SANDS REGENT (SNDS)

[Tanail]

PERIOD ENDING 31-Dec-04 30-Sep-04 30-Jun-04 31-Mar-04
Total Revenue 17,525 23,707 25,020 13,173
Cost of Revenue 9,833 14,500 13,256 11,812
Gross Profit 7,692 9,207 11,764 1,361
Operating Expenses
Research Development - - - -
Selling General and Administrative 4,806 4,537 7,388 216
Non Recurring - - - -
Others 1,516 1,545 1,526 1,000

Total Operating Expenses - - - -
Operating Income or Loss 1,370 3,125 2,849 145
Income from Continuing Operations
Total Other Income/Expenses Net 182 (46) (12) 4
Earnings Before Interest And Taxes 1,552 3,079 2,837 149
Interest Expense 799 606 660 109
Income Before Tax 753 2,473 2,178 40
Income Tax Expense 255 833 734 10
Minority Interest - - - -

Net Income From Continuing Ops 498 1,640 1,444 30
Non-recurring Events
Discontinued Operations - - - -
Extraordinary Items - - - -
Effect Of Accounting Changes - - - -
Other Items - - - -
Net Income 498 1,640 1,444 30
Preferred Stock And Other Adjustments - - - -
Net Income Applicable To Common Shares $498 $1,640 $1,444 $30