Consolidated Earnings Report for the First Quarter of Fiscal 2010,Year Ending
March 31,2011

August 9, 2010

ROUND ONE corporation
The person who accepts inquiry.
C.E.O. and President
Exectiv officer and General Manager of Administrative Division

TSE and OSE first section #4680( URL http://www.round1.co.jp )Tel : +72-224-5115

Masahiko Sugino
Shinji Sasae

Date of presentation expected date of 1'st Quarter securities report : August 13, 2010.
1. Business Results for the quarter ended in June 2010. ( April 1, 2010 to June 30, 2010 )(1) Operating Results( Figures are rounded down to the nearest million yen.)

Sales

\mn
19,702
19,4691'st Quarter 2010.
1'st Quarter 2009.

Operating Income

\mn％

2,182
2,141

1.2
4.5

Ordinary Income\mn％

1.9(36.3)

985
1,132

Earnings per ShareNet Income per share,
fully diluted(¥16.47)
¥9.03

¥7.35

1'st Quarter 2010.
1'st Quarter 2009.
(2) Financial Status\mn％(13.0)(54.8)(1,392)615(53.3)( Figures are rounded down to the nearest million yen.)

Total Assets

Net Assets\mnShareholder's equity

Shareholder's Equity Ratio\mn

260,669
251,240

1'st Quarter 2010.
Term 2009(Note)Net Income％

Shareholder's Equity
Per Share％

91,61385,62935.1
34.1¥961.42¥1,079.95

1'st Quarter 2010. : \91,613mn , March 2010 term : \85,629mn

2.Dividend Payment
Dividend per Share
1'st Q

2'nd Q

3'rd Q\-

Term 2009
Term 2010
Term 2010 (estimate)\mnInterim
Term 2009

42,90086,000％5.1
4.7\mn\\10.00

-

10.00

20.00

10.00

-

10.00

20.00

( Figures are rounded down to the nearest million yen.)

Ordinary Income(Consolidate)

Operating Income(Consolidate)
6,800
14,000annual\3.Forecasts for the Term 2010. ( April 1, 2010 to March 31, 2011 )Sales (Consolidate)year end\\mn％

12.6
16.4

4,500
9,000

Net Income(Consolidate)
％

13.8
14.7

\mn6802,500

Earnings per share(Consolidate)％(67.5)(26.4)¥7.14¥26.24

4.Others(1) The change of the important subsidiary in this Quarter. (Change in consolidation scope in subsidiary.)None(2) Apply to simple accounting method and special accounting method make a Quarter report.
None(3) Change in accounting method, accounting principle, how to disclose, and others to make the consolidated financial statements.
① Change in accounting standard : Yes② Without above ① : None
(3) Number of shares outstanding during the term (Common stock)① Number of shares issued at the term end. ( Include treasury stock) End of 1Q 95,452,914 Term 2009 79,452,914
163,371 Term 2009
163,091② Number of treasury stock at the term end.
End of 1Q③ Number of average stock at the term end.
End of 1Q 84,564,341 Term 2009 68,118,633-１-Quarterly Consolidated Financial Statements Balance sheets - 1(million of yen)
End of 1'st quarter(as of June 30, 2010)

End of Previous Term(as of March 31, 2010)

28,836
7,676
175
172
964
6,452
613
44,89022,711
8,104
361
186
955
6,215
628
39,16399,224(22,262)
76,96242,804(7,322)35,48142,60125,60528,329(8 431)(8,431)
19,897
15,502(11,268)
4,233
204,782
169

92,073(18,005)
74,06844,176(7,037)
37,13942,59025,60525,271(6(6,610)
610)
18,661
15,015(10,780)
4,234
202,298
169

10,601
225
10,826
215,778
260,669

9,289
317
9,607
212,076
251,240

AssetsCurrent assets
Cash and deposit
Cash and deposit (non-exempt properties)
Accounts receivable
Inventory
Supplies
OthersOthers (non-exempt properties)
Current assets total
Fixed assets
Tangible fixed assets
Buildings and structures
Accumulated depreciation
Buildings and structures (Net)
Buildings and structures (non-exempt properties)
Accumulated depreciation
Buildings and structures (non-exempt properties) (Net)Land
Land (non-exempt properties)
Lease assets
Accumulatedl d depreciation
di iLease assets (Net)
Others
Accumulated depreciation
Others (Net)
Tangible fixed assets total
Intangible fixed asset
Investments and other assets
OthersOthers (non-exempt properties)
Investments and other assets total
Fixed assets total
Total assets
Note (1) Figures are rounded down to the nearest million yen.
(2) Red letters indicate assets of consolidated subsidiaries.
(silent partnerships relating to special-purpose companies)-2-

Quarterly Consolidated Financial Statements Balance sheets - 2(million of yen)
End of 1'st quarter(as of June 30, 2010)

End of Previous Term(as of March 31, 2010)

143
913
1,783
10,156

156
913
862
6,298

18,32017,496

7,449
203
3,776
42,747

6,502
793
6,218
39,241

8,166
62,16836,747189
12,016
5,846
1,174
126 308
126,308
169,056

8,254
65,75839,306
209
11,6301,209
126 369
126,369
165,61125,021
25,496
41,983(316)
92,18520,924
21,39944,169(315)
86,177

(548)
(23)

(548)
(0)

(571)

(548)

91,613
260,669

85,629251,240

Liabilities
Current liabilities
Account payable
Bonds to be redeemed within one year
Short-term loans
Long-term loans to be repaid within one year
Long-term loans to be repaid within one year
(non-exempt properties)
lease obligations
Account corporate tax etc.
OthersCurrent liabilities total
Fixed liabilities
Bonds
Long-term loans
Long-term loans (non-exempt properties)
Officer's retirement allowancelease obligations
asset retirement obligations
OthersFixed liabilities total
Liabilities total
Net assets
Shareholder's equity
Capital stock
Capital reserve
Profit reserve
Treasury stock
Shareholder's equity total
Difference from revaluation andexchange rate changes
Difference for land revaluation
Foreign currency translation adjustments
Difference from land revaluation andexchange rate changes total
Net assets total
Total liabilities and net assets
Note (1) Figures are rounded down to the nearest thousand yen.
(2) Red letters indicate liabilities of consolidated subsidiaries.
(silent partnerships relating to special-purpose companies)-3-

Quarterly Consolidated Profit & Loss Statements(million of yen)Previous 1'st quarter

Current 1'st quarter

From April 1, 2009 to June 30, 2009

From April 1, 20010 to June 30, 2010

Sales19,469

19,702

Cost of sales

16,87917,049Gross profit

2,589

2,653

448

471

2,141

2,182

33
29
63

26
1339

Non-operating expenses total

996
74
1,071

1,131
104
1,236

Ordinary income

1,132985

625-

3,173

6
1,125
463
47510
615

3,199
(2,214)236(1,058)(821)(1,392)(1,392)

Selling, general & administrative expenses
Operating income
Non-operating income
Interest and dividend income
OthersNon-operating income total

Non-operating expenses
Interest expense
OthersExtraordinary loss
Loss on disposal of property, plant and equipment
Influence of change in accounting method of asset
retirement obligations
Extraordinary loss total

Pretax net income for the current quarter
Corporate inhabitants and enterprise taxes
Corporate tax adjustments
Corporate tax total
Minority interest income
Net income (1'st Quarter)-4-