A          

Remarks:


1.      Turnover represents interest income, annual fees and commission 
income received and receivable from credit finance services provided to 
outside customers and investment income from the seller and subordinated 
interests in securitisation trust received during the period.

2.      Certain comparative figures have been reclassified to conform with 
current period's presentation.