SAN FRANCISCO, May 9 (Reuters) -

51job, Inc.

Consolidated Statements of Operations

For the Three Months Ended

March 31, March 31, March 31,

2004 2005 2005

(unaudited) (unaudited) (unaudited)

RMB RMB USD (Note 1)

Revenues:

Print advertising

75,342,560 93,690,402 11,320,051

Online recruitment services

24,060,419 31,805,222 3,842,835

Executive search

3,519,745 6,938,222 838,303

Other human resource

related revenues

7,024,741 10,256,021 1,239,174

Total revenues

109,947,465 142,689,867 17,240,363

Less: Business and related tax

(5,091,727) (8,252,063) (997,047)

Net revenues

104,855,738 134,437,804 16,243,316

Cost of services

(53,611,580) (69,005,139) (8,337,478)

Gross profit

51,244,158 65,432,665 7,905,838

Operating expenses:

Sales and marketing

(13,603,702) (31,703,792) (3,830,580)

General and administrative

(15,170,955) (22,358,405) (2,701,432)

Share-based compensation -

share options (Note 2)

(8,755,475) (3,290,803) (397,608)

Total operating expenses

(37,530,132) (57,353,000) (6,929,620)

Income from operations

13,714,026 8,079,665 976,218

Interest and investment income

242,907 4,873,803 588,872

Other income 72,433 421,659 50,947

Income before provision for

income tax 14,029,366 13,375,127 1,616,037

Income tax expense

(5,216,883) (4,199,835) (507,441)

Net income 8,812,483 9,175,292 1,108,596

Amount allocated to

participating holders of

Series A Preference Shares

(2,839,604) -- --

Income attributable to common

shareholders

5,972,879 9,175,292 1,108,596

Earnings per share:

Basic 0. 21 0. 16 0. 02

Diluted 0. 19 0. 16 0. 02

Earnings per ADS (Note 3):

Basic 0. 41 0. 33 0. 04

Diluted 0. 39 0. 32 0. 04

Weighted average number of

common shares outstanding:

Basic

28,868,169 55,659,607 55,659,607

Diluted 30,913,517 57,618,226 57,618,226 Note 1: The conversion of RMB amounts into USD a