Q1 FY 2008 Results for the period ended 28 April 2007 Statutory* Sales up 95% to £192m - EBITDA** up 47% to £14.8m Highlights, on a statutory basis: • Following the acquisition of Rubicon Retail in the 3rd Quarter of last year, total group sales increased by 95% in the first quarter of this year, to £192m (Q1 FY2007: £98.4m). • EBITDA, was up 47% to £14.8m, (Q1 FY2007: £10.1m) representing 8% of sales. • Loss after tax for the quarter was £3.3m (Q1 FY2007: £0.8m profit) as a result of increased financing costs. • Loss per share was -0.114p, compared to a profit per share of 0.027p in Q1 FY2007. • Equity up by £18m to £148.7m (Q1 FY2007: £130.4m). Highlights, on a proforma*** basis: • EBITDA of £14.8m in Q1 FY2008, level with last year, representing 8% of sales. Total group sales increased by 4% in the quarter, to £192m (Q1 FY2007: £184m). Karen Millen, Oasis, Warehouse and Whistles delivered sales growth, Shoe Studio growth was level, but there were sales declines at Coast and Principles. International sales**** , across all brands, were up 27%, and now represent 18% of group turnover (Q1 FY2007: 14%). e-commerce sales amounted to £3.6m, almost three times Q1 FY2007. • During the quarter, a net 27 new stores and concessions were opened in the UK and mainland Europe, taking the owned portfolio to 1,656 stores. 15 international franchise stores were opened, taking the franchise portfolio to 183. As announced last week, an offer for the whole of the outstanding share capital of the company, at a price of ISK17.5, is pending. Derek Lovelock, CEO Mosaic Fashions, commented: ‘The 1st Quarter has been disappointing for us, with fashion retailing in the UK generally difficult, combined with continuing underperformance in Coast and Principles. The 2nd Quarter started slowly, but there has been some evidence of improvement in recent weeks. Coast has shown encouraging signs of recovery, but conversely sales at Oasis have slowed. International sales are still outperforming the UK, and e-commerce sales continue to exceed our expectations. The new Coast transactional website is doing remarkably well, and we look forward to the Karen Millen launch in August. Although FY2008 threatens to be another difficult year for the Group, we remain confident in the long term strength of our brand portfolio and at this stage we are maintaining our guidance of low double digit growth in proforma EBITDA.' CHIEF EXECUTIVE'S REVIEW The first quarter was characterised by a significant shift in the pattern of trade before and after Easter. The first months were dominated by a strong fashion look of printed tunics and shift dresses worn over leggings and trousers, which had limited appeal outside the young fashion market. After Easter, with the market saturated with print dresses and tunics, customers reverted to more individual and special products, which drove improved sales in Coast, Karen Millen and Whistles. The strong fashion trend for dresses of all forms inevitably had repercussions for Coast, which struggled to compete with such intense competition from every quarter. With the shift in trading patterns after Easter, Coast reasserted its authority in time for the traditional occasionwear season, supported by the incredibly strong launch of a new transactional website. Karen Millen launched one of the strongest collections of recent seasons, which resulted in solid sales growth in the UK and continued excellent sales growth in international markets. Whistles has also seen a significant turnaround with sales strengthening as the season has progressed. Reactions to these later ranges give us confidence in the new creative team. Warehouse's strong performance at the end of last year has continued throughout the spring/summer season. Oasis had a strong start to the year heavily backing the print tunics and dresses, but Principles focused too heavily on this fashion trend, which proved of limited appeal to their target customer. Interestingly the absence of a strong clothing fashion following Easter has led to a significant improvement on what was already a reasonable trend for shoes, and we are satisfied with the progress being made at Shoe Studio. Current Trade May was a particularly difficult month, however performance has improved in June, with sales being driven by the demand for occasionwear. We expect the rest of the year to continue to be challenging in the UK high street, however with continued growth in our international and e-commerce businesses, we are still maintaining our forecast of low double digit growth in proforma EBITDA for the year. * Statutory basis: The Group acquired the entire issued share capital of Rubicon Retail Limited on 12 October 2006. 'Statutory Basis' financial information has been derived from the Consolidated Financial Statements and includes the post acquisition profits of Rubicon Retail Limited for the period from 13 October 2006 to 27 January 2007, together with their closing balance sheet as at 27 January 2007. ** EBITDA stated before acquisition and integration costs of £0.1m *** Proforma basis: The acquisition of Rubicon Retail Ltd. did not take place until October 2006. In order to provide clear and unambiguous information to investors, where indicated, figures for the current and comparative periods have been prepared as if all the businesses had been part of the group for the whole of those periods. **** International sales comprise all own store, concession, franchise and joint venture outlets outside of the UK.