Major Drilling Group International Inc.TSX: MDI

Major Drilling Reports First Quarter Results

MONCTON, Sept. 6 /CNW Telbec/ - Major Drilling Group International Inc.
(TSX: MDI) today reported results for its first quarter of fiscal year 2007
ended July 31, 2006.
It should be noted that historical financial data in the press release
and in the attached financial statements have been restated to reflect the
disposition of the Company's manufacturing division, UDR Group, on June 7,
2006 and the discontinuation of its operations in China.

<<
Highlights

-------------------------------------------------------------------------
$ millions            Q1-07          Q1-06   12 months to   12 months to
(except earnings      -----          -----   ------------   ------------
per share)                                  July 31, 2006  July 31, 2005
                                            -------------  -------------
-------------------------------------------------------------------------
Revenue                94.5           83.3          327.6          268.9
-------------------------------------------------------------------------
Gross profit           30.5           25.3           95.6           75.5
  As percentage
   of sales            32.3%          30.4%          29.2%          28.1%
-------------------------------------------------------------------------
Net earnings from
 continuing
 operations            10.1            8.1           27.2           19.4
-------------------------------------------------------------------------
Earnings per share
 from continuing
 operations            0.44           0.36           1.18           0.88
-------------------------------------------------------------------------
Cash flow from
 continuing
 operations(x)         15.8           13.8           48.9           36.3
-------------------------------------------------------------------------
(x) before changes in working capital


- Major Drilling posted the highest quarterly drilling revenues in its
  history with revenues of $94.5 million, up 6.2 percent from the
  previous record high of $89.0 million, recorded in the fourth quarter
  of fiscal 2006, and 13.4 percent above the $83.3 million recorded for
  the same quarter last year.

- Gross margin percentage for the quarter was 32.3 percent, compared to
  30.4 percent for the corresponding period last year, with good
  performance from all regions.

- Earnings from continuing operations were $10.1 million or $0.44 per
  share for the quarter, up from $8.1 million or $0.36 per share for the
  prior year quarter.  This represents the highest quarterly earnings
  from continuing operations in the Company's history.

- Net earnings for the quarter, after gain from discontinued operations,
  were $22.9 million or $0.99 per share, up from $8.4 million or $0.37
  per share for the prior year quarter.

- Cash flow from continuing operations before changes in working capital
  was $15.8 million for the quarter compared to $13.8 million for the
  same period last year.

- On June 7, 2006, the Company announced the sale of its manufacturing
  division (UDR) for A$46 million.

- During the quarter, the Company made the decision to cease operations
  in China.

"This quarter has been very satisfying on several fronts.  Earnings from
continuing operations were the highest quarterly earnings in the Company's
history at $10.1 million.  Drilling revenues grew by $5.5 million from our
fourth quarter," said Francis McGuire, President and CEO of Major Drilling. 
"All operating regions performed well and with continued improvements in the
price environment, margins have improved significantly to 32.3 percent, a
level not seen in the last several years.  These results have been achieved
despite continuing pressure on labour costs.  Labour availability continues to
be the industry's greatest challenge.  Year-over-year revenue comparisons
continue to be effected by the strengthening of the Canadian dollar against
both U.S. and Australian currencies.  The estimated unfavourable FX impact on
revenue compared to the prior year quarter is $8.4 million although the
estimated impact on net earnings is less than $1.1 million."
"Latin American operations have shown the greatest improvement overall
with strong demand in Mexico, Chile and Argentina, offset somewhat by lower
levels of operations in Venezuela. In Australasia, all branches performed well
with the exception of China. North American operations showed continued
progress in the quarter, although we were less active in the coal bed
methane/shallow gas area in the period. Canadian operations delivered a good
performance during the period while the U.S. operation was impacted by three
low margin contracts, two of which have been renegotiated with effect
August 1, 2006," said Mr. McGuire. "During the quarter, the Company had up to
seven rigs working in the energy sector. The flexibility of our fleet, which
is able to shift between energy drilling and mineral drilling, allowed us to
take advantage of growing opportunities for fixed day-rate work in the mineral
sector."
"During the quarter, the Company also announced the sale of its
manufacturing division, UDR, to Sandvik AB.  We made the strategic decision to
focus our corporate resources on the mineral drilling business, where we
compete as one of the world's largest contract drillers," noted Mr. McGuire.
"Cash flow from continuing operations before changes in working capital in
the quarter continued to strengthen, increasing to $15.8 million compared to
the $13.8 million recorded in the prior year quarter," noted Mr. McGuire.
"With the cash generated from the disposition of UDR, our total debt, net of
cash, was reduced to $9.2 million during the quarter.  With its strengthened
balance sheet, the Company is well positioned to finance its expanded capital
expenditure program projected to reach $40 million in fiscal 2007.  This
quarter, $10.1 million was invested as we continue to invest in future
growth."
"In China, our objective had been to rapidly tap into a new pool of
experienced drillers. Having had good success in developing new labour pools
in Mongolia, Chile and Mexico, but shown little progress to date in building a
local driller pool in China, we have decided to close the Chinese operation
and concentrate our training efforts elsewhere," said Mr. McGuire.
"The outlook for Major is very positive as the fundamental drivers of our
business continue to be strong. Nickel, copper, gold, silver and zinc prices
are at historically high levels. Demand for drilling services continues to
increase and customers are more often prepared to pay a premium to secure rigs
and crews. With our ongoing training efforts, we anticipate putting
19 additional rigs into service during the second quarter, subject to delivery
schedules. Eight of these rigs will go to Latin America, five to North America
and six to Australasia," noted Mr. McGuire.
"As Major continues to grow, we have added to our senior management team
with the appointment of Mike Jagoe as Executive Vice President. Mike will
initially be focusing his efforts on improving efficiencies and various other
operational responsibilities. He brings to Major some 30 years of senior
management experience in our industry."
"Finally, I would also like to take this opportunity to thank Michael
Pavey, our former CFO and Executive Vice President, for his years of service
to the company. Michael was instrumental in the restructuring of Major which
resulted in the company that we have today. All of us at Major wish him well
in his well deserved retirement," said Mr. McGuire.

First quarter ended July 31, 2006

Total revenue from continuing operations for the quarter was
$94.5 million, up $11.2 million or 13.4 percent from the $83.3 million
recorded in the same quarter last year.
Revenue for the quarter from Canada-U.S. drilling operations increased by
5.2 percent to $34.5 million compared to $32.8 million for the same period
last year.
South and Central America had the largest increase in revenue
year-over-year with revenues at $27.3 million for the quarter, up 34.5 percent
from the $20.3 million posted for the prior year quarter. Revenue growth was
driven primarily by Mexico, Argentina and Chile with a combined growth of
51.9 percent over the prior year quarter.  Venezuelan revenues were down
50.6 percent from the prior year quarter due to regulatory uncertainty.  This
situation is slowly improving and the Company is gradually increasing
activity.
In Australasian/African drilling operations, encompassing Australia,
Mongolia, Indonesia and Tanzania, revenues were $32.6 million, an increase of
7.9 percent over the $30.2 million in the same quarter last year. Mongolian
and Tanzanian revenues grew during the quarter by a combined 38.1 percent. In
Australia, revenues in Australian dollars improved slightly year-over-year but
were down 6.8 percent in Canadian dollars compared to the prior year quarter
due to the change in the Australian/Canadian exchange rate. Indonesian
revenues were stable year-over-year.
The overall gross margin percentage for the quarter improved to
32.3 percent compared to 30.4 percent for the same period last year, led by
South and Central America.  Combined with the increase in sales volume, gross
profit for the quarter increased $5.2 million or 20.6 percent to $30.5 million
from $25.3 million for last year's first quarter.
General and administrative costs were $7.2 million for the quarter,
compared to $6.8 million in the same period last year. The increase is
primarily due to salary increases across the operation.
Other expenses for the quarter increased to $2.8 million, up from
$2.0 million in the prior year quarter, due in part to an increase in bonus
provisions as a result of improved profitability in this quarter and
restructuring charges in Australia.
Foreign exchange loss in the quarter was $0.3 million compared to
$0.2 million in the prior year quarter.
Interest expense on short-term debt was $0.3 million in the quarter
compared to $0.4 million in the prior year quarter. Interest expense on
long-term debt was flat at $0.6 million.
Amortization expense was $4.4 million for the quarter compared to
$4.1 million for the same quarter last year, as a result of the increased
direct investment in equipment.
The provision for income tax was $4.8 million in the quarter compared to
$3.1 million for the prior year quarter, reflecting the increased
profitability of the operations and the fact that the Company has fully
utilized previously non-tax effected losses from Canadian operations.  In
addition, with the good performance of the Argentinean operation in the
quarter, previously non-tax effected losses in that operation have now been
utilized.
Net earnings from continuing operations for the quarter were $10.1 million
or $0.44 per share compared to $8.1 million or $0.36 per share in the prior
year period.
Gain from discontinued operations was $12.8 million or $0.55 per share
compared to a gain of $0.3 million for the same period last year. Discontinued
operations include the sale of the manufacturing division and the termination
of operations in China. Gain from discontinued operations in the first quarter
of 2007 largely reflect the gain of $15.4 million (after income taxes) from
the sale of the manufacturing division, partially offset by a loss in the
Chinese operations after close down provisions.
Resulting net earnings were $22.9 million or $0.99 per share ($0.97 per
share on a diluted basis) compared to $8.4 million or $0.37 per share ($0.36
diluted) for the same period last year.
On a rolling 12-month basis to July 31, 2006, revenues from continuing
operations increased over 21.8 percent to $327.6 million compared to
$268.9 million for the prior year period. Net earnings from continuing
operations, on the same rolling 12-month basis increased by 40.2 percent to
$27.2 million from $19.4 million for the corresponding period last year.

The Annual General Meeting of the shareholders of Major Drilling Group
International Inc. will be held at The Ontario Club, Engineers' Room, Commerce
Court South, 30 Wellington Street West - 5th Floor, Toronto, Ontario on
September 6, 2006 at 11:00 am EDT.

Some of the statements contained in this press release may be
forward-looking statements, such as estimates and statements that describe or
are with respect to the future price of minerals and metals, the Company's
future plans, objectives or goals, including words to the effect that the
Company or management expects a stated condition to exist or occur. Since
forward-looking statements address future events and conditions, by their very
nature, they involve inherent risks and uncertainties. Actual results in each
case could differ materially from those currently anticipated in such
statements by reason of factors such as, but not limited to, the factors set
out in the discussion starting on pages 20 to 23 of the 2006 Annual Report
entitled "General Risks and Uncertainties", as filed with the Canadian
Securities Commission (available on SEDAR at www.sedar.com). All such factors
should be considered carefully when making decisions with respect to the
Company. The Company does not undertake to update any forward-looking
statements, including those statements that are incorporated by reference
herein, whether written or oral, that may be made from time to time by or on
its behalf, except in accordance with applicable securities laws.

Based in Moncton, New Brunswick, Major Drilling Group International Inc.
is one of the world's largest metals and minerals contract drilling service
companies. To support its customers' mining operations and mineral exploration
activities, Major Drilling maintains operations in Canada, the United States,
Mexico, South and Central America, and in Australia, Indonesia, Tanzania and
Mongolia.

Financial statements are attached.

Major Drilling will provide a simultaneous webcast of its quarterly
conference call on Wednesday, September 6, 2006 at 9:00 AM (EDT). To access
the webcast please go to the Major Drilling website at www.majordrilling.com
and click the attached link, or go directly to the CNW Group website at
www.newswire.ca for directions. Participants will require Windows MediaPlayer,
which can be downloaded prior to accessing the call. Please note that this is
listen only mode.

               Major Drilling Group International Inc.
                Consolidated Statements of Operations
  (in thousands of Canadian dollars, except per share information)
                             (unaudited)

                                                      Three months ended
                                                            July 31

                                                        2006        2005
                                                  ----------  -----------
                                                               (restated
                                                                - note 3)


TOTAL REVENUE                                      $  94,451    $ 83,310

DIRECT COSTS                                          63,947      58,005

                                                  ----------  -----------
GROSS PROFIT                                          30,504      25,305
                                                  ----------  -----------
                                                        32.3%       30.4%
OPERATING EXPENSES

  General and administrative                           7,231       6,847
  Other expenses                                       2,833       1,989
  Foreign exchange loss                                  324         198
  Interest on short-term debt                            256         415
  Interest on long-term debt                             594         640
  Amortization                                         4,393       4,051
                                                  ----------  -----------
                                                      15,631      14,140
                                                  ----------  -----------

EARNINGS BEFORE INCOME TAX AND
 DISCONTINUED OPERATIONS                              14,873      11,165
                                                  ----------  -----------

INCOME TAX - PROVISION
  Current                                              3,979       1,992
  Future                                                 844       1,087
                                                  ----------  -----------
                                                       4,823       3,079
                                                  ----------  -----------


EARNINGS FROM CONTINUING OPERATIONS                   10,050       8,086

GAIN FROM DISCONTINUED OPERATIONS (note 3)            12,833         265
                                                  ----------  -----------

NET EARNINGS                                       $  22,883    $  8,351
                                                  ----------  -----------
                                                  ----------  -----------

EARNINGS PER SHARE FROM CONTINUING OPERATIONS
---------------------------------------------
Basic  (x)                                         $    0.44    $   0.36
                                                  ----------  -----------
                                                  ----------  -----------
Diluted  (xx)                                      $    0.43    $   0.35
                                                  ----------  -----------
                                                  ----------  -----------

EARNINGS PER SHARE
------------------
Basic  (x)                                         $    0.99    $   0.37
                                                  ----------  -----------
                                                  ----------  -----------
Diluted  (xx)                                      $    0.97    $   0.36
                                                  ----------  -----------
                                                  ----------  -----------

(x)Based on 23,064,629 and 22,589,681 daily weighted average shares
outstanding for the fiscal year to date 2007 and 2006, respectively.
The total number of shares outstanding on July 31, 2006 was 23,101,241.

(xx)Based on 23,585,174 and 23,121,989 daily weighted average shares
outstanding for the fiscal year to date 2007 and 2006, respectively.


               Major Drilling Group International Inc.
            Consolidated Statements of Retained Earnings
                 (in thousands of Canadian dollars)
                             (unaudited)

                                                      Three months ended
                                                             July 31

                                                        2006        2005
                                                  ----------  -----------

RETAINED EARNINGS, BEGINNING OF THE PERIOD         $  49,635   $  20,993

Net earnings                                          22,883       8,351

                                                  ----------  -----------
RETAINED EARNINGS, END OF THE PERIOD               $  72,518   $  29,344
                                                  ----------  -----------
                                                  ----------  -----------


               Major Drilling Group International Inc.
                Consolidated Statements of Cash Flows
                 (in thousands of Canadian dollars)
                             (unaudited)

                                                      Three months ended
                                                             July 31

                                                        2006        2005
                                                  ----------  -----------
                                                               (restated
                                                                - note 3)

OPERATING ACTIVITIES
Earnings from continuing operations                $  10,050   $   8,086
Operating items not involving cash
  Amortization                                         4,393       4,051
  Loss on disposal of assets                             109         116
  Future income tax                                      844       1,087
  Stock-based compensation                               361         413
                                                  ----------  -----------
                                                      15,757      13,753
Changes in non-cash operating working
 capital items                                        (5,116)     (2,010)
                                                  ----------  -----------
                                                      10,641      11,743

Earnings (loss) from discontinued operations,
 adjusted for non-cash items                          (2,500)      1,030
Changes in non-cash operating working capital
 items from discontinued operations                    4,427      (1,661)
                                                  ----------  -----------

Cash flow from operating activities                   12,568      11,112
                                                  ----------  -----------

FINANCING ACTIVITIES
Repayment of long-term debt                           (4,124)     (3,855)
Additional long-term debt                                459       2,092
Repayment of demand loans                            (16,721)     (6,381)
Issuance of common shares                                358         248
                                                  ----------  -----------
Cash flow used in financing activities               (20,028)     (7,896)
                                                  ----------  -----------

INVESTING ACTIVITIES
Net proceeds from sale of discontinued
 operations                                           28,347           -
Acquisition of capital assets, net of direct
 financing                                            (7,317)     (3,551)
Proceeds from disposal of capital assets                 639         227
Discontinued operations                                 (277)        721
                                                  ----------  -----------
Cash flow used in investing activities                21,392      (2,603)
                                                  ----------  -----------

OTHER ACTIVITIES
Foreign exchange translation adjustment                 (848)        153
                                                  ----------  -----------

INCREASE IN CASH                                      13,084         766

CASH POSITION, BEGINNING OF THE PERIOD                11,987       6,523
                                                  ----------  -----------

CASH POSITION, END OF THE PERIOD                   $  25,071   $   7,289
                                                  ----------  -----------
                                                  ----------  -----------


               Major Drilling Group International Inc.
                     Consolidated Balance Sheets
               As at July 31, 2006 and April 30, 2006
                 (in thousands of Canadian dollars)
                             (unaudited)


ASSETS                                                  July       April
                                                        2006        2006
                                                  ----------  -----------
                                                               (restated
                                                                - note 3)

CURRENT ASSETS
  Cash                                             $  25,071   $  11,987
  Marketable securities                                  135         135
  Accounts receivable                                 61,778      56,193
  Income tax receivable                                2,785       3,947
  Inventories                                         44,980      45,054
  Prepaid expenses                                     5,179       3,746
  Future income tax assets                             4,133       4,402
  Assets from discontinued operations (note 3)           732      20,923
                                                  ----------  -----------
                                                     144,793     146,387

CAPITAL ASSETS                                       124,443     117,887

FUTURE INCOME TAX ASSETS                               2,558       3,839

OTHER ASSETS                                             987       1,049

ASSETS FROM DISCONTINUED OPERATIONS (note 3)           3,427       1,898
                                                  ----------  -----------

                                                   $ 276,208   $ 271,060
                                                  ----------  -----------
                                                  ----------  -----------

LIABILITIES

CURRENT LIABILITIES
  Demand loans                                     $       -   $  16,721
  Accounts payable and accrued charges                39,372      39,510
  Income tax payable                                   3,506       4,171
  Current portion of long-term debt                   14,222      12,220
  Liabilities from discontinued
   operations (note 3)                                 8,961       9,601
                                                  ----------  -----------
                                                      66,061      82,223

LONG-TERM DEBT                                        20,138      22,651

FUTURE INCOME TAX LIABILITIES                          6,461       6,715

DEFERRED GAIN                                            600         619

LIABILITIES FROM DISCONTINUED
 OPERATIONS (note 3)                                       -          18

NON-CONTROLLING INTEREST FROM DISCONTINUED
 OPERATIONS (note 3)                                       -         434
                                                  ----------  -----------
                                                      93,260     112,660
                                                  ----------  -----------

SHAREHOLDERS' EQUITY
  Share capital                                      135,408     135,050
  Contributed surplus                                  4,325       3,964
  Retained earnings                                   72,518      49,635
  Cumulative translation adjustments                 (29,303)    (30,249)
                                                  ----------  -----------
                                                     182,948     158,400
                                                  ----------  -----------

                                                   $ 276,208   $ 271,060
                                                  ----------  -----------
                                                  ----------  -----------


MAJOR DRILLING GROUP INTERNATIONAL INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
THREE MONTHS ENDED JULY 31, 2006 AND 2005
(in thousands of Canadian dollars)

1. BASIS OF PRESENTATION
   ---------------------

These interim financial statements were prepared using accounting policies
and methods consistent with those used in the preparation of the Company's
audited financial statements for the year ended April 30, 2006. These interim
financial statements conform in all respects to the requirements of Canadian
generally accepted accounting principles for annual financial statements, with
the exception of certain note disclosures. As a result, these interim
financial statements should be read in conjunction with the Company's audited
financial statements and notes for the year ended April 30, 2006 contained in
the Company's 2006 annual report.

2. SEASONALITY OF OPERATIONS
   -------------------------

The geographic distribution of our growth is having an impact on our
historical seasonal patterns. With the exception of the third quarter, the
Company exhibits comparatively less seasonality than in the past in quarterly
revenues since a relatively higher proportion of revenues is coming from
regions with more temperate or tropical climates that are not impacted by
winter weather conditions, and strong cyclical growth tends to mute normal
seasonal patterns. Historically, the Company's operations tended to exhibit a
seasonal pattern whereby its fourth quarter (February to April) was its
strongest. The third quarter (November to January) is normally the Company's
weakest quarter due to the shutdown of mining and exploration activities for
extended periods over the holiday season, particularly in South and Central
America.

3. DISCONTINUED OPERATIONS
   -----------------------

On June 7, 2006, the Company sold its manufacturing subsidiary ("UDR") for
A$46 million (C$38.6 million). The consideration for the sale was
A$42.5 million (C$35.6 million) cash and a holdback due in 18 months in the
amount of A$3.5 million (C$3.0 million). In addition the sale price is subject
to customary working capital related post closing adjustments which are yet to
be finalized. The net gain before income taxes is C$21.7 million being the
proceeds of C$38.6 million less the book value of the assets of C$13.3 million
and expenses relating to the sale of C$3.6 million. UDR previously constituted
the Company's entire manufacturing segment. The Company made the strategic
decision to focus its corporate resources on the mineral drilling business,
where it competes as one of the world's largest contract drillers.
The gain from discontinued operations of UDR is summarized as follows:

                                                   2007 YTD    2006 YTD
                                                  ----------  -----------

Revenue                                            $   4,291   $   9,311
                                                  ----------  -----------
                                                  ----------  -----------

Earnings before income tax                               290       1,306
Gain from disposal of discontinued operations
 before income tax                                    21,677           -
Income tax                                            (6,398)       (980)
                                                  ----------  -----------
Gain from discontinued operations                  $  15,569   $     326
                                                  ----------  -----------
                                                  ----------  -----------


The Company made the strategic decision to close its operations in China
in July, 2006. The Company opened a branch in China with the goal of quickly
developing a large pool of Chinese drillers. Having shown little progress to
date in building a local driller pool in China, the Company decided to close
the operation. Chinese operations were previously reported within the
Australasia and Africa region segment.
The loss from discontinued operations of the branch in China is summarized
as follows:

                                                    2007 YTD    2006 YTD
                                                  ----------  -----------

Revenue                                            $     487   $       -
                                                  ----------  -----------
                                                  ----------  -----------

Loss                                                  (1,955)        (61)
Loss on disposition including write-down of
 assets                                                 (781)          -
                                                  ----------  -----------
Loss from discontinued operations                  $  (2,736)  $     (61)
                                                  ----------  -----------
                                                  ----------  -----------


The assets and liabilities of discontinued operations of UDR and China are
summarized as follows:

                        UDR    China   Jul-06      UDR    China   Apr-06
                    -------  -------  -------  -------  -------  -------
Current Assets
  Accounts
   receivable       $   543  $   115  $   658  $ 6,048  $ 1,167  $ 7,215
  Inventories             -        -        -   13,587            13,587
  Other assets            -       74       74      113        8      121
                    -------  -------  -------  -------  -------  -------
                        543      189      732   19,748    1,175   20,923
                    -------  -------  -------  -------  -------  -------
                    -------  -------  -------  -------  -------  -------

Long-Term Assets
  Receivable          3,039        -    3,039        -        -        -
  Capital assets          -      388      388    1,167      731    1,898
                    -------  -------  -------  -------  -------  -------
                      3,039      388    3,427    1,167      731    1,898
                    -------  -------  -------  -------  -------  -------
                    -------  -------  -------  -------  -------  -------

Current Liabilities
  Accounts payable  $ 3,759  $   191  $ 3,950  $ 9,162  $   329  $ 9,491
  Income tax
   payable            5,010        1    5,011       99       11      110
                    -------  -------  -------  -------  -------  -------
                      8,769      192    8,961    9,261      340    9,601
                    -------  -------  -------  -------  -------  -------
                    -------  -------  -------  -------  -------  -------

Long-Term
 Liabilities              -        -        -       18        -       18
                    -------  -------  -------  -------  -------  -------
                    -------  -------  -------  -------  -------  -------

Non-Controlling
 Interest                 -        -        -      434        -      434
                    -------  -------  -------  -------  -------  -------
                    -------  -------  -------  -------  -------  -------

The comparative figures have been restated to reflect the discontinuation
of these components.


4. COMMITMENTS
   -----------

The Company, as part of the sale of its manufacturing division ("UDR"),
entered into a Strategic Cooperation and Supply Agreement with Sandvik AB.
Pursuant to this Agreement, the Company is required to make minimum purchases
from Sandvik of certain products and services totaling at least A$10.5 million
during the first year of the Agreement, A$9.2 million during the second year,
and A$7.9 million during the third year. The third year commitment will be
increased by A$1.0 million should certain products be available. Additionally,
the minimum purchase amounts are subject to downward adjustments if certain
products are not available, and/or if there are significant decreases in
annual worldwide exploration expenditures.
The Company also has various commitments, primarily for rental of
premises, with arms-length parties as follows: 2007 - $1,507, 2008 - $697,
2009 - $424, 2010 - $300, 2011 - $295, thereafter - $308.

5. SEGMENTED INFORMATION
   ---------------------

                                                    2007 YTD    2006 YTD
                                                               (restated
                                                                - note 3)
                                                  ----------  -----------
Revenue
  Canada - U.S.                                    $  34,518  $   32,845
  South and Central America                           27,326      20,254
  Australasia and Africa                              32,607      30,211
                                                  ----------  -----------
                                                   $  94,451  $   83,310
                                                  ----------  -----------
                                                  ----------  -----------

Earnings from continuing operations
  Canada - U.S.                                    $   6,698  $    5,964
  South and Central America                            5,903       2,876
  Australasia and Africa                               7,077       5,644
                                                  ----------  -----------
                                                      19,678      14,484
Eliminations                                            (290)         17
                                                  ----------  -----------
                                                      19,388      14,501
Interest expense, net                                    850       1,055
General corporate expenses                             3,665       2,281
Income taxes                                           4,823       3,079
                                                  ----------  -----------
Earnings from continuing operations                   10,050       8,086
Gain from discontinued operations                     12,833         265
                                                  ----------  -----------
Net earnings                                     $    22,883  $    8,351
                                                  ----------  -----------
                                                  ----------  -----------
>>