Net Asset Value(s)

The net asset value of Edinburgh Dragon Trust plc as at the close of business on 14 January 2003 are as follows: (For Edinburgh Fund Managers plc, Company Secretary) Undiluted nav (p): 66.20 Fully dilute nav (p): 65.92 Potential Gearing: 139.3 Actual Gearing: 106.3 ------------------------------------------------------------ This information was brought to you by Waymaker http://www.waymaker.net The following files are available for download: http://www.waymaker.net/bitonline/2003/01/15/20030115BIT00230/wkr0001.doc http://www.waymaker.net/bitonline/2003/01/15/20030115BIT00230/wkr0002.pdf