RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated:

Three months ended

September 30, 2015

June 30, 2015

September 30, 2014

USD

USD

USD

Operating profit

15.3

22.6

33.5

Add: Depreciation

23.0

22.8

21.8

         Amortization

0.0

0.0

0.0

         Interest income

0.5

0.6

0.5

Less: Capital expenditures

(29.0)

(21.4)

(18.8)

         Non-controlling interest

(7.5)

(7.7)

(12.9)

         Interest expense

(0.9)

(1.0)

(0.9)

         Income tax expense

(3.8)

(11.0)

(6.1)

         Dividend

-

-

-

Non-GAAP free cash flow

(2.4)

4.9

17.1

The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated:

Three months ended,

September 30, 2015

June 30, 2015

September 30, 2014

USD

USD

USD

Operating profit

15.3

22.6

33.5

Add: Depreciation

23.0

22.8

21.8

         Amortization

0.0

0.0

0.0

Non-GAAP EBITDA

38.3

45.4

55.3