Mindray Medical International Announces Third Quarter 20...(p RECONCILIATIONS OF NON-GAAP RESULTS ...)

RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST

COMPARABLE GAAP MEASURES

Three months ended September 30,

2006 2007 2007

RMB RMB US$

(unaudited) (unaudited) (unaudited)

(In thousands, except share and per

share data)

Non-GAAP net income (note 3) 100,373 172,106 22,970

Non-GAAP net margin 27.8% 30.0% 30.0%

Expense/Amortization of acquired

intangible assets -- (4,707) (628)

Deferred tax impact related to

acquired intangible assets -- 706 94

Share-based compensation (9,327) (13,338) (1,780)

GAAP net income 91,046 154,767 20,655

GAAP net margin 25.2% 27.0% 27.0%

Non-GAAP income per share - basic 1.18 1.61 0.22

Non-GAAP income per share - diluted 1.04 1.52 0.20

GAAP income per share - basic 1.07 1.45 0.19

GAAP income per share - diluted 0.94 1.37 0.18

Shares used in computation of:

Basic earnings per share 85,276,860 106,586,981 106,586,981

Diluted earnings per share 96,913,296 113,036,660 113,036,660

Non-GAAP operating income 106,250 172,627 23,039

Non-GAAP operating margin 29.4% 30.1% 30.1%

Expense/Amortization of acquired

intangible assets -- (4,707
'/>"/>