Financial Results
for the third quarter Ended Dec. 31, 2006DATABOOKFeb. 16, 2007
Income Statement for Account Settlement□Income statement (Consolidated)…………………………………………………… P1□Income statement (Non-consolidated)……………………………………………… P2□Segmental results (Consolidated)…………………………………………………… P3

All the profit targets and other future data including the number of contracts, number of users and goals contained in this document are forecasts based on
the information that Nichii Group has a grasp of at present. Such information is subject to influence of uncertain factors such as economic circumstances,
relaxation of regulations and employment conditions. Please understand, therefore, that actual outcome of business performance and other achievements
such as the number of contracts and number of users may be substantially different from the forecast.

www.nichiigakkan.co.jp

Income Statement (Consolidated)(Millions of Yen)FY Mar. 2006
1Q

Half-year

FY Mar. 2007

3Q

Amount Change Amount Change Amount Change

Full-year

AmountChange1Q

AmountHalf-year
ChangeAmountChangeFull-year(Forecast)

3Q

AmountChange

AmountChangeNet Sales

51,390 3.2% 103,333 3.4% 154,967 2.9% 206,222 2.3% 51,096 ▲0.6% 102,211 ▲1.1% 153,165 ▲1.2% 207,800 0.8%

Operating
Income1,353 1.8%

2,670 29.8%

4,058 5.5%

4,990 ▲5.6%

2.6%

2.6%

2.6%

2.4%

1,418 0.3%

2,791 28.9%

4,235 5.8%

5,185 ▲5.3%%

2.8%

2.7%

2.7%

2.5%

Net Income

703 30.9%%

1.4%%
Ordinary
Income2007年3月期中間決算DATABOOK

1,458 320.0%
1.4%

8 ▲99.2%
0.0%

1,974 ▲2.7%
1.0%1260 ▲80.8%

1,328 ▲50.2%

2,091 ▲48.5%

1,980 ▲60.3%

1.3%

1.4%

1.0%

1,371 ▲50.9%

2,159 ▲49.0%

2,100 ▲59.5%

0.6%

1.3%

1.4%

1.0%

49 ▲93.0%484 ▲66.8%

901

0.1%

0.5%

0.6%

0.5%

308 ▲78.3%

11,162.5%

640 ▲67.6%
0.3%

Income Statement (Non-Consolidated)(Millions of Yen)FY Mar. 2006
1Q

Half-year

FY Mar. 2007

3Q

Full-year

1Q

Half-year

Amount Change Amount Change Amount Change Amount Change Amount Change Amount Change

Full-year(Forecast)

3Q

Amount Change Amount Change

Net Sales

48,756 2.4% 97,940 2.9% 147,890 3.4% 197,635 3.7% 49,955 2.5% 99,972 2.1% 149,766 1.3% 203,000 2.7%

Operating
Income1,385 12.6%

2,612 ▲14.2%

3,889 ▲24.6%

4,956 ▲19.9%

2.8%

2.7%

2.6%

2.5%

1,477 10.3%

2,754 ▲13.2%

4,082 ▲23.4%

5,257 ▲18.4%%

3.0%

2.8%

2.8%

2.7%

Net Income

822 34.4%456 ▲71.3% ▲873%

1.7%

0.5%%
Ordinary
Income2007年3月期中間決算DATABOOK▲0.6%▲131.6%▲978▲0.5%2273 ▲80.3%

1,307 ▲50.0%

1,928 ▲50.4%

2,000 ▲59.6%

1.3%

1.3%

1.0%

1,391 ▲49.5%

2,038 ▲50.1%

2,200 ▲58.2%

0.7%

1.4%

1.4%

1.1%

144 ▲82.5%

500 9.6%

876

0.3%

0.5%

0.6%

0.5%

-358 ▲75.8%

-800
0.4%

-Segmental Results (Consolidated)(Millions of Yen)FY Mar. 2006
1Q

AmountHalf-year

3Q

Full-year(Forecast)

3Q

Medical Support
Business

26,680 2.8% 53,561 2.9% 80,766 3.3% 108,091 3.3% 27,623 3.5% 55,325

3.3%

83,267

Health Care
Business

19,823 6.7% 40,062 6.8% 60,795 6.7% 80,902 6.6% 19,778 ▲0.2% 39,695 ▲0.9% 59,478 ▲2.2% 79,800 ▲1.4%

ChangeAmountHalf-year

AmountChangeAmount1Q

ChangeChangeAmountFull-year

AmountChangeAmountFY Mar. 2007

ChangeChangeAmountChange3.1% 113,500 5.0%

Education
Business

3,606 ▲20.7%

6,902 ▲18.1% 10,177 ▲15.1% 13,599 ▲12.0%

3,471 ▲3.7%

6,750 ▲2.2%

9,742 ▲4.3% 13,600 0.0%

Others4,572 93.2%

8,720 ▲46.9% 10,588 ▲57.8% 12,072 ▲65.7%

1,029 ▲77.5%

1,696 ▲80.5%

2,317 ▲78.1%

Eliminations

Net Sales
Medical Support
Business%
Health Care
Business▲ 3,293－ ▲ 7,360－ ▲ 8,443

2,747 51.9%
10.3%

9.7%

535 20.2%
2.7%

▲308

5,206 59.9%－▲8.5%

8,351 37.9% 11,438 28.9%
10.3%

10.6%

－ ▲ 1,257

265

3.1%

2.9%

2.5%

1.3%

▲820

－ ▲1,642▲16.1%－ ▲2,419▲17.8%－41－▲11.9%

%

1.3%

0.7%

1.7%

0.3%

▲ 1,681－ ▲ 3,010－ ▲ 4,596－ ▲ 6,081－182－－ ▲ 1,641－ ▲ 2,500－－

5,171 ▲0.7%

7,827 ▲6.3%

9.3%

9.4%

8.5%

1,065 ▲13.8%

1,597 ▲9.4%

2,100 4.5%

2.7%

2.7%

2.6%

▲640－ ▲1,245▲12.8%▲9.5%－9,650▲700▲15.6%－▲5.1%

46 ▲19.3%

215 19.0%

100 143.9%

3.8%

2.7%

9.3%

2.9%

－ ▲ 2,153－ ▲ 4,313－ ▲ 6,303－ ▲ 9,170

2,670 29.8%

4,058 5.5%

4,990 ▲5.6%

2.6%

2.6%

2.6%

2.4%
3▲315

▲50.5%▲9.1%

1,353 1.8%

2007年3月期中間決算DATABOOK▲11.8%

8.8%

2,010 ▲9.1%

57%

2,424

1,762 ▲7.6%

59 ▲35.2%

Operating Income▲ 806

1,236 0.3%

OthersEliminations－

51,390 3.2% 103,333 3.4% 154,967 2.9% 206,222 2.3% 51,096 ▲0.6% 102,211 ▲1.1% 153,165 ▲1.2% 207,800 0.8%%
Education
Business%－ ▲ 5,913

3,400 ▲71.8%

39▲33.9%

260 ▲80.8%
0.5%－1,328 ▲50.3%

2,091 ▲48.5%

1,980 ▲60.3%

1.3%

1.4%

1.0%