ICN HOLDINGS<08004> - Results Announcement (Final, 2001/2002, Summary) (Revised by 
Co.)


International Capital Network Holdings Limited announced on 28/10/2002:
(stock code :8004)

Year end date                         :31/07/2002
Currency                              :HKD
Auditors' report                      :Modified
Review of Quarterly Report by         :Audit Committee & Auditors

Important Note :

This result announcement form only contains extracted information from
and should be read in conjunction with the detailed results announcement
of the issuer, which can be viewed on the GEM website at
http://www.hkgem.com

                                             (Audited)         (Audited)
                                               Current              Last 
                                                           Corresponding
                                                Period            Period
                                       from 01/08/2001   from 01/08/2000
                                         to 31/07/2002     to 31/07/2001
                                                 $'000             $'000

Turnover                              :          3,219             5,020
Profit/(Loss) from Operations         :       (10,086)             2,075
Finance cost                          :            (5)               N/A
Share of Profit/(Loss) of Associates  :            N/A               N/A
Share of Profit/(Loss) of Jointly
         Controlled Entites           :            N/A               N/A
Profit/(Loss) after Taxation & MI     :       (10,091)             2,075
% Change Over the Last Period         :          N/A %
EPS / (LPS)
          Basic (in dollar)           :   (HKD 0.0334)        HKD 0.0079
          Diluted (in dollar)         :            N/A               N/A
Extraordinary (ETD) Gain/(Loss)       :            N/A               N/A
Profit (Loss) after ETD Items         :       (10,091)             2,075
Final Dividends per Share             :            NIL               NIL
(specify if with other options)       :            N/A               N/A
B/C Dates for Final Dividends         :            N/A
Payable Date                          :            N/A
B/C Dates for Annual General Meeting  :            N/A
Other Distribution for Current Period :            NIL
B/C Dates for Other Distribution      :            N/A
                                      

                                                    For and on behalf of
                                       International Capital Network Holdings Limited
                            Signature :
                            Name      :            HUI Chuen Kin, Daniel
                            Title     :          Chairman & Managing Director

Responsibility statement

The directors of the Company (the "Directors") as at the date hereof
hereby collectively and individually accept full responsibility for the
accuracy of the information contained in this results announcement form
(the "Information") and confirm, having made all reasonable inquiries,
that to the best of their knowledge and belief the Information are
accurate and complete in all material respects and not misleading and
that there are no other matters the omission of which would make the
Information herein inaccurate or misleading. The Directors acknowledge
that the Stock Exchange has no responsibility whatsoever with regard
to the Information and undertake to indemnify the Exchange against all
liability incurred and all losses suffered by the Exchange in connection
with or relating to the Information.

Remarks:

1. GROUP REORGANISATION AND BASIS OF PRESENTATION OF 
   FINANCIAL STATEMENTS

The Company was incorporated and registered as an exempted  
company with limited liability in the Cayman Islands under the 
Companies Law of the Cayman Islands on 12th July, 2001. 

The Company is an investment holding company. Its subsidiaries are
principally engaged in the provision of business development and 
corporate advisory services and money lending business.

Pursuant to a series of group reorganisation steps (the "Group
Reorganisation") to rationalise the structure of the Group in 
preparation for the listing of the Company's shares on the Growth 
Enterprise Market (the "GEM") of The Stock Exchange of Hong Kong
Limited (the "Stock Exchange"), the Company became the holding company 
of the companies now comprising the Group on 9th November, 2001.

The shares of the Company were listed on the GEM of the Stock Exchange
on 30th November, 2001.

The Group resulting from the Group Reorganisation is regarded as a
continuing entity. Accordingly, the financial statements of the Group 
have been prepared on the merger accounting basis as if the Company had
always been the holding company of the Group in accordance with the
Statement of Standard Accounting Practice ("SSAP") No. 27 "Accounting
for the group reconstructions" issued by the Hong Kong Society
of Accountants.

Details of the Group Reorganisation are set out in the prospectus dated
20th November, 2001 (the "Prospectus") issued by the Company. The
Group Reorganisation principally involved the exchange of fully paid
shares of the Company for the entire share capital of International 
Capital Network (BVI) Holdings Limited ("ICN (BVI)").

2. BUSINESS AND GEOGRAPHICAL SEGMENTS

The Group's operation was principally attributable to the
provision of business development and corporate advisory services
in Hong Kong. Accordingly, no analysis on business and geographical 
segments are presented.

3. TURNOVER 

                                     2002                2001 
                                     HK$                 HK$ 
Business development and corporate
  advisory services income         3,216,225            5,019,991
Interest income from loan receivable   2,470               --

4. TAXATION CREDIT (CHARGE)

For the year ended 31st July, 2002, no provision for Hong Kong
Profits Tax was made as the Group had no assessable profits 
for the year.

For the year ended 31st July, 2001, Hong Kong Profits Tax had
been provided at the rate of 16% on the estimate assessable
profits arising in Hong Kong.

5. DIVIDEND

No dividend was declared by the Company since its incorporation.
However, during the year ended 31st July, 2001, ICN (BVI) declared
a dividend of HK$1,000,000 to its then shareholders prior to the
Group Reorganisation.

6. BASIC (LOSS) EARNINGS PER SHARE

The calculation of the basic (loss) earnings per share for the
year is based on the following data:

                                         2002            2001 
                                         HK$             HK$ 
Net (loss) profit for the year       (10,090,889)     2,075,225 
Weighted average number of  
  ordinary shares for the purposes
  of basic (loss) earnings per share  301,895,890   264,000,000

The calculation of the Group's basic earnings per share for the
year ended 31st July, 2001 was based on the Group's net profit
attributable to the shareholders and on the number of ordinary 
shares in issues immediately preceding the issue of the Prospectus 
for the listing of the Company's shares on the GEM.

The Group did not have any outstanding potential ordinary shares
during the two years ended 31st July, 2002, accordingly, no diluted
(loss) earning per share is presented.