##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------



| | For the quarterly period ended September 30, 2006.
| | --------------------------------------------------

or



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------



| | For the transition period from                      to
                    .
| | ----------------------------------------------------------------------------

Commission File Number 0-27436



---

Comtech Group, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Maryland                                                      |  | 94-3171940                         
|(State or Other Jurisdiction ofIncorporation or Organization) |  | (I.R.S. EmployerIdentification No.)

Room 1001, Tower C, Skyworth Building

High-Tech Industrial Park

Nanshan,
Shenzhen 5180, PRC

(Address of Principal Executive Offices including zip code)

011-86-755-267-43210

(Registrants Telephone Number, Including Area Code)



---

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12
months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.        Yes x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
(Check one):

Large accelerated filer ̈Accelerated filler ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell
company (as defined in Rule 12b-2 of the Securities Exchange Act).    Yes ̈No x

There were 32,418,114
shares of the Registrants Common Stock issued and outstanding on November 10, 2006.



---



---

##### Table of Contents

Comtech Group, Inc.

Index to Form 10-Q



|           |  |                                                                                                        |  | 
|---------- |  | ------------------------------------------------------------------------------------------------------ |  | 
|Part I.    |  | Financial Information                                                                                  |  | 
|           |  |                                                                                                       
|           |  | Item 1. Condensed Financial Statements (unaudited)                                                     |  | 
|           |  |                                                                                                       
|           |  | Condensed Consolidated Balance Sheets as of September 30, 2006 and December 31, 2005                   |  | 
|           |  |                                                                                                       
|           |  | Condensed Consolidated Statements of Operations for the three months ended September 30, 2006 and 2005 |  | 
|           |  |                                                                                                       
|           |  | Condensed Consolidated Statements of Operations for the nine months ended September 30, 2006 and 2005  |  | 
|           |  |                                                                                                       
|           |  | Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2006 and 2005  |  | 
|           |  |                                                                                                       
|           |  | Notes to Condensed Consolidated Financial Statements                                                   |  | 
|           |  |                                                                                                       
|           |  | Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations          |  | 
|           |  |                                                                                                       
|           |  | Item 3. Quantitative and Qualitative Disclosures About Market Risk                                     |  | 
|           |  |                                                                                                       
|           |  | Item 4. Controls and Procedures                                                                        |  | 
|           |  |                                                                                                       
|Part II.   |  | Other Information                                                                                      |  | 
|           |  |                                                                                                       
|           |  | Item 1. Legal Proceedings                                                                              |  | 
|           |  |                                                                                                       
|           |  | Item 1A. Risk Factors                                                                                  |  | 
|           |  |                                                                                                       
|           |  | Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                    |  | 
|           |  |                                                                                                       
|           |  | Item 3. Defaults Upon Senior Securities                                                                |  | 
|           |  |                                                                                                       
|           |  | Item 4. Submission of Matters to a Vote of Security Holders                                            |  | 
|           |  |                                                                                                       
|           |  | Item 5. Other Information                                                                              |  | 
|           |  |                                                                                                       
|           |  | Item 6. Exhibits                                                                                       |  | 
|           | 
|SIGNATURES |  |                                                                                                       





---

##### Table of Contents

PART IFINANCIAL INFORMATION

Item 1. CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

COMTECH GROUP INC. and SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheet

As of September 30, 2006 and December 31, 2005



|                                                                 |  |              |   |  |              |   |  |             |  
|---------------------------------------------------------------- |  | ------------ | - |  | ------------ | - |  | ----------- | -
|                                                                 |  | Sept 30,2006 |   |  | Sept 30,2006 |   |  | Dec 31,2005 |  
|                                                                 |  | $'000        |   |  | RMB'000      |   |  | RMB'000     |  
|Assets                                                           |  |              |   |  |              |   |  |             |  
|Current assets:                                                  |  |              |   |  |              |   |  |             |  
|Cash                                                             |  | 33,838       |   |  | 267,459      |   |  | 177,098     |  
|Pledged bank deposits                                            |  | 5,178        |   |  | 40,923       |   |  | 40,692      |  
|Trade accounts receivable, net of allowance of doubtful accounts |  | 43,602       |   |  | 344,629      |   |  | 267,543     |  
|Bills receivable                                                 |  | 11,037       |   |  | 87,235       |   |  | 54,905      |  
|Other receivables                                                |  | 1,705        |   |  | 13,503       |   |  | 9,657       |  
|Amount due from a minority shareholder                           |  |             |   |  |             |   |  | 468         |  
|Inventories                                                      |  | 9,939        |   |  | 78,557       |   |  | 110,763     |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Total current assets                                             |  | 105,299      |   |  | 832,306      |   |  | 661,126     |  
|Investment in an associated company                              |  | 53           |   |  | 421          |   |  |            |  
|Property, plant and equipment, net                               |  | 1,467        |   |  | 11,595       |   |  | 6,904       |  
|Goodwill                                                         |  | 1,231        |   |  | 9,731        |   |  |            |  
|Other assets                                                     |  | 114          |   |  | 905          |   |  | 905         |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Total Assets                                                     |  | 108,164      |   |  | 854,958      |   |  | 668,935     |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Liabilities and stockholders' equity                             |  |              |   |  |              |   |  |             |  
|Current liabilities:                                             |  |              |   |  |              |   |  |             |  
|Trade accounts payable                                           |  | 18,095       |   |  | 143,019      |   |  | 104,308     |  
|Amount due to related parties                                    |  | 193          |   |  | 1,522        |   |  | 1,816       |  
|Bank borrowings                                                  |  | 7,300        |   |  | 57,699       |   |  | 35,779      |  
|Income taxes payable                                             |  | 943          |   |  | 7,453        |   |  | 2,524       |  
|Accrued expenses and other liabilities                           |  | 1,798        |   |  | 14,216       |   |  | 9,350       |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Total current liabilities                                        |  | 28,329       |   |  | 223,909      |   |  | 153,777     |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Minority interests                                               |  | 1,366        |   |  | 10,798       |   |  | 8,599       |  
|Stockholders' equity                                             |  |              |   |  |              |   |  |             |  
|Common stock                                                     |  | 339          |   |  | 2,681        |   |  | 2,602       |  
|Additional paid-in capital                                       |  | 49,556       |   |  | 391,694      |   |  | 358,775     |  
|Retained earnings                                                |  | 30,395       |   |  | 240,267      |   |  | 152,615     |  
|Accumulated other comprehensive loss                             |  | (1,821       | ) |  | (14,391      | ) |  | (7,433      | )
|                                                                 |  |              |   |  |              |   |  |             |  
|Total stockholders' equity                                       |  | 78,469       |   |  | 620,251      |   |  | 506,559     |  
|                                                                 |  |              |   |  |              |   |  |             |  
|Total liabilities and stockholders' equity                       |  | 108,164      |   |  | 854,958      |   |  | 668,935     |  
|                                                                 |  |              |   |  |              |   |  |             |  

See notes to condensed consolidated financial statements.



1



---

##### Table of Contents

COMTECH GROUP INC. and SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

Three months ended September 30, 2006 and 2005



|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|--------------------------------------------- |  | ---------------------------------- | - |  | ---------------------------------- | - |  | ---------------------------------- | -
|                                              |  | Three MonthsEndedSeptember 30,2006 |   |  | Three MonthsEndedSeptember 30,2006 |   |  | Three MonthsEndedSeptember 30,2005 |  
|                                              |  | $'000                              |   |  | RMB'000                            |   |  | RMB'000                            |  
|Revenues                                      |  | 43,165                             |   |  | 341,179                            |   |  | 215,225                            |  
|Cost of revenues                              |  | (35,074                            | ) |  | (277,225                           | ) |  | (177,034                           | )
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Gross profit                                  |  | 8,091                              |   |  | 63,954                             |   |  | 38,191                             |  
|Selling, general and administrative expenses  |  | (3,480                             | ) |  | (27,496                            | ) |  | (9,841                             | )
|Research and development expenses             |  | (1,029                             | ) |  | (8,135                             | ) |  | (4,805                             | )
|Other net operating income                    |  | 26                                 |   |  | 203                                |   |  |                                   |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Income from operations                        |  | 3,608                              |   |  | 28,526                             |   |  | 23,545                             |  
|Other non-operating income                    |  | 922                                |   |  | 7,285                              |   |  |                                   |  
|Interest expense                              |  | (108                               | ) |  | (850                               | ) |  | (560                               | )
|Interest income                               |  | 169                                |   |  | 1,337                              |   |  | 1,050                              |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Income before income tax                      |  | 4,591                              |   |  | 36,298                             |   |  | 24,035                             |  
|Income tax                                    |  | (332                               | ) |  | (2,628                             | ) |  | (1,448                             | )
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Income before minority interests              |  | 4,259                              |   |  | 33,670                             |   |  | 22,587                             |  
|Minority interests                            |  | (132                               | ) |  | (1,046                             | ) |  | (1,051                             | )
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Net income                                    |  | 4,127                              |   |  | 32,624                             |   |  | 21,536                             |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|                                              |  |                                    |  
|                                              |  | $                                  |   |  | RMB                                |   |  | RMB                                |  
|Earnings per share                            |  |                                    |   |  |                                    |   |  |                                    |  
|- Basic                                       |  | 0.13                               |   |  | 1.01                               |   |  | 0.71                               |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|- Diluted                                     |  | 0.12                               |   |  | 0.97                               |   |  | 0.69                               |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|Weighted average number of shares outstanding |  |                                    |   |  |                                    |   |  |                                    |  
|- Basic                                       |  | 32,393,508                         |   |  | 32,393,508                         |   |  | 30,224,068                         |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  
|- Diluted                                     |  | 33,751,117                         |   |  | 33,751,117                         |   |  | 31,432,482                         |  
|                                              |  |                                    |   |  |                                    |   |  |                                    |  

See notes to unaudited condensed consolidated financial statements.



2



---

##### Table of Contents

COMTECH GROUP INC. and SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

Nine months ended September 30, 2006 and 2005



|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|--------------------------------------------- |  | --------------------------------- | - |  | --------------------------------- | - |  | --------------------------------- | -
|                                              |  | Nine MonthsEndedSeptember 30,2006 |   |  | Nine MonthsEndedSeptember 30,2006 |   |  | Nine MonthsEndedSeptember 30,2005 |  
|                                              |  | $'000                             |   |  | RMB'000                           |   |  | RMB'000                           |  
|Revenues                                      |  | 119,607                           |   |  | 945,376                           |   |  | 594,784                           |  
|Cost of revenues                              |  | (97,411                           | ) |  | (769,938                          | ) |  | (493,876                          | )
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Gross profit                                  |  | 22,196                            |   |  | 175,438                           |   |  | 100,908                           |  
|Selling, general and administrative expenses  |  | (7,493                            | ) |  | (59,219                           | ) |  | (25,597                           | )
|Research and development expenses             |  | (2,821                            | ) |  | (22,300                           | ) |  | (8,953                            | )
|Other net operating income                    |  | 24                                |   |  | 190                               |   |  |                                  |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Income from operations                        |  | 11,906                            |   |  | 94,109                            |   |  | 66,358                            |  
|Other non-operating income                    |  | 922                               |   |  | 7,285                             |   |  |                                  |  
|Interest expense                              |  | (248                              | ) |  | (1,956                            | ) |  | (1,508                            | )
|Interest income                               |  | 634                               |   |  | 5,010                             |   |  | 1,153                             |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Income before income tax                      |  | 13,214                            |   |  | 104,448                           |   |  | 66,003                            |  
|Income tax                                    |  | (1,078                            | ) |  | (8,519                            | ) |  | (4,711                            | )
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Income before minority interests              |  | 12,136                            |   |  | 95,929                            |   |  | 61,292                            |  
|Minority interests                            |  | (1,050                            | ) |  | (8,304                            | ) |  | (2,740                            | )
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Net income                                    |  | 11,086                            |   |  | 87,625                            |   |  | 58,552                            |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|                                              |  |                                   |  
|                                              |  | $                                 |   |  | RMB                               |   |  | RMB                               |  
|Earnings per share                            |  |                                   |   |  |                                   |   |  |                                   |  
|- Basic                                       |  | 0.35                              |   |  | 2.73                              |   |  | 2.16                              |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|- Diluted                                     |  | 0.33                              |   |  | 2.61                              |   |  | 2.06                              |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|Weighted average number of shares outstanding |  |                                   |   |  |                                   |   |  |                                   |  
|- Basic                                       |  | 32,051,551                        |   |  | 32,051,551                        |   |  | 27,064,010                        |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  
|- Diluted                                     |  | 33,537,876                        |   |  | 33,537,876                        |   |  | 28,364,299                        |  
|                                              |  |                                   |   |  |                                   |   |  |                                   |  

See notes to condensed consolidated financial statements.



3



---

##### Table of Contents

COMTECH GROUP INC. and SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Cash Flows

Nine months ended September 30, 2006 and 2005



|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|-------------------------------------------------------------------------------- |  | ----------------------------------- | - |  | ----------------------------------- | - |  | ----------------------------------- | -
|                                                                                 |  | Nine MonthsEnded September 30, 2006 |   |  | Nine MonthsEnded September 30, 2006 |   |  | Nine MonthsEnded September 30, 2005 |  
|                                                                                 |  |                                     |  
|                                                                                 |  | $'000                               |   |  | RMB'000                             |   |  | RMB'000                             |  
|Cash flows from operating activities:                                            |  |                                     |   |  |                                     |   |  |                                     |  
|Net income                                                                       |  | 11,086                              |   |  | 87,625                              |   |  | 58,552                              |  
|Adjustment to reconcile net income to net cash provided by operating activities: |  |                                     |   |  |                                     |   |  |                                     |  
|Depreciation expense                                                             |  | 210                                 |   |  | 1,660                               |   |  | 638                                 |  
|Loss on disposal of fixed assets                                                 |  | 13                                  |   |  | 99                                  |   |  |                                    |  
|Gain on disposal of subsidiary                                                   |  | (922                                | ) |  | (7,285                              | ) |  |                                    |  
|Minority interest                                                                |  | 1,050                               |   |  | 8,304                               |   |  | 2,740                               |  
|Stock based compensation cost                                                    |  | 1,380                               |   |  | 10,902                              |   |  | 247                                 |  
|Changes in operating assets and liabilities:                                     |  |                                     |   |  |                                     |   |  |                                     |  
|Trade accounts receivable, net of allowance for doubtful accounts                |  | (8,241                              | ) |  | (65,140                             | ) |  | (48,649                             | )
|Bills receivable                                                                 |  | (4,154                              | ) |  | (32,830                             | ) |  | 34,057                              |  
|Inventories                                                                      |  | 2,420                               |   |  | 19,128                              |   |  | (45,543                             | )
|Other receivables                                                                |  | (965                                | ) |  | (7,630                              | ) |  | (6,630                              | )
|Trade accounts payable                                                           |  | 4,836                               |   |  | 38,221                              |   |  | 19,021                              |  
|Amount due to other related party                                                |  | (37                                 | ) |  | (294                                | ) |  | (600                                | )
|Accrued expenses and other liabilities                                           |  | (195                                | ) |  | (1,536                              | ) |  | (1,091                              | )
|Income tax payable                                                               |  | 405                                 |   |  | 3,204                               |   |  | 993                                 |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash provided by operating activities                                            |  | 6,886                               |   |  | 54,428                              |   |  | 13,735                              |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash flows from investing activities:                                            |  |                                     |   |  |                                     |   |  |                                     |  
|Purchases of property and equipment                                              |  | (824                                | ) |  | (6,512                              | ) |  | (3,341                              | )
|Proceeds from sale of fixed assets                                               |  | 1                                   |   |  | 5                                   |   |  |                                    |  
|Placement of pledged bank deposits                                               |  | (29                                 | ) |  | (231                                | ) |  |                                    |  
|Sale of a subsidiary net of cash disposed                                        |  | 3,510                               |   |  | 27,742                              |   |  |                                    |  
|Acquisition of subsidiaries net of cash required                                 |  | (1,657                              | ) |  | (13,097                             | ) |  |                                    |  
|Distribution to Shareholders                                                     |  | (355                                | ) |  | (2,802                              | ) |  |                                    |  
|Investment in associated company                                                 |  | (53                                 | ) |  | (421                                | ) |  |                                    |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash provided by (used in) investing activities                                  |  | 593                                 |   |  | 4,684                               |   |  | (3,341                              | )
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash flows from financing activities:                                            |  |                                     |   |  |                                     |   |  |                                     |  
|Proceeds from issuance of shares (net of transaction cost)                       |  |                                    |   |  |                                    |   |  | 235,319                             |  
|Proceeds from exercise of stock options and warrants                             |  | 2,022                               |   |  | 15,981                              |   |  |                                    |  
|Proceeds from bank borrowings                                                    |  | 2,741                               |   |  | 21,668                              |   |  |                                    |  
|Repayment of Bank Borrowings                                                     |  |                                    |   |  |                                    |   |  | (18,633                             | )
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash provided by financing activities                                            |  | 4,763                               |   |  | 37,649                              |   |  | 216,686                             |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Effect of exchange rate on cash                                                  |  | (810                                | ) |  | (6,400                              | ) |  | (373                                | )
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Net increase in cash and cash equivalents                                        |  | 11,432                              |   |  | 90,361                              |   |  | 226,707                             |  
|                                                                                 |  |                                     |  
|Cash at beginning of the period                                                  |  | 22,406                              |   |  | 177,098                             |   |  | 41,444                              |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  
|Cash at end of the period                                                        |  | 33,838                              |   |  | 267,459                             |   |  | 268,151                             |  
|                                                                                 |  |                                     |   |  |                                     |   |  |                                     |  



4



---

##### Table of Contents

Note 1 - Basis Of Presentation

The accompanying unaudited condensed consolidated financial statements of Comtech Group, Inc.,
(formerly Trident Rowan Group Inc, (the Parent or the Registrant)) and its subsidiaries (together, we, us or our)) have been prepared in accordance with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted accounting principles have been condensed or omitted. For a summary of
our accounting principles, and other footnote information, reference is made to the Registrants audited consolidated financial statements for the years ended December 31, 2003, 2004 and 2005 included in our Annual Report on Form 10-K (the
10-K) filed with the Securities and Exchange Commission on March 28, 2006. The accompanying unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the audited consolidated
financial statements and notes included in the 10-K. All adjustments necessary for the fair presentation of the results of operations for the interim periods covered by this report have been included. All such adjustments are of a normal and
recurring nature. The results of operations for the three and nine months ended September 30, 2006 are not necessarily indicative of the operating results for the full year.

The accompanying unaudited condensed consolidated financial statements are expressed in Renminbi (RMB), the national currency of the Peoples Republic of China (the PRC). Solely for the
convenience of the reader, the September 30, 2006 unaudited condensed consolidated financial statements have been translated into United States dollars (USD or $) at the closing rate in New York City on
September 30, 2006 for cable transfers in RMB as certified for customers purposes by the Federal Reserve Bank of New York of USD 1.00 = RMB 7.9040. No representation is made that the RMB could have been, or could be, converted into USD at
that rate or at any other certain rate on September 30, 2006, or at any other certain date.

The value of the RMB is subject to changes in the PRC's
central government policies and to international economic and political developments affecting supply and demand in the China Foreign Exchange Trading System market. Since 1994, the conversion of RMB into foreign currencies, including USD, has been
based on rates set by the People's Bank of China, which are set daily based on the previous day's interbank foreign exchange market rates and current exchange rates on the world financial markets. Since 1994, the official exchange rate generally has
been stable, but the Chinese government announced in July 2005 that it will no longer peg its currency exclusively to the USD but will switch to a managed floating exchange rate based on market supply and demand with reference to a basket of
currencies yet to be named by the People's Bank of China, which will likely increase the volatility of RMB as compared to USD.

Note 2 
Organization And Nature Of Business

The Company provides over 500 customized module design solutions and product lines integrating components from many
suppliers to various manufacturers in the mobile handset and telecommunications equipment industries in the PRC and other overseas countries.

Mr. Jeffrey Kang, our principal shareholder and chief executive officer, directly or through entities he controls, currently has a controlling interest in us. Mr. Kang thus has the ability to control the outcome of all matters
requiring shareholder approval, including the election of directors and approval of significant corporate transactions, such as mergers, consolidations or the sale of substantially all of our assets.



5



---

##### Table of Contents

Acquisitions and Newly Formed Subsidiaries

On January 11, 2006, we entered into an agreement to invest in 51.12% of COGO Engineering Services Limited, previously known as Huameng Engineering Services Ltd.
(Huameng BVI), a British Virgin Islands investment holding company, for a cash consideration of RMB44,000 ($5,000) which in turn acquired 100% in Shenzhen Huameng Software Co, Ltd. (Huameng PRC), a PRC company, for
RMB6,769,000 ($847,000) payable in cash. Huameng PRC is engaged in the provision of technology and engineering services, business process outsourcing, network system integration and related training and maintenance services.

The table below summarizes the preliminary purchase price allocation of the fair value of assets acquired and liabilities assumed in connection with the acquisition of
Huameng PRC that was consummated during the nine months ended September 30, 2006.



|                              |  |         |      
|----------------------------- |  | ------- | -----
|                              |  | RMB000
|Cash and cash equivalents     |  | $       | 206  
|Other current assets          |  |         | 6,983
|Property, plant and equipment |  |         | 409  
|                              |  |         |      
|Total assets acquired         |  |         | 7,598
|                              |  |         |      
|Current liabilities           |  |         | 829  
|                              |  |         |      
|Net assets acquired           |  | $       | 6,769
|                              |  |         |      

On August 6, 2006, we entered into a Shares Acquisition Agreement pursuant to which we acquired 40% of the
outstanding shares of Shanghai E&T System Company Limited (Shanghai E&T), a company formed under the laws of the PRC, for cash consideration of RMB16,000,000 ($2,024 thousand). We previously owned the remaining 60% of the
outstanding shares of Shanghai E&T. After the transaction, Shanghai E&T became our wholly owned subsidiary.

The table below summarizes the fair
value of assets acquired and liabilities assumed in connection with the acquisition of 40% of the outstanding shares of Shanghai E&T that was consummated during the nine months ended September 30, 2006.



|                              |  |         |       
|----------------------------- |  | ------- | ------
|                              |  | RMB000
|Cash and cash equivalents     |  | $       | 1,007 
|Other current assets          |  |         | 15,256
|Property, plant and equipment |  |         | 224   
|                              |  |         |       
|Total assets acquired         |  |         | 16,487
|                              |  |         |       
|Current liabilities           |  |         | 10,218
|                              |  |         |       
|Net assets acquired           |  |         | 6,269 
|Goodwill                      |  |         | 9,731 
|                              |  |         |       
|Total consideration           |  | $       | 16,000
|                              |  |         |       

Note 3 - Summary Of Principal Accounting Policies

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America (US GAAP).

Revenue recognition

Sales of components



6



---

##### Table of Contents

Sales of components for telecommunication system equipment, mobile handset, digital media which was formerly called
digital consumer electronic products, network protection devices and data storage are recognized when title transfers, the risks and rewards of ownership have been transferred to the customer, the fee is fixed or determinable, and collection of the
related receivable is probable, which is generally at the time of shipment.

Sales of services

Provision of technology and engineering services, business process outsourcing, network system integration and related training and maintenance services are recognized as
revenue when the services are rendered.

Revenue is recorded net of value added tax incurred. Value added taxes amounted to (i) RMB19,402 thousand
($2,455 thousand) and RMB14,104 thousand, for the three months ended September 30, 2006 and 2005, respectively, and (ii) RMB55,768 thousand ($7,056 thousand) and RMB47,921 thousand for the nine months ended September 30, 2006 and
2005, respectively.

Recently Issued Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 123 (revised 2004), Share-Based Payment (SFAS No. 123R), which addresses the accounting for transactions in which
an entity exchanges its equity instruments for goods or services, with a primary focus on transactions in which an entity obtains employee services in share-based payment transactions. This Statement is a revision to Statement 123 and supersedes APB
Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. This Statement will require measurement of the cost of employee services received in exchange for stock compensation based on the grant-date fair
value of the employee stock options. Incremental compensation cost arising from subsequent modifications of awards after the grant date must be recognized. We adopted this Statement with effect from January 1, 2006 under the modified
prospective method of application (see note 5). Under that method, we recognize compensation costs for new grants of share-based awards, awards modified after the effect date, and the remaining portion of the fair value of the unvested awards at the
adoption date.

In May 2005, the FASB issued Statement No. 154, Accounting Changes and Error Corrections (SFAS No. 143). SFAS
No. 154 establishes, unless impracticable, retrospective application as the required method for reporting a change in accounting principle in the absence of explicit transition requirements specific to a newly adopted accounting principle. This
statement will be effective for us for all accounting changes and any error corrections occurring after January 1, 2006. The Company did not have any changes in accounting principle other than the adoption of SFAS No. 123R discussed above,
which has its own adoption transition provision and is therefore not in the scope of SFAS No. 154. The impact of this statement on our consolidated financial statements will depend on new pronouncements that are subsequently issued.



7



---

##### Table of Contents

Note 4  Financing Arrangements

Certain of our customers enter into arrangements with their respective banks for purposes of settling their invoices with us. Under such arrangements, we are entitled to collect the amounts owed directly from the
customers banks when the invoice becomes due. These amounts are recorded as bills receivable on the consolidated balance sheets. We, in certain circumstances, have arranged to transfer with recourse certain of our bills receivable to our bank.
Under this discounting arrangement, the bank pays in advance a discounted amount to us and collects the amounts owed from the customers banks on the due date. The discount typically ranges between 0.6% to 0.9% of the balance transferred, which
is recorded as interest expense. As of September 30, 2006 and 2005, we had discounted bills receivable amounting to approximately RMB48,025 thousand ($6,076 thousand) and RMB23,843 thousand, respectively.

Pursuant to the provisions of FAS No. 140, the transfer of bills receivable to the bank is to be accounted for as a sale (i.e., the Group has surrendered control
over the bills receivables) if to the extent all of the following criteria are met:



| |  |  | The transferred bills receivables have been isolated from the Group (i.e., put presumptively beyond the reach of the Group and its creditors, even in bankruptcy or other
receivership).
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The bank has the right to pledge or exchange bills receivables (or beneficial interests) it received, and no condition both constrains the bank from taking advantage of its right to
pledge or exchange and provides more than trivial benefit to the Group.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Group does not maintain effective control over the transferred bills receivables through either (1) and agreement that both entitles and obligates the Group to repurchase
or redeem them before their maturity or (2) the ability to unilaterally cause the holder to return specific assets.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the periods
presented, all of the conditions were not met for the discounting of the bills receivable to be accounted for as a sale.

Note 5 - Stock-Based
Compensation

In 1995, the Board of Directors adopted, and the stockholders approved, the 1995 Stock Option Plan for Outside Directors (the
Directors Plan), pursuant to which 5 thousand options would be granted annually to each of our non-employee directors for each full fiscal year of service on the Board. As part of the share exchange transaction with Parent in
July 2004, the fully vested options under the Directors Plan to purchase 115 thousand shares of the Companys common stock were assumed. In addition to the options under the Directors Plan, 925,417 fully exercisable common
stock warrants were also assumed. Each warrant represents the right to receive 1 share of the Companys common stock. The Directors Plan expired on December 31, 2005 while the options exercisable under the Directors Plan will
terminate on July 1, 2009.

On August 3, 2004, the Board of Directors adopted the Comtech Group, Inc. 2004 Stock Incentive Plan (the
Incentive Plan) pursuant to which 2,500 thousand shares of common stock are reserved for issuance upon exercise of stock options, and for the issuance of stock appreciation rights, restricted stock awards and performance shares. As
at September 30, 2006, approximately 1 thousand shares (December 31, 2005: 142 thousand shares) of common stock are remaining available for future issuance under the Incentive Plan. The purpose of the Incentive Plan is to provide
additional incentive to employees, directors, advisors and consultants by facilitating their acquisition of the Companys common stock. The Incentive Plan provides for a term of 10 years from the date of its adoption by the Board of Directors,
after which no awards may be



8



---

##### Table of Contents

made, unless the Incentive Plan is early terminated by the Board. Options granted under the Incentive Plan are either incentive stock options (i.e. options
that afford favorable tax treatment to recipients upon compliance with certain restriction pursuant to Section 422 of the Internal Revenue Code and that do not result in tax deductions to participants unless they fail to comply with
Section 422 of the Internal Revenue Code) or options that do not so qualify.

The Directors Plan and the Incentive Plan are administered by the
Compensation Committee of the Board of Directors. The Compensation Committee selects the employees to whom awards are to be granted, the number of shares to be subject to such awards, and the terms and conditions of such awards (provided that any
discretion exercised by the Compensation Committee must be consistent with resolutions adopted by the Board of Directors and the terms of the Incentive Plan).

Effective January 1, 2006, we adopted Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS No. 123R). SFAS No.123R supersedes our previous accounting under Accounting Principles
Board Opinion No.25, Accounting for Stock issued to Employees (APB 25), for periods beginning in fiscal 2006. Under APB 25, we accounted for stock options under the intrinsic value method. Under the intrinsic method, we did not
recognize expense related to employee stock options to the extent the exercise price of such options equaled the fair value of the underlying stock on the grant date. As permitted under the provisions of Statement of Financial Accounting Standards
No. 123, Accounting for Stock Based Compensation (SFAS No. 123), prior to January 1, 2006, we elected to continue and apply the intrinsic value method of accounting described above and disclosed the fair value of
stock option grants.

We adopted SFAS No. 123R using the modified prospective transition method, which requires the application of this accounting
standard as of January 1.

The following table presents details of stock-based compensation expense by functional line item:



|                                                                                                                             |  |                               |  |                               |  |                               |  |                              
|---------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- |  | ----------------------------- |  | ----------------------------- |  | -----------------------------
|                                                                                                                             |  | ThreeMonthsEnded September 30 |  | ThreeMonthsEnded September 30 |  | Nine MonthsEnded September 30 |  | Nine MonthsEnded September 30
|                                                                                                                             |  | 2006                          |  | 2006                          |  | 2006                          |  | 2006                         
|                                                                                                                             |  | US$'000                       |  | RMB'000                       |  | US$'000                       |  | RMB'000                      
|Selling, general and administrative expenses                                                                                 |  | 481                           |  | 3,802                         |  | 930                           |  | 7,347                        
|Research and development expenses                                                                                            |  | 211                           |  | 1,666                         |  | 450                           |  | 3,555                        
|                                                                                                                             |  |                               |  |                               |  |                               |  |                              
|Stock-based compensation expense related to employee stock options and employee stock purchases included in operating income |  | 692                           |  | 5,468                         |  | 1,380                         |  | 10,902                       
|Tax benefit                                                                                                                  |  |                              |  |                              |  |                              |  |                             
|                                                                                                                             |  |                               |  |                               |  |                               |  |                              
|Stock-based compensation expense related to employee stock options and employee stock purchases, net of tax                  |  | 692                           |  | 5,468                         |  | 1,380                         |  | 10,902                       
|Decrease in Basic earnings per share                                                                                         |  | 0.02                          |  | 0.17                          |  | 0.04                          |  | 0.34                         
|Decrease in Diluted earnings per share                                                                                       |  | 0.02                          |  | 0.16                          |  | 0.04                          |  | 0.33                         

Under SFAS No. 123R, we recognized RMB2,120 thousand ($268 thousand) and RMB6,361 thousand ($805 thousand) of
compensation expense related to stock options in the three months and nine months ended September 30, 2006, respectively. In accordance with the modified prospective transition method,



9



---

##### Table of Contents

our unaudited condensed consolidated statements of operations for prior periods have not been restated to reflect, and do not include, the impact of SFAS
No. 123R.

No options were granted in the three months and nine months ended September 30, 2006.

Stock options activity for the nine months ended September 30, 2006 was as follows:



|                                          |  |                                        |   |  |                        |      |                                            |     |                                       |        |  
|----------------------------------------- |  | -------------------------------------- | - |  | ---------------------- | ---- | ------------------------------------------ | --- | ------------------------------------- | ------ | -
|                                          |  | Shares subjectto Options (inthousands) |   |  | Wtd. Avg.exerciseprice |      | Wtd. Avg.remainingcontractuallife (in yrs) |     | AggregateIntrinsicValue (inthousands) |       
|Options outstanding at January 1, 2006    |  | 2,473                                  |   |  | $                      | 3.91 |                                            | 9.0 |                                       | 5,688  |  
|Options granted                           |  |                                       |   |  |                        |     |                                            |     |                                       |       |  
|Options exercised                         |  | (450                                   | ) |  |                        | 3.71 |                                            |     |                                       | (3,411 | )
|Options terminated, cancelled or expired  |  | (107                                   | ) |  |                        | 3.74 |                                            |     |                                       | (808   | )
|Options outstanding at September 30, 2006 |  | 1,916                                  |   |  |                        | 3.96 |                                            | 8.2 |                                       | 21,133 |  
|Options exercisable at September 30, 2006 |  | 1,011                                  |   |  |                        | 3.95 |                                            | 8.2 |                                       | 11,161 |  

At September 30, 2006, approximately 1 thousand shares were available for future grants under the terms
of the Incentive Plan.

At September 30, 2006, we had approximately RMB11,366 thousand ($1,438 thousand) of total unrecognized compensation expense,
net of estimated forfeitures, related to stock option plans that will be recognized over the weighted average period of approximately 1.4 years. Cash received from stock option and warrant exercises was approximately RMB660 thousand ($84 thousand)
and RMB15,981 thousand ($2,022 thousand) during the three months and nine months ended September 30, 2006, respectively.

In addition to stock
options, we also have outstanding warrants that were granted in previous years. Each warrant represents the right to receive 1 share of our common stock. Stock warrants activity for the nine months ended September 30, 2006 was as follows:



|                                           |  |                                         |   |  |                        |      |                                            |     |                                       |      
|------------------------------------------ |  | --------------------------------------- | - |  | ---------------------- | ---- | ------------------------------------------ | --- | ------------------------------------- | -----
|                                           |  | Shares subjectto Warrants(in thousands) |   |  | Wtd. Avg.exerciseprice |      | Wtd. Avg.remainingcontractuallife (in yrs) |     | AggregateIntrinsicValue (inthousands)
|Warrants outstanding at January 1, 2006    |  | 942                                     |   |  | $                      | 2.72 |                                            | 8.6 |                                       | 3,288
|Warrants granted                           |  |                                        |   |  |                        |     |                                            |     |                                       |     
|Warrants exercised                         |  | (558                                    | ) |  |                        | 2.75 |                                            |     |                                       | 4,765
|Warrants terminated, cancelled or expired  |  |                                        |   |  |                        |     |                                            |     |                                       |     
|Warrants outstanding at September 30, 2006 |  | 384                                     |   |  |                        | 3.00 |                                            | 7.8 |                                       | 4,604
|Warrants exercisable at September 30, 2006 |  | 384                                     |   |  |                        | 3.00 |                                            | 7.8 |                                       | 4,604



10



---

##### Table of Contents

Restricted stock (RS) consists of shares of our common stock which are awarded to employees. The grants are
restricted such that they are subject to substantial risk of forfeiture and to restrictions on their sale or other transfer by the employee. Upon the occurrence of a change in control, the restrictions on all shares of RS outstanding on the date on
which the change in control occurs will lapse.

A summary of changes in RS balance during the three quarters ended September 30, 2006 is presented
below:



|                                 |  |                  |   |  |                                |      |                                        |      
|-------------------------------- |  | ---------------- | - |  | ------------------------------ | ---- | -------------------------------------- | -----
|                                 |  | RS (inthousands) |   |  | Wtd. Avg. GrantDate Fair value |      | AggregateIntrinsic Value(in thousands)
|RS balance at January 1, 2006    |  |                 |   |  |                                |     |                                        |     
|Granted                          |  | 264              |   |  | $                              | 9.14 |                                        |      
|Vested                           |  | (60              | ) |  |                                | 9.14 |                                        |      
|Terminated, cancelled or expired |  |                 |   |  |                                |     |                                        |      
|RS balance at September 30, 2006 |  | 204              |   |  |                                | 9.99 |                                        | 1,020

At September 30, 2006, we had approximately RMB8,972 thousand ($1,135 thousand) of total unrecognized
compensation expense related to RS grants that will be recognized over the weighted average period of 0.8 years. We recognized RMB3,348 thousand ($424 thousand) and RMB4,541 thousand ($575 thousand) of expense related to RS during the three months
and nine months ended September 30, 2006, respectively.

In accordance with the requirements of the disclosure-only alternative of SFAS No. 123,
set forth below is a pro forma illustration of the effect on net income and net income per share computed as if we had valued stock-based awards to employees using the Black-Scholes option pricing model instead of applying the intrinsic value method
provided by APB 25 in the three months and nine months ended September 30, 2005, respectively:



|                                                                                  |  |                                       |   |  |                                      |  
|--------------------------------------------------------------------------------- |  | ------------------------------------- | - |  | ------------------------------------ | -
|                                                                                  |  | Three Months EndedSeptember 30RMB000 |   |  | Nine Months EndedSeptember 30RMB000 |  
|                                                                                  |  | (except per sharenumbers)             |   |  | (except per sharenumbers)            |  
|Net income, as reported                                                           |  | 21,536                                |   |  | 58,552                               |  
|Less: Stock based compensation costs under fair value based method for all awards |  | (3,051                                | ) |  | (9,038                               | )
|Net income, pro forma                                                             |  | 18,485                                |   |  | 49,514                               |  
|Earnings per share  basic As reported                                            |  | 0.71                                  |   |  | 2.16                                 |  
|Pro forma                                                                         |  | 0.61                                  |   |  | 1.83                                 |  
|Earnings per share  diluted As reported                                          |  | 0.69                                  |   |  | 2.06                                 |  
|Pro forma                                                                         |  | 0.59                                  |   |  | 1.75                                 |  

The weighted average fair value of options granted for our common stock in the three month and nine month period
ended September 30, 2005 were RMB13.98 per share, using the Black-Scholes option-pricing model based on the following assumptions:



|                         |  |                   
|------------------------ |  | ------------------
|                         |  | 2005              
|Risk- free interest rate |  | 4.78% to 4.99%    
|Expected life in years   |  | 5.25 to 6.50 years
|Expected volatility      |  | 36% to 37%        
|Expected dividend yield  |  |                  



11



---

##### Table of Contents

We used a blended volatility rate using a combination of historical stock price volatility and market implied volatility
in accordance with SFAS No. 123 for purposes of the pro forma information. The risk-free interest rate assumption is based upon the average daily closing rates during the quarter for U.S. treasury notes that have a life which approximates the
expected life of the option. The dividend yield assumption is based on our history and expectation of dividend payouts. The expected life of employee stock options represents the weighted-average period the stock options are expected to remain
outstanding. These expected life assumptions are established through the review of annual historical employee exercise behavior of option grants with similar vesting periods. Prior to 2006, the Company used the actual forfeiture method allowed under
SFAS No. 123, which assumed that all options would vest and pro forma expense was adjusted when options were forfeited prior to the vesting dates. In applying SFAS No. 123R, we estimated that the forfeiture rate approximated zero percent
as there were no history of significant forfeiture and we expect our future forfeiture to be minimal. SFAS No. 123R requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures
differ from those estimates.

Note 6 - Earnings Per Share

Basic earnings per share are computed by dividing net income by the weighted average number of shares of common stock outstanding for the period. Diluted earnings per share are computed by dividing net income by the sum of (a) the
weighted average number of shares of common stock outstanding during the period and (b) the dilutive effect of potential common stock equivalents during the period. The weighted average number of shares used for the computation of diluted
earnings per share is as follows:



|                                                        |  |                                          |  |                                          |  |                                         |  |                                        
|------------------------------------------------------- |  | ---------------------------------------- |  | ---------------------------------------- |  | --------------------------------------- |  | ---------------------------------------
|                                                        |  | Three monthperiod endedSeptember 30,2006 |  | Three monthperiod endedSeptember 30,2005 |  | Nine monthperiod endedSeptember 30,2006 |  | Nine monthperiod endedSeptember 30,2005
|Weighted average number of shares outstanding  basic   |  | 32,393,508                               |  | 30,224,068                               |  | 32,051,551                              |  | 27,064,010                             
|Dilutive effect of stock options and warrants           |  | 1,357,609                                |  | 1,208,414                                |  | 1,486,325                               |  | 1,300,289                              
|Weighted average number of shares outstanding  diluted |  | 33,751,117                               |  | 31,432,482                               |  | 33,537,876                              |  | 28,364,299                             

Note 7Operating Segment Information

As part of our strategy to expand our business, we acquired Huameng PRC in January, 2006 (see note 2). Huameng PRC, is an emerging provider of technology, engineering and business services to established
telecommunication equipment vendors in the PRC.

Apart from the previously reported Component Solutions as a reportable operating segment, Engineering
Services became a second reportable operating segment during the period ended March 31, 2006 and since our acquisition of Huameng PRC.

Component
Solutions operating segment products primarily consist of the sale of mobile handset components, telecommunication system equipment, digital media and other components (such as network protection devices and data storage components). Engineering
Services operating segment primarily consist of the provision of technology and engineering services, business process outsourcing, network system integration and related training and maintenance services. There is no inter-segment revenue during
the periods reported.



12



---

##### Table of Contents

Segment information is summarized as follows:



|                             |  |                                           |  |                                           |  |                                          |  |                                         
|---------------------------- |  | ----------------------------------------- |  | ----------------------------------------- |  | ---------------------------------------- |  | ----------------------------------------
|                             |  | Three monthperiod endedSeptember 30, 2006 |  | Three monthperiod endedSeptember 30, 2005 |  | Nine monthperiod endedSeptember 30, 2006 |  | Nine month periodendedSeptember 30, 2005
|                             |  | RMB000                                   |  | RMB000                                   |  | RMB000                                  |  | RMB000                                 
|Net revenue                  |  |                                           |  |                                           |  |                                          |  |                                         
|Component Solutions          |  |                                           |  |                                           |  |                                          |  |                                         
|Mobile handset               |  | 130,257                                   |  | 110,461                                   |  | 378,704                                  |  | 322,227                                 
|Telecommunications equipment |  | 117,913                                   |  | 86,609                                    |  | 329,426                                  |  | 231,510                                 
|Digital media and others     |  | 78,166                                    |  | 18,155                                    |  | 202,691                                  |  | 41,047                                  
|                             |  |                                           |  |                                           |  |                                          |  |                                         
|Engineering Services         |  | 14,843                                    |  |                                          |  | 34,555                                   |  |                                        
|                             |  |                                           |  |                                           |  |                                          |  |                                         
|Total net revenue            |  | 341,179                                   |  | 215,225                                   |  | 945,376                                  |  | 594,784                                 
|Income from operations       |  |                                           |  |                                           |  |                                          |  |                                         
|Component Solutions          |  | 27,923                                    |  | 23,545                                    |  | 88,420                                   |  | 66,358                                  
|Engineering Services         |  | 603                                       |  |                                          |  | 5,689                                    |  |                                        
|                             |  |                                           |  |                                           |  |                                          |  |                                         
|Total income from operations |  | 28,526                                    |  | 23,545                                    |  | 94,109                                   |  | 66,358                                  

|                     |  |                    |  |                  
|-------------------- |  | ------------------ |  | -----------------
|                     |  |                   
|                     |  | September 30, 2006 |  | December 31, 2005
|                     |  | RMB000            |  | RMB000          
|Total assets         |  |                    |  |                  
|Component Solutions  |  | 821,196            |  | 668,935          
|Engineering Services |  | 33,762             |  |                 
|                     |  |                    |  |                  
|                     |  | 854,958            |  | 668,935          
|                     |  |                    |  |                  



13



---

##### Table of Contents

Note 8: Comprehensive income

A reconciliation of net income to comprehensive income is presented in the table below.



|                             |  |                                                 |   |  |                                          |   |  |                                         |   |  |                                         |  
|---------------------------- |  | ----------------------------------------------- | - |  | ---------------------------------------- | - |  | --------------------------------------- | - |  | --------------------------------------- | -
|                             |  | Three monthperiod endedSeptember 30,2006RMB000 |   |  | Three monthperiod endedSeptember 30,2005 |   |  | Nine monthperiod endedSeptember 30,2006 |   |  | Nine monthperiod endedSeptember 30,2005 |  
|                             |  | RMB000                                         |   |  | RMB000                                  |   |  | RMB000                                 |   |  | RMB000                                 |  
|Net income                   |  | 32,624                                          |   |  | 21,536                                   |   |  | 87,625                                  |   |  | 58,552                                  |  
|Other comprehensive loss     |  |                                                 |   |  |                                          |   |  |                                         |   |  |                                         |  
|Foreign currency translation |  | (4,164                                          | ) |  | (6,787                                   | ) |  | (6,958                                  | ) |  | (6,787                                  | )
|                             |  |                                                 |   |  |                                          |   |  |                                         |   |  |                                         |  
|Comprehensive income         |  | 28,460                                          |   |  | 14,749                                   |   |  | 80,667                                  |   |  | 51,765                                  |  
|                             |  |                                                 |   |  |                                          |   |  |                                         |   |  |                                         |  

Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Portions of the discussion and analysis below contain certain statements that are not descriptions of historical facts, but are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities and Exchange Act of 1934. These forward-looking statements may include statements about our plans and objectives for future expansion, including into our new digital media; expectations for the domestic wireless
handset, telecommunications equipment, digital media end-markets in the PRC; anticipated margins for our solutions; general and cyclical economic and business conditions, and, in particular, those in the PRC's wireless handset, telecommunications
equipment and digital media industries; our ability to enter into and renew key corporate and strategic relationships with our customers and suppliers; changes in the favorable tax incentives enjoyed by our PRC operating companies; and other
statements containing forward looking terminology such as "may", "expects", "believes", "anticipates", "intends", "projects", "looking forward" or similar terms, variations of such terms or the negative of such terms. Such information is based upon
various assumptions made by, and expectations of, our management that were reasonable when made but may prove to be incorrect. All of such assumptions are inherently subject to uncertainties and contingencies beyond our control and upon assumptions
with respect to future business decisions which are subject to change. Accordingly, there can be no assurance that actual results will meet expectations and actual results may vary (perhaps materially) from certain of the results anticipated herein.
For a further description of these and other risks and uncertainties, see our most recent Annual Report filed with the Securities and Exchange Commission (SEC) on Form 10-K, and our subsequent SEC filings. The following discussion of our financial
condition and results of operations should also be read in conjunction with our unaudited condensed consolidated financial statements and the notes to those financial statements appearing elsewhere in this Form 10-Q.

Overview

We operate primarily in two distinct business segments:
(i) providing customized module design solutions and the sale of mobile handset components, telecommunication system equipment, digital media and other components (such as network protection devices) in the PRC (Component Solutions)
and (ii) providing technology and engineering services, business process outsourcing, network system integration and related training and maintenance services (Engineering Services). We historically have focused our Component
Solutions business on the mobile handset and telecommunications equipment end-markets, but have recently expanded our market scope to include the digital media end-market. We work closely with leading manufacturers in these end-markets to develop
solutions to meet their needs for customized module



14



---

##### Table of Contents

designs. Our customized module design solutions allow our customers to use enabling technology components from established technology component suppliers in
a timely and cost-effective manner, reducing their time-to-market and lowering their overall costs. Over the last three years, we have worked with over 200 customers, including a majority of the largest and best-known manufacturers in the mobile
handset and telecommunications equipment end-markets in the PRC. In addition to these original equipment manufacturers (OEMs), our other customers include industry participants which support these OEMs, such as subsystem designers and manufacturers.
In developing customized module design solutions for use in our customers products, we work closely with over 30 suppliers of enabling technology components, including many large multinational companies such as Broadcom, JDS Uniphase and
Matsushita. On January 11, 2006, we entered into an agreement to invest in a 51.12% interest in COGO Engineering Services Limited, which in turn acquired a 100% interest in Shenzhen Huameng Software Co. Ltd. (Huameng PRC). As a
result of this acquisition, we have entered and expect to expand our Engineering Services business in the provision of technology and engineering services, business process outsourcing, network system integration and related training and maintenance
services.

Principal Factors Affecting Our Results Of Operations

The major factors affecting our results of operations and financial condition include:

Revenue mix. Our net
revenue and gross profit are affected by our product mix. Over the last two years, digital media module related sales, which have higher profit margins than our mobile handset and telecom equipment modules related sales, have increasingly
constituted a significantly greater portion of our total net revenue. Starting from the first quarter of 2006 with expansion into engineering service business, total net revenue has continuously grown and total gross margins have increased.

Growth in end-market industries. The rapid growth of the domestic mobile handset, telecommunications equipment and digital media products
end-markets have been important drivers of growth of the PRCs electronics manufacturing industries. Specific business areas that we expect to continue growing are data communications, consisting of asymmetric digital subscriber line (ADSL)
modems and Voice over Internet Protocol (VoIP) equipment; the routers and network security equipment; the optical transmission systems; and the line telecommunications network. The growth in these markets have driven, and we believe will continue to
drive, growth in the electronics manufacturing businesses supporting hardware OEMs, including those engaged in the customized design of module solutions such as ourselves. However, these industries and the respective domestic manufacturers that
operate in these industries may not continue to grow their sales at historical levels, if at all. The stagnation or reduction in overall demand for mobile handset and telecommunications equipment products would materially affect our results of
operations.

Increase in exports.We believe that the development of a highly-skilled, low-cost manufacturing base has also enabled the
PRCs domestic mobile handset and telecommunications equipment manufacturers to be competitive in the global marketplace. As an example, Huawei has become a major supplier of telecommunications equipment to international customers, while ZTE, a
major manufacturer of mobile handset and telecommunications equipment in the PRC, as well as other telecommunications equipment and mobile handset manufacturers, have also begun to expand overseas. We believe that growth in the export market will
likely have a positive effect on our results of operations and financial condition, as it should increase the demand for our solutions.

Growth by
entering new end-markets, strengthening in-house capabilities and leveraging our customer base.We recently began targeting the consumer digital media end-market and, over time, we intend to develop integrated circuit and application
software design capabilities and provide solutions based on our own proprietary technology. We anticipate that sales related to the digital media end-market that we recently entered will initially have higher profit margins than our mobile handset
and telecommunications



15



---

##### Table of Contents

equipment modules related sales, though such higher margins may decline over time as the industry matures. Our success in the digital media end-market will
depend, in significant part, on our ability to leverage our existing customer base. We expect to incur significant research and development expenses, through hiring additional engineering personnel to develop new solutions and expanding our
intellectual property and technological capabilities, to meet the needs of our customers that have expanded into or are expected to expand into the digital media end-market.

Demand for engineering services.We have begun providing engineering services to our customers and generating recurring engineering service revenue. As many of our existing customers have been outsourcing
engineering functions, we expect to build and expand our engineering services platform to capitalize on this potential market, both in technical areas such as wireless business services and geographic regions such as Southeast Asia countries to
accommodate this growth.

Net Revenue

Component
Solutions

We provide module design solutions to our customers and generate revenue when our customers purchase from us certain specific
components required in our module designs. Our net revenue is revenue net of a 17% value-added tax, or VAT.

Over the last three years, we
have worked with over 200 customers. In addition to many of the largest China-based manufacturers of mobile handsets, telecommunications equipment and digital media products, our customers include industry participants supporting these OEMs, such as
system designers and manufacturers in China, as well as international manufacturers who have begun to manufacture end-products in China for the domestic and international market.

Engineering Services

We provide technology and engineering services, business process outsourcing,
network system integration and related training and maintenance services to our customers and generate revenue when our services are rendered and acknowledged by our customers.

Cost Of Revenue

Component Solutions

Cost of revenue for sales of component solutions primarily consists of the purchase of components from suppliers. We develop our customized module design
solutions based on specific enabling technology components purchased from key and other suppliers in our target end-markets. Our list of over 30 key suppliers includes Broadcom (DTV), JDS Uniphase (optoelectronic components), M-Systems (Flash
memory, DiskOnChip), Matsushita (switches), NAIS (connectors, Relay), Pixelplus (CMOS sensors) and Sambu (speakers). We typically issue purchase orders to our suppliers only after we receive customer orders, enabling us to maintain low inventory
levels and, in turn, minimize risks typically associated with holding inventory. If we lose a key supplier, or a supplier reduces the quantity of products it sells to us, does not maintain a sufficient inventory level of products required by us or
is otherwise unable to meet our demands for its components, we may have to expend significant time, effort and other resources to locate a suitable alternative supplier and secure replacement components. Even if we are able to find a replacement
supplier, we may be required to redevelop the customized module design solution to effectively incorporate the replacement components.



16



---

##### Table of Contents

Engineering Services

Cost of revenue for the provision of engineering services primarily comprises of direct staff costs and other direct related costs for training.

Operating Expenses

Selling, general and administrative expenses

Our selling expenses include expenditures to promote our new module solutions and gain a larger customer base, personnel expenses and travel and
entertainment costs related to sales and marketing activities, and freight charges. We expense all these expenses as they are incurred. Selling expenses are expected to continue to grow in the future as we diversify by developing and acquiring new
design capabilities and expanding into new end-markets.

General and administrative expenses include compensation and benefits for our
general and administrative staff, professional fees, and general travel and entertainment costs. We expense all general and administrative expenses as they are incurred. We expect that general and administrative expenses will continue to increase
for the foreseeable future as a result of our expected continued growth and the increased costs of complying with U.S. rules and regulations necessary to maintain our listing in the United States and to comply with Section 404 of the
Sarbanes-Oxley Act of 2002.

Research and development expenses

Research and development expenses consist primarily of salaries and related costs of the employees engaged in research, design and development activities; the costs for design and testing; the cost of parts for
prototypes; equipment depreciation; and third party development expenses. We expense research and development expenses as they are incurred. As of September 30, 2006, we had over 300 engineers and other technical employees engaged in research
and development related activities to develop new customized module design solutions targeted at the mobile handset, telecommunications equipment and digital media industries. Research and development expenses were significantly higher in the third
quarter of 2006 than they were in the same period of 2005, and we expect that our research and development expenses, including those relating to the planned hiring of additional research and development personnel, will increase in the future as we
seek to expand our business by developing new customized module design solutions and penetrating new end-markets such as digital media.

Taxation

We are a holding company incorporated in the State of Maryland and conduct substantially all our operations through our PRC operating
companies. Although we are subject to United States taxation, we do not anticipate incurring significant United States income tax liability for the foreseeable future because:



| |  |  | we do not conduct any material business in the United States,
| | - |  | -------------------------------------------------------------



| |  |  | the earnings generated from our non-U.S. operating companies are generally eligible for a deferral from United States taxation until such earnings are repatriated to the United
States, and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we believe that we will not generate any significant amount of income for inclusion under the income imputation rules applicable to a United States company that owns
controlled foreign corporations for United States federal income tax purposes.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---

##### Table of Contents

Our subsidiaries that are incorporated in the Cayman Islands and the British Virgin Islands are not
subject to income taxes in those jurisdictions.

The statutory tax rate applicable to PRC companies is 33%, while the statutory tax rate
applicable to PRC companies in the Shenzhen Special Economic Zone in China is 15%. Since three of our PRC operating companies, Shenzhen Comtech, Comtech Communication and Comtech Software, are established in the Shenzhen Special Economic Zone and
have agreed to operate for a minimum of ten years in China, Shenzhen Comtech was and Comtech Communication and Comtech Software have been and will continue to be, entitled to preferential income tax treatment under PRC law as follows:



| |  |  | Shenzhen Comtech enjoyed a preferential tax rate of 7.5% in 2002, 2003 and 2004 and is subject to a tax rate of 15% from 2005 onwards;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Comtech Communication operated under a zero-tax exemption in 2003 and 2004, and will be subject to a three-year preferential tax rate of 7.5% in 2005, 2006 and 2007; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Comtech Software has been operating under a zero-tax exemption in 2005 and 2006, and will be subject to a three-year preferential tax rate of 7.5% in 2007, 2008 and 2009.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Following expiration of the preferential tax treatment described above, our PRC operating companies located in the Shenzhen
Special Economic Zone will be subject to the statutory tax rate of 15%. In addition, Shanghai E&T, our PRC operating company located in the Shanghai Qingpu Zone, has elected to be taxed on a deemed basis at 0.5% of its net revenue in accordance
with guidelines issued by the local tax authority in the Shanghai Qingpu Zone in 2004. Two of our Hong Kong incorporated subsidiaries, Comtech HK and Comtech Broadband, are subject to the Hong Kong statutory tax rate of 17.5%.

As a result of the incentives above, our operations have been subject to relatively low tax liabilities. Our effective tax rate for the third quarter of
2006 was 7.2% whereas that for the same period of 2005 was 6.0%. Our decrease in the effective tax rate was mostly due to the commencement of the preferential income tax period for Comtech Software.

Three month period ended September 30, 2006 compared to three month period ended September 30, 2005

Overview

We have two reportable operating segments:
Component Solutions, for which we provide customized module design solutions focusing primarily in the mobile handset, telecommunications equipment and digital media end-markets, and Engineering Services for which we provide technology and
engineering services, technology services, business process outsourcing, network system integration and related training and maintenance services.



18



---

##### Table of Contents

The following table sets forth information regarding the breakdown of revenues and income from operations
between our Component Solutions segment and Engineering Services segment for the three months ended September 30:



|                       |  |         |  |        
|---------------------- |  | ------- |  | -------
|                       |  | 2006    |  | 2005   
|                       |  | RMB000 |  | RMB000
|Component Solutions    |  |         |  |        
|Net revenue            |  | 326,336 |  | 215,225
|Income from operations |  | 27,923  |  | 23,545 
|Engineering Services   |  |         |  |        
|Net revenue            |  | 14,843  |  |       
|Income from operations |  | 603     |  |       
|Total                  |  |         |  |        
|Net revenue            |  | 341,179 |  | 215,225
|Income from operations |  | 28,526  |  | 23,545 

Total net revenue increased RMB125,954 thousand, or 58.5% in the third quarter of 2006 when
compared to the third quarter of 2005. The increase was mainly contributed by an increase in component solutions sales by approximately RMB111 million. Total income from operations increased RMB4,981 thousand, or 21.2% in the third quarter of
2006 when compared to the third quarter of 2005. The increase was mainly due to higher net revenue from all business segments, and partly offset by increases in operating expenses.

Gross margin

Overall gross margin amount was RMB63,954 thousand in the third quarter 2006, an
increase of RMB25,763 thousand, or 67.5% when compared to RMB38,191 thousand in the third quarter of 2005. Overall gross margin percentage was 18.7% in the third quarter of 2006, as compared to 17.7% in the third quarter of 2005. The
increase in both gross margin amount and percentage is primarily attributed to a change in product mix. Digital media module related sales have a higher average margin (20% to 30%) than the other two market sales.



19



---

##### Table of Contents

Component Solutions

Net revenue and income from operations for Component Solutions (CS) for the three months ended September 30, 2006 and 2005 were as follows:



|                             |  |         |  |        
|---------------------------- |  | ------- |  | -------
|                             |  | 2006    |  | 2005   
|                             |  | RMB000 |  | RMB000
|Component Solutions:         |  |         |  |        
|Mobile handset               |  | 130,257 |  | 110,461
|Telecommunications equipment |  | 117,913 |  | 86,609 
|Digital media and others     |  | 78,166  |  | 18,155 
|                             |  |         |  |        
|Net revenue                  |  | 326,336 |  | 215,225
|Income from operations       |  | 27,923  |  | 23,545 

Component Solutions net revenue increased RMB111,111 thousand, or 51.6% in the third quarter
of 2006 when compared to the third quarter of 2005. The increase was primarily due to the higher revenue from the sales of digital media components, which increased more than RMB60.0 million, as well as the continued growth in the sales of both
mobile handset and telecommunications equipment markets, which increased revenue by RMB19.8 million and RMB31.3 million, respectively.

The increase in mobile handset and telecommunications equipment component sales were due to the stable growth in both the customer base and product types in the third quarter of 2006 when compared to the third quarter of 2005. The increase
in digital media and other components sales was due to more variety of products, such as digital home entertainment products.

Component
Solutions income from operations increased RMB4,378 thousand, or 18.6% in the third quarter of 2006 when compared to the third quarter of 2005. The increase was mainly attributed to a significant increase in net revenue from all markets in the
Component Solutions segment. This increase in net revenue and gross margin was partly offset by an increase in operating expenses, which resulted from an increase in cost for higher sales volumes, larger research and development expenses for more
product variety, and for additional office space and employees.

Engineering Services

Net revenue and income from operations for Engineering Services for the three months ended September 30, 2006 and 2005 were as follows:



|                       |  |         |  |        
|---------------------- |  | ------- |  | -------
|                       |  | 2006    |  | 2005   
|                       |  | RMB000 |  | RMB000
|Net revenue            |  | 14,843  |  |       
|Income from operations |  | 603     |  |       

Engineering Services net revenue and income from operations were derived from the provision of
technology and engineering services, technology services, business process outsourcing, network system integration and related training and maintenance services after the acquisition of the Huameng PRC in January 2006.



20



---

##### Table of Contents

Selling, R&D, general and administrative expenses

Selling, research and development, and general and administrative expenses of RMB35,631 thousand were RMB20,985 thousand or 143% higher than
those of the same period last year. The details of the expenses for the three month period ended September 30 are as follows:



|                                    |  |         |  |        
|----------------------------------- |  | ------- |  | -------
|                                    |  | 2006    |  | 2005   
|                                    |  | RMB000 |  | RMB000
|Selling expenses                    |  | 13,748  |  | 4,765  
|R&D expenses                        |  | 8,135   |  | 4,805  
|General and administrative expenses |  | 13,748  |  | 5,076  
|                                    |  |         |  |        
|                                    |  | 35,631  |  | 14,646 

The increase in selling expenses by RMB8,983 thousand or approximately 189% was mainly attributed
to an increase in sub-contracting service charge of RMB3 million, an increase in additional costs of RMB300 thousand for product logistics and transportation, additional bad debt provision of approximately RMB4.5 million for the three months ended
September 30, 2006 compared to RMB1.2 million during the same period last year, and an increase in other direct selling expenses by approximately RMB2.4 million as a result of an increase in marketing and promotion expenditures, other
sales-related expenses and cost of stock-based compensation.

Research and development expenses increased by RMB3,330 thousand or
approximately 69%. The increase was primarily attributable to a significant increase in research and development personnel and engineers, in which the related staff costs (including stock-based compensation) and their related expenses increased by
RMB1.6 million and RMB0.7 million respectively, and an increase in research and development facilities and related costs of approximately RMB1 million.

The increase in general and administrative expenses of RMB8,672 thousand or approximately 171% was mainly attributable to an increase in staff costs of RMB4.8 million for all supporting departments, including RMB3.5
million stock-based compensation cost, and an increase in group corporate expenses and compliance consulting fee of approximately RMB1.9 million.

Other
non-operating income

Other non-operating income of RMB7,285 thousand in the third quarter of 2006 represented gain on disposal of a
subsidiary, United Information Technology Company Limited, which engaged in the sale of multimedia storage products.

Interest expense

Interest expense in the third quarter of 2006 amounted to RMB850 thousand as compared to RMB560 thousand in the same period of 2005. The increase in
interest expense was attributable to the increase in average interest rate and average bank borrowings balance.

Interest income

Interest income in the third quarter of 2006 amounted to RMB1,337 thousand, compared to RMB1,050 thousand in the same period of 2005. The increase was
attributed to higher average deposit balances resulting from the cash inflow generated from operations.

Income tax

The effective tax rate for the three months ended September 30, 2006 was 7.2% compared to 6.0% for the comparable period in 2005. The increase in the
effective tax rate was mostly due to the profit generated from non-PRC operating subsidiaries where the statutory tax rates are higher. The increase was offset in part by the commencement of the preferential tax period for one of our subsidiaries,
Comtech Software.



21



---

##### Table of Contents

Net income

As a result of the above items, net income for the three months ended September 30, 2006 was RMB32,624 thousand compared to a net income of RMB21,536 thousand in the corresponding period of 2005. Included in the third quarter 2006 net
income was an amount of RMB5,468 thousand ($692 thousand) for share-based compensation cost as a result of the adoption of SFAS 123R, effective January 1, 2006. Excluding the non cash stock based compensation, net income for the quarter ended
September 30, 2006 would have been RMB38,092 thousand ($4,819 thousand).

Earnings per share

We reported basic per share earnings of RMB1.01 for the third quarter of 2006 based on 32,393,508 outstanding weighted average shares and diluted per
share earnings of RMB0.97 based on 33,751,117 outstanding weighted average shares and potential common stock equivalents, compared to basic per share earnings of RMB0.71 for the same period of 2005, based on 30,224,068 outstanding weighted average
shares, and diluted per share earnings of RMB0.69 based on 31,432,482 outstanding weighted average shares and potential common stock equivalents. Excluding the non cash stock based compensation, we would have reported basic per share earnings of
RMB1.18 ($0.15) and diluted per share earnings of RMB1.13 ($0.14) for the third quarter of 2006.

Nine month period ended September 30, 2006
compared to Nine month period ended September 30, 2005

The following table sets forth information regarding the breakdown of
revenues and income from operations between our Component Solutions segment and Engineering Services segment for the nine months ended September 30:



|                       |  |         |  |        
|---------------------- |  | ------- |  | -------
|                       |  | 2006    |  | 2005   
|                       |  | RMB000 |  | RMB000
|Component Solutions    |  |         |  |        
|Net revenue            |  | 910,821 |  | 594,784
|Income from operations |  | 88,420  |  | 66,358 
|Engineering Services   |  |         |  |        
|Net revenue            |  | 34,555  |  |       
|Income from operations |  | 5,689   |  |       
|Total                  |  |         |  |        
|Net revenue            |  | 945,376 |  | 594,784
|Income from operations |  | 94,109  |  | 66,358 

Total net revenue increased RMB350,592 thousand, or 58.9% in the nine months ended
September 30, 2006 when compared to the same period in 2005. The increase was mainly contributed by an increase in digital media sales by approximately RMB161.6 million as well as the continued growth in both mobile handset and telecom
equipment components sales, which increased by RMB56.5 million and RMB97.9 million respectively. Increase in mobile handset and telecom equipment sales were due to the stable growth in both the customer base and product types for the first three
quarters of 2006 when compared to 2005. Increase in digital media and others was due to more variety of products introduced, such as digital IPTV set top box and home entertainment products. Total income from operations increased RMB27,751 thousand,
or 41.8% in the nine months ended September 30, 2006 when compared to the same period last year. The increase was mainly due to higher net revenues and gross margins from component solutions and engineering services, and partly offset by
increases in operating expenses.

Gross margin

Overall gross margin amount was RMB175,438 thousand in the nine months ended September 30, 2006, an increase of RMB74,530 thousand, or 73.9% when compared to RMB100,908 thousand in the nine months ended September 30, 2005. Overall
gross margin percentage was 18.6% in the nine months ended September 30, 2006, as compared to 17.0% in the nine months ended September 30, 2005. The increase in both gross margin amount and percentage is primarily attributed to a change in
product mix. Digital media module related sales have a higher average margin (20% to 30%) than the mobile handset and telecommunications sales.



22



---

##### Table of Contents

Component Solutions

Net revenue and income from operations for Component Solutions for the nine months ended September 30, 2006 and 2005 were as follows:



|                             |  |         |  |        
|---------------------------- |  | ------- |  | -------
|                             |  | 2006    |  | 2005   
|                             |  | RMB000 |  | RMB000
|Component Solutions:         |  |         |  |        
|Mobile handset               |  | 378,704 |  | 322,227
|Telecommunications equipment |  | 329,426 |  | 231,510
|Digital media and others     |  | 202,691 |  | 41,047 
|                             |  |         |  |        
|Net revenue                  |  | 910,821 |  | 594,784
|Income from operations       |  | 88,420  |  | 66,358 

Component Solutions net revenue increased RMB316,037 thousand, or 53.1% in the nine months ended
September 30, 2006 when compared to the same period in 2005. The increase was primarily due to the higher revenue from the sales of digital media components, which increased more than RMB161.6 million, as well as the continued growth in the
sales of both mobile handset and telecommunications equipment components, which increased revenue by RMB56.5 million and RMB97.9 million, respectively.

The increase in mobile handset and telecommunications equipment component sales were due to the stable growth in both the market size and product types for the nine months ended September 30, 2006 when compared
to same period in 2005. The increase in digital media and other components sales was due to more variety of products introduced such as digital television products.

Component Solutions income from operations increased RMB22,062 thousand, or 33.2% for the nine months ended September 30, 2006 when compared to the same period in 2005. The increase was mainly attributed to a
significant increase in net revenue from all product components in the Component Solutions segment. This increase in revenues from operations was partly offset by an increase in operating expenses, which resulted from an increase in cost for higher
sales volumes, and for additional offices and employees.

Engineering Services

Net revenue and income from operations for Engineering Services for the nine months ended September 30, 2006 and 2005 were as follows:



|                       |  |         |  |        
|---------------------- |  | ------- |  | -------
|                       |  | 2006    |  | 2005   
|                       |  | RMB000 |  | RMB000
|Net revenue            |  | 34,555  |  |       
|Income from operations |  | 5,689   |  |       

Engineering Services net revenue and income from operations were derived from the provision of
technology and engineering services, business process outsourcing, network system integration and related training and maintenance services after the acquisition of the Huameng PRC in January 2006.



23



---

##### Table of Contents

Selling, R&D, general and administrative expenses

Selling, research and development, and general and administrative expenses of RMB81,519 thousand for the nine months ended September 30, 2006 were
RMB46,969 thousand or 136% higher than those of the same period last year. The details of the expenses for the nine month period ended September 30 are as follows:



|                                    |  |         |  |        
|----------------------------------- |  | ------- |  | -------
|                                    |  | 2006    |  | 2005   
|                                    |  | RMB000 |  | RMB000
|Selling expenses                    |  | 30,476  |  | 11,259 
|R&D expenses                        |  | 22,300  |  | 8,953  
|General and administrative expenses |  | 28,743  |  | 14,338 
|                                    |  |         |  |        
|                                    |  | 81,519  |  | 34,550 

The increase in selling expenses by RMB19,217 thousand or approximately 171% was mainly attributed
to additional costs of RMB1.2 million associated with product logistics and transportation, additional bad debt provision of approximately RMB5.3 million, an increase in sub-contracting service charge of RMB3 million, an increase in other indirect
selling expenses by approximately RMB9.7 million as a result of increase in the number of sales staff and sales offices, including the cost of stock-based compensation of approximately 1.7 million during the nine months ended September 30,
2006.

Research and development expenses increased by RMB13,347 thousand or approximately 149%. The increase was primarily attributable to
an increase in research and development personnel and engineers, in which the related staff costs (including stock-based compensation) and related expenses increased by RMB7.9 million and RMB2.1 million respectively, and an increase in research and
development facilities and related costs of RMB3.3 million.

The increase in general and administrative expenses of RMB14,405 or
approximately 100% was mainly attributable to an increase in staff costs of RMB8.6 million due to an increase in staff for all supporting departments of the Company, including RMB6.7 million attributable to stock-based compensation cost, an increase
in group corporate expenses and compliance consulting fee of approximately RMB1.4 million.

Other non-operating income

Other non-operating income of RMB7,285 thousand in the third quarter of 2006 represented gain on disposal of a subsidiary, United Information Technology
Company Limited, which engaged in the sale of multimedia storage products.

Interest expense

Interest expense in nine months ended September 2006 amounted to RMB1,956 thousand as compared to RMB1,508 thousand in the same period of 2005. The
increase in interest expense was attributable to the increase in the average interest rate and average bank borrowings balance.

Interest income

Interest income in the nine months ended September 2006 amounted to RMB5,010 thousand, compared to RMB1,153 thousand in the same period
of 2005. The significant increase was attributed to higher average deposit balances resulting from the proceeds received in the public offering in July 2005 and the cash inflow generated from operations.

Income tax

The effective tax rate for the nine
months ended September 30, 2006 was 8.2% compared to 7.1% for the comparable period in 2005. The increase in the effective tax rate was mostly due the profit generated from other non-PRC operating subsidiaries where the statutory tax rates are
higher. The increase was offset in part by the commencement of the preferential income tax period for Comtech Software.



24



---

##### Table of Contents

Net income

As a result of the above items, net income for the nine months ended September 30, 2006 was RMB87,625 thousand compared to a net income of RMB58,552 thousand in the corresponding period of 2005. Included in the net income for the nine
months ended September 30, 2006 was an amount of RMB10,971 thousand ($1,388 thousand) for share-based compensation cost as a result of the adoption of SFAS 123R, effective January 1, 2006. Excluding the non cash stock based compensation,
net income for the nine months ended September 30, 2006 would have been RMB98,596 thousand ($12,474 thousand).

Earnings per share

We reported basic per share earnings of RMB2.73 for the nine months ended September 30, 2006 based on 32,051,551 outstanding weighted average
shares and diluted per share earnings of RMB2.61 based on 33,537,876 outstanding weighted average shares and potential common stock equivalents, compared to basic per share earnings of RMB2.16 for the same period of 2005, based on 27,064,010
outstanding weighted average shares, and diluted per share earnings of RMB2.06 based on 28,364,299 outstanding weighted average shares and potential common stock equivalents. Excluding the non cash stock based compensation, we would have reported
basic per share earnings of RMB3.08 ($0.39) and diluted per share earnings of RMB2.94 ($0.37) for the first three quarters of 2006.

Liquidity and
Capital Resources

Cash flows and working capital

Our accounts payable cycle typically averages approximately one to one and a half months, whereas our receivables cycle typically averages approximately three months. Accordingly, additional working capital is needed
to fund this time difference.

As at September 30, 2006, we had no material commitments for capital expenditures.

We regularly review our cash funding requirements and attempt to meet those requirements through a combination of cash on hand, cash provided by
operations, and available borrowings under bank lines of credit and factoring facilities. At times, we may evaluate possible acquisitions of, or investments in, businesses that are complementary to ours, which may require the use of cash. We believe
that our existing cash position, operating cash flows and credit facility arrangements, taken together, provide adequate resources to fund our ongoing operating expenditures for the next 12 months. In the event that they do not, we may require
additional funds in the future to support our working capital requirements or for other purposes and may seek to raise such additional funds through the sale of public or private equity, as well as from other sources.

As of September 30, 2006, we had working capital of RMB608,397 thousand as compared with working capital of RMB507,349 thousand at December 31,
2005.

Cash provided by operating activities of RMB54,428 thousand for the nine months ended September 30, 2006 compared to cash
provided by operating activities of RMB13,735 thousand in the corresponding period of 2005. Cash provided by operating activities as compared to prior period was primarily due to an increase in trade accounts payable of RMB38,221 thousand which was
due to tight payment control, and a decrease in inventory of RMB19,128 thousand. Cash provided by operating activities was partly off-set by an increase in trade accounts receivable of RMB65,140 thousand and an increase in bills receivable of
RMB32,830 thousand. Trade accounts receivable increased due to a higher revenue which was recorded in the first nine months 2006. Bills receivable increased due to a general increase in the level of sales activity where settlement is in the form of
bills receivables. Bills receivables can be



25



---

##### Table of Contents

discounted to banks for cash at any time, but this would give rise to certain financial expenses since these bills are discounted before the maturity date.

Cash provided by investing activities of RMB4,684 thousand during the first three quarters of 2006 was mainly for sale of a subsidiary,
net of cash disposal, of RMB27,742 thousand. Cash provided by investing activities was partly off-set by purchases of fixed assets of RMB6,512 thousand and the acquisition of subsidiaries, net of cash acquired, of RMB13,097 thousand.

Net cash provided by financing activities was RMB37,649 thousand during the first three quarters of 2006. The financing net cash inflows were mainly
contributed by net proceeds for exercises of stock options of approximately RMB15,981 thousand and additional net bank borrowings of RMB21,668 thousand.

Indebtedness

On October 7, 2005, Comtech Hong Kong entered into a RMB39,520 thousand ($5,000 thousand) U.S. dollar
denominated credit facility with Standard Chartered Bank (Hong Kong) Limited ("SCB"), and a RMB71,136 thousand ($9,000 thousand) U.S. dollar denominated facility with Bank of China ("BOC"). Both of the SCB and BOC facilities are guaranteed by
Comtech Group, Inc. Apart from cash generated from operations, these revolving credit facilities serve as our principal source of liquidity to fund our working capital needs.

As of the date of this filing, there was no outstanding loan balance under the SCB facility. This facility is secured by funds on deposit in an amount of
$2,000,000, and bears interest ranging from HIBOR +1.5% to USD Prime per annum, depending on the different kinds of borrowings made. The SCB facility is repayable on demand and SCB may immediately terminate the facility without our consent or
that of any third party. Interest on this facility accrues until payment is demanded by SCB.

As of the date of this filing, the
outstanding loan balance under the BOC facility was RMB9,674 thousand ($1,224 thousand), leaving RMB61,462 thousand ($7,776 thousand) in availability. This facility is secured by funds on deposit in an amount of $3,000,000, and bears interest from
LIBOR plus 2% to 2.25% per annum, depending on the different kinds of borrowings made. The BOC facility is repayable on demand and BOC may increase, reduce and/or cancel the facility by notice to us. Interest on this facility accrues until
payment is demanded by BOC.

Some of our customers enter into arrangements with their respective banks for the purpose of settling their
invoices with us. Under such arrangements, we are entitled to collect the amounts owed directly from the customers banks when the invoice becomes due. These amounts are recorded as bills receivable on our consolidated balance sheet. In certain
circumstances, we have arranged to transfer with recourse certain of our bills receivable to the bank. Under this discounting arrangement, the bank pays a discounted amount to us and collects the amounts owed from the customers banks. The
discount typically ranges from 0.6% to 0.9% of the balance transferred, which is recorded as interest expense. As of September 30, 2006, we had discounted bills receivable amounting to approximately RMB48,025 thousand ($6,076 thousand).

Future liquidity needs

As of
September 30, 2006, the Company had approximately RMB267,459 thousand ($33,838 thousand) in cash and cash equivalents. We regularly review our cash funding requirements and attempt to meet those requirements through a combination of cash on
hand, cash provided by operations and available borrowings under bank lines of credit. At times, we evaluate possible acquisitions of, or investments in,



26



---

##### Table of Contents

businesses that are complementary to those of ours, which transactions may require the use of cash. We believe that our cash, other liquid assets, operating
cash flows and credit facility arrangements, taken together, provide adequate resources to fund ongoing operating expenditures. In the event that they do not, we may require additional funds in the future to support our working capital requirements
or for other purposes and may seek to raise such additional funds through the sale of public or private equity as well as from other sources.

Critical
Accounting Policies

The preparation of our condensed consolidated financial statements requires us to make estimates and judgments that
affect the reported amounts of our assets, liabilities, revenue and expenses. These estimates are based on our historical experience and on various other assumptions that we believe to be reasonable. Estimates are evaluated on an ongoing basis, but
actual results may differ from these estimates.

Critical accounting policies are those that, in managements view, are most important
in the portrayal of our financial condition and results of operations. Those that require significant judgments and estimates include:

Revenue
recognition.Revenue, net of VAT, from sales related to our customized module design solutions are recognized when title transfers, the risks and rewards of ownership have been transferred to the customer, the fee is fixed and determinable, and
collection of the related receivable is probable, which is generally at the time of shipment. Provision of technology and engineering services, business process outsourcing, network system integration and related training and maintenance services
are recognized as revenue when the services are rendered.

Allowance for doubtful accounts. We establish an allowance for doubtful accounts
primarily based upon the age of receivables and factors surrounding the credit risk of specific customers. We generally do not require collateral or other security from our customers. As of September 30, 2006, our accounts receivable balance
was RMB344,629 thousand ($43,602 thousand), net of a RMB15,165 thousand ($1,919 thousand) allowance for doubtful accounts. As our business grows, we expect our accounts receivable balances to increase, as could our allowance for doubtful accounts.
If the financial condition of our customers deteriorates, our uncollectible account receivables could exceed our current or future allowances.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign exchange risk

The functional currency of our major operating entities is the Renminbi (RMB). Transactions in other currencies are recorded in RMB at the rates of
exchange prevailing when the transactions occur. Monetary assets and liabilities denominated in other currencies are remeasured into RMB at rates of exchange in effect at the balance sheet dates. Exchange gains and losses are recorded in our
statements of operations as a component of current period earnings.

The PRC State Administration for Foreign Exchange, under the authority
of the Peoples Bank of China, controls the conversion of RMB into foreign currencies. The principal regulation governing foreign currency exchange in the PRC is the Foreign Currency Administration Rules (1996), as amended. Under the Rules,
once various procedural requirements are met, RMB is convertible for current account transactions, including trade and services, but not for capital account transactions, including direct investment, loan or investment in securities outside the PRC,
unless the prior approval of the State Administration of Foreign Exchange of the PRC is obtained. Although the PRC government regulations now allow greater convertibility of RMB for current account transactions, significant restrictions still



27



---

##### Table of Contents

remain. Currently, our PRC subsidiaries, Comtech Communication and Comtech Software, may purchase foreign exchange for settlement of current account
transactions in accordance with certain procedural requirements under PRC law. A portion of our net revenue will need to be converted into other currencies to meet our foreign currency obligations, which primarily include debt service on foreign
currency-denominated debt and purchases of imported components.

The value of the RMB is subject to changes in the PRCs central
government policies and to international economic and political developments affecting supply and demand in the China Foreign Exchange Trading System market. Since 1994, the conversion of RMB into foreign currencies, including USD, has been based on
rates set by the Peoples Bank of China, which are set daily based on the previous days interbank foreign exchange market rates and current exchange rates on the world financial markets. Since 1994, the official exchange rate generally
has been stable, but in July 2005 the PRC government announced that it will no longer peg its currency exclusively to the USD but will switch to a managed floating exchange rate based on market supply and demand with reference to a basket of
currencies yet to be named by the People's Bank of China, which will likely increase the volatility of RMB as compared to USD. As of September 30, 2006, the exchange rate is RMB7.9040 to $1.

We conduct substantially all of our operations through our PRC operating companies, and their financial performance and position are measured in terms of
RMB. Our solutions are primarily procured, sold and delivered in the PRC for RMB. The majority of our net revenue is denominated in RMB.

Any devaluation of the RMB against the USD would consequently have an adverse effect on our financial performance and asset values when measured in terms of USD. On the other hand, the appreciation of the RMB could make our customers
products more expensive to purchase because many of our customers are involved in the export of goods, which may have an adverse impact on their sales. A decrease in sales by our customers could have an adverse effect on our operating results. In
addition, from time to time we may have USD denominated borrowings, and therefore a decoupling of the RMB many affect our financial performance in the future.

In the past, we have experienced minimal foreign exchange gain and losses to date due to the relative stability of the RMB. We had a comprehensive loss of RMB14,391 thousand ($1,821 thousand) due to foreign exchange
translation of our foreign subsidiaries as of September 30, 2006. We do not know what further effect the decoupling of the RMB from the USD will have on our financial statements and results of operations. We do not currently engage in hedging
activities to reduce our exposure to exchange rate fluctuations.

Interest rate risk

We are exposed to interest rate risk arising from having short-term variable rate borrowings from time to time. Our future interest expense would
fluctuate in line with any change in our borrowing rates. We do not have any derivative financial instruments and believe our exposure to interest rate risk and other relevant market risks is not material. Our bank borrowings amounted to RMB57,699
thousand ($7,300 thousand) as of September 30, 2006. Based on a variable rate of return, the bank borrowings approximated fair value at that date.

If there was a hypothetical 1% change in interest rates, the net impact to earnings and cash flows would be approximately RMB577 thousand ($73 thousand). The potential change in cash flows and earnings is calculated
based on the change in the net interest expense over a one year period due to an immediate 1% change in rates.



28



---

##### Table of Contents

Inflation

In recent years, the PRC has not experienced significant inflation, and thus inflation has not had a material impact on our results of operations in recent years. According to the National Bureau of Statistics of China, the change in
Consumer Price Index in the PRC was 1.2%, 3.9% and 1.8% in 2003, 2004 and 2005, respectively.

Our most liquid assets are cash and cash
equivalents. Because of their liquidity, these assets are not directly affected by inflation. Because we intend to retain and continue to use our equipment, furniture and fixtures and leasehold improvements, we believe that the incremental inflation
related to replacement costs of such items will not materially affect our operations. However, the rate of inflation affects our expenses, such as those for employee compensation and contract services, which could increase our level of expenses and
the rate at which we use our resources.

Item 4. CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures, as such term
is defined under Exchange Act Rule 13a-15(e), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SECs
rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. In designing
and evaluating the disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and in
reaching a reasonable level of assurance our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. We have carried out an evaluation under the supervision and with
the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2006. Based upon their
evaluation and subject to the foregoing, the Chief Executive Officer and Chief Financial Officer concluded that as of September 30, 2006 our disclosure controls and procedures were effective at the reasonable assurance level in ensuring that
material information relating to us is made known to the Chief Executive Officer and Chief Financial Officer by others within our company during the period in which this report was being prepared.

There were no changes in our internal controls or in other factors during the most recent quarter that have materially affected, or are reasonably likely
to materially affect, our internal controls over financial reporting.

PART IIOTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

There have been no material development in the Company's legal proceedings
from those previously disclosed in the Company's Form 10-Q for the period ended June 30, 2006.

Except as previously disclosed, we are
not currently involved in any material litigation. From time to time, we may be also involved in litigation arising in the normal course of our business.



29



---

##### Table of Contents

Item 1A. RISK FACTORS

There have been no material changes in the Company's risk factors from those
previously disclosed in the Company's Form 10-K for the year ended December 31, 2005.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

Item 3. DEFAULTS UPON SENIOR SECURITIES

None.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

Item 5. OTHER INFORMATION

None.

Item 6. EXHIBITS



|(b) | Exhibits
|--- | --------



| | 10.1 | Agreement, dated August 6, 2006, between Comtech Group, Inc. and United Information Technology Co., Ltd. (1)
| | ---- | ------------------------------------------------------------------------------------------------------------



| | 10.2 | Termination Agreement, dated August 6, 2006, between Comtech Group, Inc. and United Information Technology Co., Ltd. (1)
| | ---- | ------------------------------------------------------------------------------------------------------------------------



| | 10.3 | Shares Acquisition Agreement, dated August 6, 2006, between Comtech (China) Holding Ltd. and Duckworth Investments Limited. (1)
| | ---- | -------------------------------------------------------------------------------------------------------------------------------



| | 31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
| | ---- | ---------------------------------------------------------------------------------------------------



| | 31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
| | ---- | ---------------------------------------------------------------------------------------------------



| | 32.1 | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
| | ---- | ---------------------------------------------------------------------------------------------------



| | 32.2 | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
| | ---- | ---------------------------------------------------------------------------------------------------



| | (1) | Incorporated by reference to Comtechs Current Report on Form 8-K dated August 6, 2006.
| | --- | ---------------------------------------------------------------------------------------



30



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



|                  |  |     |  |                                      
|----------------- |  | --- |  | -------------------------------------
|                  |  |     |  | COMTECH GROUP, INC.                  
|November 14, 2006 |  | By: |  | /s/ Jeffrey Kang                     
|                  |  |     |  |                                      
|                  |  |     |  | Jeffrey Kang                         
|                  |  |     |  | Chief Executive Officer and President
|                  |  |    
|November 14, 2006 |  | By: |  | /s/ Hope Ni                          
|                  |  |     |  |                                      
|                  |  |     |  | Hope Ni                              
|                  |  |     |  | Chief Financial Officer              



31