UTi Worldwide Reports Fiscal 2008 Second Quarter Results

New Five-Year CLIENTasONE Strategy Focuses On Delivering Improved Performance


LONG BEACH, Calif., Sept. 6, 2007 (PRIME NEWSWIRE) -- UTi Worldwide Inc. (Nasdaq:UTIW) today reported financial results for its second fiscal quarter ended July 31, 2007, reflecting continued revenue growth over the prior-year comparative quarter.

For the second quarter of fiscal 2008, gross revenues grew 17 percent to $1.0 billion, from $890.1 million in the corresponding prior-year period. Net revenues in the fiscal 2008 second quarter rose 20 percent to $366.8 million from $305.4 million in the same period a year ago. The gross and net revenue gains for the fiscal 2008 second quarter were attributed to organic growth across all geographic regions, as well as contributions from acquisitions made by the company since May 1, 2006. The company's gross and net revenues, excluding acquisitions, grew 14 percent in the fiscal 2008 second quarter over the prior-year period, despite an industry-wide softening in freight volumes from China to North America.

Operating income in the second quarter of fiscal 2008 totaled $43.3 million. This compares with operating income of $50.5 million in the fiscal 2007 second quarter, which included a $10.8 million positive impact related to the accounting treatment of earn-out payments associated with the company's Grupo SLi acquisition. Operating income as a percentage of net revenues for the second quarter of fiscal 2008 was 11.8 percent.

"Most areas of our business showed progress in the second quarter as we focused on managing costs while continuing to grow revenue across multiple business lines," said Roger I. MacFarlane, chief executive officer of UTi Worldwide. "We are pleased with our operating margin improvement from the first quarter of this year, particularly given the tougher growth environment in the China to North America trade lane. In addition to actions already taken, we further tightened cost management processes and controls. Improving operating margins remains a top priority as one of the five platforms under our new five-year strategy called CLIENTasONE."

Net income in the fiscal 2008 second quarter was $27.7 million, or $0.28 per diluted share. This compares with net income of $34.5 million, or $0.35 per diluted share, in the fiscal 2007 second quarter, which included a $10.8 million, or $0.11 per diluted share, positive impact related to the accounting treatment of earn-out payments associated with the company's Grupo SLi acquisition.

Fiscal 2008 Six-Month Results

For the six-month period ended July 31, 2007, gross revenues increased 20 percent to $2.0 billion, from $1.7 billion for the same period a year ago. Net revenues rose 22 percent to $702.9 million in the first half of fiscal 2008, compared with $577.0 million in the first half of fiscal 2007.

Operating income for the first six months of fiscal 2008 totaled $74.7 million, versus $80.5 million in the comparable prior-year period. Net income for the first half of fiscal 2008 was $45.8 million, or $0.46 per diluted share. This compares with $53.8 million, or $0.54 per diluted share, in the first half of fiscal 2007. Both operating income and net income for the first half of fiscal 2007 included a positive impact of $13.7 million, or $0.14 per diluted share, related to the accounting treatment of the company's Grupo SLi acquisition-related earn-out payments.

"Guided by the clear vision articulated in CLIENTasONE, the focus remains on delivering improved performance and shareholder value, and we are confidently moving forward through the challenges of the current environment. UTi's entire team worldwide is fully committed to our long-term strategy of providing world-class services and integrated solutions that control and optimize each of our client's supply chains," MacFarlane said.

Fiscal 2008 Earnings Per Share Guidance

Based on the current operating environment which indicates to a slower rate of revenue growth in the China to North America trade lane and the continued weakness in the U.S. domestic trucking market, the company revised its previously stated fiscal 2008 full-year earnings per share guidance to the range of $1.09 to $1.15 per diluted share from $1.14 to $1.22 per diluted share. The company also reiterated its position that providing guidance for fiscal 2008 is not an indication of a change in practice in regard to providing guidance in future years.

Investor Conference Call

UTi management will host an investor conference call today, September 6, 2007, at 8:00 a.m. PDT (11:00 a.m. EDT) to review the company's financials and operations for the fiscal 2008 second quarter. The call will be open to all interested investors through a live, listen-only audio Internet broadcast at www.go2uti.com and www.earnings.com. For those who are not available to listen to the live broadcast, the call will be archived for one year at both Web sites. A telephonic playback of the conference call also will be available from approximately 11:00 a.m. PDT, today, through September 13, 2007, by calling 800-642-1687 (domestic) or 706-645-9291 (international) and using replay passcode 13540024.

About UTi Worldwide

UTi Worldwide Inc. is an international, non-asset-based supply chain services and solutions company providing air and ocean freight forwarding, contract logistics, customs brokerage, distribution, inbound logistics, truckload brokerage and other supply chain management services. The company serves a large and diverse base of global and local companies, including clients operating in industries with unique supply chain requirements such as the pharmaceutical, retail, apparel, chemical, automotive and technology industries. The company seeks to use its global network, proprietary information technology systems, relationships with transportation providers and expertise in outsourced logistics services to deliver competitive advantage to each of its clients' supply chains.

Use of Non-GAAP Financial Information

This press release includes "non-GAAP financial measures" within the meaning of the Securities and Exchange Commission rules. We believe that meaningful analysis of our financial performance requires an understanding of the factors underlying that performance and our judgments about the likelihood that particular factors will repeat. Short-term patterns and long-term trends may be obscured by the impact of certain items. For this reason, we have referred to gross and net revenue growth adjusted to exclude the impact of acquisitions made since the beginning of the comparative period. This information is among the information the company uses as a basis for evaluating company performance on a comparable basis over time, allocating resources and planning and forecasting of future periods. This information is not intended to be considered in isolation or as a substitute for gross and net revenue growth calculated in accordance with U.S. GAAP.

Safe Harbor Statement

Certain statements in this news release may be deemed to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The company intends that all such statements be subject to the "safe-harbor" provisions contained in those sections. Such statements may include, but are not limited to, CLIENTasONE, the company's long-term strategy, the company's discussion of its financial goals, including but not limited to margin improvement and the company's earnings per share guidance. Many important factors may cause the company's actual results to differ materially from those discussed in any such forward-looking statements, including integration risks associated with acquisitions, the ability to retain customers and management of acquisition targets; a challenging operating environment; increased competition; the impact of higher fuel costs; the effects of changes in foreign exchange rates; changes in the company's effective tax rates; industry consolidation making it more difficult to compete against larger companies; general economic, political and market conditions, including those in Africa, Asia and Europe; work stoppages or slowdowns or other material interruptions in transportation services; risks of international operations; the success and effects of new strategies; disruptions caused by epidemics, conflicts, wars and terrorism; and the other risks and uncertainties described in the company's filings with the Securities and Exchange Commission. Although UTi believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, we cannot assure you that the results contemplated in forward-looking statements will be realized in the timeframe anticipated or at all. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by UTi or any other person that UTi's objectives or plans will be achieved. Accordingly, investors are cautioned not to place undue reliance on our forward-looking statements. UTi undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.



 UTi Worldwide Inc.
 Condensed Consolidated Income Statement
 (in thousands, except share and per share amounts)


                      Three months ended           Six months ended
                            July 31,                   July 31,
                    ----------------------    ------------------------
                        2007        2006          2007          2006
                       ------      ------        ------         -----
                                       (Unaudited)

 Gross revenues:
  Airfreight 
   forwarding       $  388,107    $341,532    $  732,253    $  649,102
  Ocean freight
   forwarding          265,124     234,216       497,414       440,749
  Customs
   brokerage            24,007      22,019        45,890        41,824
  Contract
   logistics           160,382     114,684       301,897       223,845
  Distribution         124,637     124,554       243,486       202,350
  Other                 83,344      53,068       169,399       105,903
                    ----------    --------    ----------    ----------
    Total gross
     revenues       $1,045,601    $890,073    $1,990,339    $1,663,773
                    ==========    ========    ==========    ==========

 Net revenues:
  Airfreight
   forwarding       $   94,014    $ 81,485    $  179,260    $  156,374
  Ocean freight
   forwarding           42,775      36,281        79,750        67,810
  Customs
   brokerage            23,239      21,636        44,397        40,795
  Contract
   logistics           137,738     101,499       259,480       194,593
  Distribution          35,088      40,952        70,601        69,970
  Other                 33,994      23,558        69,401        47,497
                    ----------    --------    ----------    ----------
   Total net
    revenues           366,848     305,411       702,889       577,039

 Staff costs           195,916     150,346       380,633       298,229
 Depreciation
  and
  amortization           9,850       7,785        19,237        15,221
 Amortization
  of intangible
  assets                 2,053       2,192         4,038         4,043
 Other operating
  expenses             115,716      94,590       224,250       179,066
                    ----------    --------    ----------    ----------
 Operating
  income                43,313      50,498        74,731        80,480
 Interest
  expense, net          (3,738)     (3,686)       (7,829)       (6,553)
 Losses on
  foreign exchange        (166)       (253)         (534)          (68)
                    ----------    --------    ----------    ----------
 Pretax income          39,409      46,559        66,368        73,859
 Provision for
  income taxes          10,921      10,602        18,888        17,696
                    ----------    --------    ----------    ----------

 Income before
  minority
  interests             28,488      35,957        47,480        56,163
 Minority
  interests               (821)     (1,453)       (1,693)       (2,335)
                    ----------    --------    ----------    ----------
  Net income (1)    $   27,667    $ 34,504    $   45,787    $   53,828
                    ==========    ========    ==========    ==========

 Basic earnings
  per share         $     0.28    $   0.36    $     0.46    $     0.56
 Diluted earnings
  per share         $     0.28    $   0.35    $     0.46    $     0.54

 Number of 
  weighted-
  average shares  
  outstanding
  used for per
  share calculations:
   Basic 
    shares          99,065,970   96,300,764   98,885,454    95,897,315
   Diluted 
    shares         100,315,526   99,817,022  100,261,800    99,397,847

 (1) In connection with our December 2006 restatement, net income for 
     the three and six months  ended July 31, 2006 was increased by 
     $10,808 and $13,540,  respectively, of non-cash items.


 UTi Worldwide Inc.
 Condensed Consolidated Balance Sheets
 (in thousands)



                                       July 31,            January 31,
                                         2007                  2007
                                     ------------          -----------
                                      (Unaudited)
 ASSETS

 Cash and cash equivalents             $  273,244           $  278,408
 Trade receivables, net                   763,316              662,804
 Deferred income tax assets                13,673               10,889
 Other current assets                      65,450               57,563
                                     ------------          -----------
      Total current assets              1,115,683            1,009,664

 Property, plant and equipment, net       134,123              127,990
 Goodwill and other intangible 
  assets, net                             503,896              490,884
 Investments                                3,605                3,096
 Deferred income tax assets                11,244               12,725
 Other non-current assets                  19,266               15,511
                                     ------------          -----------

      Total assets                    $ 1,787,817          $ 1,659,870
                                     ============          ===========

 LIABILITIES & SHAREHOLDERS' EQUITY

 Bank lines of credit                    $ 74,383             $ 79,057
 Short-term borrowings                      1,277                2,808
 Current portion of capital lease 
  obligations                              15,861               13,550
 Trade payables and other accrued 
  liabilities                             660,208              603,575
 Income taxes payable                      21,355               15,333
 Deferred income tax liabilities            3,059                3,954
                                     ------------          -----------
     Total current liabilities            776,143              718,277

 Long-term borrowings                     211,086              211,458
 Capital lease obligations                 22,502               24,099
 Deferred income tax liabilities           31,981               30,291
 Retirement fund obligations                7,556                7,549
 Other long-term liabilities               14,178               12,078

 Minority interests                        17,706               18,844

 Commitments and contingencies

 Shareholders' equity:
   Common stock                           427,775              419,111
   Retained earnings                      303,778              266,136
   Accumulated other comprehensive 
    loss                                  (24,888)             (47,973)
                                     ------------          -----------
     Total shareholders' equity           706,665              637,274
                                     ------------          -----------

     Total liabilities and 
      shareholders' equity            $ 1,787,817          $ 1,659,870
                                     ============          ===========



 UTi Worldwide Inc.
 Consolidated Statements of Cash Flows
 (in thousands)


                                                  Six months ended
                                                      July 31,
                                               -----------------------
                                                  2007          2006
                                               ---------     ---------
                                                     (Unaudited)
 OPERATING ACTIVITIES:
 Net income                                     $ 45,787      $ 53,828
 Adjustments to reconcile net income to net
  cash used in operating activities:
   Share-based compensation costs/
    (benefits), net                                1,304        (8,667)
   Depreciation and amortization                  19,237        15,221
   Amortization of intangible assets               4,038         4,043
   Deferred income taxes                          (1,857)         (890)
   Tax benefit relating to exercise of stock 
    options                                          296           800
   Excess tax benefits from share-based 
    compensation                                    (243)         (717)
   Loss/(gain) on disposal of property,
    plant and equipment                                6          (205)
   Minority interest and other                       (20)        2,424
   Changes in operating assets and 
    liabilities:
     Increase in trade receivables               (80,243)     (105,237)
     Increase in other current assets             (5,435)       (4,883)
     Increase in trade payables                   24,933        25,254
     Increase in accrued liabilities and 
      other current liabilities                   15,918        26,544
                                               ---------     ---------
                                                           
     Net cash provided by operating 
      activities                                  23,721         7,515

 INVESTING ACTIVITIES:
 Purchases of property, plant and 
  equipment                                      (14,164)      (10,881)
 Proceeds from disposal of property, plant 
  and equipment                                      971         1,151
 Decrease/(increase) in other 
  non-current assets                                  85        (5,948)
 Acquisitions and contingent earn-out
  payments                                        (4,256)     (199,284)
 Other                                              (501)       (1,165)
                                               ---------     ---------
     Net cash used in investing activities       (17,865)     (216,127)

 FINANCING ACTIVITIES:
 Decrease in borrowings under bank lines of
  credit                                          (3,166)      (26,661)
 Decrease in short-term borrowings                (1,623)       (1,148)
 Proceeds from issuing of long-term 
  borrowings                                          --       199,325
 Repayment of long-term borrowings                  (419)       (1,887)
 Repayments of capital lease obligations          (9,427)       (4,260)
 Net proceeds from issuance of ordinary 
  shares                                           7,093         7,548
 Excess tax benefits from share-based 
  compensation                                       243           717
 Dividends paid                                   (5,925)       (5,775)
                                               ---------     ---------
   Net cash (used in)/provided by financing
    activities                                   (13,224)      167,859

 Effect of foreign exchange rate changes on
  cash and cash equivalents                        2,204       (10,229)
                                               ---------     ---------
 Net decrease in cash and cash equivalents        (5,164)      (50,982)
 Cash and cash equivalents at beginning of 
  period                                         278,408       246,510
                                               ---------     ---------
 Cash and cash equivalents at end of 
  period                                       $ 273,244     $ 195,528
                                               =========     =========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)

                      Three months ended July 31, 2007
                   ------------------------------------------------
                                             Americas
                                             Contract
                                Americas     Logistics
                                 Freight        and         Asia
                     EMENA     Forwarding   Distribution   Pacific
                   ---------   ----------   ------------  ---------

 Gross revenue     $ 260,500    $ 151,032    $ 208,026    $ 119,349
                   =========    =========    =========    =========

 Net revenue       $  83,605    $  43,427    $ 120,166    $  24,231
 Staff costs          44,697       24,282       68,089       11,230
 Depreciation and
   amortization        1,967          601        3,279          547
 Amortization of
   intangible assets      --           --        1,783           --
 Other operating
   expenses           25,313       12,147       36,071        5,450
                   ---------    ---------    ---------    ---------
   Operating
    income/(loss)  $  11,628    $   6,397    $  10,944    $   7,004
                   =========    =========    =========    =========
 Interest expense,
   net
 Losses on foreign
  exchange
   Pretax income
 Provision for
  income taxes
   Income before
    minority
    interests

                             Three months ended July 31, 2007
                   ---------------------------------------------------
                                        Global
                   Greater            Specialized
                    China     Africa   Solutions  Corporate   Total
                  --------- ---------- ---------  --------- ----------

 Gross revenue    $ 145,471  $ 142,660  $ 18,563  $     --  $1,045,601
                  =========  =========  ========  ========  ==========

 Net revenue      $  20,596  $  58,247  $ 16,576  $     --  $  366,848
 Staff costs          7,693     26,577     7,830     5,518     195,916
 Depreciation and
  amortization          597      1,962       411       486       9,850
 Amortization of
  intangible assets     113         --       157        --       2,053
 Other operating
  expenses            5,854     20,261     6,127     4,493     115,716
                  ---------  ---------  --------  --------  ----------
   Operating
    income/(loss) $   6,339  $   9,447  $  2,051  $(10,497)     43,313
                  =========  =========  ========  ========
 Interest expense,
  net                                                           (3,738)
 Losses on foreign
  exchange                                                        (166)
                                                            ----------
   Pretax income                                                39,409
 Provision for
  income taxes                                                  10,921
                                                            ----------
   Income before
    minority
    interests                                               $   28,488
                                                            ==========

 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)

                        Three months ended July 31, 2006
                   ------------------------------------------------
                                             Americas
                                             Contract
                                Americas     Logistics
                                 Freight        and         Asia
                     EMENA     Forwarding   Distribution   Pacific
                   ---------   ----------   ------------  ---------
 Gross revenue     $ 215,863    $ 124,517    $ 175,462    $ 106,370
                   =========    =========    =========    =========

 Net revenue       $  63,942    $  38,587    $  95,025    $  19,806
 Staff costs          24,430       23,190       53,740        9,934
 Depreciation and
  amortization         1,611          537        2,185          418
 Amortization of
  intangible assets       --           --        1,915           --
 Other operating
  expenses            17,829        9,987       28,961        4,745
                   ---------    ---------    ---------    ---------
   Operating
    income/(loss)  $  20,072    $   4,873    $   8,224    $   4,709
                   =========    =========    =========    =========
 Interest expense,
  net
 Losses on foreign
  exchange
   Pretax income
 Provision for
  income taxes
   Income before
    minority
    interests


                             Three months ended July 31, 2006
                  ---------------------------------------------------
                                        Global
                   Greater            Specialized
                    China     Africa   Solutions  Corporate   Total
                  --------- ---------- ---------  --------- ---------

 Gross revenue    $ 123,579  $ 130,195  $ 14,087  $     --  $  890,073
                  =========  =========  ========  ========  ==========

 Net revenue      $  18,897  $  53,717  $ 15,437  $     --  $  305,411
 Staff costs          6,527     23,295     6,179     3,051     150,346
 Depreciation and
  amortization          440      1,794       289       511       7,785
 Amortization of
  intangible assets     114         --       163        --       2,192
 Other operating
  expenses            4,975     18,946     5,094     4,053      94,590
                  ---------  ---------  --------  --------  ----------
   Operating
    income/(loss) $   6,841  $   9,682  $  3,712  $ (7,615)     50,498
                  =========  =========  ========  ========
 Interest expense,
  net                                                           (3,686)
 Losses on foreign
  exchange                                                        (253)
                                                            ----------
   Pretax income                                                46,559
 Provision for
  income taxes                                                  10,602
                                                            ----------
   Income before
    minority
    interests                                               $   35,957
                                                            ==========

 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)

                           Six months ended July 31, 2007
                   ------------------------------------------------
                                             Americas
                                             Contract
                                Americas     Logistics
                                 Freight        and         Asia
                     EMENA     Forwarding   Distribution   Pacific
                   ---------   ----------   ------------  ---------
 Gross revenue     $ 500,006    $ 285,642    $ 403,956    $ 226,407
                   =========    =========    =========    =========

 Net revenue      $  159,457    $  82,953    $ 232,970    $  46,243
 Staff costs          88,122       47,343      130,450       22,098
 Depreciation and
  amortization         3,884        1,201        6,474        1,061
 Amortization of
  intangible assets       --           --        3,502           --
 Other operating
  expenses            47,307       23,245       71,702       10,682
                   ---------    ---------    ---------    ---------
   Operating
    income/(loss)  $  20,144    $  11,164    $  20,842    $  12,402
                   =========    =========    =========    =========
 Interest expense,
  net
 Losses on foreign
  exchange
   Pretax income
 Provision for
  income taxes
   Income before
    minority
    interests

                              Six months ended July 31, 2007
                   ---------------------------------------------------
                                        Global
                   Greater            Specialized
                    China     Africa   Solutions  Corporate   Total
                  --------- ---------- ---------  --------- ----------

 Gross revenue    $ 263,720  $ 275,118  $ 35,490  $     --  $1,990,339
                  =========  =========  ========  ========  ==========

 Net revenue      $  38,853  $ 110,923  $ 31,490  $     --  $  702,889
 Staff costs         15,053     51,590    14,798    11,179     380,633
 Depreciation and
  amortization        1,202      3,711       798       906      19,237
 Amortization of
  intangible assets     224         --       312        --       4,038
 Other operating
  expenses           11,690     39,420    11,283     8,921     224,250
                  ---------  ---------  --------  --------  ----------
   Operating
    income/(loss) $  10,684  $  16,202  $  4,299  $(21,006)     74,731
                  =========  =========  ========  ========
 Interest expense,
  net                                                           (7,829)
 Losses on foreign
  exchange                                                        (534)
                                                            ----------
   Pretax income                                                66,368
 Provision for
  income taxes                                                  18,888
                                                            ----------
   Income before
    minority
    interests                                               $   47,480
                                                            ==========


 UTi Worldwide Inc.
 Segment Reporting
 (in thousands)
       
                              Six months ended July 31, 2006
                     -------------------------------------------------
                                                Americas              
                                                Contract              
                                   Americas     Logistics             
                                   Freight         and           Asia 
                       EMENA      Forwarding  Distribution     Pacific
                     ---------    ----------  ------------    --------
                                   
 Gross revenue       $ 399,956     $ 238,272    $ 302,522     $208,119
                     =========     =========    =========     ========

 Net revenue         $ 118,271      $ 73,269    $ 175,839     $ 38,686
 Staff costs            53,293        44,966      102,410       18,670
 Depreciation 
  and 
  amortization           3,019         1,075        4,252          835 
 Amortization 
  of intangible             --           --         3,468           --
  assets
 Other 
  operating 
  expenses              33,936        19,770       51,133        9,122
                     ---------     ---------    ---------     --------
   Operating 
    income/(loss)    $  28,023     $   7,458    $  14,576     $ 10,059
                     =========     =========    =========     ========
 Interest 
  expense, net                                                        
 Losses on 
  foreign 
  exchange                                                            
  Pretax income                                                       
 Provision for 
  income taxes                                                        
                                                                      
  Income before
   minority                                                           
   interests   


                              Six months ended July 31, 2006
               --------------------------------------------------------
                                     Global             
               Greater             Specialized          
               China      Africa    Solutions    Corporate    Total
               --------   --------  -----------  ---------   ----------
               
 Gross revenue $229,510   $252,032   $33,362     $     --    $1,663,773
               ========   ========   =======     =========   ==========
               
 Net revenue   $ 35,654   $105,499   $29,821     $     --    $ 577,039
 Staff costs     12,723     47,513    12,079        6,575      298,229
 Depreciation  
  and          
  amortization      858      3,532       635        1,015       15,221
 Amortization  
  of 
  intangible    
  assets            229         --       346           --        4,043 
 Other         
  operating    
  expenses        9,629     38,684     9,742        7,050      179,066
               --------   --------   -------    ---------    ---------
   Operating   
    income/
    (loss)     $ 12,215   $ 15,770   $ 7,019    $ (14,640)      80,480
 Interest      
  expense, 
  net                                                           (6,553)
 Losses on     
  foreign      
  exchange                                                         (68)
                                                              --------
  Pretax 
   income                                                       73,859
 Provision for 
  income taxes                                                  17,696
                                                              --------
  Income 
   before  
   minority                                                         
   interests                                                  $ 56,163
                                                              ========
 


 UTi Worldwide Inc.
 Revenue Growth Reconciliation
 (in thousands)
 (Unaudited)

 Set forth below is a reconciliation of our growth, excluding
 acquisitions, in our gross and net revenues over the corresponding
 prior-year period.


                                                             Growth
                                                           excluding
                                                          acquisitions
                                                          ------------
 GROSS REVENUES:
  Three months ended July 31, 2007
   (as reported)                        $ 1,045,601
  Less: Acquisitions impact (2)             (27,334)
                                        -----------
  Three months ended July 31, 2007
   (as adjusted)                        $ 1,018,267
                                        ===========

  Three months ended July 31, 2006      $   890,073             14%
                                        ===========            ====



 NET REVENUES:
  Three months ended July 31, 2007 
  (as reported)                         $   366,848
  Less: Acquisitions impact (3)             (18,342)
                                        -----------
  Three months ended July 31, 2007 
  (as adjusted)                         $   348,506
                                        ===========

  Three months ended July 31, 2006      $   305,411             14%
                                        ===========            ====


 (2) Represents gross revenues attributable to acquisitions that were 
     completed on or after May 1, 2006.

 (3) Represents net revenues attributable to acquisitions that were
     completed on or after May 1, 2006.



 UTi Worldwide Inc.
 Revenue Growth Reconciliation
 (in thousands)
 (Unaudited)

 Set forth below is a reconciliation of our growth, excluding 
 acquisitions, in our gross and net revenues over the corresponding
 prior-year period.


                                                            Growth
                                                           excluding
                                                         acquisitions 
                                                         ------------
                                                         
 GROSS REVENUES:
  Six months ended July 31, 2007
   (as reported)                      $ 1,990,339
  Less: Acquisitions impact (4)           (98,118)
                                      -----------
  Six months ended July 31, 2007
   (as adjusted)                      $ 1,892,221
                                      ===========

  Six months ended July 31, 2006      $ 1,663,773             14%
                                      ===========            ====



 NET REVENUES:
  Six months ended July 31, 2007
   (as reported)                      $   702,889
  Less: Acquisitions impact (5)           (45,385)
                                      -----------
  Six months ended July 31, 2007
   (as adjusted)                      $   657,504
                                      ===========

  Six months ended July 31, 2006      $   577,039             14%
                                      ===========            ====


 (4) Represents gross revenues attributable to acquisitions that were
     completed on or after February 1, 2006.

 (5) Represents net revenues attributable to acquisitions that were
     completed on or after February 1, 2006.


            

Contact Data