HENDERSON CYBER<08023> - Results Announcement (Q1, 2003/2004, Summary)


HENDERSON CYBER LIMITED announced on 13/11/2003:
(stock code: 08023 )

Year end date                         :30/06/2004
Currency                              :HKD
Auditors' report                      :N/A
Review of 1st Quarterly Report by     :Audit Committee

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

                                           (Unaudited)       (Unaudited)
                                              Current Last Corresponding
                                               Period            Period
                                       from 01/07/2003   from 01/07/2002
                                         to 30/09/2003     to 30/09/2002
                                                 $'000             $'000

Turnover                              :         21,262            17,767
Profit/(Loss) from Operations         :        (6,290)           (5,718)
Finance cost                          :            (1)               (8)
Share of Profit/(Loss) of Associates  :            N/A               N/A
Share of Profit/(Loss) of Jointly
         Controlled Entites           :            (4)               (3)
Profit/(Loss) after Taxation & MI     :        (5,083)           (5,593)
% Change Over the Last Period         :            N/A
EPS / (LPS)
          Basic (in dollar)           :    HKD (0.001)       HKD (0.001)
          Diluted (in dollar)         :            N/A               N/A
Extraordinary (ETD) Gain/(Loss)       :            N/A               N/A
Profit (Loss) after ETD Items         :        (5,083)           (5,593)
1st Quarterly Dividends per Share     :            NIL               NIL
(specify if with other options)       :            N/A               N/A
B/C Dates for 1st Quarterly Dividends :            N/A
Payable Date                          :            N/A
B/C Dates for (-) General Meeting     :            N/A
Other Distribution for Current Period :            NIL
B/C Dates for Other Distribution      :            N/A
                                       (bdi: both days inclusive)

                                       For and on behalf of
                                       HENDERSON CYBER LIMITED
                            Signature :
                                 Name :John YIP Ying Chee
                                Title :Secretary

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.

Remark:
	
	
1.  BASIS OF PREPARATION
	
The principal accounting policies adopted in preparing the unaudited
consolidated results of the Group conform with accounting principles
generally accepted in Hong Kong and accounting standards issued by the
Hong Kong Society of Accountants.
	
2.  LOSS PER SHARE
	
The calculation of basic loss per share for the three months ended
30th September, 2003 is based on the loss attributable to shareholders
of HK$5,083,000 (2002: HK$5,593,000) and on the weighted average
number of 5,000,000,000 (2002: 5,000,000,000) shares in issue during
the period.
	
Diluted loss per share is not presented for the three months ended
30th September, 2003 and 30th September, 2002 because there were no
dilutive potential shares in existence during the periods.