GARWARE OFFSHORE SERVICES LTD

 
UNAUDITED FINANCIAL RESULTS (PROVISIONAL) FOR THE QUARTER ENDED SEPT 2006


                      PREVIOUS
          QUARTER ENDED ON NINE MONTHS ENDED ON   ACCOUNTING
SR. PARTICULARS           YEAR ENDED
NO.         30-Sep-06 30-Sep-05 30-Sep-06 30-Sep-05   31-Dec-05
          (UNAUDITED) (UNAUDITED) (UNAUDITED) (UNAUDITED)   (AUDITED)
                       
1 INCOME FROM OPERATIONS             1,349         735          3,840        2,173            3,086
                       
2 OTHER INCOME                   36           13                48           163              186
  TOTAL INCOME             1,385         748          3,888        2,336            3,272
                       
3 TOTAL EXPENDITURE                 612         416          1,740        1,204            1,720
                       
  (INCREASE) / DECREASE IN STOCK IN TRADE               (56)         (13)           (123)           (20)              (72)
                       
  CONSUMPTION OF RAW MATERIAL    N. A.   N. A.   N. A.     N. A.     N. A. 
                       
  STAFF EXPENDITURE                 266         164              777           496              726
                       
  OTHER EXPENDITURE                   402         265          1,086           728            1,066
                       
4 PROFIT BEFORE INTEREST AND DEPRECIATION               773         332          2,148        1,132            1,552
                       
5 INTEREST & FINANCE CHARGES               169            7              456            23                54
                       
6 PROFIT BEFORE DEPRECIATION               604         325          1,692        1,109