*** Tesco Swingers Club ***

Fundamentals
Year Ending Sales (£m) Pre-tax (£m) EPS P/E PEG EPS Grth. Div Yield
23-Feb-01 22,881.00 1,054.00 10.87p 24.9 n/a n/a 4.98p 1.8%
22-Feb-02 23,804.00 1,201.00 12.05p 21.0 1.9 +11% 5.60p 2.2%
22-Feb-03 26,004.00 1,361.00 14.10p 11.9 0.7 +17% 6.20p 3.7%
28-Feb-04 30,814.00 1,600.00 16.45p 15.7 0.9 +17% 6.84p 2.7%
26-Feb-05 33,974.00 1,962.00 18.53p 16.6 1.3 +13% 7.56p 2.5%

Forecasts
Year Ending Sales (£m) Pre-tax (£m) EPS P/E PEG EPS Grth. Div Yield
28-Feb-06 38,103.66 2,188.34 19.84p 16.4 2.3 +7% 8.25p 2.5%
28-Feb-07 41,572.50 2,428.71 21.88p 14.9 1.4 +10% 9.15p 2.8%