Consolidated business forecasts for
the year ending March 31, 2004

	(Year ended Mar. 31, 2003) FY 2002			(Year ending Mar. 31, 2004) FY 2003			Y.O.Y
(¥100 million)	<Actual> 1st half	<Actual> 2nd half	<Actual> Total	<Forecast> 1st half	<Forecast> 2nd half	<Forecast> Total
Net sales	2,607	2,621	5,228	2,470	2,450	4,920	-5.9%
Operating income	65	113	178	90	130	220	+23.6%
Ordinary income	32	76	108	65	100	165	+52.8%
Income before tax	75	-96	-21	70	100	170	-
Net income	8	-35	-27	20	60	80	-
(Rate: 1US$=) (Rate: 1STG£=) (Rate: 1EURO=)	(¥129.67) (¥187.30) (¥115.98)	(¥120.99) (¥188.69) (¥119.88)	(¥125.33) (¥187.99) (¥117.93)	(¥118) (¥192) (¥120)	← ← ←	← ← ←