Tomorrow International Holdings Limited

Consolidated Cash Flow Statement
Year ended 31st December, 1998

                                                              Period from
                                                            1st November,
                                               Year ended         1996 to
                                           31st December,  31st December,
                                                     1998            1997
                                        Notes     HK$'000         HK$'000

NET CASH INFLOW FROM
  OPERATING ACTIVITIES                  22(a)      60,411          73,860

RETURNS ON INVESTMENTS AND
  SERVICING OF FINANCE
    Interest received                               1,195           2,604
    Interest paid                                  (6,878)         (8,282)
    Interest element of finance lease
      rental payments                                 (35)            (78)
    Dividends paid                                     --         (21,687)
                                                 --------        --------
Net cash outflow from returns on
  investments and servicing of finance             (5,718)        (27,443)
                                                 --------        --------
TAXATION
  Hong Kong profits tax paid                         (239)         (7,637)
  PRC tax paid                                       (128)             --
                                                 --------        --------
                                                     (367)         (7,637)
                                                 --------        --------
INVESTING ACTIVITIES
  Purchases of fixed assets                       (26,464)        (78,266)
  Proceeds from disposals of fixed assets             587             124
                                                 --------        --------
Net cash outflow from investing activities        (25,877)        (78,142)
                                                 --------        --------
NET CASH INFLOW/(OUTFLOW) BEFORE
  FINANCING ACTIVITIES                             28,449         (39,362)
                                                 --------        --------
FINANCING ACTIVITIES                    22(b)
  Capital element of finance lease
    rental payments                                  (204)           (476)
  Repayment of mortgage loan                       (3,697)         (4,313)
  Issue of share capital                               --           2,766
  Issue of share warrants                              --          25,800
  Warrants issue expenses                              --          (1,442)
                                                 --------        --------
Net cash inflow/(outflow) from
  financing activities                             (3,901)         22,335
                                                 --------        --------
INCREASE/(DECREASE) IN CASH AND
  CASH EQUIVALENTS                                 24,548         (17,027)

Cash and cash equivalents at
  beginning of year/period                        (21,333)         (4,306)
                                                 --------        --------
CASH AND CASH EQUIVALENTS AT OF YEAR/PERIOD         3,215         (21,333)
                                                 ========        ========
ANALYSIS OF BALANCES OF CASH AND
  CASH EQUIVALENTS
    Cash and bank balances                         42,826          49,467
    Trust receipt loans                           (39,611)        (70,800)
                                                 --------        --------
                                                    3,215         (21,333)
                                                 ========        ========