HENDERSON CYBER<08023> - Results Announcement (Q1, 2005/2006, Summary)

HENDERSON CYBER LIMITED announced on 11/11/2005:
(stock code: 08023 )

Year end date                         :30/06/2006
Currency                              :HKD
Auditors' report                      :N/A
1st Quarterly Report Reviewed 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 01/07/2005   from 01/07/2004
                                         to 30/09/2005     to 30/09/2004
                                                 $'000             $'000

Turnover                              :         18,454            21,898
Profit/(Loss) from Operations         :           (86)           (3,061)
Finance cost                          :            (1)               (1)
Share of Profit/(Loss) of Associates  :            N/A               N/A
Share of Profit/(Loss) of Jointly
         Controlled Entites           :            (4)               (2)
Profit/(Loss) after Taxation & MI     :           (91)           (3,064)
% Change Over the Last Period         :            N/A
EPS / (LPS)
          Basic (in dollar)           :  (HKD 0.00002)     (HKD 0.00061)
          Diluted (in dollar)         :            N/A               N/A
Extraordinary (ETD) Gain/(Loss)       :            N/A               N/A
Profit (Loss) after ETD Items         :           (91)           (3,064)
1st Quarter Dividends per Share       :            NIL               NIL
(specify if with other options)       :            N/A               N/A
B/C Dates for 1st Quarter 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      : Timon LIU Cheung Yuen
Title     : Company 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.

Remarks:
	
1.  BASIS OF PREPARATION
	
The principal accounting policies adopted in preparing the unaudited
consolidated accounts of the Group conform with all applicable Hong
Kong Financial Reporting Standards (which include all applicable Hong
Kong Accounting Standards and Interpretations) issued by the Hong Kong
Institute of Certified Public Accountants ("HKICPA") and accounting
principles generally accepted in Hong Kong.
	
The HKICPA has issued a number of new and revised Hong Kong Financial
Reporting Standards, Hong Kong Accounting Standards and Interpretations
(collectively, "new HKFRSs") which are effective for accounting periods
beginning on or after 1st January, 2005.
	
The Group has adopted these new HKFRSs in the accounts for the current
period and the adoption of these new HKFRSs does not have a significant
impact on its results and financial position.
	
2.  LOSS PER SHARE
	
The calculation of basic loss per share for the three months ended 30th
September, 2005 is based on the loss attributable to shareholders of
HK$91,000 (2004: HK$3,064,000) and on the weighted average number of
5,000,000,000 (2004: 5,000,000,000) shares in issue during the period.
	
Diluted loss per share is not presented for the three months ended 30th
September, 2005 and 30th September, 2004 because there were no dilutive
potential shares in existence during the periods.