UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                            ------------------------
                                   Form 10-K
                            ------------------------


[X]       ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
          EXCHANGE ACT OF 1934
          For the fiscal year ended March 31, 2005 OR

[ ]       TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
          EXCHANGE ACT OF 1934

            For the transition period from __________ to ___________.
                         Commission File No. 33-10639-NY

                             MAN SANG HOLDINGS, INC.
             (Exact name of Registrant as specified in its charter)

              NEVADA                                   87-0539570
   (State or other jurisdiction          (I.R.S. Employer Identification Number)
 of incorporation or organization)

                21st Floor, Railway Plaza, 39 Chatham Road South
                         Tsimshatsui, Kowloon, Hong Kong
               (Address of principal executive offices) (Zip Code)

        Registrant's telephone number, Include area code: (852) 2317 5300

        Securities registered pursuant to Section 12(b) of the Act: None

           Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock $0.001 par value
                          -----------------------------
                                (Title of class)


                           _________________________


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports);  and  (2) has  been  subject  to such  filing
requirements for the past ninety (90) days.     Yes  X       No
                                                    ----        ----

Indicate by check if  disclosure of  delinquent  filers  pursuant to Item 405 of
Regulation S-K is not contained herein,  and will not be contained,  to the best
of  Registrant's  knowledge,  in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The  aggregate  market  value  of  voting  stock  held by  nonaffiliates  of the
Registrant was  approximately  $14,357,382  as of June 27, 2005,  based upon the
closing  price on the NASD  Electronic  Bulletin  Board  reported for such date.
Shares of Common Stock held by each  executive  officer and director and by each
person who beneficially  owns more than 5% of the outstanding  Common Stock have
been excluded in that such persons may under certain  circumstances be deemed to
be affiliates.  This  determination of executive  officer of affiliate status is
not necessarily a conclusive determination for other purposes.





  4,555,960 shares of Common Stock Issued and Outstanding as of June 27, 2005.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's Proxy Statement are incorporated by reference into
                           Part III of this Form 10-K.





                                                                          PART I

ITEM 1.           BUSINESS

General and Organization Chart

Man  Sang  Holdings,  Inc.  (the  "Company,"  or  "we"  or  "us"),  through  its
subsidiaries, is principally engaged in the purchasing,  processing, assembling,
merchandising,  and wholesale distribution of pearls, pearl jewelry products and
jewelry products.  In addition,  the Company owns and operates a commercial real
estate  complex  in  Shenzhen,  People's  Republic  of China  (the  "PRC").  The
structure of the Company as of the date of this annual report on Form 10-K is as
follows:




                                                                                                           


ORGANIZATIONAL CHART OF MAN SANG GROUP
- --------------------------------------

                                                         ______________
                                                            MAN SANG
                                                         HOLDINGS, INC.
                                                            (Nevada)
                                                         ______________
                                                               |
                                                               | (Investment holding)
                                                              100%
                                                      ______________________
                                                      Man Sang International
                                                         (B.V.I.) Limited
                                                             (B.V.I.)
                                                      ______________________
                                                               |
                                                               |   (Investment holding)
                                                               |
                                               ______________________________________
                                              |                                      |
                                            49.40%                                 100%
                                              |                                      |
                                        _____________                           _________________
                                                                                 M.S. Electronic
                                           MAN SANG                             Emporium Limited
                                        INTERNATIONAL                               (B.V.I.)
                                           LIMITED                              _________________
                                          (Bermuda)
                                        _____________                             (E-commerce)
                                             |
                                             |   (Investment holding)
                                             |
       ________________________________________________________________________________________________________________
      |                                       |                                                                        |
      |                                       |                                                                        |
      |                                       |                                                                        |
     100%                                    100%                                                                     100%
      |                                       |                                                                        |
__________________                       ________________                                                      ___________________
   Market Leader                             Man Sang                                                               Man Sang
Technology Limited                        Enterprise Ltd.                                                      Innovations Limited
     (B.V.I.)                                (B.V.I.)                                                              (Hong Kong)
__________________                       ________________                                                      ___________________
      |                                       |
      |   (Investment                         |   (Investment                                                     (Licensing &
      |    holding)                           |   holding)                                                         investment
      |                        ___________________________________________________________                          holding)
      |                        |                               |                           |
      100%                    100%                            100%                        100%
      |                        |                               |                           |
      |                        |                               |                           |
_____________           __________________              ________________         ___________________
Cyber Bizport           Man Sang Jewellery              M.S. Collections         Man Sang Development
   Limited                Company Limited                   Limited                Company Limited
 (Hong Kong)                (Hong Kong)                   (Hong Kong)               (Hong Kong)
_____________           __________________              ________________         ___________________
      |                        |                               |                           |
      |   (Investment          |   (Trading &                  |   (Investment             |   (Property &
      |    holding)            |   investment                  |   holding)                |   investment
      |                        |   holding)                    |                           |   holding)
      |                        |                               |                           |
      |            ____________________________                |                __________________________
      |           |            |               |               |               |            |             |
     100%        100%         100%           100%             100%            100%         100%          100%
      |           |            |               |               |               |            |             |
____________   __________  _________       ___________   _______________   ____________ ___________   ______________
4376zone.com   Asean Gold   Arcadia         Man Hing     Peking Pearls     Excel Access  Hong Kong    Swift Millions
   Limited       Limited   Jewellery        Industry     Company Limited     Limited     Man Sang        Limited
 (Hong Kong)    (B.V.I.)    Limited        Development   (Hong Kong)       (Hong Kong)  Investments    (Hong Kong)
                             (Hong          (Shenzhen)                                    Limited
                             Kong)           Co. Ltd.                                   (Hong Kong)
                                             (P.R.C.)
____________   __________  _________       ___________   _______________   ____________ ___________   ______________
                                                                |
                                                                |
(Procurement)  (Investment  (Trading &     (Real estate         |Investment   (Property    (Property      (Property
                holding &   assembling     leasing &            | holding)    holding)      holding)       holding)
                trading)    of jewellery   pearl                |
                            products)      products            100%
                                           assembling)          |
                                                                |
                                                        _______________
                                                          Damei Pearls
                                                           Jewellery
                                                            Goods
                                                          (Shenzhen)
                                                           Co. Ltd.
                                                           (P.R.C.)
                                                        _______________

                                                         (Purchasing &
                                                          processing
                                                          of pearls)



                                       1



History of the Company

The Company was  incorporated  in the State of Nevada in November 1986 under the
name of SBH Ventures,  Inc. The Company was originally  incorporated as a "blind
pool" company for the purpose of acquiring an operating business. In March 1987,
the Company  completed a public  offering of  20,000,000  shares of common stock
raising net proceeds of approximately $171,000.* Subsequently, in November 1991,
the Company, in connection with a merger with an operating company,  changed its
name to UNIX Source America, Inc. and effected a 1-for-20 reverse stock split of
its common stock. The operations of the merged companies proved unsuccessful and
the Company  ceased such  business  operations  in 1992.  In January  1996,  the
Company again  effected a reverse split of its common stock on  approximately  a
1-for-14 basis and,  following such reverse split,  issued  11,000,000 shares of
common stock,  par value $0.001 per share ("Common Stock") and 100,000 shares of
Series A  Preferred  Stock,  par value  $0.001 per share  ("Series  A  Preferred
Stock") in exchange (the  "Exchange") for all of the  outstanding  securities of
Man Sang International  (B.V.I.) Limited, a British Virgin Islands company ("Man
Sang BVI"). Pursuant to the terms of the Exchange,  the Company changed its name
to Man Sang  Holdings,  Inc.  and assumed the  operations  of Man Sang BVI.  The
management of Man Sang BVI then assumed control of the Company.

The  foundation  of the  group  of  companies  comprising  the  Company  and its
subsidiaries  (the  "Group") was laid in the early 1980's when Cheng Chung Hing,
Ricky formed Man Sang Trading  Hong, a freshwater  pearl  trading  company,  and
Cheng Tai Po formed Peking Pearls  Company,  a Japanese  cultured  pearl trading
company.  As the business of the Group  developed,  Man Sang  Jewellery  Company
Limited  ("MSJ") and Peking Pearls  Company  Limited were formed in Hong Kong in
1988 and 1991,  respectively,  to continue the trading  operations of the Group.
Subsequently, the Group expanded its operations to include pearl processing with
the  establishment of Man Hing Industry  Development  (Shenzhen) Co., Ltd. ("Man
Hing") in 1992 to process and assemble  freshwater  pearls and Chinese  cultured
pearls,  and Damei Pearls Jewellery Goods (Shenzhen) Co., Ltd. ("Damei") in 1995
to assume and expand the Chinese  cultured  pearl  processing  operations of Man
Hing. In view of the continuous  expansion of Chinese  cultured pearls business,
in  December  1996  the  Group  set up a  subsidiary,  Tangzhu  Jewellery  Goods
(Shenzhen)  Co., Ltd.  ("Tangzhu")  in the PRC to  specialize in purchasing  and
processing  Chinese  cultured  pearls of larger sizes with diameter from 6mm and
above and, to a lesser extent, in processing other cultured pearls. As a result,
Damei started to concentrate on the purchasing and processing of cultured pearls
of smaller  size with  diameter  below  6mm.  The  business  of  purchasing  and
processing of Chinese  freshwater  pearls was also  transferred from Man Hing to
Tangzhu whilst Man Hing started to  concentrate on the pearl jewelry  assembling
business.


______________________________________
*Unless  otherwise  indicated  as  Hong  Kong  dollars  or  HK$,  all  financial
information  contained  herein is presented in US dollars.  The  translations of
Hong Kong dollar amounts into US dollars are for reference purpose only and have
been made at the exchange rate of HK$7.80 for US$1, the approximate free rate of
exchange at March 31,  2005.  The Hong Kong  dollar has been  "pegged" to the US
dollar since  October  1983.  The  so-called  "peg" is the Linked  Exchange Rate
System under which certificates of indebtedness issued by the Hong Kong Exchange
Fund,  which the three banks that issue the Hong Kong  currency  are required to
hold as backing for the issue of Hong Kong dollar notes, are issued and redeemed
against US  dollars at a fixed  exchange  rate of HK$7.8 to US$1.  In  practice,
therefore, any increase in note circulation is matched by a US dollar payment to
the Exchange Fund, and any decrease in note  circulation is matched by US dollar
payment from the Exchange  Fund. In the foreign  exchange  market,  the exchange
rate of Hong Kong  dollar  continues  to be  determined  by forces of supply and
demand.  Against  the  fixed  exchange  rate for the  issue  and  redemption  of
certificates of indebtedness,  the market exchange rate generally stays close to
the rate of HK$7.80 to US$1.


                                       2



During  the  period  from  April to July  1996,  the  Company,  in  reliance  on
Regulation S promulgated under the U.S. Securities Act of 1933, as amended, sold
and issued  6,760  shares of Series B  Convertible  Preferred  Stock,  par value
$0.001 per share ("Series B Preferred Stock"), for an aggregate purchasing price
of $6.76  million.  All 6,760 shares of Series B Preferred  Stock were converted
into 5,223,838  shares of Common Stock, of which 5,219,448 shares were issued in
fiscal 1997 before a 1-for-4  reverse stock split which the Company  effected in
October  1996,  and the balance of 4,390  shares of Common Stock  issuable  upon
conversion  of Series B Preferred  Stock were  issued as 1,098  shares of Common
Stock (post reverse stock split) during fiscal 1998.

On July 30, 1997, Man Sang International Limited ("MSIL") was incorporated as an
exempted company under the Companies Act 1981 of Bermuda.  On September 8, 1997,
Man Sang BVI acquired MSIL and underwent a corporate reorganization. Thereafter,
MSIL held directly or indirectly the interests of various operating subsidiaries
in Hong Kong and the PRC.

On September 26, 1997,  MSIL  successfully  listed on The Stock Exchange of Hong
Kong Limited ("The Hong Kong Stock  Exchange")  and completed an initial  public
offering ("IPO") of 127,500,000  shares ("Shares") of HK$0.1 each at HK$1.08 per
share with warrants  (each an "IPO  Warrant") in the proportion of 1 IPO Warrant
for every 5 Shares raising net proceeds of approximately HK$123.6 million. Every
IPO  Warrant  entitled  the  holder  thereof  to  subscribe  for one Share at an
exercise  price of HK$1.3 from the date of issue up to and  including  March 31,
1999.  After MSIL's IPO, Man Sang BVI held 73.02% or 345 million  Shares.  As of
March 31,  1999,  the  Company  had issued 50 Shares  upon  exercise  of the IPO
Warrants  related  to such  Shares  and on such date,  the  subscription  rights
attaching to the remaining IPO Warrants expired.

On  August  12,  1998,  at the 1998  Annual  General  Meeting  of  MSIL,  MSIL's
shareholders  approved a final  dividend  for the year ended  March 31,  1998 of
HK$0.03  per Share,  settled  by way of  allotment  of fully paid  shares in the
capital of MSIL ("Scrip Shares") with a cash option ("Scrip  Dividend  Scheme").
Man Sang BVI elected to receive  part of its final  dividend in cash and part of
it in 10,000,000 Scrip Shares. As some of MSIL's shareholders elected to receive
cash dividend and some elected Scrip Shares,  a total of 11,963,456 Scrip Shares
were allotted on October 8, 1998. After the allotment,  Man Sang BVI legally and
beneficially owns approximately 73.28% or 355 million Shares.

On  August  2,  1999,  at the  1999  Annual  General  Meeting  of  MSIL,  MSIL's
shareholders  approved (i) a final dividend for the year ended March 31, 1999 in
the amount of HK$0.01 per share;  and (ii) a "Bonus Issue of  Warrants"  (i.e. a
distribution of warrants (each a "Bonus Warrant")) to MSIL's shareholders on the
basis of 1 Bonus  Warrant  for every 5 Shares  of MSIL  held on August 2,  1999.
Pursuant  to  such   shareholder   approval,   MSIL  paid  a  cash  dividend  of
HK$4,844,635.06  to its  shareholders  on September 7, 1999.  Each Bonus Warrant
entitles  the holder  thereof to  subscribe  in cash at an initial  subscription
price of HK$0.40 per Share  (subject to  adjustment),  and is exercisable at any
time from September 14, 1999 to September 13, 2001, both dates inclusive. 45,603
Shares were issued in fiscal 2000 upon exercise of the Bonus Warrants; all other
Bonus Warrants expired without exercise.

On August 6, 1999,  MSIL  appointed  Kingsway SW  Securities  Limited as placing
agent on a fully  underwritten basis in respect of the placing of 40,000,000 new
Shares of MSIL at a


                                       3



price of HK$0.33 per Share.  After the placement,  MSIL had  524,463,506  shares
issued  and  outstanding.  The legal and  beneficial  ownership  of Man Sang BVI
reduced from 73.28% to 67.69% of the issued and outstanding shares of MSIL.

On  August  2,  2000,  at the  2000  Annual  General  Meeting  of  MSIL,  MSIL's
shareholders  approved  a bonus  issue of Shares to MSIL's  shareholders  on the
basis of 1 bonus  Share  for  every 5 Shares of MSIL held on August 2, 2000 (the
"Bonus Issue").  Based on the 526,559,109  MSIL Shares issued and outstanding as
at August 2, 2000,  105,311,821  bonus Shares,  credited as fully paid by way of
capitalization  from the share premium  account of MSIL, were allotted on August
3, 2000.  The bonus  Shares rank pari passu in all  respects  with the  existing
issued  Shares of MSIL.  After the Bonus Issue,  and the  placement of Shares in
1999 and exercise of Bonus Warrants  referred to above, Man Sang BVI legally and
beneficially owned approximately  67.42% of the issued and outstanding Shares of
MSIL.

On  November  26,  2001,  MSIL  issued  120,000,000  Shares  through  a  private
placement, which constituted approximately 18.99% of the issued share capital of
MSIL immediately before, and approximately 15.96% of the issued share capital of
MSIL immediately after, said placement. Said placement in 2001 (i) increased the
number of issued and outstanding Shares of MSIL from 631,870,930 to 751,870,930,
and therefore (ii)  decreased Man Sang BVI's legal and  beneficial  ownership in
MSIL from 67.42% to 56.66%.

On June 7, 2002, the Company issued in aggregate 410,000 shares of Common Stock,
par value  $0.001 per share,  to 2 business  consultants  pursuant to 2 separate
business Consulting Agreements dated June 1, 2002.

On April 30, 2003, the Company repurchased in aggregate 410,000 shares of Common
Stock previously issued to 2 business consultants on June 7, 2002, at a price of
$1.5 per share. These shares were cancelled on May 12, 2003.

On August 6, 2003,  MSIL  approved  an ordinary  share  dividend of one share of
ordinary  share  for  every  ten  ordinary  shares  owned by each of its  record
shareholders.

On October 6, 2003,  Mr. Cheng Chung Hing,  Ricky and Mr. Cheng Tai Po purchased
from Man Sang BVI 36 million and 24 million of MSIL shares, respectively.  After
such  transaction,  through Man Sang BVI,  the Company  held 408.6  million MSIL
shares,  representing  49.40% of the shares  issued of MSIL,  and  remained  the
principal  shareholder  of MSIL. The purchase price per share was the arithmetic
average of the closing  price of MSIL shares for each of the five  trading  days
immediately preceding and including October 6, 2003.

On July 16, 2004, one of the Company's  subsidiaries,  Tangzhu,  was merged into
Man Hing.

On August 4, 2004,  MSIL  approved an ordinary  share  dividend of one  ordinary
share for every ten ordinary shares owned by each of its record shareholders.

In order to facilitate  the growth in existing  operations  and  expansion  into
processing  operations,  and to  diversify  its  revenues,  in 1991,  the  Group
commenced  construction  of 24 buildings in an industrial  facility in Shenzhen,
the PRC ("Man Sang Industrial  City") for use in pearl  processing and corporate
administration  (5 buildings) and for lease to third party  industrial users (19
buildings). During fiscal 2005, 2 additional buildings which are living


                                       4



quarters have been completed,  with one additional  factory building still under
construction. See "Item 1 - Business - Real Estate Leasing Operations" and "Item
2 - Properties."

Pearl Operations

Pearl Industry

The use of pearls in jewelry  dates back over 1,500 years in China.  Large scale
commercial  pearl  production  began  in Japan in the  late  19th  century.  The
farming,  production and trading of pearls to meet demand for pearl jewelry is a
mature industry.  Today's pearl industry and its growth are affected by consumer
preferences, worldwide economic conditions and availability of supply.

In today's pearl market, pearls are divided into two categories, i.e. freshwater
pearls and saltwater  cultured pearls.  Saltwater  cultured pearls are, in turn,
divided into Japanese cultured pearls, Chinese cultured pearls,  Tahitian pearls
and South Sea pearls.

The PRC is a major supplier of freshwater pearls. In addition to the traditional
smaller  freshwater pearls ranging in size from 5mm to 7mm, there is a supply of
high  quality  freshwater  pearls  ranging  in size  from 8mm to  10mm,  or even
sometimes up to 15mm since 1999.  These larger  freshwater  pearls  contribute a
higher gross profit margin than the traditional smaller freshwater pearls.

The PRC has emerged as a major supplier of cultured pearls, ranging in size from
5mm to 8mm.  Since 1996,  Japan has been losing its long held  dominance  in the
cultured  pearl  industry  because  Japanese  cultured  pearls have been in poor
harvests.  Meanwhile, Chinese cultured pearls have been improving in quality and
competitively  priced.  As a result,  the Company has been shifting its cultured
pearls product mix from Japanese to Chinese cultured pearls.

Tahitian  pearls are sourced from French  Polynesia and the Cook Islands,  while
South Sea pearls are sourced mainly from Australia,  Papua New Guinea, Indonesia
and  the  Philippines.  These  pearls  are  generally  more  expensive  and  are
considered  superior  in quality  when  compared  to either  Japanese or Chinese
cultured pearls, and cannot be easily substituted by the latter.

Products

We presently  offer seven product lines  including  freshwater  pearls,  Chinese
cultured pearls, Japanese cultured pearls, South Sea pearls and Tahitian pearls,
pearl jewelry and other jewelry  products.  Freshwater pearls are available in a
variety of shapes and sizes. The most commonly available sizes range from 2mm to
8mm,  and the price are  generally  less  expensive  than  cultured  pearls with
wholesale prices typically  ranging from $2 to $300 per 16 inch strand depending
on size, grade and shape. However, since 1998, larger size freshwater pearls are
available in the market  ranging from 8mm to 10mm, or even sometimes up to 15mm,
and the price for the larger size  freshwater  pearls can reach up to $1,000 per
16 inch strand  depending on size,  grade and shape.  Saltwater  cultured pearls
generally  are round in shape and range in size from 5mm to 18mm.  South Sea and
Tahitian  pearls are  considered to be the highest  quality  saltwater  cultured
pearls and typically the largest and most


                                       5



expensive  followed by Japanese  cultured  pearls and Chinese  cultured  pearls.
Wholesale  prices of  cultured  pearls  typically  range from $13 to $70,000 per
16-inch strand.

The following table  illustrates by pearl category the typical range of size and
wholesale price of cultured pearls we sell,  with price  variations  within each
category reflecting size and qualitative differences:




                                                   Size                         Price/16 inch strand
                                                   mm                                     US$
                                                                                  

Freshwater pearls                                 2  -  13                              2 - 1,000
Chinese cultured pearl                            5  -  7.5                             10 - 400
Japanese cultured pearls                          7  -  10                              100 - 2,000
Tahitian pearls                                   8  -  16                              150 - 15,000
South Sea pearl                                   8  -  18                              300 - 70,000


We also offer fully  assembled  pearl jewelry,  including  necklaces,  earrings,
rings,  pendants,   broaches,   bracelets,   watches,   cufflinks,  and  similar
miscellaneous  pearl  products.  For the  three  years  ended  March  31,  2005,
freshwater and cultured  pearls sales as a percentage of our sales of pearls and
assembled pearl products were as follows:




                                                    Loose and                          Assembled
 Year                                               Strands Pearls                     Pearl Jewelry
                                            Freshwater     Cultured             Freshwater        Cultured
                                            %                       %                  %               %

                                                                                          
2005                                        35                     78               65                22
2004                                        35                     73               65                26
2003                                        60                     87               40                13


Purchasing

We purchase (i) Chinese  cultured pearls from pearl farms and other suppliers in
the coastal  areas of the  southern  part of the PRC,  including  Guangdong  and
Guangxi Provinces;  (ii) South Sea pearls from pearl farms and suppliers in Hong
Kong,  Australia,  the Philippines,  and Japan; (iii) Tahitian pearls from pearl
farms and suppliers in French  Polynesia;  and (iv) freshwater pearls from pearl
farms and other suppliers in the eastern part of the PRC,  including Jiangsu and
Zhejiang Provinces.

Our  purchase  of  pearls  is  conducted  by  its  full-time,  well-trained  and
experienced  purchasing  staff from our offices in Hong Kong and Shenzhen in the
PRC, and a special  purchasing  office in Zhangjiang in the PRC, the site of the
largest  Chinese  cultured pearl farm. The purchasing  staff  maintains  regular
contacts  with pearl farms and other  suppliers  in the PRC,  Japan,  Hong Kong,
Philippines  and  Tahiti,  enabling us to buy  directly  from  farmers  whenever
possible, to secure the best prices available for pearls and to gain access to a
larger quantity of pearls. Our management and purchasing staff meet regularly to
assess  existing and  anticipated  pearl demand.  The  purchasing  staff in turn
inspects and purchases  pearls in the  quantities  and of the quality and nature
necessary to meet existing and estimated demand.


                                       6



We have no long-term purchase  contracts,  and instead negotiate the purchase of
pearls on an  as-needed  basis to  correspond  with  expected  demand.  While we
constantly  seek to  capitalize  on volume  purchasing  and  relationships  with
farmers and  suppliers to secure the best  pricing and quality  when  purchasing
pearls and other jewelry raw materials, we generally purchase raw materials from
suppliers at approximately  prevailing  market prices. We believe that there are
numerous  alternate  supply sources and that the termination of our relationship
with any of its existing  sources would not materially  adversely  affect us. To
date, we have not experienced any difficulty in purchasing raw materials.

In  fiscal  2005,  our  five  largest   suppliers  the  Company   accounted  for
approximately  53.5%  (2004:  52.6%) of our total  purchases,  with the  largest
supplier   accounting  for  approximately  13.9%  (2004:  12.7%)  of  our  total
purchases.

In fiscal  2005,  approximately  29.9% of our  purchases  were made in Hong Kong
dollars,  with the remaining  amount  settled in US dollars,  French  Polynesian
francs,  Renminbi  ("RMB") or  Japanese  Yen. It is our policy not to enter into
derivative  contracts such as forward contracts and options,  unless we consider
it necessary to hedge against foreign exchange fluctuations.  No such derivative
contract was entered into during fiscal 2005.  See "Item 7A -  Quantitative  and
Qualitative Disclosures about Market Risk."

Processing and Assembly

Pearl processing and assembly are conducted at our facilities in Shenzhen,  PRC.
Freshwater   pearl   processing  and  assembly   operations   presently   occupy
approximately  37,566  square feet and employ 389 workers while  cultured  pearl
processing and assembly operations occupy  approximately  16,253 square feet and
employ 101 workers.  The average  compensation  per factory worker is HK$892 per
month while average supervisory compensation is HK$2,052 per month.

We, with the assistance of specialists  from Japan,  have trained our work force
to implement  advanced  Japanese  bleaching  technology.  Each worker performs a
specific  function and is supervised by an officer and technical  assistants who
are university  graduates with chemical  technology  training.  Each worker also
receives  specialized  training by  industry  specialists  from Japan.  Prior to
participation  in pearl  processing  operations,  each  worker  is  required  to
participate in an extensive  on-the-job  training program utilizing poor quality
pearls for demonstration and training purposes.

Pearl processing  occurs in batches or production  cycles.  Raw pearls and other
materials  transported to the Company's processing  facilities in Shenzhen,  PRC
are first sorted, chemically bleached and, if necessary,  drilled. This process,
excluding  drilling,  takes  approximately  21 days for  freshwater  pearls  and
approximately   70  days  for  saltwater   cultured   pearls.   Drilling   takes
approximately  10 days.  Next,  the pearls are cleaned,  dried,  waxed,  graded,
sorted,  strung, and if necessary,  packaged.  The entire production cycle takes
approximately  30 days for  freshwater  pearls  and  approximately  100 days for
saltwater cultured pearls.

Where appropriate,  processed pearls are then incorporated into finished jewelry
products.  Assembly and finishing may include the addition of clasps, decorative
jewelry  pieces,  or other  specialty work requested by the customers to produce
finished jewelry pieces.


                                       7



We  presently  have  facilities  and  pearl  processing   personnel  to  produce
approximately  29,000 kg (2004:  29,000 kg) of  freshwater  pearls and 10,000 kg
(2004:  10,000 kg) of cultured pearls annually.  Fiscal 2005 production  totaled
approximately  16,238 kg of  freshwater  pearls and 693 kg of  cultured  pearls,
compared  to the  production  of 9,330 kg of  freshwater  pearls and 7,781 kg of
cultured  pearls in fiscal 2004. We presently  also have  adequate  assembly and
finishing  personnel and facilities to produce  approximately 1.5 million pieces
of finished jewelry annually.

Upon  completion of  processing,  pearls are shipped to our offices in Hong Kong
where they are stored for inspection by potential buyers.

Marketing

We market our products from our facilities in Hong Kong. Our sales staff,  which
is divided  into groups  organized  by  geographic  regions,  presently  markets
freshwater pearls, Chinese cultured pearls,  Japanese cultured pearls,  Tahitian
pearls, South Sea pearls, and jewelry products.

Our marketing and sales staff  maintains  on-going  communications  with a broad
range of jewelry  distributors,  manufacturers and retailers worldwide to assure
that customers' pearl requirements are fully satisfied.  Our marketing and sales
staff  regularly  visits all major  pearl  markets  and  jewelry  trade shows to
display  products,  establish  contacts  with  potential  customers and evaluate
market trends.  Apart from attending  trade shows and servicing  customers,  our
marketing and sales force  principally  operates from our  headquarters  in Hong
Kong,  where buyers  personally visit and inspect our products and place orders.
As  part of our  marketing  efforts,  we have  established  Internet  web  pages
(www.man-sang.com and www.4376zone.com)" to market our products. In addition, we
have increased our efforts to market pearls and jewelry products to customers in
Europe and North America.

Customers

Our  customers   consist   principally  of  wholesale   distributors   and  mass
merchandisers in Europe, the United States, Hong Kong and other Asian countries.
For  fiscal  2005,  one of our  customers  accounted  for more than 10.0% of our
sales, and our five largest customers  accounted for approximately  33.7% (2004:
22.1%),  with the largest  customer  accounting for  approximately  10.3% (2004:
8.6%) of our sales. As of March 31, 2005, we had approximately  1,030 customers.
We have no long-term contract with any customer. Most of our customers have been
in business  with us for a number of years.  We do not believe  that the loss of
any one customer will have a material adverse effect on our financial  condition
or results of operations.

Our policy is to denominate  predominantly all our sales in either US dollars or
Hong Kong  dollars.  Since Hong Kong dollar  remained  "pegged" to the US dollar
throughout fiscal 2005, our sales proceeds have thus far had minimal exposure to
foreign  exchange  fluctuations.  See "Item 7A -  Quantitative  and  Qualitative
Disclosures about Market Risk."

The  following  table sets forth by region and by product  our net sales for the
years ended March 31, 2005, 2004 and 2003:


                                       8






                                     2005                    2004                     2003
                                     HK$'000              %  HK$'000              %   HK$'000               %
                                                                                       
Cultured Pearls
North America                        62,922            15.3  76,436            20.0   76,140             23.6
Europe                               19,990             4.8  23,148             6.1   21,864              6.8
Germany                              7,058              1.7  9,725              2.5   7,790               2.4
Hong Kong                            31,803             7.7  29,685             7.8   33,634             10.4
Japan                                30,610             7.4  29,054             7.6   33,098             10.2
Other Asian countries                30,095             7.3  39,840            10.4   45,151             14.0
Others                               6,734              1.6  7,052              1.8   5,378               1.7
                                     ------------  --------- ------------- ---------  --------------  --------
Sub-total                            189,212           45.8  214,940           56.2   223,055            69.1
                                     ============  ========= ============= =========  ==============  ========

Freshwater Pearls
North America                        4,549              1.1  2,145              0.6   5,909               1.8
Europe                               6,016              1.5  5,701              1.5   6,204               1.9
Germany                              4,061              1.0  2,748              0.7   3,204               1.0
Hong Kong                            2,497              0.6  1,860              0.5   7,251               2.3
Japan                                10,665             2.6  5,499              1.4   4,848               1.5
Other Asian countries                5,682              1.4  4,363              1.2   6,140               1.9
Others                               1,350              0.3  1,560              0.4   1,437               0.4
                                     ------------  --------- ------------- ---------  --------------  --------
Sub-total                            34,820             8.5  23,876             6.3   34,993             10.8
                                     ------------  --------- ------------- ---------  --------------  --------

Assembled Pearl Jewelry
North America                        77,628            18.8  38,943            10.2   10,781              3.3
Europe                               20,557             5.0  16,801             4.4   10,950              3.4
Germany                              64,992            15.8  54,091            14.1   19,257              6.0
Hong Kong                            10,554             2.6  19,039             5.0   10,630              3.3
Japan                                4,870              1.2  2,936              0.8   1,977               0.6
Other Asian countries                2,439              0.6  3,619              0.9   7,641               2.4
Others                               7,190              1.7  7,878              2.1   3,798               1.1
                                     ------------  --------- ------------- ---------  --------------  --------
Sub-total                            188,230           45.7  143,307           37.5   65,034             20.1
                                     ------------  --------- ------------- ---------  --------------  --------
Total                                412,262          100.0  382,123          100.0   323,082           100.0
                                     ============  ========= ============= =========  ==============  ========


A majority of sales (by dollar  amount) in Hong Kong is for  re-export  to North
America, Europe and other Asian countries.

Seasonality

Our sales are seasonal in nature.  The bulk of our sales occur during the months
of March,  June and September  (during major  international  jewelry trade shows
held in Hong  Kong in these  three  months).  Accordingly,  the  results  of any
interim  period are not  necessarily  indicative  of the  results  that might be
expected during a full year.

The  following  table sets forth our  unaudited  net sales for the fiscal  years
indicated:




                                                   Fiscal Year Ended March 31,

                                   2005                    2004                    2003
                                   HK$'000             %    HK$'000       %           HK$'000           %
                                                                                    



                                       9







                                                                                    
First Quarter                      99,078        24.0      66,888        17.5      76,776           23.8
Second Quarter                     107,983       26.2      101,508       26.6      81,445           25.2
Third Quarter                      109,074       26.5      106,540       27.9      66,839           20.7
Fourth Quarter                     96,127        23.3      107,187       28.0      98,022           30.3
                                   ------------  ----------------------  --------  ---------------- ---------
Total                              412,262       100.0     382,123       100.0     323,082          100.0
                                   ============  ========  ============  ========  ================ =========


Competition

With the exception of several large Japanese  cultured pearl and South Sea pearl
suppliers,  the pearl  business is highly  fragmented  with  limited  brand name
recognition  or consumer  loyalty.  Selection  is generally a function of design
appeal, perceived value and quality in relationship to price.

Internationally,   we  face  intense   competition.   Our  principal  historical
competitors in the Japanese  cultured,  Tahitian and South Sea pearl markets are
Japanese companies.  Firms such as Tasaki, Mikimoto, Tokyo and K. Otsuki are the
largest   traders  and   distributors  of  such  pearls.   Nevertheless,   their
competitiveness  has been impaired by the current  weakness in Japan's  economy,
and the poor harvest of Japanese cultured pearls.

Locally,  we compete  with  approximately  60 companies in Hong Kong that engage
actively in the freshwater  pearl and Chinese  cultured pearl business.  Most of
such local  companies  are small  operators  and some are engaged  only in pearl
trading.  In addition to genuine  pearls,  we must  compete  with  synthetically
produced pearls.

We believe that we are competitive in the industry because of our advanced pearl
processing and bleaching techniques,  and processing facilities in the PRC which
allow us to process  pearls at cost that is lower  than many of our  competitors
and  because we are a leading  purchaser  and  distributor  of Chinese  cultured
pearls. In addition,  we provide one-stop shopping  convenience to customers and
have historically maintained a close relationship with our customers. Therefore,
although  competition is intense,  we believe that we are well positioned in the
pearl industry. However, in a highly competitive industry where many competitors
have substantially greater technical, financial and marketing resources than us,
new  competitors  may enter into the market and customer  preferences may change
unpredictably, and there can be no assurance that we will remain competitive.


                                       10



Real Estate Leasing Operations

Facilities

In  connection   with  our  expansion  into  pearl   processing  and  assembling
operations,  we acquired  land use rights with respect to, and  constructed,  an
industrial  complex  ("Man  Sang  Industrial  City")  located in Gong Ming Zhen,
Shenzhen  Special Economic Zone, PRC in September 1991. The land use rights with
a total site area of approximately  470,000 square feet we acquired with respect
to Man Sang  Industrial City have a duration of 50 years starting from September
1, 1991. We acquired the land use rights  relating to Man Sang  Industrial  City
and constructed such facility for approximately $3.4 million.

As of March  31,  2005,  Man Sang  Industrial  City  consisted  of 26  completed
buildings  and  1  additional   building  which  is  still  under   construction
encompassing a total gross floor area of  approximately  780,000 square feet. Of
the 26 completed  buildings in Man Sang Industrial City, 17 buildings are rental
properties,  and the  remaining 9 buildings  are for the  Company's  own use. In
addition to factories, dormitories and shops, Man Sang Industrial City has green
zones,  playgrounds and other amenities  typically offered in  industrial/living
complexes in the PRC.

Leasing and Management

During  fiscal  2005,  we utilized 9 buildings in Man Sang  Industrial  City for
pearl  processing,  pearl  and  jewelry  assembly,   administration,  and  staff
accommodation.  The remaining  facilities were leased to third party  industrial
users, primarily foreign investors and non-polluting light industry.

We  employed  a staff of 24 persons to  provide  required  management,  leasing,
maintenance and security for Man Sang Industrial City.

As of March 31, 2005, the 17 buildings in Man Sang  Industrial  City,  excluding
the 9  buildings  utilized  for our  pearl  operations,  were  used for  leasing
purposes to independent  third parties and  industrial  users not connected with
us. Such facilities are typically  offered under leases ranging in duration from
1 year to 3 years.  The gross rental  income from Man Sang  Industrial  City for
fiscal 2005 was approximately  HK$2.89 million compared to approximately  HK$3.6
million for fiscal 2004. See "Item 7 -  Management's  Discussion and Analysis of
Financial  Condition  and  Results of  Operations  - Year Ended  March 31,  2005
Compared to Year Ended March 31, 2004 - Rental Income."

In addition to Man Sang Industrial  City, we own rental  properties in Hong Kong
("Hong Kong Rental  Properties") which were leased to independent third parties.
The Hong Kong Rental Properties consist of the properties as follows:

a.       2,643  square feet on 17th Floor and a car  parking  space No.16 on 2nd
         Floor,  Silvercrest,  No.24  Macdonnell Road,  Midlevels,  Hong Kong. A
         tenancy agreement was made at a monthly rental of HK$38.0K** for a term
         of two years  starting from October 25, 2004. The rental income totaled
         approximately HK$413.4K for fiscal 2005 and approximately HK$444.0K for
         fiscal 2004. See "Item 2 - Properties - Hong Kong."


______________________________________
** As used in this report,  the letter "K" appearing  immediately after a dollar
amount denotes rounding to the nearest HK$1,000;  as an example,  HK$250,499 may
be rounded to "HK$250K."


                                       11



b.       Parking space No. 3 on Floor L3 of Valverde,  11 May Road, Hong Kong. A
         tenancy  agreement  on this  property  and  property (c) below was made
         during the year. See "Item 2 - Properties - Hong Kong."

c.       1,063 square feet at Flat A on 33rd Floor,  Valverde, 11 May Road, Hong
         Kong. A tenancy  agreement on this  property and property (b) above was
         renewed at a total  monthly  rental of  HK$30.0K  for a term of 2 years
         starting  from  March 15,  2004.  Rental  income on this  property  and
         property (b) above totaled approximately HK$360.0K for fiscal 2005, and
         approximately  HK$364.0K  for fiscal  2004.  See "Item 2 - Properties -
         Hong Kong."

d.       8th Floor,  Harcourt House No. 39 Gloucester Road,  Wanchai,  Hong Kong
         was acquired and the  transaction  was  completed on August 15, 2003. A
         tenancy  agreement  has been made for a term of 3 years from August 15,
         2003 to August  14,  2006.  The  rental  income  totaled  approximately
         HK$1,072.5K for fiscal 2005, and  approximately  HK$1,462.5K for fiscal
         2004.  See "Item 2 - Properties-  Hong Kong." On September 15, 2004, we
         sold this property for HK$71.6 million.

Competition

Competition  among facilities such as Man Sang Industrial City is intense in the
Shenzhen Special  Economic Zone.  Because of economic  incentives  available for
businesses  operating in the Shenzhen Special Economic Zone, numerous facilities
have been  constructed  to house such  businesses.  While a number of  competing
facilities may offer greater  amenities and may be operated by companies  having
greater resources,  and additional competing  facilities may be constructed,  we
believe Man Sang Industrial City is competitive with other similar facilities in
the Shenzhen  Special  Economic Zone based on both the quality of facilities and
lease rates.

Employees

As of May  31,  2005,  we had  1,284  employees.  No  employee  is  governed  by
collective  bargaining  agreements  and  we  consider  our  relations  with  our
employees  to be  satisfactory.  A  breakdown  of  employees  by  function is as
follows:




                                                    Hong Kong                PRC                Total
                                                                                      
Senior management                                      5                        5                 10
Marketing and sales                                   24                       24                 48
Purchasing                                             6                        3                  9
Finance and accounting                                13                       15                 28
Processing and logistics                              18                    1,075              1,093
Human resources and administration                    14                       45                 59
Real estate leasing                                    -                       31                 31
Information technology                                 4                       2                   6
                                                   -----                    -----              -----
Total                                                 84                    1,200              1,284
                                                   =====                    =====              =====



                                       12



Segment Information

Reportable segment income or loss, and segment assets are as follows:




                            Reportable Segment Income or Loss, and Segment Assets

                                                                  2005               2004               2003
                                                               HK$'000            HK$'000            HK$'000
                                                                                            
Revenues from external customers
Pearls                                                         412,262            382,123            323,082
Real estate investment                                           4,646              6,220              7,455
                                                         --------------     --------------     --------------
                                                               416,908            388,343            330,537
                                                         ==============     ==============     ==============

Interest expenses
Pearls                                                              33                134                859
Real estate investment                                              18                111                503
Corporate assets                                                    49                135                267
                                                         --------------     --------------     --------------
                                                                   100                380              1,629
                                                         ==============     ==============     ==============

Depreciation and amortization
Pearls                                                           5,602              6,620              6,051
Real estate investment                                           1,637              1,889              2,013
Corporate assets                                                   918                918              1,232
                                                         --------------     --------------     --------------
                                                                 8,157              9,427              9,296
                                                         ==============     ==============     ==============

Operating income
Pearls                                                          35,386             24,309             24,843
Real estate investment                                         (6,381)            (3,338)                175
                                                         --------------     --------------     --------------
                                                                29,005             20,971             25,018
                                                         ==============     ==============     ==============

Capital expenditure for segment assets
Pearls                                                           8,536             24,078              8,963
Real estate investment                                           1,473             38,222              2,053
Corporate assets                                                     -                  -                167
                                                         --------------     --------------     --------------
                                                                10,009             62,300             11,183
                                                         ==============     ==============     ==============
Segment assets
Pearls                                                         449,219            372,671            334,251
Real estate investment                                          62,232             95,833             96,447
Corporate assets                                                47,790             48,370             53,046
                                                         --------------     --------------     --------------
                                                               559,241            516,874            483,744
                                                         ==============     ==============     ==============



                                       13



ITEM 2.           PROPERTIES

Hong Kong

The head office of the Group at 21st Floor and 19th  Floor,  Railway  Plaza,  39
Chatham Road South,  Tsimshatsui,  Kowloon,  Hong Kong has a gross floor area on
each floor of  approximately  10,880  square  feet.  We have renewed our tenancy
agreement of 21st Floor for a term of 2 years commencing July 1, 2004.

We own the property at Room 407, Wing Tuck Commercial Centre, 177 - 183 Wing Lok
Street,  Sheung  Wan,  Hong  Kong.  The  gross  floor  area of the  premises  is
approximately  957 square feet.  The property has been left vacant since October
2003.

We own two  residential  flats with a gross  floor area of  approximately  1,784
square feet on Flat C and Flat D on 15th Floor,  Windsor Mansion,  29-31 Chatham
Road South,  Tsimshatsui,  Kowloon,  Hong Kong, which we use as quarters for PRC
employees on business trips to Hong Kong.

We own a residential flat with a gross floor area of approximately  1,063 square
feet on 33rd Floor, and a parking space at No. 3 on L3 Floor of Valverde, 11 May
Road,  Hong Kong,  which we lease to an independent  third party.  See "Item 1 -
Business - Real Estate Leasing Operations - Leasing and Management" above.

We own a residential flat with a gross floor area of approximately  2,838 square
feet on 20th Floor,  The  Mayfair,  1 May Road,  Hong Kong,  which we use as our
Chairman's residence since February 6, 2002.

We own an investment  property with a gross floor area of  approximately  10,880
square feet at 19th Floor,  Railway Plaza,  39 Chatham Road South,  Tsimshatsui,
Kowloon,  Hong Kong,  which we had leased to an  independent  third  party until
April 21,  2003.  See "Item 1 -  Business - Real  Estate  Leasing  Operations  -
Leasing  and  Management"  above.  In May  2003,  we  moved  certain  operations
previously located on the 27th Floor of the same building into these premises.

We  acquired an  investment  property  with a gross floor area of  approximately
17,000  square  feet at 8th  Floor,  Harcourt  House,  No. 39  Gloucester  Road,
Wanchai.  Hong Kong.  The  transaction  was  completed on August 15,  2003.  The
premises are leased to an independent third party. See "Item 1 - Business - Real
Estate  Leasing  Operations - Leasing and  Management"  above.  On September 15,
2004, we sold this property for HK$71.6 million.

People's Republic of China

As noted  above,  we own the land use rights to the site of Man Sang  Industrial
City for a term of 50 years from  September  1, 1991 to  September  1, 2041.  On
March 31, 2005, Man Sang Industrial City consisted of 26 completed buildings and
1 additional  building  which is still under  construction  encompassing a total
gross floor area of approximately  780,000 square feet.  Throughout fiscal 2005,
we used most of the units in 9 buildings for pearl processing, pearl and jewelry
assembly, administration and staff accommodation, and the remaining 17 buildings
are used for leasing purposes to independent  third parties and industrial users
not


                                       14



connected with us, amounting to approximately 370,000 square feet of floor space
and representing  approximately 46.9% of the total gross floor space of Man Sang
Industrial City.

ITEM 3.           LEGAL PROCEEDINGS

On December 2, 2003, Arcadia Jewellery Limited ("Arcadia"),  a subsidiary of the
Company,  filed a lawsuit in Hong Kong  against its former  general  manager and
certain  other parties for breach of certain  agreements.  On December 22, 2003,
this  former  general  manager  filed a lawsuit  in Hong Kong  against  Arcadia.
Arcadia  intends  to pursue  its claim and defend  against  the  former  general
manager's  claims  vigorously.  Although  it is not  possible  to  predict  with
certainty  at the moment the outcome of these  unresolved  legal  actions or the
range of  possible  loss or  recovery,  the Company  does not  believe  that the
resolution of these matters will have a material adverse effect on the Company's
consolidated financial position or results of operations.

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of our stockholders through the solicitation
of proxies or  otherwise,  during  the fourth  quarter of our fiscal  year ended
March 31, 2005.


                                       15



                                     PART II

ITEM 5.           MARKET FOR COMMON  EQUITY,  RELATED  STOCKHOLDER  MATTERS  AND
                  ISSUER PURCHASES OF EQUITY SECURITIES

Market Information

Our Common  Stock has been  reported on the  Over-The-Counter  (OTC)  Electronic
Bulletin Board since 1987 and is under the symbol "MSHI.OB." However, the market
for these securities has historically been extremely limited and sporadic.

The high ask and low bid prices for our Common  Stock for each  quarter,  and on
the last day of each quarter, during our last two fiscal years were as follows:




Period                                              Over the quarter                On the last day of quarter
                                                   High           Low                High                Low
                                                      $             $                   $                  $
                                                                                            
2005
June 30, 2004                                      4.25          2.70                 3.50              3.50
September 30, 2004                                 4.00          2.55                 3.40              3.40
December 31, 2004                                 10.95          3.40                10.00              9.46
March 31, 2005                                    10.70          6.63                 7.51              7.51


2004
June 30, 2003                                      2.35          0.90                 2.30              2.25
September 30, 2003                                 3.45          1.50                 1.82              1.82
December 31, 2003                                  2.00          1.27                 1.65              1.65
March 31, 2004                                     4.60          1.45                 4.00              3.65


The above bid information reflects inter-dealer prices,  without retail mark-up,
mark-down or commission and may not represent actual transactions.

Holders

The  number of record  holders  of our Common  Stock as of March 31,  2005,  was
approximately  200.  This  number does not  include an  indeterminate  number of
stockholders whose shares are held by brokers in street name.

Dividends

We have not paid any  dividends  with respect to our Common Stock during the two
preceding  fiscal years,  and do not intend to pay dividends in the  foreseeable
future.


                                       16



ITEM 6.           SELECTED FINANCIAL DATA

Set forth below is certain selected consolidated  financial data for the Company
and its subsidiaries covering the fiscal years ended March 31, 2005, 2004, 2003,
2002 and 2001 and the selected balance sheet data at March 31 of each such year.
This summary should be read in  conjunction  with  "Management's  Discussion and
Analysis of Financial  Condition  and Results of  Operations"  and the Financial
Statements  provided in Items 7, 7A and 8  respectively,  of this Report on Form
10-K.




(Amounts expressed in thousands except share data)

For the fiscal year                              2005          2004             2003          2002          2001
                                                  HK$           HK$              HK$           HK$           HK$
                                                                                        
Net sales                                     412,262       382,123          323,082       282,715       311,109
Gross profit                                  117,248       104,147           89,922        96,439        16,433
Rental income - gross                           4,646         6,220            7,455         7,526         5,526
SG&A expenses
  - for net sales                              81,862        79,838           65,079        65,901        77,076
  - for rental                                 11,207         9,558            7,280         6,129         6,022
Operating income (loss)                        29,005        20,971           25,018        31,935      (61,139)
Interest expenses                                 100           380            1,629         4,886         6,990
Interest income                                 1,067           279              690         2,785         5,799
Gain on sale of a real estate                  34,248             -                -             -             -
  investment
Non-operating income                            1,617         2,889            4,425         1,870         6,705
Other than temporary decline in                     -       (2,474)          (5,921)             -             -
  fair value of marketable
  securities
Income (loss) before
  income taxes  (N1)                           65,837        21,285           22,583        31,704      (55,625)
Income tax expenses (benefits)                  6,129         7,027            3,719         1,206       (3,320)
Minority interests                             32,792        11,266            9,943        14,189      (18,112)
Net income (loss) (N1)                         26,916         2,992            8,921        16,309      (34,193)
Net income available to common                 26,319         2,926            8,737        15,947      (34,193)
stockholders
Net income (loss)
  - per share  (N2)                              5.97          0.66             1.84          3.70        (7.76)
Depreciation and amortization                   8,157         9,427            9,296         9,252         9,162
Gross profit margin  (%)                        28.44         27.25            27.83         34.11          5.28



                                       17






At March 31                                       2005         2004            2003          2002          2001
                                                   HK$          HK$             HK$           HK$           HK$
                                                                                      
Working capital                                357,028      262,645         288,315       268,781       219,929
Property, plant and
   equipment, net                              119,061      115,791          66,278        80,333        84,821
Real estate investments, net                    47,144       88,673          96,447        81,986        84,369
Total assets                                   559,241      516,874         483,744       489,069       512,381
%  Return on total assets                         4.81         0.58            1.84          3.33        (6.67)
Non-current portion of long-                         -        6,016          16,435        22,010        29,306
  term debts
Total liabilities (excluding                    36,963       55,572          46,553        74,461       141,809
  minority interests)
Minority interests                             257,562      224,437         179,844       170,208       112,234
Stockholders' equity                           264,716      236,865         257,347       244,400       258,338
Net book value per share                         60.06         53.2            54.3          55.5          58.6
%  Return on
      stockholders' equity                       10.17         1.26            3.47          6.67       (13.24)
Gearing ratio  (N2)                                  -         0.05            0.09          0.23          0.47
Weighted average shares
  outstanding                                4,407,878    4,451,889       4,740,700     4,405,960     4,405,960


N1:      Income  before   income  taxes  and  net  income  is  from   continuing
         operations.

N2:      The figures for fiscal 2001 to fiscal 2004 have been restated according
         to EITF 03-6 which became effective during fiscal 2005.

N3:      "Gearing  ratio"  represents the ratio of the Company's  total debts to
         shareholders' equity.

N4:      No dividend was paid in the fiscal years presented.


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

This  section  and  other  parts  of  this  Form  10-K  contain  forward-looking
statements that are, by their nature, subject to risks and uncertainties.  These
forward-looking statements include, without limitation,  statements relating to:
(a) future  supplies,  demands,  and purchase and sale prices of pearl and pearl
jewelry in the international pearl and jewelry markets,  and real estate in Hong
Kong and the PRC; (b) sales and  profitability of the Company's  product and its
future  product mix;  (c) the amount and nature of, and  potential  for,  future
developments and competitions; (d) expansion,  consolidation and other trends in
the pearl and jewelry industry;  (e) the Company's  business  strategy;  (f) the
Company's  estimated  financial  information  regarding  its  business;  (g) tax
exemptions  and  tax  rates;  and  (h)  exchange  rates.  These  forward-looking
statements are based on assumptions and analyses made by the Company in light of
its  experience  and  perception of historical  trends,  current  conditions and
expected future  developments,  as well as other factors the Company believes to
be appropriate in particular circumstances.  However, whether actual results and
developments will meet the Company's  expectations and predictions  depends on a
number of known and


                                       18



unknown risks and  uncertainties  and other  factors,  any or all of which could
cause actual results,  performance or achievements to differ materially from the
Company's  expectations,  whether  expressed or implied by such  forward-looking
statements (which may relate to, among other things,  the Company's sales, costs
and expenses, income, inventory performance, and receivables). Primarily engaged
in the processing and trading of pearls and pearls jewelry products, and in real
estate  investment,   the  Company's  ability  to  achieve  its  objectives  and
expectations  are derived at least in part form assumptions  regarding  economic
conditions,  consumer tastes,  and developments in its competitive  environment.
The following assumptions,  among others, could materially affect the likelihood
that the Company  will  achieve its  objectives  and  expectations  communicated
through these forward-looking statements: (i) that low or negative growth in the
economies or the financial markets of our customers,  particularly in the United
States and in Europe, will not occur and reduce discretionary  spending on goods
that might be  perceived  as  "luxuries";  (ii) that the Hong Kong  dollar  will
remain pegged to the US dollar at US$1 to HK$7.8;  (iii) that customer's  choice
of pearls vis-a-vis other precious stones and metals will not change  adversely;
(iv) that the Company will  continue to obtain a stable  supply of pearls in the
quantities,  of the quality and on terms required by the Company; (v) that there
will not be a substantial  adverse change in the exchange  relationship  between
RMB and the Hong Kong or US  dollar;  (vi) that  there  will not be  substantial
increase  in tax burden of  subsidiaries  of the Company  operating  in the PRC;
(vii) that there will not be  substantial  change in climate  and  environmental
conditions at the source  regions of pearls that could have  material  effect on
the supply and pricing of pearls;  and (viii) that there will not be substantial
adverse change in the real estate market conditions in the PRC and in Hong Kong.

We cannot guarantee any of the forward-looking statements,  which are subject to
risks,  uncertainties  and  assumptions  that are  difficult to predict.  Actual
results  may  differ  materially  from  those  we  forecast  in  forward-looking
statements due to a variety of factors,  including  those set forth above. We do
not  intend to update any  forward-looking  statements  due to new  information,
future  events  or   otherwise.   If  we  do  update  or  correct  one  or  more
forward-looking  statements,  investors  and others  should not conclude that we
will  make   additional   updates   or   corrections   with   respect  to  other
forward-looking statements.

The  following  discussion  of  results  of  operation,  liquidity  and  capital
resources,  derivative instruments,  seasonality and inflation should be read in
conjunction  with  the  financial  statements  and  the  notes  thereto  include
elsewhere herein.

Critical Accounting Policies and Estimates

Management's  discussion  and analysis of results of  operations  and  financial
condition are based upon our consolidated financial statements. These statements
have been prepared in accordance with accounting  principles  generally accepted
in the United States of America.  These  principles  require  management to make
certain  estimates and assumptions that affect amounts reported and disclosed in
the financial  statements and related notes. The most significant  estimates and
assumptions  include  valuation of inventories,  provisions for income taxes and
uncollectible  accounts, the recoverability of non-consolidated  investments and
long-lived   assets.   Actual   results  could  differ  from  these   estimates.
Periodically,  the Company  reviews all  significant  estimates and  assumptions
affecting  the  financial  statements  and records  the effect of any  necessary
adjustments.


                                       19



The following critical  accounting  policies rely upon assumptions and estimates
and  were  used  in the  preparation  of the  Company's  consolidated  financial
statements:

Allowance for doubtful accounts:  We maintain an allowance for doubtful accounts
based on estimates of the  credit-worthiness of our customers.  If the financial
condition of our  customers  was to  deteriorate,  resulting in an impairment of
their ability to make payments, additional allowances may be required.

Inventories  write-downs:  We  write  down  the  amount  by  which  the  cost of
inventories  (determined by the weighted average method) exceeds their estimated
market values based on assumptions about future demand and market conditions. If
actual market  conditions are less favorable than those projected by management,
additional inventory write-downs may be required.

Long-lived  assets:  We  periodically  evaluate the carrying value of long-lived
assets to be held and used,  including  goodwill  and other  intangible  assets,
whenever events and circumstances  indicate that the carrying value of the asset
may no  longer  be  recoverable.  An  impairment  loss,  measured  based  on the
estimated fair value of the asset, is recognized if expected future undiscounted
cash flows are less than the carrying amount of the assets.

Non-consolidated  investments:  An adverse  change in market  conditions or poor
operating  results  of  underlying  investments  could  result  in  losses or an
inability to recover the carrying value of the  investments  (which we determine
by referring to the operating  results of, and the return  generated  from, such
investments), thereby possibly requiring an impairment charge.

Marketable  securities:  We  hold  for  long-term  investment  purposes  certain
publicly  traded  securities,  which  are  classified  as  available  for  sale.
Management  periodically  reviews  these  investments  for other than  temporary
decline in value.  In our review in fiscal 2004,  taking into account the length
of time and the extent to which the market value of certain securities have been
below cost, and other qualitative factors,  management determined that a decline
in value of such securities was other than temporary, which we recognized in our
income  statement.  Management will continue to  periodically  review the market
value of our  investments  in  securities,  and if it  determines in the future,
based at least in part on the  length of time and the extent to which the market
value is less than cost as well as the financial conditions and prospects of the
respective issuers, that an other than temporary decline in value occurs, we may
be required to make further write-downs for such decline in value.

Allowances for Deferred Income Tax Assets:  Tax benefits arising from deductible
temporary differences,  unused tax credits and net operating loss carry forwards
are recognized as deferred tax assets. We record a valuation allowance to reduce
our  deferred  income tax assets to an amount  that we believe  will more likely
than not be  realized.  We have  considered  future  taxable  income and ongoing
prudent and feasible tax planning  strategies  in assessing  the need and amount
for the valuation allowance.  In the event we were to determine that we would be
able to realize  our  deferred  income tax assets in the future in excess of our
net recorded  amount,  an  adjustment  to our  deferred  income tax assets would
increase income in the period such determination was made. Alternatively, should
we  determine  that  we  would  not be able  to  realize  all or part of our net
deferred  income tax assets in the future,  an adjustment to our deferred income
tax assets would decrease income in the period such determination was made.


                                       20



Overview

Fiscal 2005

Net sales in fiscal  2005  increased  by HK$30.2  million to  HK$412.3  million,
representing  a 7.9% increase when compared to net sales of HK$382.1  million in
fiscal  2004.  The  positive  growth  this  year was  mainly  due to an  overall
improvement  in global  economy,  an increase in the Group's sales in pearls and
jewelry as well as its adoption of flexible and effective pricing strategies.

Net income for fiscal 2005 showed an increase of HK$23.9 million to HK$26.9
million, when compared to a net income of HK$3.0 million for fiscal 2004. This
increase in net income was mainly attributed to higher gross profit and the
disposal of a real estate investment by the Company.

Given the sustaining  demand for South Sea pearls, we continue to place emphasis
on the sale of South Sea  pearls,  which  comprised  approximately  42.1% of our
Company's  fiscal 2005 total sales. In order to further increase our strength in
the pearl sector,  we created our own in-house design and  manufacturing  teams,
which gives us better quality control in designing and producing assembled pearl
jewelry and jewelry products.  Through  competitive prices and improved quality,
we managed to have solid growth in the sales of our finished jewelry products.

While South Sea pearls attract sophisticated customers,  freshwater pearls still
have great potential in the youth and teenage market. We maintain  classical and
elegant designs of pearl strands and jewelry products for our more sophisticated
customers  while  at the  same  time  develop  fashionable  and  trendy  designs
targeting  younger and teenage  customers with prices ranging from affordable to
high end.

We maintain our quality and prices of products  through our  experienced  buyers
and our good  purchasing  network  together  with our  unique  pearl  processing
techniques and skills in producing finished products. We also emphasize offering
fashionable and vivid designs to maintain the attraction of our products.

In order to maintain the market  exposure of our Company and products as well as
to keep  abreast of the latest  fashion and  jewelry  market  trends,  we attend
international tradeshows and exhibitions. At the same time, we keep investing in
our production facilities to solidify our back-end  manufacturing  operations in
order to support our increased  sales orders while  maintaining our good quality
of production.

Future Trends

We will  continue to build our  customer  base in order to expand our  assembled
jewelry sales while  working to maintain our strong market  position in our core
pearl  business.  Looking ahead, we believe that the global economy will keep on
growing at a healthy pace and we will keep  pursuing new business  opportunities
including  venturing into new market segments,  enlarging our customer base, and
strengthening  market  share.  We will also keep an eye on potential  investment
opportunities  beyond the pearl and  jewelry  industry  with a view to  bringing
about the best returns to the Group and its  shareholders.  In the coming fiscal
year, we intend to pursue  aggressive  marketing  strategies  offering the right
product and service


                                       21



mix to engage new  customers and keep our current  customers,  while at the same
time maintain effective cost control measures. We believe our performance in the
coming fiscal year will continue to be promising.

Results of Operations

The following table sets forth for the fiscal years indicated certain items from
the Consolidated Statements of Income expressed as a percentage of net sales:





                                                                                        Year Ended March 31,

                                                                   2005             2004               2003
                                                                     %                 %                  %
                                                                                              

Net sales                                                           100.0            100.0             100.0
Cost of sales                                                        71.6             72.7              72.2
                                                                    -----            -----             -----
Gross profit                                                         28.4             27.3              27.8
Rental income, gross                                                  1.1              1.6               2.3
                                                                    -----            -----             -----
                                                                     29.5             28.9              30.1
                                                                    =====            =====             =====

Selling, general and administrative expenses                        (22.5)           (23.4)            (22.4)
                                                                    -----            -----             -----
Operating income                                                      7.0              5.5               7.7
Interest expenses                                                    (0.1)            (0.1)             (0.5)
Interest income                                                       0.3              0.1               0.2
Gain on sale of a real estate investment                              8.3              -                 -
Non-operating income                                                  0.4              0.8               1.4
Other than temporary decline in fair value
  of marketable securities                                             -              (0.7)             (1.8)
                                                                    -----            -----             -----
Income before income taxes and Minority interests                    15.9              5.6               7.0
                                                                    =====            =====             =====
Income tax expenses                                                  (1.5)            (1.8)             (1.1)
                                                                    -----            -----             -----
Net income before minority interests                                 14.4              3.8               5.9
Minority interests                                                   (8.0)            (3.0)             (3.1)
                                                                    -----            -----             -----
Net income                                                            6.4              0.8               2.8
                                                                    =====            =====             =====



Year Ended March 31, 2005 Compared to Year Ended March 31, 2004

Net Sales and Gross Profit

Net sales in fiscal  2005  increased  by HK$30.2  million to  HK$412.3  million,
representing  a 7.9% increase when compared to net sales of HK$382.1  million in
fiscal 2004.  We attribute  such  increase in net sales to the  improvements  in
general business and consumer confidence resulting in improvements in demand and
market sentiment  following recovery from the impact of the Iraq War and SARS in
the PRC, Hong Kong and other countries with the increased  revenue  contribution
on pearls and jewelry finished products.

Gross profit for fiscal 2005 increased by HK$13.1 million from HK$104.1  million
for fiscal 2004 to  HK$117.2  million,  representing  an increase of 12.6% while
gross profit margin  increased to 28.4% from 27.3% in fiscal 2004.  The increase
in gross profit resulted primarily


                                       22



from the increase in turnover.  We attribute the increase in gross profit margin
mainly to our change in sales mix.

Rental Income

Gross rental income decreased by HK$1.6 million,  or 25.3%,  from HK$6.2 million
for fiscal 2004 to $4.6  million for fiscal  2005.  The decrease in gross rental
income was mainly  attributable to the reduction in rental income as a result of
the disposal of 8th Floor,  Harcourt House, 39 Gloucester  Road,  Wanchai,  Hong
Kong  completed on September  15, 2004. In addition,  the Company  experienced a
decrease in rental income in Man Sang  Industrial City located in PRC mainly due
to a lower occupancy rate when compared to the last fiscal year.

Selling, General and Administrative Expenses ("SG&A expenses")

SG&A  expenses  for fiscal  2005 were  HK$92.9  million,  consisting  of HK$81.9
million  attributable to pearl  operations and HK$11.0  million  attributable to
real estate operations.  This is an increase of approximately HK$3.5 million, or
3.9%, from HK$89.4 million,  consisting of HK$79.8 million attributable to pearl
operations and HK$9.6 million  attributable  to real estate  operations,  during
fiscal 2004.

The increase in SG&A  expenses in pearl  operations  was mainly due to increased
headcount  and salary  expenses  related to our increased  jewelry  business and
commission  expenses  incurred on increased sales. The increase in SG&A expenses
in the real estate operations was mainly due to an increased  spending on repair
and  maintenance  expenditures  on some of the industrial  buildings  located in
Shenzhen,  PRC, but was offset by the loss on demolition of one of the buildings
located in Shenzen,  PRC, for  reconstruction and loss on disposal of one of our
property located in Hong Kong for last year.

As a percentage of net sales, SG&A expenses for pearl operations  decreased from
20.9% in fiscal 2004 to 19.9% in fiscal 2005.

Interest Income

Interest  income for fiscal 2005  increased by HK$0.8  million to HK$1.1 million
from  HK$0.3  million  in fiscal  2004.  The  increase  in  interest  income was
principally  due to higher  interest rates and increased bank deposits in fiscal
2005 as compared to fiscal  2004.  See "Item 7A.  Quantitative  and  Qualitative
Disclosures About Market Risk."

Interest Expenses

Interest  expenses for fiscal 2005 decreased by HK$0.3 million to HK$0.1 million
from  HK$0.4  million  in  fiscal  2004 as a  result  of the  repayment  of bank
borrowings during the year.

Income Tax Expenses

Our income tax  expenses  were  HK$6.1  million for fiscal  2005,  a decrease of
HK$0.9  million when  compared to an income tax  expenses of HK$7.0  million for
fiscal  2004,  which  decrease  is mainly  attributable  to the  absence  of the
one-time payment for income tax expenses in fiscal 2005 for certain taxable gain
associated with the disposal of MSIL shares by Man Sang


                                       23



BVI in fiscal 2004.  However,  the  decrease in our income tax expenses  between
fiscal 2005 and fiscal 2004 has been mitigated, in part, by the effect of higher
operating income in fiscal 2005.

Net Income

Net income for fiscal 2005 increased by HK$23.9 million to HK$26.9 million, when
compared to a net income of HK$3.0  million for fiscal  2004.  Such  increase is
mainly due to higher  gross  profit and the gain on  disposal of one of our real
estate  property  located at 8th Floor,  Harcourt  House,  39  Gloucester  Road,
Wanchai,  Hong Kong but was offset by an increase in SG&A  expenses and minority
interests.

Year Ended March 31, 2004 Compared to Year Ended March 31, 2003

Net Sales and Gross Profit

Net sales in fiscal  2004  increased  by HK$59.0  million to  HK$382.1  million,
representing a 18.3% increase when compared to net sales of HK$323.1  million in
fiscal 2003. We attribute  such  increase in net sales to, among other  factors,
(i)  improvements  in general  business  and  consumer  confidence  resulting in
improvements in demand and market sentiment following the impact of the Iraq War
and SARS in the PRC, Hong Kong and other countries,  (ii) the increased  revenue
contribution  on pearls  and  jewelry  finished  products,  (iii) our  increased
marketing efforts and flexible pricing strategies, and (iv) value added services
to satisfy our customers' needs.

Gross profit for fiscal 2004 increased by HK$14.1  million from HK$90.0  million
for fiscal 2003 to  HK$104.1  million,  representing  an increase of 15.8% while
gross profit margin  decreased to 27.3% from 27.8% in fiscal 2003.  The increase
in gross profit resulted  primarily from the increase in turnover.  We attribute
the decrease in gross profit margin mainly to our flexible  pricing  strategy on
fresh water pearls,  as well as the increase in assembled jewelry in our product
mix, which dilutes the gross profit margin to a lower extent.

Rental Income

Gross rental income decreased by HK$1.3 million,  or 16.6%,  from HK$7.5 million
for fiscal 2003 to $6.2  million for fiscal  2004.  The decrease in gross rental
income was mainly  attributable  to the reduction in rental income  generated in
fiscal  year 2004 by the 19th  Floor,  Railway  Plaza,  39 Chatham  Road  South,
Tsimshatsui,  Hong Kong, which had been occupied by the Company for internal use
since April 21, 2003. In addition,  the Company experienced a decrease in rental
income in Man Sang Industrial City located in PRC. The decrease in rental income
in Man Sang Industrial  City was mainly due to one of the buildings  having been
demolished  in the first  quarter of fiscal  2004.  However,  such  decrease was
partially offset by the additional rental income  contribution  generated by the
property at 8th Floor,  Harcourt House 39 Gloucester  Road,  Wanchai,  Hong Kong
acquired on August 15, 2003.

Selling, General and Administrative Expenses ("SG&A expenses")

SG&A  expenses  for fiscal  2004 were  HK$89.4  million,  consisting  of HK$79.8
million attributable to pearl operations and HK$9.6 million attributable to real
estate operations. This is an increase of approximately HK$17 million, or 23.5%,
from HK$72.4 million, consisting


                                       24



of  HK$65.1  million   attributable  to  pearl  operations  and  HK$7.3  million
attributable to real estate operations, during fiscal 2003.

The  increase  in SG&A  expenses  in  pearl  operations  was  mainly  due to (i)
increased  headcount  and  salary  expenses  related  to  our  acquired  jewelry
business, (ii) bad debt provision made on customers,  while the increase in SG&A
expenses in the real estate  operations  was mainly due to (i) a loss arising on
the demolition of one of the buildings for  reconstruction in Shenzhen,  PRC and
(ii) a loss arising from the disposal of one of our properties  located at Focal
Industrial Centre, 21 Man Lok Street, Kowloon, Hong Kong.

As a percentage of net sales, SG&A expenses for pearl operations  increased from
20.1% in fiscal 2003 to 20.9% in fiscal 2004.

Interest Income

Interest  income for fiscal 2004  decreased by HK$0.4  million to HK$0.3 million
from  HK$0.7  million  in fiscal  2003.  The  decrease  in  interest  income was
principally  due to lower  interest  rates in fiscal  2004 as compared to fiscal
2003. See "Item 7A. Quantitative and Qualitative Disclosures About Market Risk."

Interest Expenses

Interest  expenses for fiscal 2004 decreased by HK$1.2 million to HK$0.4 million
from  HK$1.6  million  in  fiscal  2003 as a  result  of the  reduction  in bank
borrowings and lower interest rate during the year.

Income Tax Expenses

Our income tax  expenses  were HK$7.0  million for fiscal  2004,  an increase of
HK$3.3  million when  compared to an income tax  expenses of HK$3.7  million for
fiscal 2003, which increase is mainly  attributable to higher taxable  operating
income and taxable gain  associated with the disposal of MSIL shares by Man Sang
BVI when compared to fiscal 2003.

Net Income

Net income for fiscal 2004 decreased by HK$5.9 million to HK$3.0  million,  when
compared to a net income of HK$8.9  million for fiscal  2003.  Such  decrease is
mainly due to an increase in SG&A  expenses,  higher  income  taxes and minority
interests,  plus a  decrease  in other  income  and a  decrease  in "other  than
temporary decline of fair value of marketable  securities".  The higher minority
interests is due to the decrease in effective  shareholdings  on MSIL from 56.7%
throughout fiscal 2003 to 49.4% since October 2003.

Off-balance Sheet Arrangements and Contractual Obligations

No off-balance sheet arrangement is noted during this fiscal 2005.

The Company is contractually  obligated to make the following  material payments
as of March 31, 2005:


                                       25






                                               Total          Less than 1    1-3 years      3-5 years      More than 5
                                                              year                                         years
                                                                                            
  Contractual Obligations
                                               HK'000         HK'000         HK'000         HK'000         HK'000
  Capital Commitment Obligations               3,568          3,568          -              -              -

  Operating lease obligations                  2,204          1,773          431            -              -
                                               -------------------------------------------------------------------------
  Total contractual obligations                5,772          5,341          431            -              -


Recent Accounting Pronouncements

In a meeting  held in November  2003,  the  Emerging  Issue Task Force  ("EITF")
reached a consensus on disclosure guidance previously discussed under EITF Issue
No. 03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to
Certain Investments". The consensus provided for certain disclosure requirements
that were  effective for fiscal years ending after December 15, 2003. We adopted
the disclosure requirements during the fiscal year ended March 31, 2005.

In  March  2004  meeting,  the EITF  reached  a  consensus  on  recognition  and
measurement  guidance  previously  discussed  under  EITF  Issue No.  03-1.  The
consensus  clarifies  the  meaning of  other-than-temporary  impairment  and its
application  to   investments   classified  as  either   available-for-sale   or
held-to-maturity   under  FASB  Statement  No.  115,   "Accounting  for  Certain
Investments in Debt and Equity Securities",  and investments accounted for under
the cost method or the equity method.  The recognition and measurement  guidance
for which the  consensus  was reached in the March 2004 meeting is to be applied
to  other-than-temporary  impairment  evaluations in reporting periods beginning
after June 15, 2004. In September  2004,  the EITF delayed the effective date to
apply the  measurement and  recognition  provisions  relating to debt and equity
securities  until the FASB  issues  additional  guidance.  We believe  that this
consensus on the recognition  and measurement  guidance will not have a material
impact on our financial position, results of operations, or cash flows.

In November 2004, the FASB issued SFAS No. 151 "Inventory Costs, an amendment of
ARB No. 43, Chapter 4". This statement amends  Accounting  Research Bulletin No.
43,  Chapter 4 to  clarify  that  abnormal  amounts  of idle  facility  expense,
freight,  handling costs,  and spoilage  should be recognized as  current-period
charges  regardless of whether they meet the criterion of "so abnormal" and that
fixed  production  overhead costs should be allocated to inventory  based on the
normal  capacity of the  production  facilities.  The guidance is effective  for
inventory  costs  incurred  during fiscal years  beginning  after June 15, 2005;
however,  earlier  application is permitted for inventory  costs incurred during
fiscal years  beginning  after November 23, 2004. The provisions of SFAS No. 151
should  be  applied  prospectively.  There  was  no  significant  impact  on the
Company's  financial  position  and  results  of  operations  as a result of the
adoption of SFAS No. 151.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment".  This  statement  provides  investors  and  other  users of  financial
statements  with more complete and neutral  financial  information  by requiring
that the  compensation  cost relating to  share-based  payment  transactions  be
recognized in financial statements. That cost will be measured based on the fair
value of the equity or liability  instruments  issued.  SFAS No. 123(R) covers a
wide range of share-based  compensation  arrangements  including  share options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share


                                       26



purchase  plans.  SFAS  No.  123(R)  replaces  SFAS  No.  123,  "Accounting  for
Stock-Based  Compensation",  and supersedes APB Opinion No. 25,  "Accounting for
Stock Issued to Employees".  Public  entities  (other than those filing as small
business  issuers)  will be  required  to apply this  statement  as of the first
interim or annual  reporting  period that begins after June 15,  2005.  In March
2005, the SEC published Staff Accounting Bulletin No. 107 "Share-Based Payment",
("SAB 107") to give public entities  guidance in applying the provisions of SFAS
No. 123(R),  and to users of financial  statements in analyzing the  information
provided  under that  Statement.  SAB 107 is to be applied  upon the adoption of
Statement No. 123(R). The Company believes that SFAS No. 123(R) and SAB 107 will
not have significant impact on its financial statements when it is adopted.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets
- - An Amendment of APB Opinion No. 29".  SFAS No. 153  eliminates  the  exception
from fair value  measurement  for  nonmonetary  exchanges of similar  productive
assets in paragraph  21(b) of APB Opinion No. 29,  "Accounting  for  Nonmonetary
Transactions",  and replaces it with an exception for exchanges that do not have
commercial  substance.  SFAS No. 153 specifies  that a nonmonetary  exchange has
commercial  substance  if the future  cash flows of the entity are  expected  to
change significantly as a result of the exchange.  SFAS No. 153 is effective for
the fiscal periods  beginning after June 15, 2005, and is required to be adopted
by the Company  effective  January 1, 2006. The Company does not expect SFAS No.
153 will have a material  impact on the  consolidated  results of  operations or
financial condition.

In March 2005, the FASB issued Interpretation No. 47 ("FIN 47"), "Accounting for
Conditional  Asset  Retirement  Obligations"  to  clarify  that an  entity  must
recognize  a  liability  for the fair value of a  conditional  asset  retirement
obligation  when  incurred  if the  liability's  fair  value  can be  reasonably
estimated.  FIN 47 also defines when an entity would have sufficient information
to reasonably estimate the fair value of an asset retirement obligation.  FIN 47
is effective  no later than the end of fiscal  years  ending after  December 15,
2005.  Retrospective  application of interim financial  information is permitted
but is not required.  Early adoption of this  Interpretation is encouraged.  The
adoption of FIN 47 will not have a material impact on the Company's consolidated
financial statements.

Liquidity and Capital Resources

The  Company's  primary  liquidity  needs are funded by  collection  of accounts
receivable and sales of inventories.  At March 31, 2005, the Company had working
capital of HK$357.0 million,  which included a cash balance of HK$243.3 million,
compared to working capital of HK$262.6  million,  which included a cash balance
of HK$104.9  million,  at March 31,  2004.  The  current  ratio was 11.0 to 1 in
fiscal 2005 as compared with that of 6.4 to 1 in fiscal 2004.  Net cash provided
by operating  activities was HK$87.6 million and HK$76.1 million for fiscal 2005
and fiscal  2004,  respectively.  The increase in cash and cash  equivalents  by
HK$138.4 million was mainly  generated by operating  activities and the disposal
of a real estate  investment  located at the 8th Floor,  Harcourt House,  No. 39
Gloucester Road, Wanchai, Hong Kong.

Inventories decreased by HK$32.6 million from HK$115.3 million at March 31, 2004
to HK$82.7  million at March 31, 2005.  The  inventory  turns in terms of months
decreased  from 5.4  months in fiscal  2004 to 4.0 months in this  fiscal  year.
Inventories decreased mainly due to increased sales and improvement in inventory
management.


                                       27



Long-term debts  (including  current portion of long-term  debts) decreased from
HK$11.6  million at March 31, 2004 to nil.  The  decrease  was  attributable  to
repayment of installment loans. The gearing ratio was zero at March 31, 2005, as
compared with 0.05 at March 31, 2004.  The decrease was mainly  attributable  to
the repayment of bank borrowings.

The Company had available working capital facilities of HK$47.0 million in total
with various banks at March 31, 2005. Such banking  facilities include letter of
credit arrangements,  import loans, overdraft and other facilities commonly used
in the jewelry business.  All such banking  facilities bear interest at floating
rates generally offered by banks in Hong Kong and in the PRC, and are subject to
periodic  review.  At March 31,  2005,  the Company did not utilize  such credit
facilities.

We expect  that in fiscal  2006,  there will be a further  cash  requirement  of
HK$3.6  million to be incurred  for the  completion  of the  construction  of an
industrial building under Man Sang Industrial City, and our implementation of an
Enterprises Resources Planning system.

The Company believes that funds to be generated from internal operations and the
existing banking  facilities will enable the Company to meet anticipated  future
cash flow requirements.


ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

In fiscal 2005,  the Company  made  approximately  43.6% of its  purchases in US
dollars and  approximately  44.1% of  purchases  in Hong Kong  dollars,  RMB and
Japanese Yen (together,  87.7% of total  purchases).  The Company's policy is to
denominate  all its sales in either US dollars or Hong Kong  dollars.  Since the
Hong Kong dollar  remained  "pegged" to the US dollar at a consistent  rate, the
Company  feels that the  exposure  of its sales  proceeds  to  foreign  exchange
fluctuations is minimal.  On the other hand, the RMB is not a fully  convertible
currency  and the PRC  government  determines  its exchange  rate against  other
currencies. To the best of our knowledge, the PRC has not declared any intention
to either  devalue or revalue its currency,  however,  there can be no assurance
that a decision  to allow the  currency to  fluctuate  in the future will not be
taken. Therefore, we believe that the imminent risk of a substantial fluctuation
of the RMB exchange rate remains low. At March 31, 2005, there are no short-term
RMB bank borrowings.

Therefore, since most of the Company's purchases are made in currencies that the
Company  believes have low risk of appreciation  or  devaluation,  and sales are
made in US dollars,  the  Company's  management  determined  that the  Company's
currency  risk in the  foreseeable  future  should not be material,  and that no
derivative  contracts  such as forward  contracts  or  options to hedge  against
foreign exchange fluctuations were necessary during fiscal 2005.

In addition,  the Company's  interest  expense is based on Hong Kong  Inter-bank
Offer Rate  ("HIBOR").  At March 31, 2005,  the Company had fully repaid all the
outstanding bank borrowings  during the year.  During fiscal 2005, no derivative
contracts or other  arrangement  to hedge against the increase in interest rates
have been made.  Due to the recovery of the economy in US, HK and PRC,  there is
an  expectation  in the  market  that  interest  rates in the  coming  year will
continue to increase. However, in regards to our coming long-term and short-term
financing requirements,  no material adverse financial effect to the Company are
anticipated. Despite news regarding increasing pressure on the PRC government to
allow the


                                       28



appreciation of RMB against other currencies, including US dollars (to which the
HK dollar is pegged),  we do not anticipate an urgent need to enter into forward
currency contracts to hedge against the appreciation of RMB.


                                       29



ITEM 8.           FINANCIAL STATEMENTS

                    MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                                                          Page
                                                                                                       

Report of Independent Registered Public Accounting Firm issued by Moores
  Rowland Mazars                                                                                          F-1

Report of Independent Registered Public Accounting Firm issued by Deloitte
  Touche Tohmatsu                                                                                         F-2

Consolidated Statements of Income and Comprehensive Income for the years
  ended March 31, 2005, 2004 and 2003                                                                     F-3

Consolidated Balance Sheets as of March 31, 2005 and 2004                                                 F-4

Consolidated Statements of Stockholders' Equity for the
  years ended March 31, 2005, 2004 and 2003                                                               F-6

Consolidated Statements of Cash Flows for the years
  ended March 31, 2005, 2004 and 2003                                                                     F-7

Notes to Consolidated Financial Statements                                                               F-11



ITEM 9.           CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE

On June 30, 2004, our Audit Committee  approved the dismissal of Deloitte Touche
Tohmatsu  ("Deloitte") as our  independent  accountants to be replaced by Moores
Rowland Mazurs.  We have had no  disagreements  with Deloitte as our independent
accountants.  We reported the change of independent accountants on two Form 8-Ks
filed  on July 7,  2004  and a Form  8-K/A  filed  on July  13,  2004,  with the
Securities and Exchange Commission, and are incorporated herein by reference.

ITEM 9A. CONTROLS AND PROCEDURES

As of March 31, 2005, an evaluation was performed under the supervision and with
the  participation  of the Company's  management,  including the Company's Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design and operation of the Company's disclosure controls and procedures.  Based
on such  evaluation,  the Chief Executive  Officer and Chief  Financial  Officer
concluded that the Company's  disclosure controls and procedures were effective.
No change was made in the Company's  internal  control over financial  reporting
during the fiscal quarter ended March 31, 2005 that has materially affected,  or
is reasonably likely to materially  affect,  the Company's internal control over
financial reporting.

The Company's Chief Executive  Officer and Chief Financial Officer do not expect
that the  Company's  disclosure  controls or internal  controls will prevent all
error  and all  fraud.  A  control  system,  no matter  how well  conceived  and
operated,  can  provide  only  reasonable,  not  absolute,  assurance  that  the
objectives of the system are met.  Further,  the design of a control system must
reflect  the fact that there are  resources  constraints,  and the  benefits  of
controls


                                       30



must be considered relative to their costs.  Because of the inherent limitations
in all control systems, no evaluation of controls can provide absolute assurance
that all control issues and instances of fraud,  if any, within the Company have
been detected.  These inherent  limitations include the realities that judgments
in decision-making can be faulty, and that breakdown can occur because of simple
error or mistake.  Additionally,  controls can be circumvented by the individual
acts of some  persons,  by  collusion of two or more  people,  or by  management
override  of the  control.  The design of any system of  controls  also is based
partly on certain  assumptions about the likelihood of future events,  and there
can be no assurance  that any given design will succeed in achieving  its stated
goals under all potential future conditions.


                                       31



                                    PART III


ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS

The  information  required by this Item will be included in the Company's  proxy
statement for its 2005 annual meeting of shareholders,  which will be filed with
the Securities and Exchange  Commission within 120 days after March 31, 2005 and
is incorporated herein by reference.

ITEM 11.          EXECUTIVE COMPENSATION

The  information  required by this Item will be included in the Company's  proxy
statement for its 2005 annual meeting of shareholders,  which will be filed with
the Securities and Exchange  Commission within 120 days after March 31, 2005 and
is incorporated herein by reference.

ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
                  AND RELATED STOCKHOLDER MATTERS

The  information  required by this Item will be included in the Company's  proxy
statement for its 2005 annual meeting of shareholders,  which will be filed with
the Securities and Exchange  Commission within 120 days after March 31, 2005 and
is incorporated herein by reference.

ITEM 13.          CERTAIN RELATIONSHIP AND RELATED TRANSACTIONS

The  information  required by this Item will be included in the Company's  proxy
statement for its 2005 annual meeting of shareholders,  which will be filed with
the Securities and Exchange  Commission within 120 days after March 31, 2005 and
is incorporated herein by reference.

ITEM 14.          PRINCIPAL ACCOUNTANT FEES AND SERVICES

The  information  required by this Item will be included in the Company's  proxy
statement for its 2005 annual meeting of shareholders,  which will be filed with
the Securities and Exchange  Commission within 120 days after March 31, 2005 and
is incorporated herein by reference.


                                       32



                                     PART IV

ITEM 15.          EXHIBITS,  FINANCIAL STATEMENT SCHEDULES,  AND REPORTS ON FORM
                  8-K

(a)      Items Files as Part of Report:

1.       Financial Statements

The  financial  statements  of  the  Company  as  set  forth  in  the  Index  to
Consolidated  Financial  Statements  under Part II, Item 8 of this Form 10-K are
hereby incorporated by reference.

2.       Exhibits

The exhibits listed under Item 15(c) are filed herewith or have been included as
exhibits to previous  filings with the Securities and Exchange  Commission,  and
are incorporated by reference as indicated below.


(b)      Report on Form 8-K

A report  on Form 8-K was  filed on July 7, 2004 to  announce  dismissal  of the
Company's certifying accountant.

A report  on Form 8-K was  filed on July 7,  2004 to  announce  appointment  the
Company's new certifying accountant.

A report on Form  8-K/A was filed on July 13,  2004 to attach a letter  from the
Company's   former   certifying   accountant  to  the  Securities  and  Exchange
Commission, as required by Regulation S-K Item 304(a)3.

A report on Form 8-K was filed on September 16, 2004 to announce the disposition
of assets by the Company.

A report on Form 8-K was  filed on March 15,  2005 to  announce  resignation  of
directors of the  Company,  appointment  of a new  director of the Company,  and
appointment of an audit committee chairman.

(c)      Exhibits

Exhibit No.                Description

         3.1               Restated   Articles  of  Incorporation  of  Man  Sang
                           Holdings,   Inc.,   including  the   Certificate   of
                           Designation,  Preferences  and  Rights of a Series of
                           100,000 Shares of Preferred  Stock,  $.001 Par Value,
                           Designated  "Series  A  Preferred  Stock,"  filed  on
                           January 12, 1996 (1)

         3.2               Certificate of Designation, Preferences and Rights of
                           a Series of 100,000 Shares of Preferred Stock,  $.001
                           Par Value,  Designated  "Series B  Preferred  Stock,"
                           dated April 1, 1996 (2)


                                       33



         3.3               Amended Bylaws of Man Sang Holdings,  Inc., effective
                           as of January 10, 1996 (1)

         10.1              Acquisition  Agreement,   Dated  December  __,  1995,
                           between   Unix   Source   America,   Inc.   and   the
                           Shareholders  of  Man  Sang  International   (B.V.I.)
                           Limited (1)

         10.2              Tenancy Agreement,  dated June 24, 1996, between Same
                           Fast Limited and Man Sang Jewellery  Company  Limited
                           (3)

         10.3              Man Sang Holding, Inc. 1996 Stock Option Plan (3)

         10.4              Service  Agreement,  dated September 8, 1997, between
                           Man Sang  International  Limited and Cheng Chung Hing
                           (5)

         10.5              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Cheng Tai Po (5)

         10.6              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Hung Kwok Wing (5)

         10.7              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Sio Kam Seng (5)

         10.8              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Ng Hak Yee (5)

         10.9              Service  Agreement,  dated September 8, 1997, between
                           Man Sang  International  Limited  and Yan Sau Man Amy
                           (5)

         10.10             Contract  dated  November  8,  1997,  between  Nan'ao
                           Shaohe Pearl Seawater  Culture Co., Ltd. of Guangdong
                           Province,   People's  Republic  of  China,  Man  Sang
                           Jewellery  Co.,  Ltd.  of Hong  Kong and  Chung  Yuen
                           Company o/b Golden Wheel  Jewellery Mfr. Ltd. of Hong
                           Kong to  establish  a  cooperative  joint  venture in
                           Nan'ao County, Guangdong Province,  People's Republic
                           of China (6)

         10.11             Agreement  dated  January 2, 1998,  between  Overlord
                           Investment  Company Limited and Excel Access Limited,
                           a subsidiary of the Company,  pursuant to which Excel
                           Access  Limited will  purchase  certain real property
                           located at Flat A, 33rd Floor,  of  Valverde,  11 May
                           Road, Hong Kong for HK$15,050,000 (6)

         10.12             Agreement  for Sale and Purchase  dated  February 24,
                           1998,  between  City  Empire  Limited  and  Wealth-In
                           Investment  Limited,  a  subsidiary  of the  Company,
                           pursuant  to  which  Wealth-In   Investment   Limited
                           purchased  certain real property located at Flat B on
                           the 20th  Floor of The  Mayfair,  One May Road,  Hong
                           Kong, at a purchase price of HK$39,732,200 (7)


                                       34



         10.13             Service  Agreement,  dated February 10, 2000, between
                           Man Sang International Limited and Wong Ka Ming (8)

         10.14             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Cheng Chung Hing (8)

         10.15             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Cheng Tai Po (8)

         10.16             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Yan Sau Man, Amy (8)

         13.1              Annual report to security holders (4)

         21.1              Subsidiaries of the Company

         24.1              Power of Attorney (included on page 37)

         31.1              Rule   13a-14(a)/15d-14(a)   Certification  of  Chief
                           Executive Officer

         31.2              Rule   13a-14(a)/15d-14(a)   Certification  of  Chief
                           Financial Officer

         32.1              Section 1350 Certification of Chief Executive Officer

         32.2              Section 1350 Certification of Chief Financial Officer


______________________________________
(1)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Current Report on Form 8-K dated January 8, 1996

(2)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Registration Statement on Form 8-A dated June 17, 1996

(3)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report  on  Form  10- QSB for  the  quarterly  period  ended
         December 31, 1996

(4)      Incorporated  by  reference  to the Form 10- KSB/A for the fiscal  year
         ended March 31, 1997

(5)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly period ended September
         30, 1997

(6)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly  period ended December
         31, 1997

(7)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly  period ended June 30,
         1998

(8)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly period ended September
         30, 2000


                                       35



                                    SIGNATURE

         In accordance with the  requirements of the Securities  Exchange Act of
1934,  as amended,  Man Sang  Holdings,  Inc.  has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



                                  MAN SANG HOLDINGS, INC.

Date: June 28, 2005

                                  By:      /s/CHENG Chung Hing, Ricky
                                           --------------------------------
                                           CHENG Chung Hing, Ricky
                                           Chairman of the Board, President and
                                           Chief Executive Officer


KNOW ALL PERSONS BY THESE  PRESENTS,  that each person whose  signature  appears
below  constitutes  and  appoints  Cheng  Chung  Hing,  Ricky and Henry Au,  his
attorney-in-fact,  each with the power of  substitution,  for him in any and all
capacities,  to sign any  amendments to this Annual Report on Form 10-K,  and to
file  the  same,  with  exhibits  thereto  and  other  documents  in  connection
therewith,  with the Securities and Exchange  Commission,  hereby  ratifying and
confirming all that said attorney-in-fact, or his substitute or substitutes, may
do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated:




Name                                        Title                                       Date
                                                                 


/s/ CHENG Chung Hing, Ricky         Chairman of the Board, President,  June 28, 2005
- ---------------------------         and Chief Executive Officer
CHENG Chung Hing, Ricky


/s/ AU Moon Ying, Henry             Chief Financial Officer            June 28, 2005
- ---------------------------
AU Moon Ying, Henry


/s/ CHENG Tai Po                    Vice Chairman of the Board         June 28, 2005
- ---------------------------
CHENG Tai Po


/s/ HUNG Kwok Wing, Sonny           Director                           June 28, 2005
- ---------------------------
HUNG Kwok Wing, Sonny



                                       36



             SUPPLEMENTAL REPORTS TO BE FURNISHED WITH REPORTS FILED
                PURSUANT TO SECTION 15(d) OF THE EXCHANGE ACT BY
                              NON-REPORTING ISSUERS

No annual report or proxy material has been  forwarded to securities  holders of
the Registrant  covering the Registrant's  fiscal 2005;  however,  if any annual
report or proxy material is furnished to security holders in connection with the
annual  meeting of  stockholders  to be held in 2005,  a copy of any such annual
report or proxy  materials  shall be  forwarded to the  Securities  and Exchange
Commission when it is forwarded to security holders.


INDEX TO EXHIBITS

The following  documents are filed herewith or have been included as exhibits to
previous  filings  with  the  Securities  and  Exchange   Commission,   and  are
incorporated by reference as indicated below.

Exhibit No.       Description

         3.1               Restated   Articles  of  Incorporation  of  Man  Sang
                           Holdings,   Inc.,   including  the   Certificate   of
                           Designation,  Preferences  and  Rights of a Series of
                           100,000 Shares of Preferred  Stock,  $.001 Par Value,
                           Designated  "Series  A  Preferred  Stock,"  filed  on
                           January 12, 1996 (1)

         3.2               Certificate of Designation, Preferences and Rights of
                           a Series of 100,000 Shares of Preferred Stock,  $.001
                           Par Value,  Designated  "Series B  Preferred  Stock,"
                           dated April 1, 1996 (2)

         3.3               Amended Bylaws of Man Sang Holdings,  Inc., effective
                           as of January 10, 1996 (1)

         10.1              Acquisition  Agreement,   Dated  December  __,  1995,
                           between   Unix   Source   America,   Inc.   and   the
                           Shareholders  of  Man  Sang  International   (B.V.I.)
                           Limited (1)

         10.2              Tenancy Agreement,  dated June 24, 1996, between Same
                           Fast Limited and Man Sang Jewellery  Company  Limited
                           (3)

         10.3              Man Sang Holding, Inc. 1996 Stock Option Plan (3)

         10.4              Service  Agreement,  dated September 8, 1997, between
                           Man Sang  International  Limited and Cheng Chung Hing
                           (5)

         10.5              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Cheng Tai Po (5)

         10.6              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Hung Kwok Wing (5)


                                       37



         10.7              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Sio Kam Seng (5)

         10.8              Service  Agreement,  dated September 8, 1997, between
                           Man Sang International Limited and Ng Hak Yee (5)

         10.9              Service  Agreement,  dated September 8, 1997, between
                           Man Sang  International  Limited  and Yan Sau Man Amy
                           (5)

         10.10             Contract  dated  November  8,  1997,  between  Nan'ao
                           Shaohe Pearl Seawater  Culture Co., Ltd. of Guangdong
                           Province,   People's  Republic  of  China,  Man  Sang
                           Jewellery  Co.,  Ltd.  of Hong  Kong and  Chung  Yuen
                           Company o/b Golden Wheel  Jewellery Mfr. Ltd. of Hong
                           Kong to  establish  a  cooperative  joint  venture in
                           Nan'ao County, Guangdong Province,  People's Republic
                           of China (6)

         10.11             Agreement  dated  January 2, 1998,  between  Overlord
                           Investment  Company Limited and Excel Access Limited,
                           a subsidiary of the Company,  pursuant to which Excel
                           Access  Limited will  purchase  certain real property
                           located at Flat A, 33rd Floor,  of  Valverde,  11 May
                           Road, Hong Kong for HK$15,050,000 (6)

         10.12             Agreement  for Sale and Purchase  dated  February 24,
                           1998,  between  City  Empire  Limited  and  Wealth-In
                           Investment  Limited,  a  subsidiary  of the  Company,
                           pursuant  to  which  Wealth-In   Investment   Limited
                           purchased  certain real property located at Flat B on
                           the 20th  Floor of The  Mayfair,  One May Road,  Hong
                           Kong, at a purchase price of HK$39,732,200 (7)

         10.13             Service  Agreement,  dated February 10, 2000, between
                           Man Sang International Limited and Wong Ka Ming (8)

         10.14             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Cheng Chung Hing (8)

         10.15             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Cheng Tai Po (8)

         10.16             Service Agreement, dated August 31, 2000, between Man
                           Sang International Limited and Yan Sau Man, Amy (8)

         13.1              Annual report to security holders (4)

         21.1              Subsidiaries of the Company

         24.1              Power of Attorney (included on page 37)

         31.1              Rule   13a-14(a)/15d-14(a)   Certification  of  Chief
                           Executive Officer


                                       38



         31.2              Rule   13a-14(a)/15d-14(a)   Certification  of  Chief
                           Financial Officer

         32.1              Section 1350 Certification of Chief Executive Officer

         32.2              Section 1350 Certification of Chief Financial Officer


______________________________________

(1)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Current Report on Form 8- K dated January 8, 1996

(2)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Registration Statement on Form 8-A dated June 17, 1996

(3)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report  on  Form  10- QSB for  the  quarterly  period  ended
         December 31, 1996

(4)      Incorporated  by  reference  to the Form 10- KSB/A for the fiscal  year
         ended March 31, 1997

(5)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly period ended September
         30, 1997

(6)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly  period ended December
         31, 1997

(7)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly  period ended June 30,
         1998

(8)      Incorporated  by  reference to the  exhibits  filed with the  Company's
         Quarterly  Report on Form 10-Q for the quarterly period ended September
         30, 2000


                                       39



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



MAN SANG HOLDINGS, INC.                                                         PAGE
                                                                             

Report of Independent Registered Public Accounting Firm issued by Moores
  Rowland Mazars                                                                 F-1

Report of Independent Registered Public Accounting Firm issued by Deloitte
  Touche Tohmatsu                                                                F-2

Consolidated Statements of Income and Comprehensive Income for the years
  ended March 31, 2005, 2004 and 2003                                            F-3

Consolidated Balance Sheets as of March 31, 2005 and 2004                        F-4

Consolidated Statements of Stockholders' Equity for the
  years ended March 31, 2005, 2004 and 2003                                      F-6

Consolidated Statements of Cash Flows for the years
  ended March 31, 2005, 2004 and 2003                                            F-7

Notes to Consolidated Financial Statements                                      F-11






REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and the Stockholders of
Man Sang Holdings, Inc.



We  have  audited  the  accompanying  consolidated  balance  sheet  of Man  Sang
Holdings,  Inc. and  subsidiaries  (the "Company") as of March 31, 2005, and the
related   consolidated   statements   of  income   and   comprehensive   income,
stockholders'  equity,  and cash flows for the year ended  March 31,  2005,  all
expressed  in  Hong  Kong   dollars.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  consolidated  financial  position of the Company as of
March 31, 2005,  and the  consolidated  results of its  operations  and its cash
flows  for the year  ended  March 31,  2005 in  conformity  with U.S.  generally
accepted accounting principles.

Our audit also  comprehended  the  translation  of Hong Kong dollar amounts into
U.S.  dollar  amounts and, in our  opinion,  such  translation  has been made in
conformity  with the  basis  stated  in Note 2. Such  U.S.  dollar  amounts  are
presented solely for the convenience of readers in the United States of America.







Moores Rowland Mazars
Chartered Accountants
Certified Public Accountants
Hong Kong
June 28, 2005


                                      F-1



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and the Stockholders of
Man Sang Holdings, Inc.


We have audited the  consolidated  balance sheet of Man Sang Holdings,  Inc. and
subsidiaries (the "Company") as of March 31, 2004, and the related  consolidated
statements of income and comprehensive  income,  stockholders'  equity, and cash
flows  for  each of the two  years in the  period  ended  March  31,  2004,  all
expressed in Hong Kong dollars  (except for the  revisions to earnings per share
required  by   Company's   adoption  of  Emerging   Issues  Task  Force   03-06,
"Participating Securities and the Two-Class Method" under Statement of Financial
Accounting Standards No. 128 "Earnings Per Share",  during the fiscal year ended
March 31,  2005).  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit includes  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances  but not for the  purpose  of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting. Accordingly, we express no such opinion. An audit includes examining,
on a  test  basis,  evidence  supporting  the  amounts  and  disclosures  in the
financial statements. An audit also includes assessing the accounting principles
used and  significant  estimates made by  management,  as well as evaluating the
overall financial statement  presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  consolidated  financial  position of the Company as of
March 31, 2004,  and the  consolidated  results of its  operations  and its cash
flows for each of the two years in the period ended March 31, 2004 in conformity
with accounting principles generally accepted in the United States of America.






Deloitte Touche Tohmatsu
Certified Public Accountants
Hong Kong
June 29, 2004


                                      F-2







MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)
                                                                                Year ended March 31,
                                                                --------------------------------------------------------
                                                                     2005           2005            2004           2003
                                                                      US$            HK$             HK$            HK$
                                                                                                  

Net sales                                                          52,854        412,262         382,123        323,082
Cost of sales                                                     (37,822)      (295,014)       (277,976)      (233,160)
                                                                ---------      ---------       ---------      ---------

Gross profit                                                       15,032        117,248         104,147         89,922
Rental income, gross                                                  596          4,646           6,220          7,455
                                                                ---------      ---------       ---------      ---------

                                                                   15,628        121,894         110,367         97,377
Selling, general and administrative expenses:
   Pearls                                                         (10,495)       (81,862)        (79,838)       (65,079)
   Real estate investment                                          (1,414)       (11,027)         (9,558)        (7,280)
                                                                ---------      ---------       ---------      ---------

Operating income                                                    3,719         29,005          20,971         25,018
Interest expense                                                      (13)          (100)           (380)        (1,629)
Interest income                                                       137          1,067             279            690
Equity in loss of an affiliate                                          -              -               -            (60)
Gain on sales of a real estate investment                           4,391         34,248               -              -
Other income                                                          207          1,617           2,889          4,485
Other than temporary decline in fair value of
   marketable securities                                                -              -          (2,474)        (5,921)
                                                                ---------      ---------       ---------      ---------

Income before income taxes and minority interests                   8,441         65,837          21,285         22,583
Income tax expense                                                   (786)        (6,129)         (7,027)        (3,719)
Minority interests                                                 (4,204)       (32,792)        (11,266)        (9,943)
                                                                ---------      ---------       ---------      ---------

Net income                                                          3,451         26,916           2,992          8,921
                                                                ---------      ---------       ---------      ---------

Other comprehensive income, net of taxes:
   Foreign currency translation adjustments                             1              6              29            536
   Unrealized holding gain (loss) on marketable
     securities arising during the year                                41            319           1,507         (2,043)
   Reclassification adjustment for other than
     temporary decline in fair value of marketable
     securities included in net income for the year                     -              -           1,222          3,355
                                                                ---------      ---------       ---------      ---------

Other comprehensive income, net of taxes                               42            325           2,758          1,848
                                                                ---------      ---------       ---------      ---------

Comprehensive income                                                3,493         27,241           5,750         10,769
                                                                =========      =========       =========      =========

Basic earnings per common share                                     $0.77          $5.97           $0.66          $1.84
                                                                =========      =========       =========      =========

Diluted earnings per common share                                   $0.68          $5.28           $0.60          $1.84
                                                                =========      =========       =========      =========

Weighted average number of shares of common stock outstanding:
   - basic earnings per share                                   4,407,878      4,407,878       4,451,889      4,740,700
                                                                =========      =========       =========      =========

   - diluted earnings per share                                 4,985,323      4,985,323       4,855,699      4,740,700
                                                                =========      =========       =========      =========



            See accompany notes to consolidated financial statements.

                                      F-3






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)
                                                                                            March 31,
                                                                         ------------------------------------------------
                                                                                  2005            2005            2004
                                                                                   US$             HK$             HK$
                                                                                                      
ASSETS

Current assets:
     Cash and cash equivalents                                                  31,192         243,297         104,907
     Marketable securities                                                       1,080           8,422           7,776
     Accounts receivable, net of allowance for doubtful accounts
       of HK$22,807 and HK$14,728 in 2005 and 2004, respectively                 6,083          47,450          62,993
     Inventories                                                                10,603          82,705         115,297
     Prepaid expenses                                                              576           4,489           3,169
     Deposits and other receivables, net of allowance for doubtful
       accounts of HK$3,721 and HK$2,769 in 2005 and 2004,
       respectively                                                                686           5,349           7,840
     Other current assets                                                           49             382           8,937
     Income taxes receivable                                                        88             684             461
                                                                         --------------- --------------- ----------------

       Total current assets                                                     50,357         392,778         311,380

     Property, plant and equipment, net                                         15,264         119,061         115,791
     Real estate investment, net                                                 6,044          47,144          88,673
     Long-term investments                                                           -               -             856
     Deferred tax assets                                                            33             258             174
                                                                         --------------- --------------- ----------------

       Total assets                                                             71,698         559,241         516,874
                                                                         =============== =============== ================



                                      F-4






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - continued
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)
                                                                                            March 31,
                                                                         ------------------------------------------------
                                                                                  2005            2005            2004
                                                                                   US$             HK$             HK$
                                                                                                      
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Current portion of long-term debts                                                -               -           5,575
   Accounts payable                                                              1,101           8,588          13,234
   Accrued payroll and employee benefits                                         1,533          11,958           8,523
   Other accrued liabilities                                                     1,361          10,617           9,979
   Deposit on sale of real estate investment                                         -               -           7,160
   Income taxes payable                                                            588           4,587           4,264
                                                                         --------------- --------------- ----------------

     Total current liabilities                                                   4,583          35,750          48,735
                                                                         --------------- --------------- ----------------

Long-term debts                                                                      -               -           6,016
                                                                         --------------- --------------- ----------------

Deferred tax liabilities                                                           156           1,213             821
                                                                         --------------- --------------- ----------------

Minority interests                                                              33,021         257,562         224,437
                                                                         --------------- --------------- ----------------

Commitments and contingencies (note 12)

Stockholders' equity:
   Series A preferred stock US$0.001 par value
     - authorized, issued and outstanding 100,000 shares
          in 2005 and 2004 (entitled in liquidation
          to US$2,500 (HK$19,500))                                                   -               1               1
   Series B preferred stock US$0.001 par value
     - authorized 100,000 shares; no shares outstanding                              -               -               -
   Common stock of par value US$0.001
     - authorized 25,000,000 shares; issued and outstanding,
          4,455,960 shares and 4,405,960 shares in 2005 and
          2004, respectively                                                         4              35              34
   Additional paid-in capital                                                    7,905          61,660          61,051
   Retained earnings                                                            25,609         199,752         172,836
   Accumulated other comprehensive income                                          420           3,268           2,943
                                                                         --------------- --------------- ----------------

     Total stockholders' equity                                                 33,938         264,716         236,865
                                                                         --------------- --------------- ----------------

     Total liabilities and stockholders' equity                                 71,698         559,241         516,874
                                                                         =============== =============== ================



            See accompany notes to consolidated financial statements.


                                      F-5






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)

                                                                                                             Accumul-
                                                                                                                 ated
                                                                                                                other
                            Series A                 Series B                              Addit-             compre-     Total
                           --------------------  ------------------                         ional             hensive    Stock-
                              Preferred stock     Preferred Stock      Common stock       paid-in  Retained    (loss)  holders'
                           --------------------  ------------------ -------------------   capital  earnings    income    equity
                            Shares       Amount    Shares    Amount    Shares    Amount  --------  --------  --------  --------

                                            HK$                 HK$                 HK$       HK$       HK$       HK$       HK$

                                                                                          
Balance at March 31,
   2002                       100,000         1         -         - 4,405,960        34    58,458   187,570    (1,663)  244,400
Issuance of common
   shares                           -         -         -         -   410,000         3     2,171         -         -     2,174
Stock compensation
   expense                          -         -         -         -         -         -         4         -         -         4
Translation adjustment              -         -         -         -         -         -         -         -       536       536
Unrealized holding loss
   on marketable
   securities                       -         -         -         -         -         -         -         -    (2,043)   (2,043)
Other than temporary
   decline in fair
   value of marketable
   securities                       -         -         -         -         -         -         -         -     3,355     3,355
Net income                          -         -         -         -         -         -         -     8,921         -     8,921
                           ----------  --------  --------  -------- ---------  --------  --------  --------  --------  --------

Balance at March 31,
   2003                       100,000         1         -         - 4,815,960        37    60,633   196,491       185   257,347
Repurchase of common
   stock                            -         -         -         -  (410,000)       (3)        -    (4,794)        -    (4,797)
Stock compensation
   expense                          -         -         -         -         -         -       418         -         -       418
Translation adjustment              -         -         -         -         -         -         -         -        29        29
Unrealized holding gain
   on marketable
   securities                       -         -         -         -         -         -         -         -     1,507     1,507
Other than temporary
   decline in fair
   value of marketable
   securities                       -         -         -         -         -         -         -         -     1,222     1,222
Deemed distribution to
   shareholders (note 1)            -         -         -         -         -         -         -   (21,853)        -   (21,853)
Net income                          -         -         -         -         -         -         -     2,992         -     2,992
                           ----------  --------  --------  -------- ---------  --------  --------  --------  --------  --------

Balance at March 31,
   2004                       100,000         1         -         - 4,405,960        34    61,051   172,836     2,943   236,865
Issuance of common
   stock upon exercise
   of stock options                 -         -         -         -    50,000         1       475         -         -       476
Stock compensation
   expense                          -         -         -         -         -         -       134         -         -       134
Translation adjustment              -         -         -         -         -         -         -         -         6         6
Unrealized holding gain
   on marketable
   securities                       -         -         -         -         -         -         -         -       319       319
Net income                          -         -         -         -         -         -         -    26,916         -    26,916
                           ----------  --------  --------  -------- ---------  --------  --------  --------  --------  --------

Balance at March 31,
   2005                       100,000         1         -         - 4,455,960        35    61,660   199,752     3,268   264,716
                           ==========  ========  ========  ======== =========  ========  ========  ========  ========  ========

                                              -                   -                US$4  US$7,905 US$25,609    US$420 US$33,938
                                       ========            ========            ======== ========= =========  ======== =========



As of March 31,  2005,  2004 and  2003,  retained  earnings  in the  amounts  of
HK$4,867,  HK$4,867  and  HK$5,454,  respectively,  have  been  reserved  by the
subsidiaries  in the People's  Republic China (the "PRC") in accordance with the
relevant PRC  regulations,  this reserve is only  distributable  in the event of
liquidation of these PRC subsidiaries.

            See accompany notes to consolidated financial statements.


                                      F-6






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)
                                                                                Year ended March 31,
                                                            -------------------------------------------------------------
                                                                     2005           2005            2004           2003
                                                                      US$            HK$             HK$            HK$
                                                                                                     
Cash flow from operating activities
Net income                                                          3,451         26,916           2,992          8,921
Adjustments to reconcile net income to net cash
   provided by operating activities:
   Bad debt provision                                               1,161          9,057           9,530            440
   Inventory write down                                             4,141         32,300          14,273              -
   Provision for impairment loss of long-term
     investments                                                      110            856           1,730              -
   Other than temporary decline in fair value of
     marketable securities                                              -              -           2,474          5,921
   Depreciation and amortization                                    1,046          8,157           9,427          9,296
   Impairment loss on property, plant and equipment                   336          2,617             389              -
   Impairment loss on real estate investment                            -              -           1,762              -
   (Gain) loss on sale of real estate investment                   (4,391)       (34,248)          1,965              -
   (Gain) loss on sale of property, plant and equipment               (17)          (136)            685            603
   Minority interest                                                4,204         32,792          11,266          9,943
   Realized gain on sale of marketable securities                       -              -            (991)             -
   Stock compensation expense                                          17            134             418              4
   Equity in loss of an affiliate                                       -              -               -             60
   Loss on disposal of subsidiaries                                     -              -               -            438
   Changes in operating assets and liabilities, net of
     effects from sale of subsidiaries:
         Accounts receivable                                          946          7,384           1,611        (10,559)
         Inventories                                                   39            303           4,774        (15,700)
         Prepaid expenses                                            (169)        (1,319)          3,171         (3,998)
         Deposits and other receivables                               198          1,540          (6,676)         8,382
         Other current assets                                         179          1,395               3          7,152
         Income taxes receivable                                      (29)          (223)             (3)          (458)
         Deferred tax assets                                          (11)           (84)           (174)         2,188
         Accounts payable                                            (596)        (4,649)          7,657          2,238
         Accrued payroll and employee benefits                        440          3,435           1,335          2,655
         Other accrued liabilities                                     82            636          (1,518)           176
         Deposit on sale of real estate investment                      -              -           7,160              -
         Income taxes payable                                          41            323           2,040          1,851
         Deferred tax liabilities                                      50            392             821              -
                                                            -------------- -------------- --------------  --------------
Net cash provided by operating activities                          11,228         87,578          76,121         29,553
                                                            -------------- -------------- --------------  --------------

Cash flow from investing activities
Decrease in restricted cash                                             -              -               -         16,169
Proceeds from disposal of long-term investments                         -              -               -            900
Proceeds from sale of property, plant and equipment                    41            320           1,062            452
Proceeds from sale of real estate investment                        9,181         71,610           5,196              -
Proceeds from disposal of subsidiaries                                  -              -               -            341
Purchase of property, plant and equipment                          (1,283)       (10,009)        (23,058)        (6,137)
Acquisition of a business                                               -              -             373         (5,200)
Acquisition of an affiliate                                             -              -               -           (300)
Purchase of long-term investments                                       -              -               -           (156)
Purchase of marketable securities                                       -              -             (27)             -
Purchase of real estate investment                                      -              -         (38,222)             -
Proceeds from sale of marketable securities                             -              -           5,972              -
                                                            -------------- -------------- --------------  --------------

Net cash provided by (used in) investing activities                 7,939         61,921         (48,704)         6,069
                                                            -------------- -------------- --------------  --------------



                                      F-7






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)
                                                                              Year ended March 31,
                                                         ----------------------------------------------------------------
                                                                    2005            2005            2004            2003
                                                                     US$             HK$             HK$             HK$
                                                                                                      
Cash flow from financing activities
Increase in short-term borrowings                                      -               -               -             942
Proceeds from partial disposal of a subsidiary                         -               -           8,940               -
Repayment of short-term borrowings                                     -               -               -         (29,377)
Repayment of long-term debts                                      (1,486)        (11,591)        (10,416)         (5,575)
Repurchase of common stock                                             -               -          (4,797)              -
Net proceeds from issuance of common stock                            61             476               -               -
                                                            -------------- -------------- --------------  --------------

Net cash used in financing activities                             (1,425)        (11,115)         (6,273)        (34,010)
                                                            -------------- -------------- --------------  --------------

Net increase in cash and cash equivalents                         17,742         138,384          21,144           1,612

Cash and cash equivalents at beginning of year                    13,450         104,907          83,766          82,152
Exchange adjustments                                                   -               6              (3)              2
                                                            -------------- -------------- --------------  --------------

Cash and cash equivalents at end of year                          31,192         243,297         104,907          83,766
                                                            ============== ============== ==============  ==============

Supplementary disclosures of cash flow information

Cash paid during the year for:
   Interest and finance charges                                       14             108             396           1,670
   Income taxes paid                                                 727           5,672           5,012           2,676
                                                            ============== ============== ==============  ==============

Non-cash investing and financing activities:

Consideration for purchase of a business settled
   through accounts receivable                                         -               -             190               -
Issuance of common shares to consultants as
   consideration for their services                                    -               -               -           2,174
                                                            ============== ============== ==============  ==============

Disposal of subsidiaries:
   Assets disposed of, including interest in an
     affiliate of HK$240                                               -               -               -          (7,571)
   Liabilities disposed of                                             -               -               -           1,850
   Minority interests                                                  -               -               -           1,720
                                                            -------------- -------------- --------------  --------------

   Net assets disposed of                                              -               -               -          (4,001)
   Cash consideration received                                         -               -               -           2,307
   Inventories received                                                -               -               -           1,256
                                                            -------------- -------------- --------------  --------------

   Loss on disposal of subsidiaries                                    -               -               -            (438)
                                                            ============== ============== ==============  ==============

Net cash proceeds from disposal of subsidiaries:
   Cash consideration received                                         -               -               -           2,307
   Cash and cash equivalents disposed of                               -               -               -          (1,966)

                                                                       -               -               -             341
                                                            ============== ============== ==============  ==============



            See accompany notes to consolidated financial statements.


                                      F-8



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

1.       ORGANIZATION AND ACQUISITION AND DIVESTITURE

         Activities and organization

         Man Sang Holdings,  Inc. (the "Company") was  incorporated in the State
         of Nevada, the United States of America on November 14, 1986.

         The principal  activities of the Company  comprise the  processing  and
         sale of South Sea,  fresh water and cultured  pearls and pearl  jewelry
         products.  The selling and  administrative  activities are performed in
         the Hong Kong Special Administrative Region of the People's Republic of
         China ("Hong  Kong") and the  processing  activities  are  conducted by
         subsidiaries  operating in Guangdong Province, the People's Republic of
         China ("the PRC").  The Company also  derives  rental  income from real
         estate  located at its pearl  processing  facility  in the PRC and from
         offices  in  Hong  Kong.  The  Company's   activities  are  principally
         conducted by its subsidiary, Man Sang International Limited ("MSIL"), a
         Bermuda  incorporated  company which is listed on The Stock Exchange of
         Hong Kong Limited.

         On October 6, 2003,  Messrs.  Cheng Chung Hing and Cheng Tai Po,  major
         beneficial  shareholders and directors of the Company  purchased a 7.2%
         equity interest in MSIL from Man Sang  International  (B.V.I.) Limited,
         which is a wholly-owned subsidiary of the Company and through which the
         Company  holds  all of its  equity  interest  in  MSIL.  The  aggregate
         consideration  was HK$8,940,  and the purchase  price per share was the
         arithmetic average of the closing price of MSIL shares for each of five
         trading days  immediately  preceding and including  October 6, 2003. In
         connection with this transaction  between parties under common control,
         the Company has recorded the amount by which value of the net assets in
         MSIL  attributable to the shares of MSIL sold (as represented by the 60
         million MSIL shares sold) exceeded the consideration,  in the amount of
         HK$21,852, as a distribution to shareholders.

         As a result of this  transaction the Company's equity interest in MSIL,
         was reduced to 49.4%.  The Company  continues  to account for MSIL as a
         consolidated  subsidiary  because it continues to have control over the
         operating  and  financial  decision  of MSIL.  As of March 31, 2005 and
         2004, the Company had an equity interest of 49.4% in MSIL.

         Acquisition and divestiture

         The Company has also made a number of  investments  in  companies  that
         supply the  Company or  distribute  its  products.  The  Company has an
         investment of Renminbi  5,100  (HK$4,730)  for a 19.5% stake in a pearl
         farm located in Nan'ao County in Guangdong  Province in the PRC through
         a cooperative  joint venture which has a duration of 11 years.  In case
         of termination  or  liquidation  of the joint  venture,  the Company is
         entitled to receive 19.5% of the net assets of the joint venture.  As a
         result of the poor operating performance of the pearl farm, the Company
         recognized impairment losses of HK$3,000 in 2002 and HK$1,730 in 2004.

         In April 2000,  MSIL  acquired all the issued share  capital of Intimex
         Business  Solutions  Company  Limited  ("IBS") for a  consideration  of
         HK$2,100  which was satisfied by the issuance of 42,000,000  new shares
         of HK$0.05 each in Cyber Bizport Limited,  a wholly owned subsidiary of
         MSIL,  representing  21% of the enlarged  issued share capital of Cyber
         Bizport Limited. As a result, MSIL holds a 79% equity interest in Cyber
         Bizport  Limited which in turn holds the entire equity interest in IBS.
         The principal  business of IBS is the provision of computer  consulting
         services.


                                      F-9



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

1.       ORGANIZATION AND ACQUISITION AND DIVESTITURE (CONTINUED)

         Acquisition and divestiture (Continued)

         The  acquisition was accounted for as a purchase and the results of IBS
         and its subsidiary have been included in the accompanying  consolidated
         financial  statements since the date of acquisition.  The excess of the
         purchase  consideration  over the fair value of the net assets acquired
         was HK$1,179 and was recorded as goodwill which was initially amortized
         on  a   straight-line   basis  over  three   years.   In  view  of  the
         unsatisfactory  financial  performance of IBS, the Company  recorded an
         impairment loss for the entire unamortized amount of goodwill, totaling
         HK$591 in 2002.

         On March 31,  2003,  the  Company  acquired  the  remaining  21% equity
         interest  of Cyber  Bizport  Limited  in  exchange  for its  entire 79%
         indirect  equity  interest in MSIL.  The Company has accounted for this
         transaction under the purchase method of accounting.  Accordingly,  the
         fair value of the Company's equity interest in IBS, totaling HK$341 was
         treated as the  purchase  price for  accounting  purpose.  There was no
         significant goodwill as a result of this acquisition.

         In July 2002, a wholly-owned  subsidiary of the Company  acquired a 30%
         equity interest of China South City Holdings Limited for HK$300,  which
         was accounted for using the equity method in the accompanying financial
         statements.  There  was no  significant  goodwill  as a result  of this
         acquisition.  In  December  2002,  the  Company  disposed of its entire
         equity  interest  in that  subsidiary  to Messrs.  Cheng Chung Hing and
         Cheng Tai Po for a consideration of HK$300.

         On October  17,  2002,  the  Company  disposed of its entire 18% equity
         interest  in Gold  Treasure  International  Jewellery  Company  Limited
         ("GTI") for a consideration  of HK$900.  The principal  business of GTI
         was the production of accessories in gold, silver and/or other gems.

         On December  1, 2002,  a wholly  owned  subsidiary  of MSIL  acquired a
         business by acquiring  property,  plant and equipment,  inventories and
         customer  information from a jewelry company for a total  consideration
         of  HK$7,200.  The  acquisition  was  accounted  for as a purchase  and
         HK$5,046 of the purchase  price was  allocated  to property,  plant and
         equipment and HK$2,154 to inventories  based on their  respective  fair
         values  at the  date of  acquisition.  The fair  value of the  customer
         information acquired is considered to be insignificant by the Company's
         management.  The results of the acquired business have been included in
         the consolidated financial statements since the date of acquisition.

         On February 1, 2004, a wholly owned  subsidiary of MSIL acquired all of
         the assets and liabilities  including customer information of a jewelry
         factory  for a total  consideration  of HK$190  which was settled by an
         offset of a receivable  from the vendor.  The acquisition was accounted
         for using the purchase method of accounting.  Accordingly, the purchase
         price has been allocated to the assets  acquired based on the estimated
         fair values at the date of acquisition.  The operating  results of this
         business have been included in the  consolidated  financial  statements
         since the date of acquisition.


                                      F-10



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

1.       ORGANIZATION AND ACQUISITION AND DIVESTITURE (CONTINUED)

         The following  table  presents the  allocation of the purchase price to
         the assets and liabilities acquired:

                                                              HK$
                                                              ---

                Property, plant and equipment                         1,020
                Inventories                                             164
                Accounts receivable                                     370
                Other current assets                                    208
                Cash and cash equivalents                               373
                Accounts payable                                        (23)
                Other accrued liabilities                            (1,922)
                                                              ----------------

                                                                        190
                                                              ================

         The fair value of the customer information acquired is considered to be
         insignificant by the Company's management.


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Basis of presentation - The  consolidated  financial  statements of the
         Company have been prepared in accordance with the accounting principles
         generally accepted in the United States of America ("US GAAP").

         Principles of  consolidation - The  consolidated  financial  statements
         include  the assets,  liabilities,  revenues  and  expenses of Man Sang
         Holdings,  Inc. and all of its subsidiaries.  All material  intra-group
         transactions and balances have been eliminated. An affiliate over which
         the Company has the ability to exert  significant  influence,  but does
         not  have a  controlling  interest  (generally  20% to 50%  owned),  is
         accounted for using the equity method.  The Company's share of earnings
         of  the  affiliate  is  included  in  the   accompanying   consolidated
         statements of income and comprehensive income.

         Goodwill - The excess of the purchase  price over the fair value of net
         assets  acquired  is  recorded  on the  consolidated  balance  sheet as
         goodwill.

         Prior to April 1, 2002, goodwill was amortized on a straight-line basis
         over its estimated useful life of three years. Amortization expense was
         HK$195 in 2002. Management  determined that goodwill was impaired,  and
         therefore recognized an impairment loss of HK$591 during the year ended
         March 31, 2002.


                                      F-11



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Starting  from April 1, 2002,  the  Company has  adopted  Statement  of
         Financial  Accounting  Standard  ("SFAS") No. 142,  "Goodwill and Other
         Intangible  Assets" which requires that upon adoption,  amortization of
         goodwill and other  intangible  assets with indefinite lives will cease
         and instead,  the  carrying  value of these  intangible  assets will be
         evaluated for  impairment on an annual basis.  Identifiable  intangible
         assets with  definitive  lives will continue to be amortized over their
         useful lives and reviewed for  impairment in  accordance  with SFAS No.
         144 "Accounting  for the Impairment or Disposal of Long-Lived  Assets".
         There was no effect on the  consolidated  financial  statements  of the
         Company  upon the  adoption  of SFAS No. 142.  Reported  net income and
         earnings per share assuming non-amortization of goodwill for 2002 under
         SFAS No.  142  would not be  significantly  different  from the  actual
         amounts.

         Cash and cash equivalents - Cash and cash  equivalents  include cash on
         hand,  demand  deposits,  interest bearing savings  accounts,  and time
         certificates  of deposit  with a maturity of three  months or less when
         purchased.

         Inventories - Inventories are stated at the lower of cost determined by
         the  weighted   average  method,   or  market  value.   Finished  goods
         inventories  consist  of  raw  materials,  direct  labor  and  overhead
         associated with the processing of pearls.

         Marketable   securities  -  The  Company   classifies   its  marketable
         securities as available-for-sale  and carries them at market value with
         a corresponding recognition of net unrealized holding gain or loss (net
         of tax) as a separate component of stockholders' equity until realized.
         Unrealized  losses are charged  against net earnings  when a decline in
         fair value is determined to be other than  temporary.  Gains and losses
         on sales of securities are computed on a specific identification basis.
         Marketable securities comprise:




                                                                                   March 31, 2005        March 31, 2004
                                                                                              HK$                   HK$
                                                                                                              
         Publicly traded corporate equity securities listed in Hong Kong:

         Gross unrealized gains net of minority interests, included in
         accumulated other comprehensive income                                             1,042                   723
                                                                                  ================     =================

         Fair value of marketable securities                                                8,422                 7,776
                                                                                  ================     =================



         During the years ended March 31, 2004 and 2003, the Company  recognized
         losses  of  HK$2,474  and  HK$5,921,  respectively,  on its  marketable
         securities  due to  declines in fair  values  that were  determined  by
         management to be other than temporary.

         Long-lived  assets - The Company  periodically  evaluates  the carrying
         value of long-lived assets to be held and used,  including goodwill and
         other  intangible  assets through March 31, 2002,  whenever  events and
         circumstances  indicate  that the  carrying  value of the  asset may no
         longer be recoverable.  An impairment loss,  measured based on the fair
         value of the asset, is recognized if expected future  undiscounted cash
         flows are less than the carrying amount of the assets.


                                      F-12



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Property, plant and equipment - Property, plant and equipment is stated
         at cost.  Depreciation is provided using the straight-line method based
         on the estimated useful lives of the assets as follows:



                                                  

         Leasehold land and buildings                50 years, or less if the lease period is shorter
         Plant and machinery                         4 to 5 years
         Furniture and equipment                     4 years
         Motor vehicles                              4 years


         Assets under  construction  are not depreciated  until  construction is
         complete and the assets are ready for their  intended  use. No interest
         was capitalized in the three years ended March 31, 2005.

         Real  estate  investment  -  Leasehold  land  and  buildings  held  for
         investment  are stated at cost.  Cost includes the cost of the purchase
         of the land and construction  costs,  including  finance costs incurred
         during the construction  period.  Depreciation of land and buildings is
         computed using the straight-line method over the term of the underlying
         lease of the land on which the buildings are located up to a maximum of
         50 years.

         Long-term   investments  -  The  Company's  long-term  investments  are
         accounted for under the cost method. The Company periodically evaluates
         the carrying value of long-term  investments held,  whenever events and
         circumstances indicate that the carrying value of the investment may no
         longer be recoverable.  The Company recognizes  impairment losses based
         on the estimated fair value of the investments.

         Revenue  recognition  - The  Company  recognizes  revenue  at the  time
         products are shipped to customers and  collectibility for such sales is
         reasonably   assured.   Property  rental  income  is  recognized  on  a
         straight-line  basis over the term of the  lease,  and is stated at the
         gross amount.

         Income taxes - Deferred  income taxes are provided  using the asset and
         liability  method.  Under  this  method,   deferred  income  taxes  are
         recognized for all significant  temporary differences and classified as
         current or  non-current  based upon the  classification  of the related
         asset or liability in the financial  statements.  A valuation allowance
         is  provided  to reduce  the  amount of  deferred  tax  assets if it is
         considered  more  likely  than not that some  portion  of, or all,  the
         deferred tax asset will not be realized.

         Net  earnings per share  ("EPS") - Basic EPS  excludes  dilution and is
         computed by dividing net income  attributable to common shareholders by
         the  weighted  average of common  shares  outstanding  for the  period.
         Diluted  EPS  reflects  the  potential  dilution  that  could  occur if
         securities  or other  contracts  to issue  common  stock  (warrants  to
         purchase  common  stock and common  stock  options)  were  exercised or
         converted into common shares.  EPS for all periods  presented have been
         computed in accordance with SFAS No. 128 "Earnings Per Share" issued by
         the Financial Accounting Standards Board ("FASB").


                                      F-13



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         In March  2004,  the  Emerging  Issue Task Force  ("EITF")  reached its
         consensus on Issue No. 03-6 "Participating Securities and the Two-Class
         Method under FASB Statement No. 128, Earnings per Share". EITF No. 03-6
         addresses  how to determine  whether a security  should be considered a
         "participating  security"  for  purposes  of  computing  EPS and how to
         allocate earnings to a participating  security when using the two-class
         method  for  computing  basic  EPS.  EITF  No.  03-6 is  effective  for
         reporting  periods beginning after March 31, 2004 and should be applied
         by restating previously reported EPS.

         The issued and  outstanding  shares of Series A preferred  stock of the
         Company,  which are  entitled  to  participate  in any  dividends  paid
         ratably with the holders of common stock, are participating  securities
         under EITF No.  03-6.  According to EITF No. 03-6 and SFAS No. 128, the
         undistributed earnings should be allocated between the common stock and
         the  participating  securities  based on the contractual  participation
         rights of the participating  securities to share in current earnings as
         if all earnings were distributed ratably, but separate income statement
         presentation of the per share amounts attributable to the participating
         securities,  other than common  stock,  is not required.  However,  the
         amount of earnings  allocable  to  participating  securities  should be
         disclosed,  as a  reconciling  item, in the basic EPS  calculation.  No
         losses  were  allocated  to the Series A  preferred  stock  because its
         contractual  terms provide no obligation of its holders to share in the
         Company's losses.

         Reconciliation of the basic and diluted EPS is as follows:




                             For the year ended March 31, 2005  For the year ended March 31, 2004  For the year ended March 31, 2003
                                 Earnings    Shares      EPS         Earnings   Shares       EPS        Earnings    Shares      EPS
                               ----------- --------- ---------     ----------- --------- ---------   ----------- --------- ---------
                                  HK$'000                HK$          HK$'000                HK$         HK$'000                HK$
                                                                                                    
         Basic EPS:
         Net income                26,916                               2,992                              8,921
         Allocated to Series
           A preferred stock        (597)                                (66)                              (184)
                               -----------                         -----------                      -----------
         Net income available
           to common
           stockholders,
           adjusted                26,319 4,407,878     5.97            2,926 4,451,889     0.66           8,737 4,740,700     1.84
                                                     =========                           =========                         =========

         Effect of dilutive
           securities
         Stock options granted
           by the Company               -   577,445                         -  403,810                         -         -
                               ----------- ---------               ----------- ---------             ----------- ---------

         Diluted EPS:
         Net income available
           to common
           stockholders,
           including conversion    26,319 4,985,323     5.28            2,926 4,855,699     0.60           8,737 4,740,700     1.84
                               ========== =========  =========     ========== =========  =========   =========== ========= =========



         Foreign  currency  translation  - Assets  and  liabilities  of  foreign
         subsidiaries are translated from their functional currency to Hong Kong
         Dollars at year end  exchange  rates,  while  revenues and expenses are
         translated  at average  exchange  rates  during  the year.  Adjustments
         arising from  translating  foreign  currency  financial  statements are
         reported as a separate  component  of  stockholders'  equity.  Gains or
         losses from foreign currency transactions are included in the statement
         of income.


                                      F-14



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Foreign   currency  risk  -  The  Renminbi  ("RMB")  is  not  a  freely
         convertible  currency.  The State  Administration for Foreign Exchange,
         under  the  authority  of the  People's  Bank of  China,  controls  the
         conversion  of RMB into  foreign  currencies.  The  value of the RMB is
         subject to changes in central government  policies and to international
         economic and political  developments affecting supply and demand in the
         China  Foreign  Exchange  Trading  System  market.  The  cash  and cash
         equivalents of the Company included  aggregate  amounts of HK$10,309 at
         March 31, 2005 and HK$12,448 at March 31, 2004,  which are  denominated
         in RMB.

         The PRC subsidiaries  conduct their business  substantially in the PRC,
         and their  financial  performance and position are measured in terms of
         RMB. Any  devaluation of the RMB against the United States dollar would
         consequently  have an adverse effect on the financial  performance  and
         asset  values of the Company  when  measured in terms of United  States
         dollars.

         Stock-based  compensation  - The Company has elected to account for its
         stock option plan using the fair value method in  accordance  with SFAS
         No.123 "Accounting for Stock-Based Compensation".  Under the fair value
         method,  compensation  cost is  measured at the grant date based on the
         value of the award and is recognized over the vesting period.

         Staff  retirement  plan  costs - The  Company's  costs  related  to the
         defined  contribution  retirement plans are charged to the consolidated
         statement of income as incurred.

         Translation  into United States  Dollars - The financial  statements of
         the Company are maintained,  and its consolidated  financial statements
         are  expressed,  in Hong Kong dollars.  The  translations  of Hong Kong
         dollar amounts into U.S.  dollars are for the convenience of readers in
         the  United  States of  America  only and have been made at the rate of
         HK$7.8 to US$1,  the  approximate  free rate of  exchange  at March 31,
         2005. Such translations should not be construed as representations that
         the Hong Kong dollar  amounts could be converted  into U.S.  dollars at
         that rate or any other rate.

         Advertising and promotion  costs - Advertising  and promotion  expenses
         are expensed  when  incurred.  Advertising  costs  included in selling,
         general and  administrative  expenses were HK$821,  HK$1,587 and HK$868
         for the years ended March 31, 2005, 2004 and 2003, respectively.

         Use  of  estimates  -  The  preparation  of  financial   statements  in
         conformity  with US GAAP  requires  management  to make  estimates  and
         assumptions  that affect the reported amounts of assets and liabilities
         and disclosures of contingent assets and liabilities at the date of the
         financial  statements and the reported amounts of revenues and expenses
         during the  reporting  period.  Actual  results could differ from those
         estimates.

         Comprehensive  income - The  Company  reports  comprehensive  income in
         accordance  with  SFAS  No.  130,  "Reporting   Comprehensive  Income".
         Accumulated   other   comprehensive   income   represents   translation
         adjustments and unrealized holding losses on marketable  securities and
         is included in the stockholders' equity section of the balance sheet.


                                      F-15



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Recent changes in accounting pronouncements - In November 2003 meeting,
         the  EITF  reached  a  consensus  on  disclosure   guidance  previously
         discussed    under   EITF   Issue   No.    03-1,    "The   Meaning   of
         Other-Than-Temporary   Impairment   and  Its   Application  to  Certain
         Investments".   The   consensus   provided   for   certain   disclosure
         requirements that were effective for fiscal years ending after December
         15, 2003. We adopted the disclosure requirements during the fiscal year
         ended March 31, 2005 (see note 2 - marketable securities above).

         In March 2004 meeting,  the EITF reached a consensus on recognition and
         measurement  guidance  previously  discussed under EITF Issue No. 03-1.
         The consensus clarifies the meaning of other-than-temporary  impairment
         and   its    application   to   investments    classified   as   either
         available-for-sale  or  held-to-maturity  under FASB Statement No. 115,
         "Accounting for Certain Investments in Debt and Equity Securities", and
         investments  accounted for under the cost method or the equity  method.
         The recognition  and  measurement  guidance for which the consensus was
         reached   in   the   March   2004   meeting   is  to  be   applied   to
         other-than-temporary   impairment   evaluations  in  reporting  periods
         beginning  after June 15, 2004. In September 2004, the EITF delayed the
         effective  date to apply the  measurement  and  recognition  provisions
         relating to debt and equity securities until the FASB issues additional
         guidance.  We  believe  that  this  consensus  on the  recognition  and
         measurement  guidance will not have a material  impact on our financial
         position, results of operations, or cash flows.

         In November  2004, the FASB issued SFAS No. 151  "Inventory  Costs,  an
         amendment of ARB No. 43, Chapter 4". This statement  amends  Accounting
         Research Bulletin No. 43, Chapter 4 to clarify that abnormal amounts of
         idle facility expense,  freight, handling costs, and spoilage should be
         recognized as  current-period  charges  regardless of whether they meet
         the criterion of "so abnormal" and that fixed production overhead costs
         should be allocated to  inventory  based on the normal  capacity of the
         production  facilities.  The guidance is effective for inventory  costs
         incurred during fiscal years  beginning  after June 15, 2005,  however,
         earlier  application is permitted for inventory  costs incurred  during
         fiscal years  beginning after November 23, 2004. The provisions of SFAS
         No.  151  should be  applied  prospectively.  There was no  significant
         impact on the Company's financial position and results of operations as
         a result of the adoption of SFAS No. 151.

         In  December  2004,  the FASB  issued  SFAS  No.  123  (revised  2004),
         "Share-Based  Payment".  This  statement  provides  investors and other
         users of financial  statements with more complete and neutral financial
         information  by  requiring  that  the  compensation  cost  relating  to
         share-based payment transactions be recognized in financial statements.
         That cost will be  measured  based on the fair  value of the  equity or
         liability  instruments  issued.  SFAS No. 123(R) covers a wide range of
         share-based   compensation   arrangements   including   share  options,
         restricted share plans,  performance-based  awards,  share appreciation
         rights,  and employee share purchase  plans.  SFAS No. 123(R)  replaces
         SFAS No. 123, "Accounting for Stock-Based Compensation", and supersedes
         APB Opinion No. 25, "Accounting for Stock Issued to Employees".  Public
         entities  (other than those filing as small  business  issuers) will be
         required  to apply  this  statement  as of the first  interim or annual
         reporting  period that begins after June 15, 2005.  In March 2005,  the
         SEC published Staff Accounting Bulletin No. 107 "Share-Based  Payment",
         ("SAB 107") to give public entities guidance in applying the provisions
         of SFAS No. 123(R),  and to users of financial  statements in analyzing
         the information provided under that Statement. The SAB is to be applied
         upon the adoption of Statement No.  123(R).  The Company  believes that
         SFAS No.  123(R)  and SAB 107 will not have  significant  impact on its
         financial statements when it is adopted.


                                      F-16



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         In  December  2004,  the  FASB  issued  SFAS  No.  153,  "Exchanges  of
         Nonmonetary  Assets - An Amendment of APB Opinion No. 29". SFAS No. 153
         eliminates the exception from fair value  measurement  for  nonmonetary
         exchanges  of  similar  productive  assets  in  paragraph  21(b) of APB
         Opinion No. 29, "Accounting for Nonmonetary Transactions", and replaces
         it  with  an  exception  for  exchanges  that  do not  have  commercial
         substance.  SFAS No. 153  specifies  that a  nonmonetary  exchange  has
         commercial  substance  if the  future  cash  flows  of the  entity  are
         expected to change significantly as a result of the exchange.  SFAS No.
         153 is effective for the fiscal periods  beginning after June 15, 2005,
         and is required to be adopted by the Company effective January 1, 2006.
         The Company does not expect SFAS No. 153 will have a material impact on
         the consolidated results of operations or financial condition.

         In March  2005,  the FASB  issued  Interpretation  No.  47 ("FIN  47"),
         "Accounting for Conditional  Asset  Retirement  Obligations" to clarify
         that an entity  must  recognize  a  liability  for the fair  value of a
         conditional   asset   retirement   obligation   when  incurred  if  the
         liability's fair value can be reasonably estimated. FIN 47 also defines
         when an entity would have sufficient information to reasonably estimate
         the fair value of an asset retirement  obligation.  FIN 47 is effective
         no later than the end of fiscal years  ending after  December 15, 2005.
         Retrospective application of interim financial information is permitted
         but  is  not  required.   Early  adoption  of  this  Interpretation  is
         encouraged.  The adoption of FIN 47 will not have a material  impact on
         the Company's consolidated financial statements.


3.       OTHER INCOME




                                                                                     Year ended March 31,
                                                                       ------------------------------------------
                                                                                 2005          2004         2003
         Other income consists of the following:                                  HK$           HK$          HK$
                                                                                                  

         Gain on sale of marketable securities                                      -           991            -
         Foreign currency exchange gain, net                                        -             -          452
         Other                                                                  1,617         1,898        4,033
                                                                          ------------  ------------  -----------

                                                                                1,617         2,889        4,485
                                                                          ============  ============  ===========



                                      F-17



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

4.       INCOME TAXES

         Income is subject to  taxation in the  various  countries  in which the
Company and its subsidiaries operate.

         The components of income before income taxes and minority interests are
as follows:





                                                                                     Year ended March 31,
                                                                       ------------------------------------------
                                                                                 2005          2004         2003
                                                                                  HK$           HK$          HK$
                                                                                            

         Hong Kong                                                             81,960        25,954       17,564
         Other regions in the PRC                                             (11,617)          692       11,246
         Corporate expense, net                                                (4,506)       (5,361)      (6,227)
                                                                          ------------  ------------  -----------

                                                                               65,837        21,285       22,583
                                                                          ============  ============  ===========



         Certain activities  conducted by the Company's  subsidiaries may result
         in current  income  recognition,  for U.S. tax purpose,  by the Company
         even though no actual  distribution is received by the Company from the
         subsidiaries.  However, such income, when distributed,  would generally
         be considered previously taxed income to the Company and thus would not
         be subject to U.S. federal income tax again.

         Hong  Kong  companies  are  subject  to Hong  Kong  taxation  on  their
         activities  conducted  in Hong Kong.  Under the current Hong Kong laws,
         dividends and capital gains arising from the realization of investments
         are not subject to income  taxes and no  withholding  tax is imposed on
         payments of dividends by the Hong Kong incorporated subsidiaries to the
         Company.

         The  Company  has  subsidiaries  which are  incorporated  in  Guangdong
         Province,  China and operate in the special  economic zone of Shenzhen.
         These  companies are subject to PRC income taxes at the  applicable tax
         rate  (currently  15%) on  taxable  income  based  on  income  tax laws
         applicable  to foreign  enterprises.  Pursuant  to the same  income tax
         laws,  the  subsidiaries  are fully exempt from PRC income tax on their
         manufacturing   operations  for  two  years  starting  from  the  first
         profitable year,  followed by a 50% exemption for the next three years.
         The exemptions  applicable to all the subsidiaries expired on or before
         December 31, 2002. These exemptions do not apply to rental income.


                                      F-18



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

4.       INCOME TAXES (CONTINUED)

         The provision for income tax expense (benefit) consists of the follows:





                                                                                     Year ended March 31,
                                                                       -------------------------------------------
                                                                                 2005          2004         2003
                                                                                  HK$           HK$          HK$
                                                                                                  
        Current tax
         Subsidiaries operating in:
            Hong Kong                                                           6,254         7,301          (88)
            Other regions                                                        (482)         (921)       1,619
                                                                          ------------  ------------  -----------

                                                                                5,772         6,380        1,531
        Deferred tax
         Subsidiaries operating in Hong Kong                                      357           647        2,188
                                                                          ------------  ------------  -----------

         Total                                                                  6,129         7,027        3,719
                                                                          ============  ============  ===========



         A reconciliation  between the provision for income tax expense computed
         by  applying  the United  States  statutory  tax rate to income  before
         income taxes and minority interests and the actual provision for income
         tax expenses is as follows:




                                                                                     Year ended March 31,
                                                                       -------------------------------------------
                                                                                 2005          2004         2003
                                                                                  HK$           HK$          HK$
                                                                                                  

         Applicable U.S. federal tax rate                                          34%           34%          34%
                                                                          ============  ============  ===========


         Provision of income taxes at the applicable U.S. federal
           tax rate on income for the year                                     22,385         7,237        7,678
         Non-deductible expenses                                                2,463         6,899        4,099
         Non-taxable income                                                    (6,610)         (693)        (218)
         Changes in valuation allowance                                            66        (2,312)      (1,491)
         International rate difference                                        (11,443)       (5,895)      (6,197)
         Tax on sales of shares of MSIL (note 1)                                    -         2,700            -
         Others                                                                  (732)         (909)        (152)
                                                                          ------------  ------------  -----------

                                                                                6,129         7,027        3,719
                                                                          ============  ============  ===========



                                      F-19



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

4.       INCOME TAXES (CONTINUED)

         Temporary  differences and operating loss carry forwards that give rise
         to deferred tax assets and liabilities are as follows:

                                                             March 31,
                                                      --------------------------
                                                            2005          2004
                                                             HK$           HK$
         Deferred tax assets:
            Operating loss carry forwards                  4,302         5,019
            Valuation allowance                           (3,887)       (3,821)
                                                      ------------ -------------

         Net deferred tax assets                             415         1,198

         Deferred tax liabilities:
            Property, plant and equipment                 (1,370)       (1,845)
                                                      ------------ -------------

                                                            (955)         (647)
                                                      ============ =============

         The deferred tax balances are  classified in the  consolidated  balance
sheet as follows:

                                                           Year ended March 31,
                                                      --------------------------
                                                            2005          2004
                                                             HK$           HK$

         Non-current assets                                  258           174
         Non-current liabilities                          (1,213)         (821)
                                                      ------------ -------------

                                                            (955)         (647)
                                                      ============ =============

         As of March 31,  2005,  subsidiaries  of the Company  had total  losses
         available for carry forward for Hong Kong tax purposes,  subject to the
         agreement  of the Hong Kong Inland  Revenue  Department,  amounting  to
         approximately  HK$24,502,  which have no expiration  date. The tax loss
         carry forwards can only be utilized by the subsidiaries  generating the
         losses.

         Due to the  uncertainty of the ability of the  subsidiaries  to realize
         the  resultant  deferred  tax  asset  of  HK$4,302,   the  Company  has
         established a valuation allowance in the amount of HK$3,887.

         U.S.  deferred tax liabilities  have not been provided on approximately
         HK$372,000 of undistributed  earnings of foreign  subsidiaries  because
         the Company intends to reinvest those earnings  permanently.  It is not
         practicable  to estimate the amount of  additional  taxes that might be
         payable upon distribution of such earnings.


                                      F-20



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

5.       INVENTORIES

         Inventories by major categories are summarized as follows:

                                                           Year ended March 31,
                                                      --------------------------
                                                            2005          2004
                                                             HK$           HK$

         Raw materials                                    18,037        14,676
         Work in progress                                 14,520        19,659
         Finished goods                                   50,148        80,962
                                                      ------------ -------------

                                                          82,705       115,297
                                                      ============ =============

         During the years  ended March 31,  2005 and 2004,  the  Company  made a
         write-down  of  inventories,  amounting  to  HK$32,300  and  HK$14,273,
         respectively.  No similar  write-down of  inventories  was made for the
         year ended March 31, 2003.

6.       STAFF RETIREMENT PLANS

         The Company  participates  in a Mandatory  Provident  Fund Scheme ("MPF
         Scheme")  for all  qualifying  employees  in Hong Kong with effect from
         December 1, 2000. The assets of the MPF Scheme are held separately from
         those of the  Company  in funds  under the  control  of an  independent
         trustee.  The Company contributes 5% of relevant payroll costs (monthly
         contribution  is limited to 5% of HK$20 for each eligible  employee) to
         the MPF Scheme, which contribution is matched by employees.

         The employees of the Company's subsidiaries in the PRC are members of a
         state-managed  retirement  benefits  scheme  operated  by the local PRC
         government.  The  subsidiaries  are  required to  contribute  8% of the
         average  basic  salary  to the  retirement  benefit  scheme to fund the
         benefits.  The only  obligation  of the  Company  with  respect  to the
         retirement benefit scheme is to make the specified contributions.

         The total  contributions  made for the years ended March 31, 2005, 2004
         and 2003 amounted to HK$993, HK$820 and HK$737, respectively.


                                      F-21



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

7.       PROPERTY, PLANT AND EQUIPMENT

         Property, plant and equipment consist of the following:

                                                           Year ended March 31,
                                                      --------------------------
                                                            2005          2004
                                                             HK$           HK$

         Leasehold land and buildings                    119,194       106,959
         Construction in progress                         15,088        21,925
         Plant and machinery                              11,049        12,706
         Furniture and equipment                          12,761        11,360
         Motor vehicles                                    5,055         4,578
                                                      ------------ -------------

                                                         163,147       157,528
         Less: Accumulated depreciation                  (44,086)      (41,737)
                                                      ------------ -------------

         Net book value                                  119,061       115,791
                                                      ============ =============

8.       REAL ESTATE INVESTMENT
                                                           Year ended March 31,
                                                      --------------------------
                                                            2005          2004
                                                             HK$           HK$
         At cost:
         Leasehold land and buildings
         - Hong Kong                                      36,280        74,502
         - Other regions of the PRC                       21,837        25,106
                                                      ------------ -------------

                                                          58,117        99,608
         Less: Accumulated depreciation                  (10,973)      (10,935)
                                                      ------------ -------------

         Net book value                                   47,144        88,673
                                                      ============ =============

         The real estate  investment in other regions of the PRC  represents the
         Company's   interest  in  an  industrial  complex  known  as  Man  Sang
         Industrial  City  located  in Gong  Ming  Zhen,  Shenzhen.  Part of the
         industrial  complex is used by the Company and is included in property,
         plant and  equipment.  The remaining  leasehold  land and buildings are
         classified  as real estate  investment  and are leased to  unaffiliated
         third parties under non-cancelable operating lease agreements. The real
         estate  investment in Hong Kong principally  represents office premises
         leased to  unaffiliated  third parties under  non-cancelable  operating
         lease  agreements.  Leases are negotiated for an average term of one to
         three years and rentals are fixed during the relevant lease period.


                                      F-22



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

8.       REAL ESTATE INVESTMENT (CONTINUED)

         Rental income  relating to such  operating  leases is included in gross
         rental income in the consolidated  statements of income and amounted to
         HK$4,646,  HK$6,220  and  HK$7,455  for the years ended March 31, 2005,
         2004 and 2003, respectively.

         The future aggregate minimum rental  receivables  under  non-cancelable
operating leases are as follows:
                                                                     As of
                                                                 March 31,
                                                                      2005
                                                                       HK$
         Year ending March 31,
         2006                                                        3,282
         2007                                                        2,027
         2008                                                          960
         2009                                                          366
         2010                                                          306
         Thereafter                                                    509
                                                             -------------

                                                                     7,450
                                                             =============


         In March 2004, the Group entered into a sales and purchase agreement to
         dispose of a real estate investment to a third party at a consideration
         of HK$71,600. Included in other current assets as of March 31, 2004 was
         a stakeholder's  deposit of HK$7,160 held by a solicitor firm,  Messrs.
         Yuen &  Partners  in  respect  of the  disposal.  The  transaction  was
         completed on September 15, 2004.


9.       SHORT-TERM BORROWINGS

         The Company has obtained bank credit facilities  relating to short term
         borrowings  in the amount of HK$47,000  and HK$95,450 at March 31, 2005
         and 2004, respectively. The facilities were unused as of March 31, 2005
         and 2004.

         Interest  rates are  generally  based on the banks' prime lending rates
         and the credit lines are normally subject to periodic review. There are
         no significant  covenants or other financial  restrictions  relating to
         the credit lines.

         As of March 31,  2005,  leasehold  land and  buildings  with a net book
         value of HK$69,864 and real estate  investment with a net book value of
         HK$13,552 were pledged as collateral  for the above  facilities and the
         long-term  debts  described in note 11. There is no  restriction on the
         use of the assets pledged for such facilities and bank loans.


                                      F-23



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

10.      OTHER ACCRUED LIABILITIES

         Other accrued liabilities consist of the following:

                                                         Year ended March 31,
                                                      --------------------------
                                                            2005           2004
                                                             HK$            HK$

         Accrued expenses                                  4,153          3,126
         Deposits received                                 1,760          1,767
         Value-added tax payable                           1,056          1,830
         Purchase consideration for a business             1,000          1,000
         Sundry payables                                     947            951
         Others                                            1,701          1,305
                                                      ------------ -------------

                                                          10,617          9,979
                                                      ============ =============

11.      LONG-TERM DEBTS




                                                                             Year ended March 31,
                                                                           -----------------------------
                                                                                 2005             2004
                                                                                  HK$              HK$
                                                                                          
         Long-term debts consist of:
         Bank loan bearing interest at Hong Kong Inter-Bank
              Offered Rate ("HIBOR") (0.174% at March 31,
              2004) plus 1.25%, repayable by monthly
              installments of HK$156 through 2007                                   -            4,375
         Bank loan bearing interest at HIBOR plus 1.1%, repayable
              by quarterly installments of HK$625 through 2007                      -            5,416
         Bank loan bearing interest at HIBOR plus 1.5%, repayable
              by quarterly installments of HK$300 through 2006                      -            1,800
                                                                           ------------  ---------------

         Total                                                                      -           11,591
         Current portion of long-term debts                                         -           (5,575)
                                                                           ------------  ---------------

         Long-term debts, less current portion                                      -            6,016
                                                                           ============  ===============


         All of the Company's long-term debts were fully repaid during the year.

         There are no  significant  covenants  or other  financial  restrictions
         relating to the Company's long-term debts.

         Details of assets  pledged by the Company as  collateral  for the above
         bank loans are described in note 9.


                                      F-24



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

12.      COMMITMENTS AND CONTINGENCIES

         The Company leases premises under various operating leases which do not
         contain any escalation  clauses and all of the leases contain a renewal
         option.  Rental expense under operating  leases was HK$1,793,  HK$3,693
         and  HK$3,974  for the  years  ended  March  31,  2005,  2004 and 2003,
         respectively.

         As of March 31, 2005, the Company and its  subsidiaries  were obligated
         under  non-cancelable  operating  leases  requiring  minimum rentals as
         follows:

                                                                       Operating
                                                                          leases
                                                                             HK$
         Year ending March 31,
         2006                                                              1,773
         2007                                                                431
                                                                      ----------

                                                                           2,204
                                                                      ==========

         As of March 31, 2005, the Company had commitments of HK$3,568  relating
         to the acquisition of property, plant and equipment.

         On  December  2,  2003,  Arcadia  Jewellery  Limited   ("Arcadia"),   a
         subsidiary  of the  Company,  filed a lawsuit in Hong Kong  against its
         former general manager and certain other parties (the "Defendants") for
         breach of a business transfer agreement and an employment agreement and
         a consultancy  agreement  ("Case 1").  Arcadia is claiming  against the
         Defendants for, inter alia, account and inquiry; repayment of monies of
         at least HK$832; damages;  interest; a declaration that the consultancy
         agreement is null and void and Arcadia is entitled to rescind the same;
         a declaration that Arcadia is entitled to exercise its rights under the
         business  transfer  agreement  (i.e.  not to  pay  the  balance  of the
         purchase   consideration   of   HK$1,000);   return  of  the  purported
         consultancy  fees or  earnest  money,  the  amount  of  which  is to be
         assessed; costs and further or other relief.

         On December 22, 2003,  this former  general  manager filed a lawsuit in
         Hong Kong  against  Arcadia  in  respect  of the  aforesaid  employment
         agreement  for  monetary  claim  of  approximately  HK$395  and  also a
         declaration  that the restraint of trade  covenants under the aforesaid
         employment  agreement  are void  and  unenforceable.  Afterwards,  this
         former  general  manager  agreed to transfer his monetary  claim to the
         Labour  Tribunal in Hong Kong and consolidate the rest of his case into
         Case 1.  Although it is not possible to predict  with  certainty at the
         moment the outcome of these  unresolved  legal actions or pending claim
         or the range of possible loss or recovery, the Company does not believe
         that the  resolution  of these  matters  will have a  material  adverse
         effect on the Company's financial position or operating results.


                                      F-25



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

13.      CAPITAL STOCK

         The  Company's  capital  stock  consists  of common  stock and Series A
         preferred stock and Series B convertible preferred stock.

         The voting  rights of the  holders of common  stock are  subject to the
         rights of the outstanding  Series A preferred shares which, as a class,
         is entitled to one-third  voting  control of the Company.  Accordingly,
         the holders of common stock and Series A preferred  shares hold, in the
         aggregate,  more than fifty percent of the total voting rights and they
         can elect all of the directors of the Company.

         Holders  of the  100,000  issued  and  outstanding  shares  of Series A
         preferred  stock (the "Series A preferred  shares") are entitled,  as a
         class, to one-third  voting control of the Company in all matters voted
         on by  stockholders  and a  liquidation  preference of US$25 per share.
         Except for the foregoing,  the holders of the Series A preferred shares
         have no preferences or rights in excess of those generally available to
         the holders of common stock.  The holders of Series A preferred  shares
         are  entitled to  participate  in any  dividends  paid ratably with the
         holders of common stock.

         The directors have authorized a series of preferred stock designated as
         Series B convertible preferred stock (the "Series B preferred shares").
         A total of 100,000 Series B preferred shares were authorized. Except to
         the extent  declared by the  directors  from time to time,  if ever, no
         dividends  are payable with  respect to the Series B preferred  shares.
         Additionally,  the  Series B  preferred  shares  have no voting  rights
         except  that the  approval  of holders of a majority  of such shares is
         required to (1)  authorize,  create or issue any shares of any class or
         series  ranking  senior  to  the  Series  B  preferred   shares  as  to
         liquidation  preference,  (2) amend, alter or repeal, by any means, the
         Company's certificate of incorporation if the powers,  preferences,  or
         special  rights of the Series B  preferred  shares  would be  adversely
         affected,  or (3)  become  subject to any  restriction  on the Series B
         preferred shares,  other than restrictions  arising solely under Nevada
         law or existing under the certificate of  incorporation as in effect on
         December 31,  1995.  The Series B preferred  shares have a  liquidation
         preference  of US$1,000 per share and are  subject,  at the election of
         the Company,  to redemption or conversion at such price after  December
         31, 1997. At March 31, 2005, no shares of Series B preferred stock were
         outstanding.

         On June 7, 2002,  the Company  issued in  aggregate  410,000  shares of
         common  stock  of  par  value   US$0.001  per  share  to  two  business
         consultants  pursuant to two separate  business  consulting  agreements
         dated June 1, 2002. The amount of the relevant compensation expenses of
         approximately  HK$2,174,  being the fair value of the shares issued, is
         being   recognized   over  the   service   period  of  the   contracts.
         Approximately HK$181,  HK$1,087 and HK$906 was charged to the statement
         of  income  during  the years  ended  March  31,  2005,  2004 and 2003,
         respectively.

         On April 30, 2003,  the Company  repurchased  410,000  shares of common
         stock,  par value  US$0.001  per share at a price of US$1.5  per share.
         These shares were cancelled on May 2, 2003.

         During  the year  ended  March 31,  2005,  50,000  stock  options  were
         exercised at a price of US$1.22 per share.  A total of 50,000 shares of
         common stock, par value of US$0.001 was issued accordingly.


                                      F-26



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

14.      STOCK OPTION PLANS

         MSIL options

         On August 2, 2002,  MSIL adopted a new share  option  scheme (the "2002
         Scheme") and terminated the one adopted on September 8, 1997 (the "1997
         Scheme"). In accordance with the 2002 Scheme, MSIL may grant options to
         any person being an employee,  officer,  agent,  or consultant of group
         headed by MSIL ("MSIL  Group")  including  executive  or  non-executive
         directors  of MSIL  Group to  subscribe  for  shares in MSIL at a price
         determined by the board of directors of MSIL being at least the highest
         of (a) the  closing  price of the shares on The Stock  Exchange of Hong
         Kong Limited (the "Stock Exchange") on the date of grant of the option,
         which  must be a trading  day;  (b) the  average  closing  price of the
         shares on the Stock  Exchange  for the five  trading  days  immediately
         preceding the date of grant of the option; and (c) the nominal value of
         the shares.  The purpose of the 2002 Scheme is to provide incentives to
         the people who were granted  options to contribute to MSIL Group and to
         enable  MSIL  Group  to  recruit  high-caliber  employees  and  attract
         resources that are valuable to MSIL Group.

         The total  number of shares  which may be issued  upon  exercise of all
         options to be granted,  together  with all options to be granted  under
         any  other  share   option   scheme(s)   of  MSIL  and/or  any  of  its
         subsidiaries, must not represent more than 10% of the nominal amount of
         all the issued shares of MSIL as at August 2, 2002.

         The  2002  Scheme  is valid  and  effective  for a  period  of 10 years
         commencing August 2, 2002. At March 31, 2004,  75,187,093  options were
         available for future grant under the 2002 Scheme.  No options have been
         granted as of March 31, 2005 under the 2002 Scheme.

         During the year ended March 31,  2003,  all options  granted  under the
         1997  Scheme  lapsed and no  options  were  exercisable  under the 2002
         Scheme as of March 31, 2005.

         Company options

         In October of 1996, the Company  approved the  establishment of the Man
         Sang  Holdings,  Inc. 1996 Stock Option Plan (the "Plan"),  under which
         stock  options  awards  ("Holding  Company  Options")  may be  made  to
         employees,  directors  and  consultants  of the Company.  The Plan will
         remain  effective until October 2006 unless  terminated  earlier by the
         Board of Directors.

         The  maximum  number of shares of common  stock  which may be issued or
         delivered  and as to which  awards  may be  granted  under the Plan was
         1,000,000 shares,  which was subsequently  revised to 2,000,000 shares,
         as adjusted by the anti dilution provisions  contained in the Plan. The
         exercise  price for a stock option must be at least equal to 100% (110%
         with respect to incentive  stock options granted to persons holding ten
         percent or more of the  outstanding  common  stock) of the fair  market
         value of the common stock on the date of grant of such stock option for
         incentive  stock options,  which are available only to employees of the
         Company,  and 85% of the fair market  value of the common  stock on the
         date of grant of such stock option for other stock options.


                                      F-27



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

14.      STOCK OPTION PLANS (CONTINUED)

         Company options (Continued)
         The  duration  of each option will be  determined  by the  Compensation
         Committee,  but no option will be exercisable  more than ten years from
         the date of grant (or, with respect to incentive  stock options granted
         to persons holding ten percent or more of the outstanding  common stock
         not more than five  years  from the date of  grant).  Unless  otherwise
         determined by the Compensation Committee and provided in the applicable
         option  agreement,  options will be exercisable  within three months of
         any termination of employment, including termination due to disability,
         death or normal  retirement  (but no later than the expiration  date of
         the option).

         Option activity of the Holding Company Options is as follows:




                                                              Number of               Exercise price with the
                                                           Holding Company           weighted average exercise
                                                               Options                 price in parenthesis
                                                                            

         Outstanding at March 31, 2003 and 2004                700,000            US$1.22 and US$1.10 (US$1.1771)
         Exercised (note 13)                                  (50,000)                        US$1.22
                                                           ---------------

         Outstanding at March 31, 2005                         650,000            US$1.22 and US$1.10 (US$1.1738)
                                                           ===============



                 The total number of options exercisable was 650,000 and 575,000
                 as of March 31, 2005 and 2004,  respectively,  at the  weighted
                 average   exercise   prices   of   US$1.1738   and   US$1.1939,
                 respectively.

         Additional  information  on options outstanding as of March 31, 2005 is
         as follows:




                                                                      Options outstanding and exercisable as of
                                                                                    March 31, 2005
                                                                ----------------------------------------------------
                                                                                                 Weighted average
         Exercise price                    Date of grant            Number outstanding      remaining contractual
                                                                      and exercisable              life (years)
         US$
                                                                                              

         1.10                             March 26, 2003                  250,000                      8.00
         1.22                           September 16, 1997                400,000                      2.55
                                                                -----------------------  ---------------------------

                                                                          650,000                      4.65
                                                                =======================  ===========================



                                      F-28



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

14.      STOCK OPTION PLANS (CONTINUED)

         Company options (Continued)
         For stock  options  granted on  September  16,  1997,  the  holders can
         subscribe  for the shares of common  stock at a  subscription  price of
         US$1.22 per share.  50% of the granted stock options  vested and became
         exercisable  on September 16, 1998 and the remainder  vested and became
         exercisable  on September 16, 1999. The options expire on September 15,
         2007.  The total fair value of stock  option  granted to  employees  on
         March 26, 2003 was HK$556.  The holders can subscribe for the shares of
         common stock at a subscription price of US$1.10 per share, 50% of which
         vested and became exercisable on March 26, 2004, and the remainder will
         vest and become  exercisable on March 26, 2005. The options will expire
         on March 25, 2013.

         As of March 31, 2005 and 2004,  1,200,000  options were  available  for
         future grant under the Plan.

         Compensation expenses
         The Company has  elected to account  for the  Holding  Company  Options
         using the fair  value  method The fair  value of each  Holding  Company
         Option  granted on March 26, 2003 was  calculated to be US$0.28,  using
         the Black-Scholes option pricing model, with the following assumptions:

                 Risk-free interest rate per annum                   1.25%
                 Expected life                                      2 years
                 Expected volatility                                  45%
                 Expected dividend yield                              Nil

         The  total   compensation   expense  of  the  Holding  Company  Options
         recognized in the consolidated statements of income for the years ended
         March  31,  2005,   2004  and  2003  were  HK$134,   HK$418  and  HK$4,
         respectively.


15.      RELATED PARTY TRANSACTIONS

         During  the  periods  presented,   certain  leasehold  properties  were
         provided  free of charge to Messrs.  Cheng  Chung Hing and Cheng Tai Po
         for their residential use.

         In December 2002, the Company disposed of its entire equity interest of
         a wholly  owned  subsidiary  which held a 30% equity  interest of China
         South City Holdings  Limited,  for a consideration of HK$300 to Messrs.
         Cheng Chung Hing and Cheng Tai Po. The carrying value of the net assets
         disposed of amounted to approximately HK$240.

         The Company paid professional fees of HK$237, HK$375 and HK$301 for the
         years ended March 31, 2005, 2004 and 2003, respectively to Messrs. Yuen
         & Partners for the provision of legal and professional  services to the
         Company.  Mr. Yuen Ka Lok,  Ernest,  a director of the Company and MSIL
         (resigned  as a director of MSIL during the year),  the Chairman of the
         Compensation  Committee  and  the  Audit  Committee  of  the  Board  of
         Directors of the Company, is a partner of Messrs. Yuen & Partners.


                                      F-29



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

15.      RELATED PARTY TRANSACTIONS (CONTINUED)

         The Company paid  standard  brokerage  fees to DBS Vickers  (Hong Kong)
         Limited ("DBS Vickers") for holding certain securities on behalf of the
         Company and  maintains a securities  account with DBS Vickers.  Mr. Lai
         Chau  Ming,  Matthew,  a  director  of the  Company,  a  member  of the
         Compensation  Committee  and  the  Audit  Committee  of  the  Board  of
         Directors of the Company, is a Sales Associate Director of DBS Vickers.
         The amounts of  brokerage  fees paid to DBS Vickers  during the periods
         presented were considered insignificant by the management.

         During the year ended March 31,  2004,  the Company  sold a 7.2% equity
         interest  in MSIL to Messrs.  Cheng Chung Hing and Cheng Tai Po through
         Man Sang International (B.V.I.) Limited (see note 1 for details).

         During  the years  ended  March 31,  2005 and 2004,  the  Company  sold
         jewelry products amounting to HK$636 and HK$298, respectively, to China
         South  International  Industrial  Materials City  (Shenzhen)  Co., Ltd.
         ("CSII"),  a company in which Messrs. Cheng Chung Hing and Cheng Tai Po
         have beneficial interests.

         In addition, a reimbursement amounting to HK$554 was received from CSII
         for the salaries of staff who had provided  services to CSII during the
         year.


16.      CONCENTRATIONS OF CREDIT RISK AND MAJOR CUSTOMERS

         A  substantial  percentage  of the  Company's  sales is made to a small
         number of customers and is typically on an open account basis.  For the
         years ended March 31, 2004 and 2003,  no customer  accounted for 10% or
         more of total sales.  During the year ended March 31, 2005, only one of
         our customers  accounted for more than 10% of our sales  (approximately
         10.3%).

         Details of the  amounts  receivable  from the five  customers  with the
         largest receivable balances at March 31, 2005 and 2004 are as follows:

                                                        Percentage of accounts
                                                         receivable March 31,
                                                      --------------------------
                                                             2005          2004

         Five largest receivable balances                   57.21%        39.91%


                                      F-30



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

16.      CONCENTRATIONS OF CREDIT RISK AND MAJOR CUSTOMERS (CONTINUED)

         An  analysis  of  the  allowance   for  doubtful   accounts  for  trade
         receivables  for each of the three years in the period  ended March 31,
         2005 is as follows:




                                                                                  Year ended March 31,
                                                                    ------------------------------------------------
                                                                              2005            2004             2003
                                                                               HK$             HK$              HK$
                                                                                                    

         Balance at beginning of year                                       14,728           9,216           10,054
         Addition of allowance charged to statement of income                8,105           5,590              440
         Direct write-off charged against allowance                            (26)            (78)          (1,278)
                                                                    --------------- --------------- ----------------

         Balance at end of year                                             22,807          14,728            9,216
                                                                    =============== =============== ================



17.      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The  carrying  amounts  of  cash  and  cash   equivalents,   marketable
         securities,  accounts receivable and accounts payable approximate their
         fair values  because of the  short-term  nature of these  amounts.  The
         carrying  amounts of long-term debts  approximate  their fair values as
         their interest rates  approximate those which would have been available
         as  of  the  balance  sheet  date  for  debts  of  the  same  remaining
         maturities.


18.      SEGMENT INFORMATION

         The Company has adopted SFAS No. 131, "Disclosures about Segments of an
         Enterprise  and  Related  Information",  which  establishes  annual and
         interim  reporting  standards  for  enterprise  business  segments  and
         related  disclosures about its products and services,  geographic areas
         and  major  customers.  SFAS No.  131  defines  operating  segments  as
         components of an enterprise about which separate financial  information
         is  available  that  is  evaluated  regularly  by the  chief  operating
         decision  maker in deciding how to allocate  resources and in assessing
         performance.

         The  Company's  chief  operating   decision  maker  evaluates   segment
         performance  and allocates  resources based on several factors of which
         the primary financial measures are revenues from external customers and
         operating income.


                                      F-31



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

18.      SEGMENT INFORMATION (CONTINUED)

         Contributions of the major  activities,  profitability  information and
         asset information are summarized below:




                                                             Year ended March 31,
                                                      ---------------------------------
                                                           2005         2004       2003
                                                            HK$          HK$        HK$
                                                                       
         Revenues from external customers:
              Pearls                                    412,262      382,123    323,082
              Real estate investment                      4,646        6,220      7,455
                                                      ---------- ------------ ---------

                                                        416,908      388,343    330,537
                                                      ========== ============ =========

         Operating income:
              Pearls                                     35,386       24,309     24,843
              Real estate investment                     (6,381)      (3,338)       175
                                                      ---------- ------------ ---------

                                                         29,005       20,971     25,018
                                                      ========== ============ =========

         Interest expense:
              Pearls                                         33          134        859
              Real estate investment                         18          111        503
              Corporate assets                               49          135        267
                                                      ---------- ------------ ---------

                                                            100          380      1,629
                                                      ========== ============ =========



                                      F-32



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

18.      SEGMENT INFORMATION (CONTINUED)




                                                             Year ended March 31,
                                                      ---------------------------------
                                                           2005         2004       2003
                                                            HK$          HK$        HK$
                                                                       


         Depreciation and amortization:
              Pearls                                      5,602        6,620      6,051
              Real estate investment                      1,637        1,889      2,013
              Corporate assets                              918          918      1,232
                                                      ---------- ------------ ---------

                                                          8,157        9,427      9,296
                                                      ========== ============ =========

         Capital expenditure for segment assets:
              Pearls                                      8,536       24,078      8,963
              Real estate investment                      1,473       38,222      2,053
              Corporate assets                                -            -        167
                                                      ---------- ------------ ---------

                                                         10,009       62,300     11,183
                                                      ========== ============ =========
         Segment assets:
              Pearls                                    449,219      372,671    334,251
              Real estate investment                     62,232       95,833     96,447
              Corporate assets                           47,790       48,370     53,046
                                                      ---------- ------------ ---------

                                                        559,241      516,874    483,744
                                                      ========== ============ =========

         Long-lived assets:
              Pearls                                     65,557       77,228     28,353
              Real estate investment                     62,232       88,673     96,447
              Corporate assets                           38,674       39,593     40,511
                                                      ---------- ------------ ---------

                                                        166,463      205,494    165,311
                                                      ========== ============ =========



         The operating  income of the pearl segment for the year ended March 31,
         2004  has been  arrived  at after an  impairment  charge  of  HK$1,730,
         recognized in respect of the Company's 19.5% stake in a pearl farm (see
         note 2).

         Corporate  assets  consist  principally  of marketable  securities  and
         leasehold land and buildings held as quarters used by certain directors
         and employees of the Company.


                                      F-33



MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- --------------------------------------------------------------------------------
(Dollars in thousands except share data)

18.      SEGMENT INFORMATION (CONTINUED)

         All of the Company's sales of pearls are  coordinated  through the Hong
         Kong subsidiaries and an analysis by destination is as follows:




                                                              Year ended March 31,
                                                      ------------------------------------
                                                            2005        2004        2003
                                                             HK$         HK$         HK$
                                                                        
         Net sales:
           Hong Kong                                      44,854      50,584      51,515

         Export:
           North America                                 145,099     117,524      92,830
           Europe                                        122,674     112,214      69,269
           Japan                                          46,145      37,489      39,923
           Asian countries, other than Japan              38,216      47,822      58,932
           Others                                         15,274      16,490      10,613
                                                      ----------- ----------- ------------

                                                         412,262     382,123     323,082
                                                      =========== =========== ============


         The Company  operates in only one geographic  area. The location of the
         Company's identifiable assets is as follows:




                                                              Year ended March 31,
                                                      ------------------------------------
                                                            2005        2004        2003
                                                             HK$         HK$         HK$
                                                                        

         Hong Kong                                       469,158     427,092     399,628
         Other regions of the PRC                         90,083      89,782      84,116
                                                      ----------- ----------- ------------

                                                         559,241     516,874     483,744
                                                      =========== =========== ============


         The Company  derived  operating  revenue from the  following  customer,
         which accounted for over 10% of operating revenue:




                                                                           Year ended March 31,
                                                      ---------------------------------------------------------------
                                                              2005                 2004                 2003
                                                      --------------------- ------------------- ---------------------
                                                             HK$         %        HK$         %        HK$         %
                                                                                                 

         Customer A                                       42,255        10     32,851         9     29,345         9
                                                      =========== ========= ========== ======== =========== ==========


         Accounts  receivable  related  to  this  customer  were  HK$12,385  and
         HK$13,078, as of March 31, 2005 and 2004, respectively.


                                      F-34






MAN SANG HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - continued
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands except share data)

19.      QUARTERLY DATA (UNAUDITED)

                                                                    1st            2nd            3rd            4th
                                                                Quarter        Quarter        Quarter        Quarter
                                                                    HK$            HK$            HK$            HK$
        2005
                                                                                                  
        Net sales                                                99,078        107,983        109,074         96,127
        Gross profit                                             27,485         31,885         28,400         29,478
        Operating income                                         10,298          4,313          5,093          9,301
        Net income                                                3,753         17,280          1,322          4,561

        Basic earnings per common share                            0.83           3.83           0.29           1.01
        Diluted earnings per common share                          0.76           3.49           0.26           0.89


        2004
        Net sales                                                66,888        101,508        106,540        107,187
        Gross profit                                             17,042         28,075         23,827         35,203
        Operating (loss) income                                 (1,955)          8,667          6,243          8,016
        Net (loss) income                                       (1,895)          2,949          (718)          2,656

        Basic (loss) earnings per common share,
             restated                                            (0.41)           0.65         (0.16)           0.59
        Diluted (loss) earnings per common share,
             restated                                            (0.41)           0.61         (0.16)           0.54



                                      F-35