RNS Number:4265O
Toshiba Corporation
07 August 2003

                                                                  August 7, 2003



                Revised Notice of Toshiba Corporation's Subsidiary's
  Consolidated Results for the First Quarter and Modified Forecast for FY2003

                                                             Toshiba Corporation
                                                Tadashi Okamura, President & CEO
                                        Contact: Hideo Kitamura, General Manager
                                                 Corporate Communications Office

                                                 Toshiba Plant Kensetsu Co., Ltd
                                                 URL  http://www.tpk.co.jp
                                                 Tadahisa Ogita, President & CEO
                                           Contact: Kazuo Tobe, General Manager,
                                                        Corporate Communications


The following replaces the Subsidiary's 1Q Results announcement released 6
August 2003, at 12:13 under RNS number 3897O.


In the Supplementary Note for the sales, the sales for the first quarter
amounted to 9691 Million Yen and not 9681 Million Yen, as previously stated.
Also, in Part 4, the forecast for FY2003, the date for the previous forecast
should be dated April 30 2003 and not April 28 as previously stated.


All other details remain unchanged, and the full amended text appears below:


This is to announce the first quarter results at Toshiba Plant Kensetsu Co.,
Toshiba Corporation's subsidiary, and its modified forecast for the FY2003.


1. Outline of the Results for the First Quarter of Fiscal Year Ending in March 
   2004


Whether or not accounting policy related to the sales recognition has changed:

none


2 Outline of the First Quarter of FY2003 (April 1, 2003 - March 31,
2004


(1)Sales
                                                 Million yen   increase/decrease

First Quarter of FY2003                              9,691                   -

(F.Y.R) FY2002 ending                              97,556
  on March 31, 2003

    Note  a. Figures of less than a million yen are rounded down

          b. Publication of quarterly results was introduced in the first
             quarter of FY2003, and so no sales figures or ratio of increase or decrease is
             available for the same period last fiscal year.


    Supplementary note for the sales

                                                                           Unit: Million yen

    Power Plant     Nuclear Power Plant     Industrial            Others           Total
Other than Nuclear                           and Other
       Power                                Facilities

     3,471              4,383               1,809                    27            9,691


First quarter of FY2003 sales amounted to 9,691 million yen.  Some projects face
rescheduling of such activities as construction of plants overseas and periodic
checks and maintenance work for nuclear power plants in Japan.


(2) Matters to give material affects to financial and managerial results at the
group companies in the first quarter of the FY2003


No material matters occurred.


3. Forecast for the first half of FY2003, from April 1, 2003 to March 31, 2004

(1) Modified forecast for the first half of FY2003

                                                                                Unit: Million yen, %
                             Sales         Recurring Profit       Net Income             EPS

 Previous Forecast(A)              35,500              -1,300                -900             -13.26
 April 28,2003

Modified Forecast (B)              31,500              -1,200                -900             -13.26

    Balance(B)-(A)                 -4,000                 100                   0                  -

  Increase/Decrease                 -11.3              -                        -                  -
        Ratio

Actual Result for the              34,971              -1,346                -935             -13.77
  1st Half of FY2002

    (1H of FY2002)


(2) Modified forecast for the first half of FY2003, Non-consolidated

                                                                                 Unit: Million yen, %
                             Sales         Recurring Profit       Net Income             EPS

 Previous Forecast(A)              35,000              -1,400                -900             -13.26
   (April 28, 2003)

Modified Forecast (B)              30,500              -1,300                -900             -13.26

    Balance(B)-(A)                 -4,500                 100                   0                  -

  Increase/Decrease                 -12.9                   -                   -                  -
        Ratio

Actual Result for the              33.756               -1481              -1,007             -14.83
  1st Half of FY2002

   (H of FY2002)

(3) Details of modified forecast for the 1H of the FY2003

In the modified forecast for the fiscal year ending March 2004, consolidated
sales are expected to decrease by 4 billion yen and recurring profit to improve
by 0.1 billion yen against the forecast announced in April this year. In
non-consolidated results, sales will decrease by 4.5 billion yen, though
estimates show recurring profit will increase by 0.1 billion yen. Net income,
both on a consolidated and non-consolidated bases, will be minus 0.9 billion
yen, as announced previously.

Factors leading to the decrease in projects in 1H sales reflect delays in
construction of power plants in overseas markets and decreased projects as a
cause of deterioration in capital expenditures by both the public and private
sectors.


4. Forecast for FY2003 April 1, 2003 - March 31, 2004

(1) Modified forecast of results for FY2003

                                                                                  Unit: Million yen, %
                                       Sales         Recurring Profit       Net Income             EPS

  Previous Forecast(A)               92,500                 900                 300               4.42
  April 30, 2003 

 Modified Forecast (B)              104,000               2,600                 300               3.98

     Balance(B)-(A)                  11,500               1,700                   0                  -

Increase/Decrease Ratio                12.4       188.9                         0.0                  -

 Actual Result for the               97,556               1,388                 399               5.88
   1st Half of FY2002

     (1H of FY2002)


(2)Modified forecast of non-consolidated results for FY2003

                                                                                  Unit: Million yen, %
                                      Sales         Recurring Profit       Net Income             EPS

  Previous Forecast(A)               91,000                 800                 300               4.42
  April 30, 2003
 
 Modified Forecast (B)              102,000               2,400                 300               3.98

     Balance(B)-(A)                  11,000               1,600                   0                   -

Increase/Decrease Ratio                12.1               200.0                 0.0                  -

 Actual Result for the               94,086               1,418                 269               3.97
   1st Half of FY2002

     (1H of FY2002)


(3) Details of the modified results for FY2003

In the modified forecast for the fiscal year ending March 2004, consolidated
sales are expected to increase by 11.5 billion yen for sales and recurring
profit by 1.7 billion yen. Non-consolidated results are expected to improve by
11 billion yen for sales, and 1.6 billion yen for recurring profit. Net income
will remain unchanged at 0.3 billion yen.


Sales for the entire fiscal year will be affected by the rescheduled
construction of power plants in overseas markets and by the deterioration in
public and private sector expenditure. However, total sales will increase due to
the merger with Toshiba Engineering Corporation scheduled for January 1, 2004.
Net income of 0.3 billion yen is forecast, due to an extraordinary loss of 1.4
billion yen, mainly reflecting the extra costs for the merger and the execution
of an early retirement programs.


                                      ###


                      This information is provided by RNS
            The company news service from the London Stock Exchange
END

MSCPRMPTMMAMMAJ