Pantera Silver Corp.TSXV: PNTR

Rothmans declares 16% increase to regular quarterly dividend and reports strong results for second quarter of fiscal 2008

· Issued by Pantera Silver Corp. via CNW

Trading: TSX: ROC

TORONTO, Oct. 26 /CNW/ - Rothmans Inc. today announced strong results for the second quarter and first six months of fiscal 2008, which ended September 30, 2007. The Company also announced a 16% increase in its regular dividend to $1.40 on an annualized basis or $0.35 per quarter from the previous $1.20 annualized rate.

"This increase in our regular dividend reflects both the strength of the Company's balance sheet and the strong financial performance that has been generated by our 60%-owned subsidiary Rothmans, Benson & Hedges Inc. (RBH)," said John Barnett, President and Chief Executive Officer of Rothmans Inc. "Following our record first quarter, RBH continued to generate strong performance this quarter resulting in the improvement of all significant measures of financial performance including sales, earnings and cash flow when compared with the prior year."

Rothmans' earnings for the second quarter were $C33.3 million, or $0.49 basic earnings per share, compared with $28.3 million or $0.42 basic earnings per share in the same quarter of fiscal 2007. For the first six months of this fiscal year, Rothmans' earnings were $67.2 million or $0.99 per share, compared with $57.6 million or $0.85 per share in the first half of the prior year.

Sales at RBH, net of excise duty and taxes, increased to $179.7 million in the most recent quarter from $165.2 million in the second quarter of fiscal 2007. Sales for the first six months of this fiscal year were $357.1 million compared with $328.1 million for the same period a year earlier.

RBH's EBITDA margin for the second quarter was 53.3% compared with 50.6% in the second quarter a year ago, primarily as a result of price increases across all product categories. Price increases were partially offset by volume shifts to the lower priced tier of the cigarette price category and higher general and administrative costs including compensation related expenses. In the first quarter ended June 30, 2007, RBH's EBITDA margin was 55.5%.

RBH shipped a total of 2.8 billion equivalent sticks into the domestic market during the second quarter of fiscal 2008, unchanged from the same period in fiscal 2007. For the six months ended September 30, 2007, domestic shipments were 0.6% higher than in the comparable period of the prior year. Higher price category cigarette volumes continued to offset declines in premium cigarette and fine cut volumes.

Outlook

"The recently released study by the Canadian Tobacco Manufacturers Council detailing continued significant growth in illicit cigarettes within the Canadian marketplace demonstrates that our often expressed concerns relating to contraband product are justified," said Mr. Barnett. "While we remain confident in the ability of RBH's strong product offerings to compete within the tax paid industry, the growth in contraband continues to have a negative effect on all legitimate industry participants including RBH."

Increase to Regular Dividend

The Board of Directors of Rothmans Inc. declared an increase to the Company's regular quarterly dividend. Shareholders of record at the close of business on December 4, 2007 will receive $0.35 per common share payable on December 17, 2007. This represents an increase of 16% over the previous quarterly dividend rate of $0.30 per share.

Analyst Conference Call and Webcast

Rothmans Inc. management will hold a conference call with analysts to discuss the second quarter results at 8:30 a.m. Toronto time, Friday, October 26, 2007. In order to listen to the conference call, shareholders are invited to call 1-866-898-9626 or 416-340-2216.

The call will also be webcast via the Company's investor website, www.rothmansinc.ca. At the completion of the conference call, a recording will be available until November 3, 2007 by calling (416) 695-5800 or 1-800-408-3053 and entering reservation number 3240219. The recording can also be accessed through the investor website.

Media are invited to listen to the call and to contact Karen Bodirsky at (416) 442-3660 for further information.

About Rothmans Inc.

Rothmans Inc. is a widely held, publicly traded Canadian company that participates in the Canadian tobacco industry through 60%-owned Rothmans, Benson & Hedges Inc., Canada's second largest tobacco company. RBH currently employs more than 750 people at its head office in Toronto, its sales offices across Canada and its manufacturing facilities in Brampton, Ontario and Quebec City, Quebec where it has been operating for over 100 years. Rothmans is Canada's only publicly traded company with interests exclusively in the tobacco industry and is listed on the Toronto Stock Exchange under the symbol ROC.

Management's Discussion and Analysis

for the quarter and six months ended September 30, 2007

-------------------------------------------------------

Management's Discussion and Analysis of Financial Condition and Results of Operations, or MD&A, provides shareholders with a review of significant developments in the Company's financial performance in the fiscal quarter and six months ended September 30, 2007 compared with the same periods in the prior year. It also discusses factors that could affect future performance. This MD&A should be read in conjunction with the attached unaudited consolidated financial statements for the period ended September 30, 2007, the annual MD&A contained in the 2007 Annual Report and the audited annual consolidated financial statements of the Company for the year ended March 31, 2007. The results reported herein have been prepared in accordance with Canadian Generally Accepted Accounting Principles (GAAP) and are presented in Canadian dollars. This MD&A is current as of October 25, 2007.

Responsibility of Management and the Board of Directors

Management is responsible for the information disclosed in this MD&A and has in place the appropriate information systems, procedures and controls to ensure that information used internally by management and disclosed externally is materially complete and reliable. In addition, the Company's Audit Committee and Board of Directors provide an oversight role with respect to all public financial disclosures by the Company, and have reviewed and approved this MD&A and the accompanying unaudited consolidated financial statements.

Disclosure Controls and Procedures and Internal Controls over Financial

Reporting

The Chief Executive Officer and Chief Financial Officer have designed disclosure controls and procedures, or caused them to be designed under their supervision, to provide reasonable assurance that material information relating to the Company and its consolidated subsidiaries would be made known to them by others within those entities.

With respect to internal controls over financial reporting, the Chief Executive Officer and Chief Financial Officer have designed them, or caused them to be designed under their supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with Canadian Generally Accepted Accounting Principles.

During the Company's most recent interim period, there were no changes in the Company's internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company's internal controls over financial reporting.

Forward-Looking Statements

Certain statements contained in this MD&A and other sections of this document (in particular the sections entitled "Industry Overview" and "Outlook") constitute "forward-looking statements" and express views as to future events, circumstances and trends relating to RBH's business and the Company. Words such as "plans," "intends," "outlook," "expects," "anticipates," "estimates," "believes," "should" and similar expressions may identify forward-looking statements. Forward-looking statements are based on management's current expectations and assumptions and entail various risks and uncertainties. There is no assurance that any forward-looking statement will materialize. Actual results may differ materially from these expectations and forward-looking statements, if known and unknown risks or uncertainties affect RBH's business or the Company, or if management's expectations or assumptions prove to be inaccurate. Unless otherwise indicated, forward-looking statements describe expectations as of October 25, 2007.

Factors that could cause the Company's actual results to differ materially from the forward-looking statements contained herein include, but are not limited to: government claims and potential claims, including the results of ongoing investigations; product liability claims; increases in the levels of contraband product in the market; increased competition and competitor initiatives; a lower rate of growth in the cigarette price category; continued declines in consumption of tobacco products; RBH's ability to continue to implement price increases; fluctuating wholesaler and consumer purchasing patterns; changes in government taxation policy; changes in government legislation and regulation including legislation banning the display of tobacco products in retail stores; new product standards; and dependence on the domestic tobacco market.

The Company disclaims any obligation or intention to update or revise any forward-looking statement, whether the result of new information, future events or otherwise. Additional information concerning risks and uncertainties affecting RBH's business and the Company and other factors that could cause financial results to fluctuate is set forth below under "Risks and Uncertainties" and "Outlook" and is contained in the Company's filings with Canadian securities regulatory authorities, including the Company's Annual Information Form (in particular under "Legal Proceedings" and "Risk Factors") available on SEDAR at www.sedar.com or on the Company's website at www.rothmansinc.ca.

Terminology used in this MD&A

Throughout this MD&A, "GAAP" refers to Canadian Generally Accepted Accounting Principles, "Rothmans" and "the Company" refer to Rothmans Inc., "RBH" refers to Rothmans, Benson & Hedges Inc., which is 60%-owned by Rothmans Inc., and "EBITDA margin," a key measure of RBH's operating performance, refers to RBH's "earnings before interest, taxes, depreciation and amortization" as a percentage of "sales, net of excise duty and taxes."

EBITDA margin provides a metric allowing period-to-period comparisons of the core RBH operating performance before the impact of changes in capital structure, interest, taxes and capital spending and does not include income from investments earned by the Company or the expenses related to operating Rothmans Inc. as a public company. EBITDA margin is a non-GAAP financial measure that does not have any standardized meaning prescribed by GAAP. It is therefore unlikely to be comparable to similar measures presented by other companies.

The "recent quarter" refers to the three months ended September 30, 2007, and "prior quarter" refers to the three months ended June 30, 2007. "Fiscal 2008" or "recent fiscal year" refers to the fiscal year ending March 31, 2008 and other similar references to a fiscal year (e.g., fiscal 2007) refer to the fiscal year then ended on March 31 (e.g., March 31, 2007).

"The three major suppliers of tobacco products" or "three majors" refers to RBH, Imperial Tobacco Canada Limited (ITL) and JTI-MacDonald Corp. (JTI). "Premium cigarettes" refers to tailor-made cigarettes sold at premium retail prices, "cigarette price category" refers to cigarettes sold at less-than-premium prices and "price category" refers to the combination of the cigarette price category and the fine cut category (loose tobacco and pre-portioned tobacco sticks). "Domestic composite market" refers to all fully tax-paid cigarettes and fine cut tobacco products sold into the Canadian market. "Direct-to-Store Distribution" or "DSD" refers to a distribution model where a tobacco supplier ships directly to retail accounts instead of through a wholesale network. "CTMC" refers to the Canadian Tobacco Manufacturers Council.

New Accounting Pronouncements

As required by The Canadian Institute of Chartered Accountants ("CICA"), on April 1, 2007, the Company adopted CICA Handbook Section 3855 "Financial Instruments - Recognition and Measurement", Section 3861 "Financial Instruments - Disclosure and Presentation" and Section 1530 "Comprehensive Income".

Section 3855 and 3861 prescribe when a financial asset, financial liability, or non-financial derivative is to be recognized on the balance sheet, and at what amount. It also specifies how financial instrument gains and losses are to be presented. The prospective adoption of this new standard resulted in changes in the accounting and presentation for financial instruments as well as the recognition of certain transitional adjustments that have been recorded in opening retained earnings as described in note 2. As required by the implementation of the new standard, the comparative Interim Consolidated Financial Statements have not been restated.

CICA Handbook Section 1530, "Comprehensive Income," introduces a new requirement to temporarily present certain gains and losses outside net income in other comprehensive income or loss. Refer to note 2 for more details.

The implementation of these Handbook requirements did not have a material impact on the financial results of the Company.

The following are the new accounting standards the Company plans to adopt effective fiscal year ending March 31, 2009. Management is evaluating the standards and their impact on the Company's consolidated financial statements.

The CICA Handbook Section 3031 "Inventories" prescribes the accounting treatment for inventories. Specifically, the section provides guidance on the determination of cost and its subsequent recognition as an expense. Section 3031 applies to interim and annual financial statements for fiscal years beginning on or after January 1, 2008.

CICA Handbook Section 1535 "Capital Disclosures" establishes standards for disclosing information about an entity's capital and how it is managed. This section applies to interim and annual financial statements relating to fiscal years beginning on or after October 1, 2007.

CICA Handbook Section 3862 "Financial Instruments Disclosures" deals with additional required disclosures related to financial instruments. The section provides guidance on what disclosure should be included in the financial statements related to items such as significance of financial instruments to the financial position and performance of the Company and the nature and extent of risks associated with financial instruments. Section 3862 applies to interim and annual financial statements for fiscal years beginning on or after October 1, 2007.

Industry Overview

Although it is not possible to provide an accurate estimate of the recent quarter and fiscal year-to-date tax paid industry volumes, RBH management believes that a number of factors continue to affect overall industry shipments, including:

-   Contraband - During the recent quarter the CTMC released a study on
    the illicit usage of cigarettes in the Canadian marketplace. This
    study indicated that 22% of the national cigarette volume being
    purchased was contraband product, up from 16.5% found in a similar
    study conducted a year earlier.

-   Taxes - High taxes reflected in the selling price to the consumer
    contribute to probable increases in the presence of contraband
    product in the domestic market.

-   Seasonal trends in consumer purchasing patterns - The period between
    April and September has demonstrated stronger shipments than the
    period between October and March. RBH management believes that
    smoking restrictions are causing consumer consumption variations
    between the summer and winter seasons.

-   Fluctuations in wholesaler buying patterns - Swings in wholesaler
    purchasing patterns motivated by the timing of tax increases, price
    increases, manufacturer trade programs, manufacturer trade terms and
    other factors are anticipated to have a significant effect on
    quarter-to-quarter sales volumes.

-   Continued declines in consumer consumption of tobacco products.

During the first quarter, the Province of Alberta raised its Provincial Tobacco Tax on cigarettes and fine cut products by $5.00 per carton, or equivalent stick basis.

Results at Rothmans, Benson & Hedges Inc.

In the quarter ended September 30, 2007, RBH shipped a total of 2.8 billion equivalent sticks into the domestic market, unchanged from the same period of the prior year and the prior quarter. Fiscal year to date shipments were 0.6% higher than the comparable period of the prior year. Higher price category cigarette volumes continue to offset lower volumes in premium cigarettes and fine cut.

As previously disclosed, the industry no longer shares industry volumetric data through the CTMC. Therefore, RBH no longer has access to information on total tax paid industry volumes and is unable to accurately estimate RBH's market share.

RBH's recent quarter EBITDA margin was 53.3% compared with 50.6% in the quarter ended September 30, 2006 and 55.5% in the quarter ended June 30, 2007. The recent quarter increase in EBITDA margin over the comparable period of the prior year is predominantly due to price increases across all product categories, partially offset by volume shifts to the lower priced tier of the cigarette price category and higher general and administrative costs including compensation related expenses. The recent quarter decrease in EBITDA margin compared with the prior quarter is predominantly due to higher general and administrative costs, including compensation related expenses, partially offset by price increases during the recent quarter and the timing of price increases taken in the prior quarter.

During the recent quarter, RBH increased the price on Mark Ten and Canadian Classics price category brands by $1.00 per carton in Quebec and Ontario, respectively. During the prior quarter, RBH increased the prices charged to wholesalers by $1.00 per carton for the Carreras, Davidoff and ROOFTOP premium brands, $1.50 per carton for all other premium brands and $1.00 per carton for all price category cigarettes other than the Accord brand. Prices on fine cut products, cigars and pipe tobacco were increased by varying amounts depending on format.

Effective July 30 2007, RBH implemented changes to its wholesale distribution terms, moving from a 2% prompt payment discount to a fee-for-service model nationally with the exception of Newfoundland and Labrador where terms remain unchanged.

Rothmans Inc. Financial Results

Basic earnings per share were $0.49 in the recent quarter and $0.99 for the six months ended September 30, 2007 compared with $0.42 and $0.85 in the comparable periods of the prior year.

RBH's sales, net of excise duty and taxes, were $179.7 million in the recent quarter and $357.1 million for the six months ended September 30, 2007 representing an increase of $14.4 million and $29.0 million compared to comparable periods of the prior year. Volume declines in premium cigarettes and fine cut were more than offset by the impact of price increases and price category cigarette volume increases.

Investment income increased to $3.1 million in the recent quarter and $5.8 million in the fiscal year-to-date from $2.3 million and $4.3 million in the comparable periods of the prior year mainly due to the higher average cash and cash equivalents balances held during the quarter and six months ended September 30, 2007.

Operating costs increased to $85.2 million in the recent quarter and $165.2 million in the fiscal year-to-date from $82.6 million and $160.8 million in the comparable periods of the prior year. This is mainly attributable to higher general and administrative costs including compensation related expenses.

Income tax expense was $37.0 million in the recent quarter, resulting in an effective tax rate for the quarter and fiscal year-to-date of 40.0%. The Company expects its effective tax rate for fiscal 2008 to be 40.0%.

Capability to Deliver Results

Cash Flow

RBH's operations generate significant cash resources. These cash resources are currently sufficient to fund interest payments on RBH's long-term debt, capital expenditures and dividends to its shareholders. Based on RBH's historical earnings levels, the dividends received by Rothmans from RBH are expected to be sufficient to fund its operations, pay dividends to its public shareholders and continue to accumulate cash reserves.

RBH's cash flow from operations before changes in working capital was $64.8 million in the recent quarter and $120.3 million for the fiscal year-to-date compared to $52.3 million and $102.8 million in the same periods of the prior fiscal year. RBH's ability to generate cash from operations is generally sufficient to fund the day-to-day financing needs of RBH's business. It is anticipated that additional funds, should they be required, would be obtained through short-term bank borrowings.

During the recent quarter, the Company paid dividends of $20.4 million, representing a dividend of $0.30 per share.

Cash Resources

Cash and short-term investments of $215.0 million at September 30, 2007 represented the consolidated cash resources of the Company versus $172.2 million at March 31, 2007. The increase in cash and short-term investments is predominantly due to earnings from RBH's operations and normal quarterly fluctuations in RBH's working capital requirements. On a non-consolidated basis, Rothmans held cash and cash equivalents of $150.9 million at September 30, 2007, an increase from $120.8 million at March 31, 2007. This increase results from dividends received by the Company from RBH, partially offset by dividends paid by the Company.

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Although these estimates are based on management's best knowledge of current events and actions that the Company and RBH may undertake in the future, actual results could differ from these estimates. Other than as discussed below, there are no critical accounting estimates that require disclosure or discussion in this report.

Employee Future Benefits

The actuarial assumptions used to determine the benefit obligation and associated expense of RBH's various defined benefit pension plans and other benefits were not adjusted in the recent quarter. Therefore, the discount rate, the expected return on plan assets and other assumptions remain as described in the annual MD&A for the year ended March 31, 2007.

Litigation Contingent Liabilities

As discussed in the annual MD&A for the year ended March 31, 2007, the Company and RBH have been the subjects of various legal actions, proceedings, investigations and claims. Based on the stage of those proceedings, management is unable to meaningfully estimate the liability, if any, that might result from claims or investigations and neither the Company nor RBH has accrued for potential liabilities. However, the outcome of any claims, proceedings or investigations is uncertain. If successful, these claims, potential claims or outcome of investigations either individually or in the aggregate, could involve significant damages, which would have a significant adverse effect on the financial condition of the Company, and the Company and RBH may not have the resources to satisfy such claims.

Risks and Uncertainties

Various legal actions, proceedings and claims arising out of the sale, distribution, manufacture, development, advertising and marketing of tobacco products are pending, have been threatened or may be instituted against the Company and RBH. These actions, claims and proceedings, both pending and threatened, are described in note 14 to the audited annual consolidated financial statements of the Company for the year ended March 31, 2007 and in note 9 to the interim unaudited consolidated financial statements for the six months ended September 30, 2007. Other than as described below, there have been no developments of a material nature during the fiscal year-to-date concerning these matters.

As previously disclosed, RBH is currently the subject of an ongoing investigation by the RCMP relating to RBH's sales of products exported from Canada in the period 1989 - 1996. This investigation, of which RBH was notified in January 2002, is related to allegations that tobacco products manufactured and exported by RBH were illegally smuggled back into Canada during this period without payment of applicable excise and tobacco taxes and duties. In February 2003, the RCMP filed criminal charges against another Canadian tobacco products supplier and its related parties alleging violations of the Criminal Code (Canada) in connection with the sale and export of tobacco products during the early 1990s. The preliminary hearing concluded in 2006. In May 2007, the Ontario Court of Justice ordered that company and its former chief executive officer to stand trial. Charges against six other executives were dismissed. All parties are seeking judicial review of the judge's decision. Although no action has been commenced and no charges laid against the Company or RBH or any of their present or former employees, officers or directors, the Company and RBH believe that the RCMP and federal and provincial governments are contemplating laying charges or commencing other legal proceedings involving the Company or RBH and certain of their employees, officers and directors relating to or arising from these allegations.

As previously disclosed, in January 2001 the Province of British Columbia initiated a lawsuit in the Supreme Court of British Columbia against RBH, the Company and numerous other Canadian and international tobacco companies and various tobacco trade associations seeking unspecified damages in an amount to cover the costs that allegedly have been, or will be, incurred by the Government of British Columbia in providing health care benefits to British Columbia residents who have allegedly suffered smoking-related illnesses. The action was brought pursuant to the Tobacco Damages and Health Care Costs Recovery Act (British Columbia). The Company was advised in September 2007 that the trial is currently scheduled for the fall of 2010.

As previously disclosed, in June 2006 the Province of New Brunswick passed the Tobacco Damages and Health Care Costs Recovery Act. In September 2007, this Province announced that it had retained a consortium of lawyers on a contingency fee basis to act for it in a proposed action against tobacco product manufacturers to recover health care costs that allegedly have been, or will be, incurred by the Province in respect of alleged smoking-related illnesses.

As previously disclosed, the three majors challenged the constitutionality of the Tobacco Act (Canada), which was enacted by the federal government in 1997. In June 2007, the Supreme Court of Canada issued its decision on the constitutionality of the Tobacco Act (Canada), allowing the appeals of the federal government and dismissing the cross appeals of the three major suppliers of tobacco products. Essentially, the Supreme Court of Canada ruled that the legislative and regulatory provisions at issue, when properly interpreted, were constitutionally valid.

It is not possible to predict the outcome of legal claims or investigations, pending and future, against the Company or RBH. Legal proceedings and investigations are subject to many uncertainties, and it is possible that there will be adverse developments in the claims and investigations pending against the Company and RBH or that these claims and investigations, and any potential future claims and investigations, could be decided unfavourably or settled. An unfavourable outcome or settlement could involve significant damages or significant monetary payments which could have a significant adverse effect on the financial condition of the Company, and the Company and RBH may not have the resources to satisfy such claims.

Additional information concerning legal matters affecting the Company and RBH are contained in the Company's filings with securities regulatory authorities including the Company's 2007 Annual Report and 2007 Annual Information Form (in particular under "Legal Proceedings") which can be accessed at www.sedar.com or on the Company's website at www.rothmansinc.ca.

Outlook

It is believed that the presence of contraband remains a key factor in affecting both RBH and total tax-paid industry volumes. Continued availability of contraband product in the domestic market as a result of high tobacco tax rates across the country may cause further declines in tax-paid industry volumes in the future resulting in a negative impact on RBH's sales volumes.

Competition by each of the three major suppliers of tobacco products in the cigarette price category has led to substantial growth of that category in recent years, and there continues to be a significant degree of variability in the underlying business trends, making it difficult to accurately estimate the impact on consumer purchasing patterns.

Looking ahead, Rothmans expects that a number of factors could affect its financial performance including:

-   the success of efforts by the Company, RBH and the industry to defend
    themselves against product liability litigation, government and other
    claims and charges;

-   increased levels of counterfeit and other contraband product that may
    occur due to the high tax environment;

-   the impact of ITL's direct-to-store distribution program and RBH's
    ability to compete based on changes that RBH has made in its
    wholesale distribution arrangements;

-   a lower rate of growth in the cigarette price category and RBH's
    ability to successfully compete in that segment;

-   the impact of continued high levels of taxation on consumer
    purchasing patterns;

-   continued declines in the consumption of tobacco products;

-   RBH's ability to continue to implement price increases for its
    products;

-   RBH's ability to compete successfully in the premium cigarette
    category;

-   the continued volatility in the cigarette market as a result of the
    evolution of the Canadian cigarette price category, varying
    wholesaler purchasing patterns and seasonal fluctuations in smoker
    consumption;

-   the impact of continued restrictive legislation and regulations over
    the sale of tobacco products including legislation banning the
    display of tobacco products in retail stores;

-   RBH's ability to maintain its leading position in the fine cut
    segment;

-   government tax policy regarding the differentiation in tax rates
    applicable to fine cut products in comparison to tailor-made
    cigarettes;

-   RBH's continued success at maintaining or reducing costs, especially
    in view of the potential for regulated changes to product
    specifications; and

-   the impact of seasonal trends on consumer purchasing patterns, where
    the period between April and September demonstrates stronger
    shipments than the period between October and March.



Interim Consolidated Statements of Earnings and Retained Earnings


                                Three months ended     Six months ended
(In thousands of dollars,          September 30          September 30
 except per share amounts)        2007       2006       2007       2006
-------------------------------------------------------------------------
EARNINGS
Revenues:
Sales, net of excise duty
 and taxes                      179,672    165,237    357,103    328,123
Investment income                 3,098      2,320      5,775      4,273
                               ------------------------------------------
Total revenues                  182,770    167,557    362,878    332,396

Costs:
Operating costs excluding
 amortization                    85,157     82,643    165,236    160,764
                               ------------------------------------------
Earnings before interest,
 income taxes, amortization
 and minority interest           97,613     84,914    197,642    171,632

Amortization                      2,834      2,967      6,763      5,832
Interest expense (income)
  - Long-term debt                2,094      2,095      4,174      4,175
  - Other                           303        (30)       545        (27)
                               ------------------------------------------

Earnings before income taxes
 and minority interest           92,382     79,882    186,160    161,652

Income taxes
  - Current                      36,766     32,422     73,762     64,614
  - Future                          196        343        694      1,118
                               ------------------------------------------
Total income taxes               36,962     32,765     74,456     65,732
                               ------------------------------------------
Earnings before minority
 interest                        55,420     47,117    111,704     95,920

Minority interest                22,074     18,800     44,530     38,332
                               ------------------------------------------
Earnings for the period          33,346     28,317     67,174     57,588
                               ------------------------------------------
                               ------------------------------------------
Earnings per common share
 (note 3)
  - Basic                          0.49       0.42       0.99       0.85
                               ------------------------------------------
                               ------------------------------------------
  - Diluted                        0.49       0.41       0.98       0.84
                               ------------------------------------------
                               ------------------------------------------

RETAINED EARNINGS
Balance at beginning of
 period                         100,398     77,379     86,645     68,513
Transitional adjustment on
 adoption of new accounting
 policies (note 2)                    -          -        344          -
                               ------------------------------------------
Balance at beginning of
 period as restated             100,398     77,379     86,989     68,513
Earnings for the period          33,346     28,317     67,174     57,588
                               ------------------------------------------
                                133,744    105,696    154,163    126,101
Dividends paid:
  Common Shares -               (20,419)   (20,404)   (40,838)   (40,809)
  (Q2 2007 - $0.30 per share)
  (Q2 2008 - $0.30 per share)
                               ------------------------------------------
Balance at end of period        113,325     85,292    113,325     85,292
                               ------------------------------------------
                               ------------------------------------------

Rothmans Inc. and subsidiary companies (unaudited)



Interim Consolidated Balance Sheets

                                                        As at      As at
                                                 September 30   March 31
(In thousands of dollars)                                2007       2007
-------------------------------------------------------------------------

ASSETS
Current Assets
Cash and cash equivalents                             215,018     75,228
Short-term investments                                      -     96,987
Accounts receivable                                     5,475      8,851
Inventories                                           187,984    201,637
Prepaid expenses                                        2,601      1,969
Future income taxes                                     8,171      3,418
                                                     --------------------
Total current assets                                  419,249    388,090

Property, plant and equipment                          68,587     71,023
Future income taxes                                     5,540     11,339
Prepaid pension benefit cost                           20,384     12,958
Long-term debt deferred financing charges                   -      1,102
Other assets                                            1,429      1,415
                                                     --------------------
                                                      515,189    485,927
                                                     --------------------
                                                     --------------------
LIABILITIES
Current Liabilities
Accounts payable and accrued liabilities               55,240     38,067
Excise and other taxes payable                         71,410     69,471
Income taxes payable                                   26,776     31,939
                                                     --------------------
Total current liabilities                             153,426    139,477

Other long-term liabilities                             7,596     17,735
Other employee future benefits                         36,497     35,915
Long-term debt                                        148,829    149,794
Minority interest in subsidiary company                 7,788      8,828
                                                     --------------------
                                                      354,136    351,749
                                                     --------------------

SHAREHOLDERS' EQUITY
Capital stock (note 5)                                 47,728     47,533
Retained earnings (note 2)                            113,325     86,645
                                                     --------------------
Total shareholders' equity                            161,053    134,178
                                                     --------------------
                                                      515,189    485,927
                                                     --------------------
                                                     --------------------

Rothmans Inc. and subsidiary companies (unaudited)



Interim Consolidated Statements of Cash Flows


                                Three months ended     Six months ended
                                   September 30          September 30
(In thousands of dollars)         2007       2006       2007       2006
-------------------------------------------------------------------------
Cash provided by (used in):

OPERATING ACTIVITIES
Earnings for the period          33,346     28,317     67,174     57,588
Adjusted for non-cash items:
Amortization of property,
 plant and equipment              2,834      2,900      6,763      5,696
Amortization of financing
 charges and bond discount            -         67          -        136
Non-cash interest                   298          -        535          -
Minority interest                22,074     18,800     44,530     38,332
Future income taxes                 196        343        694      1,118
Loss on disposal of property,
 plant & equipment                    2          -         19          2
Defined & other employee
 future benefits expense          1,909      1,570      3,600      2,842
Defined & other employee
 future benefits funding           (548)      (659)   (10,444)    (4,879)
Long-term incentive plan          5,295      1,321      7,998      2,442
                               ------------------------------------------
                                 65,406     52,659    120,869    103,277

Change in non-cash operating
 working capital (note 4)        27,578     38,772     10,703     42,324
                               ------------------------------------------
                                 92,984     91,431    131,572    145,601
                               ------------------------------------------

INVESTING ACTIVITIES
Additions to property,
 plant & equipment, net          (3,429)    (4,126)    (4,346)    (5,454)
Proceeds on disposal of
 short-term investments             168          -     98,782     81,867
                               ------------------------------------------
                                 (3,261)    (4,126)    94,436     76,413
                               ------------------------------------------

FINANCING ACTIVITIES
Dividends paid -
  By the Company                (20,419)   (20,404)   (40,838)   (40,809)
  By a subsidiary company
   to minority shareholder      (23,600)   (19,360)   (45,800)   (49,001)
Proceeds on issuance of
 common shares                        -         58        195      2,013
                               ------------------------------------------
                                (44,019)   (39,706)   (86,443)   (87,797)
                               ------------------------------------------

Increase in cash and cash
 equivalents during the period   45,704     47,599    139,565    134,217
Cash and cash equivalents
 at beginning of period,
 after adjustment (note 2)      169,314    134,982     75,453     48,364
                               ------------------------------------------
Cash and cash equivalents
 at end of period               215,018    182,581    215,018    182,581
                               ------------------------------------------
                               ------------------------------------------

Supplementary Disclosures (note 4)

Rothmans Inc. and subsidiary companies (unaudited)



Notes to the Interim Consolidated Financial Statements (Unaudited)
(Tabular amounts are in thousands of dollars, except for share and per
share data or as otherwise indicated)

1.  Summary of Significant Accounting Policies

    The interim unaudited consolidated financial statements of Rothmans
    Inc. (the "Company") have been prepared in accordance with Canadian
    generally accepted accounting principles. The note disclosure in
    these interim consolidated financial statements includes only
    material changes from the disclosure found in the Company's annual
    consolidated financial statements for the year ended March 31, 2007.
    Therefore, these interim unaudited consolidated financial statements
    and notes should be read in conjunction with those statements. These
    interim consolidated financial statements follow the same accounting
    policies as the Company's audited annual consolidated financial
    statements, except as described in note 2.

2.  Change in Accounting Policies

    Effective April 1, 2007, the Company adopted The Canadian Institute
    of Chartered Accountants (CICA) Handbook Section 1530, "Comprehensive
    Income;" Section 3855 "Financial Instruments - Recognition and
    Measurement" and Section 3861 "Financial Instruments - Disclosure and
    Presentation." The prospective adoption of these new standards
    resulted in changes in the accounting and presentation for financial
    instruments and the recognition of certain transitional adjustments
    that have been recorded in opening retained earnings as described
    below. There was no change resulting from the adoption of these
    standards that required the Company to record other comprehensive
    income. The principal changes in the accounting for financial
    instruments due to the adoption of these accounting standards are
    described below. As required by the standards, the comparative
    Interim Consolidated Financial Statements (unaudited) have not been
    restated.

    (a)  Section 3855 "Financial Instruments - Recognition and
         Measurement"
         Section 3861 "Financial Instruments - Disclosure and
         Presentation"

    Under the new standards, financial assets and financial liabilities
    are initially recognized at fair value and their subsequent
    measurements are dependent on their classification as described
    below. Their classification depends on the purpose, for which the
    financial instruments were acquired or issued, their characteristics
    and the Company's designation of such instruments. The standards
    require that all financial assets be classified either as held-for-
    trading (HFT), available-for-sale (AFS), held-to-maturity (HTM) or as
    loans and receivables. The standards require that all financial
    assets, including all derivatives be measured at fair value with the
    exception of loans and receivables, assets classified as HTM and AFS
    financial assets that do not have quoted market prices in an active
    market.

    Classification of financial instruments

    The following is a summary of the assets and liabilities the Company
    evaluated and the accounting policy elected to apply to its
    significant categories of financial instruments outstanding as of
    April 1, 2007:

    Cash                                   Designated as held-for-trading
    Cash equivalents and short-term        Designated as held-to-maturity
     investments                            or held-for-trading
    Accounts receivable                    Loans and receivables
    Accounts payable and accrued           Other liabilities
     liabilities
    Excise tax and other taxes payable     Other liabilities
    Other long-term liabilities            Designated as held-to-maturity
    Long-term debt                         Designated as held-to-maturity

    Held-for-trading

    HFT financial assets are financial assets typically acquired for
    resale prior to maturity. They are measured at fair value at the
    balance sheet date. Interest earned and accrued is included in
    investment income. The Company designated cash as HFT and it is
    measured at fair value as at the balance sheet date. Short term
    investments are classified as held-to-maturity or held-for-trading
    depending on their nature and Company's intent. Portfolio equity
    instruments that are quoted in an active market are designated as
    held-for-trading and are accounted for at fair value. There was no
    adjustment resulting from this designation.

    Held-to-maturity

    HTM financial assets are non-derivative financial assets with fixed
    or determinable payments and a fixed maturity when the Company has
    the intention and the ability to hold these financial assets to
    maturity. These financial assets are measured at amortized cost.
    Short-term investments are classified as held-to-maturity or
    held-for-trading depending on their nature and the Company's intent.
    Short-term investments in debt securities are designated as held-to-
    maturity and are accounted for at amortized cost. As at the balance
    sheet date, interest income receivable of $0.7 million was included
    in cash equivalents.

    Other long-term liabilities are designated as held-to-maturity and
    accounted for at amortized cost. These liabilities are initially
    recognized at fair value and subsequently accounted for at amortized
    cost. The transitional adjustment reducing other long-term
    liabilities amounted to $0.9 million at the date of adoption and this
    was reduced by $0.4 million during the period ended September 30,
    2007.

    Available-for-sale

    AFS financial assets are those non-derivative financial assets that
    are designated as AFS financial assets, or that are not classified as
    loans and receivables, HTM investments or HFT financial assets. AFS
    financial assets are carried at fair value with unrealized gains and
    losses to be included in other comprehensive income until realized
    when the cumulative gain or loss is recognized in earnings. The
    Company has not designated any financial assets as AFS.

    Loans and receivables

    Loans and receivables are accounted for at amortized cost.

    Other liabilities

    Other liabilities are recorded at amortized cost.

    Transaction costs

    Transaction costs related to HTM financial assets and liabilities are
    netted against the carrying value of the liability and then amortized
    over the expected life of the instrument using the effective interest
    method. The deferred financing charges relating to the Company's
    long-term debt issue were reclassified to the carrying value of the
    long-term debt at the date of adoption.

    Embedded derivatives

    Derivatives embedded in other financial instruments or contracts are
    separated from their host contracts and accounted for as derivatives
    when their economic characteristics and risks are not closely related
    to those of the host contract. Embedded derivatives are measured at
    fair value with changes in fair value recognized in earnings. The
    Company does not currently have any outstanding contracts with
    embedded derivatives.

    Determination of fair value

    The fair value of a financial instrument is the amount of
    consideration that would be agreed between parties. The fair value of
    a financial instrument on initial recognition is the transaction
    amount given or received. Subsequent to initial recognition, the fair
    values of financial instruments that are quoted in active markets are
    based on bid prices for financial assets held and offer prices for
    financial liabilities. When independent prices are not available, the
    fair values are determined using valuation techniques using
    observable market data of similar instruments, discounted cash flow
    analysis and other valuation techniques commonly used by market
    participants. A number of factors such as bid-offer spread and credit
    profile are taken into account, as appropriate, when values are
    calculated using valuation techniques.

    (b) Section 1530 "Comprehensive Income"

    The Company determined that as at the date of adoption and for the
    year-to-date ended September 30, 2007 there were no material gains or
    losses that would be recorded in other comprehensive income or loss.

    Transitional adjustments

    The impact of adopting these standards as at April 1, 2007 is as
    follows:

                                         As at                     As at
                                      March 31,                  April 1,
                                          2007   Adjustment         2007
    ---------------------------------------------------------------------
    Assets
    Cash and cash equivalents           75,228          225       75,453
    Short-term investments              96,987        1,795       98,782
    Accounts receivable                  8,851       (2,020)       6,831
    Long-term debt deferred
     financing charges                   1,102       (1,102)           -
    Future income taxes - long-term     11,339         (352)      10,987

    Liabilities
    Other long-term liabilities         17,735         (926)      16,809
    Long-term debt                     149,794       (1,102)     148,692
    Minority interest                    8,828          230        9,058

    Shareholders' Equity
    Retained earnings                   86,645          344       86,989


    The following are the new accounting standards the Company plans to
    adopt effective fiscal year ending March 31, 2009. Management is
    evaluating the standards and their impact on the Company's
    consolidated financial statements.

    The CICA Handbook Section 3031 "Inventories" prescribes the
    accounting treatment for inventories. Specifically, the section
    provides guidance on the determination of cost and its subsequent
    recognition as an expense. Section 3031 applies to interim and annual
    financial statements for fiscal years beginning on or after
    January 1, 2008.

    CICA Handbook Section 1535 "Capital Disclosures" establishes
    standards for disclosing information about an entity's capital and
    how it is managed. This section applies to interim and annual
    financial statements relating to fiscal years beginning on or after
    October 1, 2007.

    CICA Handbook Section 3862 "Financial Instruments Disclosures" deals
    with additional required disclosures related to financial
    instruments. The section provides guidance on what disclosure should
    be included in the financial statements related to items such as
    significance of financial instruments to the financial position and
    performance of the Company and the nature and extent of risks
    associated with financial instruments. Section 3862 applies to
    interim and annual financial statements for fiscal years beginning on
    or after October 1, 2007.

3.  Earnings per Common Share

    Earnings per common share are calculated based on the weighted
    average number of common shares outstanding, the dilution being due
    to issued common share options.

                                                     Basic       Diluted
    ---------------------------------------------------------------------
    Six months ended:
     September 30, 2007                         68,056,067    68,481,886
     September 30, 2006                         67,972,277    68,363,645

    Three months ended:
     September 30, 2007                         68,063,808    68,489,090
     September 30, 2006                         68,016,782    68,390,853


4.  Supplementary Cash Flow Disclosures

    (a) Changes in non-cash operating working capital:

                                Three months ended     Six months ended
                                   September 30          September 30
    ---------------------------------------------------------------------
                                  2007       2006       2007       2006
    ---------------------------------------------------------------------
    Accounts receivable             800      1,776      1,356      1,170
    Prepaid expenses                742        938       (632)      (922)
    Inventories                  29,749     28,963     13,653     24,858
    Other assets                    (26)        64        (14)       110
    Accounts payable and
     accrued liabilities         12,234      9,920       (436)    (2,942)
    Excise and other taxes
     payable                    (26,714)   (11,997)     1,939     18,844
    Income taxes payable         10,793      9,108     (5,163)     1,206
    ---------------------------------------------------------------------
                                 27,578     38,772     10,703     42,324
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    (b) Other

                                Three months ended     Six months ended
                                   September 30          September 30
    ---------------------------------------------------------------------
                                  2007       2006       2007       2006
    ---------------------------------------------------------------------
    Income taxes paid            25,974     23,481     78,925     63,576
    Interest paid:
    - Long-term debt                  -          -      4,164      4,164
    - Other                          24         21         45         41


5.  Capital Stock

    Authorized:  An unlimited number of common shares
    Issued:      68,063,808 (March 31, 2007 - 68,038,008) common shares

                                                 September 30   March 31
    (in thousands of dollars)                            2007       2007
    ---------------------------------------------------------------------
    Balance at beginning of period, April 1            47,533     45,347
    Issuance of shares                                    195      2,186
    ---------------------------------------------------------------------
    Balance at end of period                           47,728     47,533
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    In the second quarter of fiscal 2008, no shares (2007 - 5,400) were
    issued due to the exercise of stock options.

6.  Share Option Plan

    A summary of the status of the Company's employee stock option plan
    as at the periods ended September 30, 2007 and September 30, 2006 and
    changes during the periods ended on those dates are presented below:

    ---------------------------------------------------------------------
                                    Three months ended September 30
    ---------------------------------------------------------------------
                                      2007                   2006
    ---------------------------------------------------------------------
                                         Weighted               Weighted
                                          average                average
                                         exercise               exercise
    Options                      Shares     price       Shares     price
    ---------------------------------------------------------------------
    Outstanding at beginning
     of period                1,282,600    14.359    1,330,800    14.270
    Exercised                         -         -       (5,400)   12.320
    ---------------------------------------------------------------------
    Outstanding at end
     of period                1,282,600    14.359    1,325,400    14.278
    ---------------------------------------------------------------------
    Options exercisable at
     period end               1,282,600    14.359    1,325,400    14.278
    ---------------------------------------------------------------------


    ---------------------------------------------------------------------
                                     Six months ended September 30
    ---------------------------------------------------------------------
                                      2007                   2006
    ---------------------------------------------------------------------
                                         Weighted               Weighted
                                          average                average
                                         exercise               exercise
    Options                      Shares     price       Shares     price
    ---------------------------------------------------------------------
    Outstanding at beginning
     of period                1,308,400    14.291    1,490,800    14.325
    Exercised                   (25,800)   10.878     (165,400)   14.488
    ---------------------------------------------------------------------
    Outstanding at end
     of period                1,282,600    14.359    1,325,400    14.278
    ---------------------------------------------------------------------
    Options exercisable at
     period end               1,282,600    14.359    1,325,400    14.278
    ---------------------------------------------------------------------

    Under the current share option plan as at September 30, 2007, a total
    of 181,800 (2007 - 181,800) common shares were issuable. Given the
    limited number of common shares available for issuance under the
    Option Plan, the annual grant of options was discontinued effective
    fiscal 2006. No options were forfeited during the period.

    The following table summarizes information about stock options
    outstanding as at September 30, 2007:

                                           Weighted average
                                   Number         remaining       Number
    Range of exercise price   outstanding  contractual life  exercisable
    ---------------------------------------------------------------------
    $8.825(1)                       3,000               3.3        3,000
    $11.500(1)                    143,000               4.1      143,000
    $12.320(2)                    315,600               6.1      315,600
    $14.080(1)                    261,400               4.6      261,400
    $16.125(1)                    248,000               5.2      248,000
    $16.620(2)                    311,600               7.1      311,600
    ---------------------------------------------------------------------
                                1,282,600                      1,282,600
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    (1) Entitled upon exercise to a payment of $4.00 per share (amount
        equal to special dividends paid since date of option grant).
    (2) Entitled upon exercise to a payment of $1.50 per share (amount
        equal to special dividends paid since date of option grant).


7.  Employee Future Benefit Expenses

    The Company's defined benefit pension plan and other benefits
    expenses are as follows:

                                   Three months ended   Six months ended
                                      September 30        September 30
    (in thousands of dollars)        2007      2006      2007      2006
    ---------------------------------------------------------------------
    Defined benefit plan expenses
      Pension benefit plans          1,028       730     1,839     1,163
      Other benefits                   881       840     1,761     1,679
    ---------------------------------------------------------------------
                                     1,909     1,570     3,600     2,842
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The Company's defined contribution pension plan expenses in the
    quarter and year-to-date for fiscal year 2008 were $0.8 million and
    $1.8 million, consistent with the same periods of the prior fiscal
    year.

8.  Seasonality

    The period between April and September has demonstrated stronger
    industry shipments than the period between October and March. This
    seasonality is likely due to smoking restrictions that are causing
    consumption variations between summer and winter seasons.

9.  Litigation, Claims and Contingencies

    The Company and RBH are subject to a number of claims and potential
    claims, investigations and legislation, the nature and extent of
    which has been described in note 14 of the annual consolidated
    financial statements of the Company for the year ended March 31,
    2007. Other than as described below, there have been no developments
    of a material nature during the fiscal year-to-date concerning these
    matters.

    As previously disclosed, RBH is currently the subject of an ongoing
    investigation by the RCMP relating to RBH's sales of products
    exported from Canada in the period 1989 - 1996. This investigation,
    of which RBH was notified in January 2002, is related to allegations
    that tobacco products manufactured and exported by RBH were illegally
    smuggled back into Canada during this period without payment of
    applicable excise and tobacco taxes and duties. In February 2003, the
    RCMP filed criminal charges against another Canadian tobacco products
    supplier and certain related parties alleging violations of the
    Criminal Code (Canada) in connection with the sale and export of
    tobacco products during the early 1990s. The preliminary hearing
    concluded in 2006. In May 2007, the Ontario Court of Justice ordered
    that company and its former chief executive officer to stand trial.
    Charges against six other executives were dismissed. All parties are
    seeking judicial review of the judge's decision. Although no action
    has been commenced and no charges laid against the Company or RBH or
    any of their present or former employees, officers or directors, the
    Company and RBH believe that the RCMP and federal and provincial
    governments are contemplating laying charges or commencing other
    legal proceedings involving the Company or RBH and certain of their
    employees, officers and directors relating to or arising from these
    allegations.

    As previously disclosed, in January 2001, the Province of British
    Columbia initiated a lawsuit in the Supreme Court of British Columbia
    against RBH, the Company and numerous other Canadian and
    international tobacco companies and various tobacco trade
    associations seeking unspecified damages in an amount to cover the
    costs that allegedly have been, or will be, incurred by the
    Government of British Columbia in providing health care benefits to
    British Columbia residents who have allegedly suffered smoking-
    related illnesses. The action was brought pursuant to the Tobacco
    Damages and Health Care Costs Recovery Act (British Columbia). The
    Company was advised in September 2007 that the trial is currently
    scheduled for the fall of 2010.

    As previously disclosed, in June 2006 the Province of New Brunswick
    passed the Tobacco Damages and Health Care Costs Recovery Act. In
    September 2007, this Province announced that it had retained a
    consortium of lawyers on a contingency fee basis to act for it in a
    proposed action against tobacco product manufacturers to recover
    health care costs that allegedly have been, or will be, incurred by
    the Province in respect of alleged smoking-related illnesses.

    It is not possible to predict the outcome of legal claims or
    investigations, pending and future, against the Company or RBH. Legal
    proceedings and investigations are subject to many uncertainties, and
    it is possible that there will be adverse developments in the claims
    and investigations pending against the Company and RBH or that these
    claims and investigations, and any potential future claims and
    investigations, could be decided unfavourably or settled. An
    unfavourable outcome or settlement could involve significant damages
    or significant monetary payments which could have a significant
    adverse effect on the financial condition of the Company, and the
    Company and RBH may not have the resources to satisfy such claims.

    Additional information concerning legal matters affecting the Company
    and RBH are contained in the Company's filings with securities
    regulatory authorities including the Company's 2007 Annual Report and
    2007 Annual Information Form (in particular under "Legal
    Proceedings") which can be accessed at www.sedar.com or on the
    Company's website at www.rothmansinc.ca.

10. Comparative Figures

    Certain comparative figures have been reclassified to conform to the
    presentation adopted in the current period.