March 15, 2002



Forecast Annual Results Revision Notice


Mitsui O.S.K. Lines (MOL) has revised their forecast results for fiscal year ending March 31, 2002, previously announced on November 20, 2001


I) Revision for the forecast of consolidated annual results:
FY 2001 ended March 31, 2002 (April 1, 2001 - March 31, 2002)

unit: million yen
Revenues Ordinary Income Net Income
Last Forecast,
announced on
November 20, 2001 (A)
910,000 40,000 15,000
Revised Forecast (B) 910,000 35,000 9,000
Difference (B-A) 0 -5,000 -6,000
Rate of Increase/Decrease (%) 0 -12.5 -40.0
Results of the previous term
(ended March 31,2001)
887,866 53,020 10,943


II) Revision for the forecast of non-consolidated annual results:
FY 2001 ended March 31, 2002 (April 1, 2001 - March 31, 2002)
unit: million yen
Revenues Ordinary Income Net Income Dividend per share
(unit:yen)
Last Forecast,
announced on
November 20, 2001(A)
700,000 34,000 9,000 6.00
Revised Forecast (B) 690,000 31,500 6,500 5.00
Difference (B-A) -10,000 -2,500 -2,500 -
Rate of Increase/Decrease (%) -1.4 -7.4 -27.8 -
Results of the previous term
(ended March 31,2001)
683,167 51,336 14,282 5.00


III) Reasons for the revision
We regret to announce that the large decline in the Japanese stock market this year has resulted in larger than expected losses for MOL. A depressed shipping market, exacerbated by a delay in the recovery of world economies, the disposal loss of idle fixed assets, and the poor financial performance of our Japanese subsidiary companies have also had a negative impact on our financial results.

Despite the utmost efforts we have made to improve efficiency and cut operating costs, through measures such as the rationalization of the liner division fleet and the streamlining of operations, we believe it will be difficult to reach the profit targets we set for the fiscal year ending March 31, 2002. We have therefore revised our profit projections downward, and will almost certainly need to reduce the 6yen dividend per share announced in November 2001 to 5yen, the same rate as the previous fiscal year.