| (in 100 millions of yen) (in thousands of units)
 | RESULTS 1st HALF of
 FY2002
 01/4-01/9
 | RESULTS 1st HALF of FY2003
 02/4-02/9
 | RESULTS FY2002
 01/4-02/3
 | FORECAST FY2003
 02/4�|03/3
 | FORECAST FY2003
 �iMay 2002�j
 02/4�|03/3
 | 
         
          | 
               
                | Net Sales |   
                | Domestic |   
                | Overseas |  |  | 
               
                | 4,440 | �� 2.0 % |   
                | 2,043 | �� 10.7 % |   
                | 2,397 | 6.9 % |  |  | 
               
                | 9,000 | �� 2.4 % |   
                | 4,440 | �� 6.1 % |   
                | 4,560 | 1.5 % |  |  | 
         
          | 
               
                | Margin Percentage |   
                | Operating �hncome |  |  |  |  |  |  | 
         
          | 
               
                | Margin Percentage |   
                | Ordinary �hncome |  |  |  |  |  |  | 
         
          | 
               
                | Margin Percentage |   
                | Net �hncome |  |  |  |  |  |  | 
         
          | 
               
                | Factors of Change |   
                | in Operating Income |  | �@ | 
               
                | Gain factors | �@ |   
                | Reduction in cost | 93 |   
                | Foreign exchange | 58 |   
                | �@ | �@ |   
                | �@ | �@ |   
                | Loss factors | �@ |   
                | Decrease in sales mix | 126 |   
                | Increase of expenses and others | 63 |   
                | Increase in R&D expenses | 28 |  | �@ | 
               
                | Gain factors | �@ |   
                | Reduction in cost | 170 |   
                | �@ | �@ |   
                | �@ | �@ |   
                | �@ | �@ |   
                | Loss factors | �@ |   
                | Decrease in sales mix | 213 |   
                | Increase of expenses and others | 89 |   
                | Increase in R&D expenses | 54 |  | 
               
                | Gain factors | �@ |   
                | Reduction in cost | 130 |   
                | Foreign exchange | 50 |   
                | �@ | �@ |   
                | �@ | �@ |   
                | Loss factors | �@ |   
                | Decrease in sales mix | 220 |   
                | Increase of expenses and others | 81 |   
                | Increase in R&D expenses | 95 |  | 
         
          | Foreign Exchange 
            Rate YEN/US$
 |  121 | 126 |  123 |  123 |  125 | 
         
          | Capital Investment | 146 | 134 | 428 | 420 | 440 | 
         
          | Depreciation and 
            Amortization | 119 | 125 |  256 | 280 |  280 | 
         
          | R&D Expenses | 265 | 292 |  545 | 600 |  640 | 
         
          | Interest bearing debt | 1,633 | 1,482 | 1,565 | 1,550 | 1,550 | 
         
          | Performance of operation | �@ | 
               
                | Net sales to decrease  |   
                | Ordinary income to decrease |  | �@ | 
               
                | Net sales to decrease  |   
                | Ordinary income to decrease |  | �@ | 
         
          | Domestic Production 
            Volume |  |  |  |  |  | 
         
          | 
               
                | Domestic Sales |   
                | Small Cars |   
                | Minicars |  |  | 
               
                | 121 | �� 12.5 % |   
                | 49 | �� 4.1 % |   
                | 72 | �� 17.5 % |  |  | 
               
                | 255 | �� 8.3 % |   
                | 105 | �� 5.3 % |   
                | 150 | �� 10.3 % |  |  | 
         
          | Export |  |  |  |  |  | 
         
          | Knock Down Parts |  |  |  |  |  |