Pantera Silver Corp.TSXV: PNTR

Rothmans Inc. Reports Increased Sales and Earnings in the Second Quarter

· Issued by Pantera Silver Corp. via CNW
2nd Quarter Report
Six Months Ended
September 30, 2005

Trading: TSX: ROC

TORONTO, Oct. 28 /CNW/ - Rothmans Inc. today announced increased earnings
for the second quarter of fiscal 2006, ended September 30, 2005.
Rothmans earnings for the second quarter of fiscal 2006 were
$30.1 million, or $0.44 basic earnings per share, compared with $26.4 million
or $0.39 basic earnings per share in the second quarter of fiscal 2005. For
the first six months of this fiscal year, Rothmans' earnings were
$59.8 million or $0.88 per share, compared with $50.2 million or $0.75 per
share in the first half of the prior year.
Sales, net of excise duty and taxes, at 60%-owned subsidiary Rothmans,
Benson & Hedges Inc. increased to $174.8 million in the most recent quarter
compared with $166.7 million in the second quarter of fiscal 2005. Sales for
the first six months of this fiscal year were $350.8 million versus
$328.5 million for the same period a year earlier.
RBH's EBITDA margin increased to 50.1% compared with 48.7% in the prior
quarter and 46.3% in the quarter ended September 30, 2004. This increase was
principally due to increased volumes of price category cigarettes, higher
prices across all product categories, and reduced materials costs, which more
than offset lower premium cigarette and fine cut volumes.
RBH's share of the total domestic composite market was 31.0% for the
quarter ended September 30, 2005, compared with 31.1% in the previous quarter
and 29.1% in the second quarter of fiscal 2005. Its premium cigarette share
was 15.6%, compared with 15.5% in the previous quarter and 15.6% during the
second quarter of last year. RBH's share of the domestic price cigarette
category of 43.8% compared with 44.4% and 40.4% in the prior quarter and
second quarter of fiscal 2005. In the fine cut market, RBH's share was 59.2%,
down from 60.3% in the prior quarter and 59.9% in the second quarter of fiscal
2005. RBH's share of the total domestic price category was 46.8%, compared
with 47.8% and 45.4% in the prior quarter and second quarter of fiscal 2005.
"Rothmans, Benson & Hedges Inc.'s strategic focus has continued to result
in solid sales, earnings and an improved EBITDA margin," said John Barnett,
President and Chief Executive Officer of Rothmans Inc. "While the market
remains volatile, we believe the latest quarter demonstrates that RBH is well
positioned to continue to respond to a challenging environment."
During the quarter, the Supreme Court of Canada released a ruling
upholding the constitutional validity of the Tobacco Damages and Health Care
Costs Recovery Act (British Columbia). Although disappointed in the results of
the Supreme Court decision, RBH believes that it continues to have good
defenses to the Province's claim. To date, no substantive court hearings have
been held regarding the merits of the Province's claim as the action had been
stayed pending the outcome of the constitutional challenge. The Supreme Court
decision lifted the stay of the Province's action. In its decision, the
Supreme Court expressly stated that "tobacco manufacturers sued pursuant to
the Act will receive a fair civil trial, in the sense that the concept is
traditionally understood; they are entitled to a public hearing, before an
independent and impartial court, in which they may contest the claims of the
plaintiff and adduce evidence in their defense." The Supreme Court decision
also left open novel and complex legal issues which all but ensure many years
of complex litigation.
Shortly after the end of the second quarter, Rothmans was rated as one of
the top 10 most respected Corporate Cultures in a survey of 107 senior
Canadian executives conducted by Canadian Business magazine. "We appreciate
this endorsement of the efforts of all our people to build and maintain a
truly effective company," said Mr. Barnett. "Our culture and values are built
upon priorities that reflect teamwork, leadership and a commitment to win. We
have long believed that these values are key components driving how our
organization functions and are critical to our success."
Rothmans Inc. was once again highly ranked in The Globe and Mail's annual
report on corporate governance practices. Rothmans received the third highest
rating awarded, improving on its 2004 ranking.

Outlook

"We expect continued quarter-to-quarter volatility in the market because
of variations in consumer consumption and wholesale buying patterns. Those
variations are due to seasonal influences, competitive brand positioning, high
taxes, and the presence of contraband product in the Canadian tobacco market,"
said Mr. Barnett. "We also expect that the contraband market will continue to
adversely affect legitimate industry stakeholders including RBH. Despite these
market forces, we have demonstrated our ability to deliver solid results in a
challenging environment and RBH remains well positioned to capitalize on the
shift toward the price category of cigarettes."

Dividend declared

The Board of Directors of Rothmans Inc. declared a quarterly dividend of
$0.30 per share payable on December 17, 2005 to shareholders of record at the
close of business on December 2, 2005.

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 on Friday,
October 28, 2005. 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 through the Company's investor website,
www.rothmansinc.ca. At the completion of the conference call, a recording will
be available until November 4, 2005 by calling 1-800-408-3053 and entering
reservation number 3164719. The recording can also be accessed through the
investor website.
Media are invited to listen to the call and to contact John McDonald 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 approximately 780 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
of Financial Results for September 30, 2005
-------------------------------------------

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, 2005, compared with the prior year. It also
discusses factors that could affect future performance. This MD&A should be
read in conjunction with the attached unaudited financial statements for the
period ended September 30, 2005, the annual MD&A contained in the 2005 Annual
Report, and the audited annual consolidated financial statements of the
Company for the year ended March 31, 2005.

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 financial statements.

Forward Looking Statements

Certain statements contained herein, including MD&A, constitute "forward-
looking statements". Words such as "plans", "intends", "outlook", "expects",
"anticipates", "estimates", "believes", "should" and similar expressions are
intended to identify forward-looking statements. Forward-looking statements
are based on current expectations and entail various risks and uncertainties
as more fully described in the "Risks and Uncertainties" and the "Outlook"
sections of this MD&A when read in conjunction with the annual MD&A. These
risks and uncertainties could cause or contribute to actual results that are
materially different from those expressed or implied. 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 regarding the Company and RBH is contained in the
Company's filings with security regulatory authorities including the Company's
2005 Annual Report and 2005 Annual Information Form, which can be accessed at
www.sedar.com or on the Company's website 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 the Company's operating
performance, refers to "earnings before interest, taxes, depreciation and
amortization" as a percentage of "sales, net of 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, taxes
and capital spending. 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, 2005, and "prior
quarter" refers to the three months ended June 30, 2005. "Fiscal 2006" refers
to the fiscal year ending March 31, 2006 and other similar references to a
fiscal year (e.g., fiscal 2005) refers to the fiscal year then ended on
March 31 (e.g., March 31, 2005).
"The three major manufacturers" or "three majors" refer to RBH, Imperial
Tobacco Canada Limited (ITL), and JTI-MacDonald Corp. (JTI). "Premium
cigarettes" refers to tailor-made cigarettes sold at premium retail price,
"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-proportioned tobacco
sticks). "Reported industry" is based on information reported by Statistics
Canada and Company estimates and includes, in addition to the information
reported by the three major manufacturers, information supplied by smaller
regional manufacturers.

Industry Overview

Total reported domestic sales volumes for all tobacco products decreased
8.1% and 6.2% in the quarter and six months ended September 30, 2005 versus
the comparable periods in the prior fiscal year. Total reported domestic
premium cigarette volumes declined by 14.7% and 15.4% in the quarter and six
months ended September 30, 2005 versus the same periods of the prior year. In
the recent quarter, total reported domestic price category volumes remained
essentially unchanged compared with the same period of the prior year, as
lower fine cut volumes offset higher price category cigarette volumes. For the
six months ended September 30, 2005, the total domestic price category volumes
were 5.9% higher versus the same period of the prior year.
RBH estimates that premium cigarettes represented 50.6% of total domestic
industry shipments in the recent quarter versus 51.7% in the quarter ended
June 30, 2005 and 54.5% in the quarter ended September 30, 2004. The price
category is estimated to have represented 49.4% of the Canadian domestic
tobacco market in the recent quarter, versus 48.3% in the quarter ended
June 30, 2005 and 45.5% in the quarter ended September 30, 2004. Fine cut
products are estimated to have represented 9.5% of the total domestic tobacco
market in the recent quarter versus 10.6% in the prior quarter and 11.5% in
the second quarter of last year. Price category cigarettes are estimated to
have represented 39.9% of the total domestic tobacco market in the recent
quarter versus 37.8% in the prior quarter and 33.9% in the second quarter of
last year.
Shown below is a comparative summary of domestic shipments of tobacco
products for the six months ended September 30, 2005.

<<

Canadian Domestic Tobacco Shipments
(in billions of sticks and equivalents)
-------------------------------------------------------------------------
                           For the six months ended September 30
-------------------------------------------------------------------------
                                2005            2004
                           Three  Reported               Three  Reported
                   RBH    Majors  Industry       RBH    Majors  Industry
-------------------------------------------------------------------------
Premium
 cigarettes        1.5      10.0      10.0       1.8      11.8      11.8

Price category
 cigarettes        3.3       6.4       7.6       2.6       5.3       6.5
Fine cut           1.2       1.9       1.9       1.5       2.4       2.5
Total Price
 Category          4.5       8.3       9.5       4.1       7.7       9.0
-------------------------------------------------------------------------

Total              6.0      18.3      19.5       5.9      19.5      20.8
-------------------------------------------------------------------------
-------------------------------------------------------------------------

RBH Market
 Share
  Premium
   cigarettes              15.6%     15.6%               15.5%     15.5%
  Price category           53.9%     47.3%               53.0%     45.6%
  Composite markets        33.0%     31.1%               30.4%     28.5%

Note:
1.  This table includes information relating to domestic shipments only
    (i.e., excluding duty-free and export sales). Reported industry
    export and duty free shipments for the six month period were: premium
    cigarettes - 0.2 billion sticks in fiscal 2006, and 0.3 billion
    sticks in fiscal 2005; price category cigarettes - 1.5 billion sticks
    in fiscal 2006 and 1.2 billion sticks in fiscal 2005.

Reported industry volumes continue to be influenced by the evolution of
the cigarette price category which is affecting the relative contributions of
premium versus price category cigarettes and fine cut products. Other factors
affecting industry shipments include:

-   continued declines in consumer incidence and consumption of tobacco
    products;
-   the presence of contraband and counterfeit products. High taxes and
    the potential for future taxation increases contribute to probable
    increases in the presence of contraband product in the domestic
    market;
-   seasonal trends in consumer purchasing patterns. Over the past two
    fiscal years, the period between April and September has demonstrated
    stronger industry 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 as a result of anticipated
    tax and wholesale price increases. Swings in wholesaler purchasing
    patterns motivated by the timing of tax and price increases, and
    other factors are anticipated to have a significant effect on
    quarter-to-quarter comparisons in the future; and
-   continuing changes in the cigarette price category particularly as a
    result of changes in brands and pricing within the category.

Results at Rothmans, Benson & Hedges Inc.

In the quarter ended September 30, 2005, RBH shipped a total of
3.0 billion equivalent sticks into the domestic market, a 2.1% decrease from
the comparable period of the prior year. For the six months ended
September 30, 2005, RBH shipped a total of 6.0 billion equivalent sticks, a
2.1% increase from the comparable period of the prior year. The impact of
increased shipments of RBH price category cigarettes essentially offset volume
declines in both premium cigarette and fine cut shipments, in both the quarter
and six months ended September 30, 2005. RBH's share of the total domestic
composite market of 31.0% for the quarter ended September 30, 2005 was
comparable with the 31.1% for the three months ended June 30, 2005 and was up
from 29.1% for the three months ended September 30, 2004.
RBH's premium cigarette volumes declined 14.6% in the recent quarter and
15.3% in the fiscal year to date as compared to the same periods in the prior
year. RBH's domestic market share of premium cigarettes was 15.6% in the
recent quarter ended September 30, 2005, essentially unchanged from 15.5% in
the quarter ended June 30, 2005, and 15.6% in the quarter ended September 30,
2004.
Sales of RBH's price category cigarettes totaled 1.7 billion sticks in
the recent quarter and 3.3 billion sticks for the year to date, which
represented increases of 17.4% and 27.7% as compared with shipments in the
comparable periods of fiscal 2005. The recent quarter share of the domestic
cigarette price category was 43.8% versus 44.4% in the prior quarter, and
40.4% in the quarter ended September 30, 2004. RBH continues to experience
solid performance from its Number 7, Canadian Classics and Mark Ten      
trade-marks. A number of factors continue to influence the overall growth of
this product category including the brands being offered to consumers, their
availability and price.
Shipments of RBH fine cut products declined 25.5% in the recent quarter
and 21.3% in the fiscal year to date compared to the same periods in the prior
year. This decline primarily resulted from consumers switching from high yield
tobacco and Presto Pak pre-portioned stick products to price category
cigarettes. RBH's share of the domestic fine cut market was 59.2% in the
recent quarter, down from 60.3% in the quarter ended June 30, 2005, and 59.9%
in the quarter ended September 30, 2004. Combining the cigarette price
category with the fine cut segment, RBH's share of the total price category
was 46.8% in the recent quarter, down from 47.8% in the quarter ended June 30,
2005, but up from 45.4% in the quarter ended September 30, 2004.
RBH's recent quarter EBITDA margin was 50.1% compared with 48.7% in the
prior quarter and 46.3% in the quarter ended September 30, 2004. The EBITDA
margin increase was principally due to increased volumes of price category
cigarettes, higher prices across all product categories and reduced materials
costs, which more than offset reduced premium cigarette and fine cut volumes.

Rothmans Inc. Financial Results

Basic earnings per share were $0.44 in the recent quarter and $0.88 for
the six months ended September 30, 2005 compared with $0.39 and $0.75 in the
comparable period of the prior year. Sales, net of excise duty and taxes, were
$8.1 million higher for the quarter ended September 30, 2005 and $22.3 million
higher for the six months ended September 30, 2005 versus the comparable
periods in the prior year. Increased prices across all product categories and
increased volumes of price category cigarettes shipments in the recent quarter
versus the comparable period of the prior year more than offset decreases in
sales resulting from declines in both premium cigarette and fine cut volumes.
Investment income declined to $0.7 million in the recent quarter from
$0.9 million in the comparable period of the prior year. A special dividend of
$1.50 per share paid during the first quarter of fiscal 2006 reduced the
average cash balance held by the Company during the recent quarter versus the
comparable period of the prior year.
Operating costs were $2.4 million and $1.7 million lower in the recent
quarter and six months ended September 30, 2005 versus the comparable periods
of the prior year. Product variable costs were lower in the recent quarter but
higher during the six months ended September 30, 2005 than in the comparable
periods of the prior year, reflecting the comparative change in shipment
volumes in these periods. Total component costs of materials used to
manufacture finished goods were lower in both the recent quarter and six
months ended September 30, 2005 than in the comparable periods of the prior
year.
Income tax expense was $33.0 million in the quarter and $65.6 million in
the fiscal year to date, resulting in an effective tax rate for the fiscal
year to date of 39.7%. The Company expects its effective tax rate for the
fiscal year to approximate 39.7%.

Liquidity and Capital Resources

Cash flow

RBH's operations generate significant cash resources. These are
sufficient to fund interest payments on RBH's long-term debt, capital
expenditures and dividends to shareholders. The dividends received by Rothmans
Inc. are 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
$54.7 million in the recent quarter and $104.4 million in the fiscal year to
date versus $47.9 million and $90.2 million in the comparable periods of the
prior year. The Company expects that cash generated from RBH's operations will
continue to be sufficient to meet the financing needs of RBH's business.
During the quarter, the Company paid dividends of $20.3 million,
representing a dividend of $0.30 per share.

Cash resources

Cash and short-term investments of $121.3 million represented the
consolidated cash resources of the Company versus $192.0 million at March 31,
2005. This decrease in cash and short-term investments is predominantly due to
the payment of a $1.50 per share special dividend made during the first
quarter of fiscal 2006, and normal quarterly fluctuations in RBH's working
capital requirements, partially offset by earnings from RBH's operations. On a
non-consolidated basis, Rothmans Inc. held cash and short-term investments of
$84.2 million at September 30, 2005, a decrease from $ 192.0 million at
March 31, 2005. This decrease is due to the payment of dividends by the
Company and the timing of dividends paid by RBH.

Critical Accounting Estimates

The preparation of financial statements in conformity with Canadian
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the 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 post
employment benefits were not adjusted in the recent quarter. Therefore, the
impact of changes in either the discount rate, or the expected return on plan
assets continue as described in the annual MD&A for the year ended March 31,
2005.

Litigation Contingent Liabilities

As discussed in the annual MD&A for the year ended March 31, 2005, based
on management's best estimates, neither the Company nor RBH has accrued for
potential losses regarding the various legal actions, proceedings and claims
to which they are subject. If successful, these claims, either individually or
in aggregate, could involve significant damages which could exceed the
resources of the Company and RBH.

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 13 to the audited annual consolidated
financial statements of the Company for the year ended March 31, 2005. Except
as described below, there have been no developments of a material nature
during the fiscal year to date concerning these matters.
In September 2005, the Supreme Court of Canada dismissed the
constitutional challenge of the Tobacco Damages and Health Care Costs Recovery
Act (British Columbia) brought by RBH and other Canadian and foreign tobacco
product manufacturers. To date, no substantive court hearings have been held
regarding the merits of the Province's claim as the action had been stayed
pending the outcome of the constitutional challenge. The Supreme Court
decision lifted the stay of the Province's action. While the rules that will
be applicable to the B.C. action will, as a result of the Province's
legislation, be unlike any rules ever applied in any Canadian court, RBH
believes that it continues to have good defenses to the Province's claim and
intends to bring before the court hearing the action, all evidence that
supports its position. In the decision, the Supreme Court left open novel and
complex legal issues which all but ensure many years of complex litigation.
In September 2005, two claims were filed in the Province of Quebec
against RBH, Imperial Tobacco Limited and JTI-Macdonald Corp. As previously
disclosed, the Quebec Superior Court had authorized these two claims to
proceed as class actions in February 2005. The first claim, filed on behalf of
a class of persons residing in Quebec who allegedly are or have been addicted
to the nicotine contained in cigarettes manufactured by the respondents, seeks
$17.8 billion in damages. The other claim, filed on behalf of a class of
persons residing in Quebec who have allegedly suffered certain diseases as a
result of smoking cigarettes manufactured by the respondents as well as the
legal heirs of deceased persons in the group, seeks $5 billion in damages. RBH
intends to vigorously defend itself and denies the allegations contained in
the claims, which include allegations of failure to warn, addiction, nicotine
manipulation, advertising directed at young people, false advertising and
inadequate warnings.
In October 2005 the Nova Scotia government introduced Bill 222 - Tobacco
Damages and Health-care Costs Recovery Act. The Bill purports to allow the
provincial government to bring an action against tobacco product manufacturers
for the recovery of health care costs that allegedly have been or will be
incurred by the province in respect of alleged tobacco related diseases. The
Bill received second reading on October 17, 2005.
The outcome of any litigation is uncertain and, if successful, these
claims 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.
In a decision released in August 2005, the Quebec Court of Appeal, in a 
2-1 ruling, upheld the constitutional validity of substantially all of the
provisions of the Tobacco Act (Canada). The federal government is seeking
leave to appeal the decision to the Supreme Court of Canada even though the
ruling was in their favour.
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 2005 Annual Report and 2005 Annual
Information Form, which can be accessed at www.sedar.com or on the Company's
website at www.rothmansinc.ca.

Outlook

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

-   the success of efforts by RBH and the industry to defend themselves
    against product liability and other claims, and to operate within the
    regulatory environment;
-   the lower rate of growth of 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;
-   increased levels of counterfeit and other contraband product that may
    occur due to the increasingly onerous tax environment;
-   continued declines in the consumption of tobacco products;
-   the continued volatility in the cigarette market as a result of a
    number of factors including changes in brands and pricing in the
    Canadian cigarette price category, varying wholesaler purchasing
    patterns and seasonal trends in adult smoking consumption;
-   the impact of RBH's efforts to stabilize its cigarette market share
    in the declining premium cigarette category;
-   RBH's ability to maintain its leading position in the fine cut
    segment;
-   RBH's ability to continue to implement price increases for its
    products;
-   government tax policy regarding the differentiation in tax rates
    applicable to fine cut products in comparison to tailor-made
    cigarettes; and
-   RBH's continued success at maintaining or reducing costs, especially
    in view of the potential for regulated changes to product
    specifications.

It is believed that the increasing presence of contraband is a key factor
in the increased decline rate in the total reported industry sales volumes
which continues to exceed historical levels. Continued growth in the
availability of contraband products in the domestic market as a result of high
tobacco tax rates across the country may increase the decline rate in reported
industry volumes in the future which would have a negative impact on RBH's
sales volumes.
Continued launches into the cigarette price category by each of the three
major manufacturers have led to significant growth of that category over the
past two fiscal 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.
RBH domestic price cigarette category volumes grew by 17.4% and 27.7% in
the quarter and six months ended September 30, 2005 compared with the same
periods in the prior fiscal year. Price category cigarettes are estimated to
have represented 44.1% and 43.2% in the quarter and six months ended
September 30, 2005 of total reported industry domestic cigarette sales volumes
compared with 38.3% and 35.6% in the quarter and six months ended September
2004. While it is expected that the cigarette price category will continue to
grow, it is expected that the rate of growth will be less than seen in recent
years as the category approaches maturity.
On October 1, 2005, federal regulations came into effect requiring that
all cigarettes manufactured or imported into Canada comply with standards
designed for reduced ignition propensity. RBH has contracted for the supply of
cigarette paper designed to meet the standard and now expects that this new
paper, together with testing, will increase costs by approximately $7 million
in the current fiscal year ending March 31, 2006. On an annualized basis,
costs are estimated to increase by $10 million per year.
It is also anticipated that seasonal fluctuations in adult smoker
consumption patterns may become more pronounced as indoor and workplace
smoking bans and restrictions become more widespread, leading to seasonal
variations in wholesale purchases.
Rothmans has a strong balance sheet with more than sufficient cash flow
and resources to service its long-term debt and meet its capital expenditure
requirements. The Company has demonstrated its commitment to increasing
shareholder returns, and is committed to exploring other potential investment
opportunities, in conjunction with RBH's continuing attention to its core
brand strategy.

Interim Consolidated Statements of Earnings and Retained Earnings

(In thousands of           Three months ended         Six months ended
 dollars, except per          September 30              September 30
 share amounts)            2005         2004         2005         2004
-------------------------------------------------------------------------

EARNINGS
Revenues:
Sales, net of excise
 duty and taxes        $  174,759   $  166,669   $  350,750   $  328,474
Investment income             651          912        1,775        1,796
                       --------------------------------------------------
Total revenues            175,410      167,581      352,525      330,270

Costs:
Operating costs
 excluding
 amortization              87,838       90,245      179,116      180,858
                       --------------------------------------------------
Earnings before
 interest, taxes,
 amortization and
 minority interest         87,572       77,336      173,409      149,412

Amortization                2,623        2,195        4,809        4,322
Interest expense
 (income)
  - Long-term debt          2,093        1,954        4,175        3,891
  - Other                    (384)        (418)        (721)        (752)
                       --------------------------------------------------

Earnings before income
 taxes and minority
 interest                  83,240       73,605      165,146      141,951

Income taxes
  - Current                32,536       29,002       64,450       56,482
  - Future                    512          656        1,114        1,132
                       --------------------------------------------------
Total income taxes         33,048       29,658       65,564       57,614
                       --------------------------------------------------
Earnings before
 minority interest         50,192       43,947       99,582       84,337
Minority interest          20,087       17,540       39,824       34,088
                       --------------------------------------------------
Earnings for the
 period                $   30,105   $   26,407   $   59,758   $   50,249
                       --------------------------------------------------
                       --------------------------------------------------
Earnings per common
 share (note 2)
  - Basic              $     0.44   $     0.39   $     0.88   $     0.75
                       --------------------------------------------------
                       --------------------------------------------------
  - Diluted            $     0.44   $     0.39   $     0.87   $     0.74
                       --------------------------------------------------
                       --------------------------------------------------

RETAINED EARNINGS
Balance at beginning
 of period             $   59,757   $  136,622   $  151,734   $  129,628
Earnings for the
 period                    30,105       26,407       59,758       50,249
                       --------------------------------------------------
                           89,862      163,029      211,492      179,877
Dividends paid:
  Common Shares -         (20,344)     (16,886)    (141,974)     (33,734)
   (Q2 2005 - $0.30
   per share)
   (Q2 2004 - $0.25
   per share)
                       --------------------------------------------------
Balance at end of
 period                $   69,518   $  146,143   $   69,518   $  146,143
                       --------------------------------------------------
                       --------------------------------------------------

Rothmans Inc. and subsidiary companies (unaudited)



Interim Consolidated Balance Sheets

                                                      As at        As at
                                               September 30     March 31
(In thousands of dollars)                              2005         2005
-------------------------------------------------------------------------

ASSETS
Current Assets
Cash and cash equivalents                        $  121,323   $   23,255
Short-term investments                                    -      168,740
Accounts receivable                                  39,135       32,119
Inventories                                         197,927      209,819
Prepaid expenses                                      2,319        1,322
                                                 ------------------------
Total current assets                                360,704      435,255

Property, plant and equipment                        72,846       69,149
Future income taxes                                   7,717        8,831
Prepaid pension benefit cost                         14,951       12,003
Other assets                                          3,081        3,290
                                                 ------------------------
                                                 $  459,299   $  528,528
                                                 ------------------------
                                                 ------------------------
LIABILITIES
Current Liabilities
Accounts payable and accrued liabilities         $   52,131   $   47,445
Excise and other taxes payable                       82,185       79,578
Income taxes payable                                 23,130       21,475
                                                 ------------------------
Total current liabilities                           157,446      148,498

Other long-term liabilities                           2,306        2,167
Other employee future benefits                       34,791       33,497
Long-term debt                                      149,729      149,708
Minority interest in subsidiary company                 292          950
                                                 ------------------------
                                                    344,564      334,820
                                                 ------------------------

SHAREHOLDERS' EQUITY
Capital stock (note 3)                               45,217       41,974
Retained earnings                                    69,518      151,734
                                                 ------------------------
Total shareholders' equity                          114,735      193,708
                                                 ------------------------
                                                 $  459,299   $  528,528
                                                 ------------------------
                                                 ------------------------

Rothmans Inc. and subsidiary companies (unaudited)



Interim Consolidated Statements of Cash Flows

                           Three months ended         Six months ended
(In thousands of              September 30              September 30
 dollars)                  2005         2004         2005         2004
-------------------------------------------------------------------------
Cash provided by (used in):

OPERATING ACTIVITIES
Earnings for the
 period                $   30,105   $   26,407   $   59,758   $   50,249
Adjusted for non-cash
 items:
Amortization                2,623        2,195        4,809        4,322
Minority interest          20,087       17,540       39,824       34,088
Future income taxes           512          656        1,114        1,132
Loss on sale of
 property, plant
 & equipment                   14            9          345           11
Defined & other
 employee future
 benefits expense           1,949        1,865        3,702        3,516
Defined & other
 employee future
 benefits funding            (462)        (561)      (5,356)      (3,959)
Share option
 compensation cost              -            -            -        1,030
                       --------------------------------------------------
                           54,828       48,111      104,196       90,389

Changes in non-cash
 operating working
 capital                    3,902       35,919       (7,166)      20,868
                       --------------------------------------------------
                           58,730       84,030       97,030      111,257
                       --------------------------------------------------

INVESTING ACTIVITIES
Proceeds on sale of
 property, plant
 & equipment                    -            3            1            3
Additions to property,
 plant & equipment         (4,412)      (3,066)      (8,716)      (7,054)
Sale of short-term
 investments                    -        4,974      168,740      137,929
                       --------------------------------------------------
                           (4,412)       1,911      160,025      130,878
                       --------------------------------------------------

FINANCING ACTIVITIES
Dividends paid -
  By the Company          (20,344)     (16,886)    (141,974)     (33,734)
  By a subsidiary
   company to minority
   shareholder             (1,435)     (18,440)     (20,395)     (35,315)
Proceeds on issuance
 of common shares           3,243          964        3,243        1,823
Repayment of notes
 payable                  (13,500)           -            -            -
Proceeds (repayment)
 on other long-term
 liabilities                  (77)        (144)         139          (92)
                       --------------------------------------------------
                          (32,113)     (34,506)    (158,987)     (67,318)
                       --------------------------------------------------

Increase in cash and
 cash equivalents          22,205       51,435       98,068      174,817
Cash and cash
 equivalents at
 beginning of period       99,118      170,360       23,255       46,978
                       --------------------------------------------------
Cash and cash
 equivalents at end
 of period             $  121,323   $  221,795   $  121,323   $  221,795
                       --------------------------------------------------
                       --------------------------------------------------

SUPPLEMENTARY
 DISCLOSURES
Income taxes paid      $   23,283   $   20,617   $   62,307   $   69,440
Interest paid
  - Long-term debt              -        1,995        4,164        3,914
  - Other                      47           49           75           72

Rothmans Inc. and subsidiary companies (unaudited)



Notes to the Interim Consolidated Financial Statements (unaudited)

1.  Summary of Significant Accounting Policies

    The interim consolidated financial statements of Rothmans Inc. (the
    "Company") have been prepared in accordance with Canadian generally
    accepted accounting principles. These interim consolidated financial
    statements do not contain all of the note disclosures found in the
    Company's annual consolidated financial statements for the year ended
    March 31, 2005. Therefore, these interim 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.

2.  Earnings per Share

    Earnings per common share is 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, 2005                         67,641,898   68,355,294
      September 30, 2004                         67,434,576   67,732,444

    Three months ended:
      September 30, 2005                         67,711,028   68,403,860
      September 30, 2004                         67,497,768   67,807,496
    ---------------------------------------------------------------------

3.  Capital Stock

    Authorized: An unlimited number of common shares

    Issued:     67,842,608 (March 31, 2005 - 67,572,008) common shares

                                               September 30     March 31
    (in thousands of dollars)                          2005         2005
    ---------------------------------------------------------------------
    Balance at beginning of period, April 1       $  41,974   $   38,869
    Issuance of shares                                3,243        2,075
    Contributed surplus (note 4)                          -        1,030
    ---------------------------------------------------------------------
    Balance at end of period                         45,217   $   41,974
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

4.  Stock-based Compensation Plan

    The details of the Company's share option plan are as follows:

    Share Option Plan

    The annual grant of options was discontinued effective fiscal year
    2006. In fiscal year 2005, the Company recognized $1.0 million of
    stock-based compensation costs for options granted after March 31,
    2004 based on the fair value method. The fair value of each option
    grant was estimated on the date of grant using the Binomial option
    pricing model with the following assumptions:

                                               September 30 September 30
                                                       2005         2004
    ---------------------------------------------------------------------
    Risk-free interest rate (%)(x)                       NA         4.25
    Expected dividend yield                              NA         5.20
    Option term (years)                                  NA            6
    Expected volatility (%)                              NA         22.0
    ---------------------------------------------------------------------
    (x) The Risk-free interest rate is the yield for a 6-year
        Government of Canada bond on the date of grant.

    A summary of the status of the Company's employee stock option plan
    as at the periods ended September 30, 2005 and September 30, 2004 and
    changes during the periods ending on those dates are presented below:


-------------------------------------------------------------------------
                                 Three months ended September 30
-------------------------------------------------------------------------
                                  2005                    2004(x)
-------------------------------------------------------------------------
                                      Weighted                  Weighted
                                       average                   average
                                      exercise                  exercise
Options                    Shares     price ($)      Shares     price ($)
-------------------------------------------------------------------------
Outstanding at
 beginning of period    1,774,400      $14.325    1,921,400      $14.054
Granted                         -            -            -            -
Exercised                 270,600       14.470      119,000       10.607
-------------------------------------------------------------------------
Outstanding at end of
 period                 1,503,800      $14.299    1,802,400      $14.281
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Options exercisable
 at period end          1,503,800      $14.299    1,235,668      $13.260
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Weighted average fair
 value of options
 granted during the
 period                                    N/A                      4.70
-------------------------------------------------------------------------
-------------------------------------------------------------------------


-------------------------------------------------------------------------
                                 Six months ended September 30
-------------------------------------------------------------------------
                                  2005                    2004(x)
-------------------------------------------------------------------------
                                      Weighted                  Weighted
                                       average                   average
                                      exercise                  exercise
Options                    Shares     price ($)      Shares     price ($)
-------------------------------------------------------------------------
Outstanding at
 beginning of period    1,774,400       14.325    1,556,800      $13.281
Granted                         -            -      438,400       16.620
Exercised                 270,600       14.470      192,800       11.521
-------------------------------------------------------------------------
Outstanding at end of
 period                 1,503,800      $14.299    1,802,400      $14.281
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Options exercisable
 at period end          1,503,800      $14.299    1,235,668      $13.260
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Weighted average fair
 value of options
 granted during the
 period                                    N/A                      4.70
-------------------------------------------------------------------------
-------------------------------------------------------------------------
(x) Adjusted for the two-for-one stock split effective March 4, 2005

    Under the current share option plan as at September 30, 2005, a total
    of 181,800 (2004 - 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, 2005:

                                                   Weighted
                                                    average
                                                  remaining
                                        Number  contractual       Number
    Exercise price                 outstanding         life  exercisable
    ---------------------------------------------------------------------
    $8.825                              18,000          5.3       18,000
    $11.500                            160,000          6.1      160,000
    $12.320                            398,200          8.1      398,200
    $14.080                            261,400          6.5      261,400
    $16.125                            313,000          7.1      313,000
    $16.620                            353,200          9.1      353,200
    ---------------------------------------------------------------------
                                     1,503,800                 1,503,800
    ---------------------------------------------------------------------

5.  Litigation, Claims and Contingencies

    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 13 to the audited annual consolidated financial statements of
    the Company for the year ended March 31, 2005. Except as described
    below, there have been no developments of a material nature during
    the fiscal year to date concerning these matters.

    In September 2005, the Supreme Court of Canada dismissed the
    constitutional challenge of the Tobacco Damages and Health Care Costs
    Recovery Act (British Columbia) brought by RBH and other Canadian and
    foreign tobacco product manufacturers. To date, no substantive court
    hearings have been held regarding the merits of the Province's claim
    as the action had been stayed pending the outcome of the
    constitutional challenge. The Supreme Court decision lifted the stay
    of the Province's action. While the rules that will be applicable to
    the B.C. action will, as a result of the Province's legislation, be
    unlike any rules ever applied in any Canadian court, RBH believes
    that it continues to have good defenses to the Province's claim and
    intends to bring before the court hearing the action, all evidence
    that supports its position. In the decision, the Supreme Court left
    open novel and complex legal issues which all but ensure many years
    of complex litigation.

    In September 2005, two claims were filed in the Province of Quebec
    against RBH, Imperial Tobacco Limited and JTI-Macdonald Corp. As
    previously disclosed, the Quebec Superior Court had authorized these
    two claims to proceed as class actions in February 2005. The first
    claim, filed on behalf of a class of persons residing in Quebec who
    allegedly are or have been addicted to the nicotine contained in
    cigarettes manufactured by the respondents, seeks $17.8 billion in
    damages. The other claim, filed on behalf of a class of persons
    residing in Quebec who have allegedly suffered certain diseases as a
    result of smoking cigarettes manufactured by the respondents as well
    as the legal heirs of deceased persons in the group, seeks $5 billion
    in damages. RBH denies intends to vigorously defend itself and the
    allegations contained in the claims, which include allegations of
    failure to warn, addiction, nicotine manipulation, advertising
    directed at young people, false advertising and inadequate warnings.

    In October 2005, the Nova Scotia government introduced Bill 222 -
    Tobacco Damages and Health-care Costs Recovery Act. The Bill purports
    to allow the provincial government to bring an action against tobacco
    product manufacturers for the recovery of health care costs that
    allegedly have been or will be incurred by the province in respect of
    alleged tobacco related diseases. The Bill received second reading on
    October 17, 2005.

    All of these claims and potential claims remain at an early stage and
    an estimate of the loss which might be suffered, if any, cannot be
    determined.

    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 2005 Annual Report and
    2005 Annual Information Form, which can be accessed at www.sedar.com
    or on the Company's website at www.rothmansinc.ca.
>>