Aida Engineering, Ltd. Quarterly Flash Report Results for three months ended June 30, 2007

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 Aida Engineering, Ltd. Quarterly Flash Report Results for three months ended June 30, 2007 Stock listing: Tokyo Stock Exchange (First Section) Code: 6118 URL http://www.aida.co.jp Representative: Kimikazu Aida, President Inquiries: Eiji Takei, Operating officer, division manager of business projection and administration headquarters Telephone: +81-42-772-5231 1. Consolidated Business Performance of Three Months Ended June 30, 2007 (April 1 Through June 30, 2007) July 30, 2007 (1) Financial Results (Consolidated Basis) Net Sales Operating Income Recurring Profit Net Income % % % % June 30, 2007 12,236 (7.9) 1,191 (3.9) 1,096 (15.9) 697 (11.5) June 30, 2006 13,281 34.1 1,240 141.4 1,303 94.1 787 131.5 Year ended March 31, 2007 62,120 5,164 5,186 3,053 June 30, 2007 9.71 9.59 June 30, 2006 11.01 10.85 Year ended March 31, 2007 42.67 42.23 Yen Note: Changes in Net Sales, Operating Income, Recurring Profit and Net Income from the year earier period are shown in percentage (2) Financial Position (Consolidated Basis) % Yen June 30, 2007 92,638 65,270 70.5 909.02 June 30, 2006 81,464 60,394 74.1 844.03 Year ended March 31, 2007 90,076 64,138 71.2 893.19 (3) Cash Flows (Consolidated Basis) June 30, 2007 (456) (171) (845) 10,375 June 30, 2006 (493) 940 (1,626) 8,788 Year ended March 31, 2007 4,054 (1,275) (1,609) 11,475 2. Business Performance Forecast for Fiscal Year Ending March 31, 2008 (Consolidated Basis) Consolidated basis business performance forecast for fiscal year ending March 31, 2008 remains unchanged from the previous forecast which was set forth in the announcement released on May 14, 2007. 3. Other Net Income per Share Total Assets Cash Flows from Operating Activities Diluted Net Income per Share Shareholders' Equity Cash Flows from Investing Activities (1) Significant changes in subsidiaries (changes in specific subsidiaries involving changes in scope of consolidation): None (2) Adoption of simplified accounting practice: Yes (3) Changes in accounting methods from the methods adopted in the latest consolidated fiscal year: None Note: For details, refer to [Qualitative Data / Financial Statements] presented in page 2. Yen Shareholders' Equity Ratio Cash Flows from Financing Activities Shareholders' Equity per Share Ending Cash and Cash Equivalents Note: This document has been translated from Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail. 1

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 (Reference) 1. Non-consolidated Business Performance of Three Months Ended June 30, 2007 (April 1 Through June 30, 2007) (1) Financial Results (Non-consolidated Basis) Net Sales Operating Income Recurring Profit Net Income % % % % June 30, 2007 9,717 (2.1) 873 (1.7) 798 (14.8) 498 (8.8) June 30, 2006 9,921 29.4 888 68.2 937 38.4 546 64.6 Year ended March 31, 2007 45,458 3,604 3,485 1,885 June 30, 2007 6.94 6.86 June 30, 2006 7.63 7.53 Year ended March 31, 2007 26.35 26.08 Yen Note: Changes in Net Sales, Operating Income, Recurring Profit and Net Income from the year earier period are shown in percentage (2) Financial Position (Non-consolidated Basis) Total Assets Shareholders' Equity Shareholders' Equity Shareholders' Equity Ratio per Share % Yen June 30, 2007 74,744 59,831 80.0 833.28 June 30, 2006 69,162 57,918 83.7 809.42 Year ended March 31, 2007 75,532 59,806 79.2 832.87 2. Business Performance Forecast for Fiscal Year Ending March 31, 2008 (Non-consolidated Basis) Non-consolidated basis business performance forecast for fiscal year ending March 31, 2008 remains unchanged from the previous forecast which was set forth in the announcement released on May 14, 2007. The above forecasts and those presented in appended material are based on the information presently available. Actual results may differ from these forecasts due to changes in various factors. [Qualitative Data / Financial Statements] 1. Qualitative data related to financial results Net sales for three months ended June 30, 2007 declined 7.9% from the same period of the preceding year to 12,236 million, reflecting concentration of delivery of many large-scaled press machine for automotive industry on second half of the fiscal year. Operating income was 1,191 million (down 3.9%), recurring profit amounted 1,096 million (down 15.9%), and net income was 697 million (down 11.5%) led by a drop in sales, while profitability is improved due to a change in product line of sales. 2. Qualitative data related to financial position Changes in financial position from the previous fiscal year end are as follows. Total assets increased by 2,561 million to 92,638 million, mainly due to increases in inventories and tangible fixed assets involving aquisition of new facilities. Total liabilities increased by 1,429 million to 27,367 million, maily due to increases in payment received. Total net assets increased by 1,132 million to 65,270 million, mainly due to increases in foreign currency. 3. Others Net Income per Share Diluted Net Income per Share (1) Significant changes in subsidiaries (changes in specific subsidiaries involving changes in scope of consolidation): None (2) Adoption of simplified accounting practice: Deferred tax accounting is applied to certain items according to convention (3) Changes in accounting methods from the methods adopted in the latest consolidated fiscal year: None Yen 2

Condensed Consolidated Balance Sheets June 30, 2006 June 30, 2007 March 31, 2007 Changes % % % ASSETS Current assets 45,895 56.3 53,359 57.6 52,323 58.1 1,035 Cash and Deposits 8,810 10,075 9,809 265 Notes and accounts receivable-trade 11,696 11,440 14,326 (2,886) Maketable - 300 1,705 (1,404) Inventories 22,270 27,113 22,949 4,163 Deferred tax assets 1,014 1,447 1,525 (77) Other current assets 2,194 3,107 2,128 979 Allowance for doubtful receivables (90) (125) (121) (4) Fixed assets 35,569 43.7 39,279 42.4 37,752 41.9 1,526 Tangible fixed assets 20,025 24.6 22,141 23.9 21,100 23.4 1,040 Intangible fixed assets 661 0.8 894 1.0 835 0.9 59 Investments and other assets 14,882 18.3 16,243 17.5 15,817 17.6 426 Total assets 81,464 100.0 92,638 100.0 90,076 100.0 2,561 LIABILITIES Current liabilities 19,881 24.4 25,475 27.5 24,407 27.1 1,067 Notes and accounts payable-trade 5,334 5,314 5,454 (139) Accounts payable-other 2,572 4,018 4,182 (163) Income tax payable 522 431 1,354 (923) Advance received 7,627 10,297 8,480 1,817 Reserve for warranty claims 1,688 2,331 2,266 65 Reserve for bonus 285 296 699 (402) Other current liabilities 1,850 2,783 1,970 813 Long-term liabilities 1,189 1.5 1,892 2.0 1,531 1.7 361 Reserve for retirement allowance for employees 106 209 198 10 Reserve for directors' retirement benefits 301-298 (298) Deferred tax liability 727 1,382 1,015 366 Other long-term liabilities 54 300 18 281 Total liabilities 21,070 25.9 27,367 29.5 25,938 28.8 1,429 NET ASSETS Shareholders' equity 58,010 71.2 60,130 64.9 60,370 67.0 (240) Capital 7,831 7,831 7,831 - Capital reserve 13,026 13,009 13,009 - Retained earnings 40,812 42,842 43,078 (236) Treasurey (3,659) (3,552) (3,548) (3) Valuation and translation 2,384 2.9 5,140 5.5 3,767 4.2 1,372 Unrealized holding gains on 1,623 2,612 2,046 565 Loss on deferred hedge (51) (119) (25) (94) Foreign currency translation 812 2,646 1,745 900 Total net assets 60,394 74.1 65,270 70.5 64,138 71.2 1,132 Total liabilities and net assets 81,464 100.0 92,638 100.0 90,076 100.0 2,561 3

Condensed Consolidated Statements of Income Three months ended June 30, 2006 Three months ended June 30, 2007 Changes Year ended March 31, 2007 % % % % Net sales 13,281 100.0 12,236 100.0 (1,044) (7.9) 62,120 100.0 Cost of sales 9,799 73.8 8,539 69.8 (1,259) (12.9) 47,180 75.9 Gross profit 3,481 26.2 3,697 30.2 215 6.2 14,940 24.1 Selling, general and administrative expenses 2,241 16.9 2,505 20.5 264 11.8 9,776 15.7 Operating income 1,240 9.3 1,191 9.7 (48) (3.9) 5,164 8.3 Non-operating income 163 1.2 180 1.5 16 9.9 489 0.8 Interests income 135 156 20 378 Other non-operating income 28 23 (4) 110 Non-operating expenses 100 0.8 275 2.2 174 174.2 466 0.8 Foreign currency exchange loss 78 253 175 356 Other non-operating expenses 21 21 0 110 Recurring profit 1,303 9.8 1,096 9.0 (207) (15.9) 5,186 8.3 Extraordinary gain 11 0.1 - - (11) (100.0) 46 0.1 Gain on sale of fixed assets 3 - (3) 27 Other extraordinary gain 7 - (7) 18 Extraordinary loss 59 0.4 - - (59) (100.0) 423 0.7 Loss on sale or disposal of fixed assets 4 - (4) 68 Loss on impairment of fixed assets - - - 101 Loss on sale of investment 49 - (49) 148 Other extraordinary loss 5 - (5) 105 Income before income taxes 1,256 9.5 1,096 9.0 (159) (12.7) 4,809 7.7 Income taxes and enterprise taxes 289 276 (13) 2,110 Adjustment for income taxes 179 123 (56) (355) Net income 787 5.9 697 5.7 (90) (11.5) 3,053 4.9 4

Condensed Consolidated Statements of Shareholders' Equity (For reference purposes only) Three months ended June 30, 2006 Capital Stock Capital reserve Shareholders' equity Retained earnings Treasury Total Valuation and translation Net unrealized gains (losses) on Gain(loss) on deferred hedge Foreign currency translation Total net assets Balance as of March 31, 2006 Changes in three months ended June 30, 2006 7,831 13,031 40,800 (3,677) 57,984 1,917-878 60,780 Cash dividens (715) (715) (715) Directors' bonus (60) (60) (60) Net income 787 787 787 Acquisition of treasury Disposal of treasury Other net increase (decrease) Total changes in three months ended June 30, 2006 Balance as of June 30, 2006 (5) (5) (5) (4) 24 19 19 - (294) (51) (66) (412) - (4) 12 18 26 (294) (51) (66) (385) 7,831 13,026 40,812 (3,659) 58,010 1,623 (51) 812 60,394 Three months ended June 30, 2007 Capital Stock Capital reserve Shareholders' equity Retained earnings Treasury Total Valuation and translation Net unrealized gains (losses) on Gain(loss) on deferred hedge Foreign currency translation Total net assets Balance as of March 31, 2007 Changes in three months ended June 30, 2007 7,831 13,009 43,078 (3,548) 60,370 2,046 (25) 1,745 64,138 Cash dividens (933) (933) (933) Net income 697 697 697 Acquisition of treasury Other net increase (decrease) Total changes in three months ended June 30, 2007 Balance as of June 30, 2007 (3) (3) (3) - 565 (94) 900 1,372 - - (236) (3) (240) 565 (94) 900 1,132 7,831 13,009 42,842 (3,552) 60,130 2,612 (119) 2,646 65,270 5

Year ended March 31, 2007 Capital Stock Capital reserve Shareholders' equity Retained earnings Treasury Total Valuation and translation Net unrealized gains (losses) on Gain(loss) on deferred hedge Foreign currency translation Total net assets Balance as of March 31, 2006 Changes in year ended March 31, 2007 7,831 13,031 40,800 (3,677) 57,984 1,917-878 60,780 Cash dividens (715) (715) (715) Directors' bonus (60) (60) (60) Net income 3,053 3,053 3,053 Acquisition of treasury Disposal of treasury Other net increase (decrease) Total changes in year ended March 31, 2007 Balance as of March 31, 2007 (33) (33) (33) (21) 163 141 141-129 (25) 867 970 - (21) 2,278 129 2,386 129 (25) 867 3,357 7,831 13,009 43,078 (3,548) 60,370 2,046 (25) 1,745 64,138 6

Condensed Consolidated Statements of Cash Flows Cash flows from operating activities Three months ended June 30, 2006 Three months ended June 30, 2007 Year ended March 31, 2007 Income before income taxes 1,256 1,096 4,809 Depreciation 431 503 1,894 Impairment loss on fixed assets - - 101 Interests and dividends income (135) (156) (378) Interests expenses 3 0 8 (Decrease) increase in notes and accounts receivable 2,988 4,668 1,322 (Decrease) increase in inventories (2,282) (3,653) (2,459) Increase (decrease) in notes and accounts payable (968) (1,080) 934 Decrease (increase) in other assets (574) (931) (1,143) Increase (decrease) in other liabilities 60 863 (213) Others (195) (750) 1,040 Total 585 560 5,915 Proceeds from interests and dividends received 132 161 381 Payment of interests (3) 0 (8) Payment of income tax (1,207) (1,178) (2,233) Net cash provided by (used in) operating activities (493) (456) 4,054 Cash flows from investing activities Payments on purchase of tangible fixed assets (599) (533) (2,784) Payments on purchase of investment (300) (401) (697) Proceeds from sale of investment 1,761 696 2,162 Others 78 66 44 Net cash provided by (used in) investing activities 940 (171) (1,275) Cash flows from financing activities Repayment of short-term borrowings (1,000) - (1,000) Payments on purchase of trasury (5) (3) (33) Proceeds from sale of treasury 19-141 Dividends paid by the Company (640) (841) (717) Net cash provided by (used in) financing activities (1,626) (845) (1,609) Effect of exchange rate changes on cash and cash equivalents (15) 375 321 Net increase(decrease) in cash and cash equivalents (1,194) (1,099) 1,492 Cash and cash equivalents at the beginning of the period 9,983 11,475 9,983 Cash and cash equivalents at the end of the period 8,788 10,375 11,475 7

Segment Information (1) Information by Business Segment Aida Engineering and its consolidated subsidiaries are engaged in manufacturing and selling press machines and auxiliary equipments. Since this business accounted for over 90% of total sales and operating income in all segments in three months ended June 30, 2006 and 2007, and year ended March 31, 2007, segment breakdowns by business lines have been omitted. (2) Information by Geographical Segment Three months ended June 30, 2006 Sales and income: Eliminations Japan Asia The Americas Europe Total or Consolidated Companywide 1. Sales to outside customers 8,116 2,246 1,537 1,380 13,281-13,281 2. Inter-segment sales 1,888 375 113 63 2,440 (2,440) - Total Sales 10,004 2,621 1,650 1,444 15,722 (2,440) 13,281 Operating expenses 8,945 2,269 1,789 1,433 14,438 (2,397) 12,040 Operating income(loss) 1,059 352 (138) 10 1,283 (43) 1,240 Three months ended June 30, 2007 Eliminations Japan Asia The Americas Europe Total or Consolidated Companywide Sales and income: 1. Sales to outside customers 7,104 1,979 1,256 1,896 12,236-12,236 2. Inter-segment sales 2,555 232 65 39 2,892 (2,892) - Total Sales 9,659 2,212 1,322 1,936 15,129 (2,892) 12,236 Operating expenses 8,729 1,884 1,416 1,951 13,981 (2,936) 11,045 Operating income(loss) 930 327 (94) (15) 1,148 43 1,191 Year ended March 31, 2007 Eliminations Japan Asia The Americas Europe Total or Consolidated Companywide Sales and income: 1. Sales to outside customers 34,882 9,649 7,820 9,767 62,120-62,120 2. Inter-segment sales 10,428 1,532 643 450 13,054 (13,054) - Total Sales 45,311 11,181 8,464 10,218 75,175 (13,054) 62,120 Operating expenses 41,197 9,857 8,654 10,160 69,869 (12,912) 56,956 Operating income(loss) 4,114 1,323 (190) 58 5,305 (141) 5,164 (Notes) 1. Segmentation of countries and regions is based on geographical proximity. 2. Major countries and regions in segments outside Japan (1) Asia China/Hong Kong, Singapore, Malaysia, Thailand, Indonesia, South Korea (2) The Americas United States, Canada, Brasil (3) Europe Italy, France, Germany, United Kingdom 3. Among operating expenses, no unalocatable operating expenses included in the Eliminations and Companywide item. 8

(3) Overseas Sales Three months ended June 30, 2006 Asia The Americas Europe Others Total Overseas sales 3,216 1,539 1,355 0 6,112 Consolidated net sales 13,281 Overseas sales to consolidated net sales ratio (%) 24.2% 11.6% 10.2% 0.0% 46.0% Three months ended June 30, 2007 Asia The Americas Europe Others Total Overseas sales 2,130 1,267 1,739 2 5,140 Consolidated net sales 12,236 Overseas sales to consolidated net sales ratio (%) 17.4% 10.4% 14.2% 0.0% 42.0% Year ended March 31, 2007 Asia The Americas Europe Others Total Overseas sales 12,064 8,000 9,575 467 30,108 Consolidated net sales 62,120 Overseas sales to consolidated net sales ratio (%) 19.4% 12.9% 15.4% 0.8% 48.5% (Notes) 1. Segmentation of countries and regions is based on geographical proximity. 2. Major countries and regions in segments outside Japan (1) Asia China, Thailand, Malaysia, Indonesia, South Korea, India (2) The Americas United States, Canada, Mexico, Brasil (3) Europe Italy, United Kingdom, Germany, Czech Republic, France (4) Others Australia 3. Overseas sales are sales by the Company and its consolidated subsidiaries in countries and regions outside Japan. 9

Status of Production, Orders, and Sales (1) Production Volume Three months ended Three months ended Year ended June 30, 2006 June 30, 2007 March 31, 2007 Press machines 12,245 10,638 54,191 Services - - - Other - - - Total 12,245 10,638 54,191 (2) Orders Receipt and Backlog Three months ended Three months ended Year ended June 30, 2006 June 30, 2007 March 31, 2007 Order Press machines 13,855 16,168 57,084 Services 2,190 2,340 10,212 Other 7 14 136 Total 16,053 18,523 67,434 Backlog Press machines 41,037 49,865 43,578 Services - - - Other - - - Total 41,037 49,865 43,578 (3) Sales Three months ended Three months ended Year ended June 30, 2006 June 30, 2007 March 31, 2007 Press machines 11,082 9,881 51,771 Services 2,190 2,340 10,212 Other 7 14 136 Total 13,281 12,236 62,120 10

Condensed Non-Consolidated Balance Sheets June 30, 2006 June 30, 2007 March 31, 2007 Changes % % % ASSETS Current assets 26,993 39.0 30,714 41.1 32,649 43.2 (1,934) Cash and Deposits 1,443 1,458 957 501 Notes and accounts receivable-trade 9,490 10,912 13,655 (2,742) Maketable - 300 1,705 (1,404) Inventories 13,422 14,701 13,392 1,308 Deferred tax assets 800 1,196 1,266 (70) Other current assets 1,836 2,146 1,673 473 Allowance for doubtful receivables (1) (1) (1) 0 Fixed assets 42,168 61.0 44,029 58.9 42,883 56.8 1,146 Tangible fixed assets 13,194 19.1 13,420 18.0 12,728 16.9 691 Intangible fixed assets 368 0.5 631 0.8 596 0.8 34 Investments and other assets 28,605 41.4 29,978 40.1 29,557 39.1 420 Total assets 69,162 100.0 74,744 100.0 75,532 100.0 (788) LIABILITIES Current liabilities 10,224 14.8 13,253 17.7 14,416 19.1 (1,163) Notes and accounts payable-trade 3,868 3,485 3,819 (334) Accounts payable-other 2,693 4,079 4,495 (415) Income tax payable 236 259 1,049 (790) Advance received 1,576 2,391 2,453 (61) Reserve for warranty claims 839 1,490 1,387 103 Reserve for bonus 208 243 607 (363) Other current liabilities 801 1,303 603 699 Long-term liabilities 1,019 1.5 1,659 2.2 1,309 1.7 349 Reserve for retirement allowance for employees - 24 24 - Reserve for directors' retirement benefits 301-298 (298) Deferred tax liability 663 1,333 967 366 Other long-term liabilities 54 300 18 281 Total liabilities 11,243 16.3 14,912 20.0 15,726 20.8 (813) NET ASSETS Shareholders' equity 56,363 81.5 57,357 76.7 57,797 76.5 (439) Capital 7,831 7,831 7,831 - Capital reserve 13,036 13,019 13,019 - Retained earnings 39,155 40,059 40,495 (435) Treasury (3,659) (3,552) (3,548) (3) Valuation and translation 1,554 2.2 2,473 3.3 2,009 2.7 464 Unrealized holding gains on 1,615 2,592 2,035 557 Loss on deferred hedge (61) (119) (26) (92) Total net assets 57,918 83.7 59,831 80.0 59,806 79.2 25 Total liabilities and net assets 69,162 100.0 74,744 100.0 75,532 100.0 (788) 11

Condensed Non-Consolidated Statements of Income Three months ended June 30, 2006 Three months ended June 30, 2007 Changes Year ended March 31, 2007 % % % % Net sales 9,921 100.0 9,717 100.0 (204) (2.1) 45,458 100.0 Cost of sales 7,833 79.0 7,501 77.2 (332) (4.2) 36,456 80.2 Gross profit 2,087 21.0 2,215 22.8 127 6.1 9,001 19.8 Selling, general and administrative expenses 1,198 12.1 1,341 13.8 143 11.9 5,397 11.9 Operating income 888 9.0 873 9.0 (15) (1.7) 3,604 7.9 Non-operating income 114 1.2 134 1.4 19 17.2 354 0.8 Interests and dividend income 75 99 24 179 Real estate and other lease revenue 33 24 (8) 112 Other non-operating income 5 10 4 63 Non-operating expenses 66 0.7 208 2.2 142 216.0 474 1.0 Expenses related to leased assets 35 37 2 154 Foreign currency exchange loss 11 167 155 245 Other non-operating expenses 18 3 (15) 74 Recurring profit 937 9.4 798 8.2 (138) (14.8) 3,485 7.7 Extraordinary gain 2 0.0 - - (2) (100.0) 37 0.1 Gain on sale of fixed assets - - - 24 Other extraordinary gain 2 - (2) 12 Extraordinary loss 50 0.5 - - (50) (100.0) 316 0.7 Loss on sale or disposal of fixed assets 1 - (1) 66 Loss on sale of investment 49 - (49) 148 Loss on impairment of fixed assets - - - 101 Income before income taxes 889 9.0 798 8.2 (90) (10.1) 3,206 7.1 Income taxes and enterprise taxes 153 181 27 1,603 Adjustment for income taxes 189 118 (70) (283) Net income 546 5.5 498 5.1 (47) (8.8) 1,885 4.1 12