Condition

Plan of fiscal year 2011

(1) Consolidated

Fiscal Year End     Unit:Million Yen

Fiscal year Feb/2011 Feb/2012 G/R
  actual plan(revised)  
Net Sales 42,850 41,000 -4.3%
Operational Profit 3,393 2,800 -17.5%
Ordinary Profit 3,551 3,100 -12.7%
Net Income 2,218 1,810 -18.4%
Six Month        Unit:Million Yen

Fiscal year Feb/2011 Mid. Feb/2012 Mid. G/R
  actual actual  
Net Sales 21,247 21,327 0.4%
Operational Profit 1,604 1,336 -16.7%
Ordinary profit 1,694 1,487 -12.2%
Net Income 1,085 822 -24.3%

(2) Parent Company

Fiscal Year End     Unit:Million Yen

Fiscal year Feb/2011 Feb/2012 G/R
  actual plan(revised)  
Net Sales 38,943 38,000 -2.4%
Operational Profit 2,944 24,000 -18.5%
Ordinary Profit 3,481 2,900 -16.7%
Net Income 2,232 1,760 -21.2%
Six Month        Unit:Million Yen

Fiscal year Feb/2011 Mid. Feb/2012 Mid. G/R
  actual actual  
Net Sales 19,901 19,482 -2.1%
Operational Profit 1,365 1,151 -14.7%
Ordinary Profit 1,464 1,325 -10.8%
Net Income 915 727 -16.4%