RNS Number:1997F
Oryx International Growth Fund Ld
27 June 2006

For Immediate Release 27 June 2006

 Not for release, publication or distribution, in whole or in part, in or into
 the United States, Canada, the Republic of South Africa, Japan or Australia or
   any other jurisdiction where to do so would constitute a violation of the
                      relevant laws of such jurisdiction.
  

                                     OFFER

                                       by

                          ARBUTHNOT SECURITIES LIMITED

                                  on behalf of

                     ORYX INTERNATIONAL GROWTH FUND LIMITED

                                      for

                                 BALTIMORE PLC


Summary

* The Board of Oryx announces the terms of an offer to be made by
  Arbuthnot Securities on behalf of Oryx, for the entire issued and to be
  issued share capital of Baltimore.

* The Offer, when made, will provide Baltimore Shareholders with the
  opportunity to become shareholders in Oryx, which is managed by North
  Atlantic Value LLP and which has a strong track record of increasing NAV 
  per share over many years, having achieved a 202.1 per cent. increase in
  the Fully Diluted NAV per Oryx Share since Oryx's admission to the Official
  List.

* The Offer will be made on the following basis:
     
     for each        such number of Oryx C Shares as shall have a value, at an
     Baltimore       issue price of 100 pence per Oryx C Share, equal to 100 per
     Share           cent. of the FAV per Baltimore Share

* For illustrative purposes only, had the Unconditional Date been 26 June
  2006 (being the latest practicable date prior to this announcement) Oryx
  estimates that:

  - the FAV per Baltimore Share would have been 19.8 pence (such Formula Asset
    Value having been calculated by reference to the latest publicly announced
    unaudited Net Asset Value per Baltimore Share as at 27 February 2006, which 
    was delivered to a Regulatory Information Service by Baltimore on 24 March 
    2006); and

  - an accepting Baltimore Shareholder would have been entitled to 1,000 Oryx C 
    Shares for every 5,050 Baltimore Shares held.

* In aggregate, Oryx owns and has received irrevocable undertakings and
  non-binding letters of intent to accept the Offer in respect of 73,412,519
  Baltimore Shares, representing approximately 47.0 per cent. of Baltimore's
  issued share capital and approximately 54.5 per cent. of Baltimore's issued
  share capital excluding the Baltimore Shares in which Baltimore is
  interested, made up as follows:

  - Oryx currently owns a total of 702,643 Baltimore Shares, representing
    approximately 0.4 per cent. of Baltimore's issued share capital 
    (approximately 0.5 per cent. of Baltimore's issued share capital excluding 
    the Baltimore Shares in which Baltimore is interested).

  - Oryx has received irrevocable undertakings to accept (or use all reasonable
    endeavours to procure the acceptance of) the Offer from certain 
    institutional and other Baltimore Shareholders in respect of, in aggregate,
    39,046,614 Baltimore Shares representing approximately 25.0 per cent. of
    Baltimore's issued share capital (approximately 29.0 per cent. of 
    Baltimore's issued share capital excluding the Baltimore Shares in which 
    Baltimore is interested). These irrevocable undertakings are binding even in
    the event of a higher competing offer but will cease to be binding if the 
    Offer is not made within 28 days from the date of this announcement or if it
    is made by that date but subsequently lapses or is withdrawn.

  - Oryx has received non-binding letters of intent to accept the Offer from
    certain institutional Baltimore Shareholders in respect of, in aggregate, a
    further 33,663,262 Baltimore Shares representing approximately 21.6 per 
    cent. of Baltimore's issued share capital (approximately 25.0 per cent. of 
    Baltimore's issued share capital excluding the Baltimore Shares in which 
    Baltimore is interested).

* The Offer is conditional upon, inter alia, valid acceptances being  received
  in respect of the Offer (and not, where permitted, withdrawn), which together
  with Baltimore Shares acquired or agreed to be acquired before or during the
  Offer Period, will result in Oryx holding Baltimore Shares carrying more than
  50 per cent. of the voting rights normally exercisable at general meetings of
  Baltimore.


Commenting on the Offer, Nigel Cayzer, Chairman of Oryx, said:

"Oryx has a strong track record of creating value for its shareholders since the
fund was launched in 1995 and has a reputation for delivering results through
the activist approach it has taken in relation to many of its investments. This
was a key factor for the Baltimore shareholders who have provided support for
our offer."


In accordance with Rule 2.10 of the City Code, Oryx confirms that, as at the
close of business on 26 June 2006, it had 10,666,086 ordinary shares of 50 pence
each in issue. The International Securities Identification Number (ISIN) for
these shares is GB0006630163.


Enquires:

Oryx International Growth Fund Limited     020 7747 5678
Christopher Mills

Arbuthnot Securities Limited               020 7012 2000
Alastair Moreton


This summary should be read in conjunction with the full text of the attached
announcement.

Certain definitions are used throughout this announcement and your attention is
drawn to Appendix V at the end of this announcement where these definitions are
set out in full.

The contents of this announcement, which has been issued by and is the sole
responsibility of Oryx, has been approved solely for the purposes of section 21
of the Financial Services and Markets Act 2000 by Arbuthnot Securities Limited
of Arbuthnot House, 20 Ropemaker Street, London EC2Y 9AR.

Arbuthnot Securities, which is authorised and regulated in the United Kingdom by
the Financial Services Authority, is acting exclusively for Oryx and no one else
in connection with the Offer and will not be responsible to any other person for
providing the protections afforded to clients of Arbuthnot Securities or for
providing advice in relation to the Offer, Admission or the contents of this
announcement.

This announcement does not constitute, or form part of, any offer or invitation
to sell or purchase any securities or solicitation of an offer to buy any
securities pursuant to the Offer or otherwise. The Offer will be made solely by
the Offer Documentation, when issued, which will contain the full terms and
conditions of the Offer, including details of how the Offer may be accepted.

The Offer will not be made, directly or indirectly, in or into, or by use of the
mails of, or by any means or instrumentality (including, without limitation,
facsimile transmission, electronic mail, telex or telephone) of interstate or
foreign commerce of, or any facilities of a national securities exchange of, the
United States, or any other Restricted Jurisdiction and the Offer will not be
capable of acceptance by any such use, means, instrumentality or facility,
directly or indirectly from or within the United States or any other Restricted
Jurisdiction. Accordingly, neither this announcement nor the Offer Documentation
is being, and must not be, mailed or otherwise forwarded, transmitted,
distributed or sent in, into or from the United States or any other Restricted
Jurisdiction. Doing so may render invalid any purported acceptance of the Offer.
All Baltimore Shareholders or other persons, (including nominees, trustees or
custodians) who would or otherwise intend to, or may have a contractual or legal
obligation to, forward this announcement and/or part/all of the Offer
Documentation to any jurisdiction outside the United Kingdom, should refrain
from doing so and seek appropriate professional advice before taking any action.

The Offer is not an offer of securities for sale in the United States or in any
jurisdiction in which such an offer is unlawful. The Oryx C Shares to be issued
in connection with the Offer have not been, nor will they be, registered under
the US Securities Act of 1933, as amended, or under the securities laws of any
state of the United States and may not be offered or sold in the United States,
absent registration or an applicable exemption from registration. No public
offering of the securities will be made in the United States. This announcement
and the Offer Documentation are not being made available to Baltimore
Shareholders with registered addresses in the United States or any Restricted
Jurisdiction and may not be treated as an invitation to subscribe for any Oryx C
Shares by any person resident or located in such jurisdictions or any other
Restricted Jurisdiction. Any persons (including, without limitation, custodians,
nominees and trustees) who have a contractual or other legal obligation to
forward this announcement and/or any part of the Offer Documentation to the
United States or any Restricted Jurisdiction should seek appropriate advice
before taking any action.

The Oryx C Shares have not been, and will not be, registered under the
applicable securities laws of any Restricted Jurisdiction. Accordingly, the Oryx
C Shares may not be offered, sold, delivered or transferred, directly or
indirectly, in or into any Restricted Jurisdiction or to or for the account or
benefit of any national, resident or citizen of any Restricted Jurisdiction.

This announcement contains a number of forward-looking statements relating to
Oryx and Baltimore with respect to, among others, the following: financial
conditions; results of operation; the businesses of Oryx and Baltimore; future
benefits of the transaction; and management plans and objectives. Oryx considers
any statements that are not historical facts as 'forward-looking statements'.
They involve a number of risks and uncertainties that could cause actual results
to differ materially from those suggested by the forward-looking statements.
Important factors that could cause actual results to differ materially from
estimates or forecasts contained in the forward-looking statements include,
among others, the following possibilities: future revenues are lower than
expected; costs or difficulties relating to the combination of the businesses of
Oryx and Baltimore, or of other future acquisitions, are greater than expected;
expected cost savings from the transaction or from other future acquisitions are
not fully realised or not realised within the expected time frame; competitive
pressures in the industry increase; general economic conditions or conditions
affecting the relevant industries, whether internationally or in the places Oryx
and Baltimore do business are less favourable than expected, and/or conditions
in the securities market are less favourable than expected. Except as required
by the FSA, the London Stock Exchange or applicable law, Oryx expressly
disclaims any obligation or undertaking to release publicly any updates or
revisions to any forward-looking statements contained in this announcement to
reflect any change in Oryx's expectations with regard thereto or any change in
events, conditions or circumstances on which any statement is based.


Dealing disclosure requirements

Under the provisions of Rule 8.3 of the City Code on Takeovers and Mergers (the
"City Code"), if any person is, or becomes, "interested" (directly or
indirectly) in 1 per cent. or more of any class of "relevant securities" of Oryx
or of Baltimore, all "dealings" in any "relevant securities" of that company
(including by means of an option in respect of, or a derivative referenced to,
any such "relevant securities") must be publicly disclosed by no later than 3.30
p.m. (London time) on the Business Day following the date of the relevant
transaction. This requirement will continue until the date on which the Offer
becomes, or is declared, unconditional as to acceptances, lapses or is otherwise
withdrawn or on which the "offer period" otherwise ends. If two or more persons
act together pursuant to an agreement or understanding, whether formal or
informal, to acquire an "interest" in "relevant securities" of Oryx or of
Baltimore, they will be deemed to be a single person for the purpose of Rule
8.3.

Under the provisions of Rule 8.1 of the City Code, all "dealings" in "relevant
securities" of Oryx or of Baltimore by Oryx or Baltimore, or by any of its
"associates", must be disclosed by no later than 12.00 noon (London time) on the
London business day following the date of the relevant transaction.

A disclosure table, giving details of the companies in whose "relevant
securities" "dealings" should be disclosed, and the number of such securities in
issue, can be found on the Panel's website at www.thetakeoverpanel.org.uk.

"Interests in securities" arise, in summary, when a person has long economic
exposure, whether conditional or absolute, to changes in the price of
securities. In particular, a person will be treated as having an "interest" by
virtue of the ownership or control of securities, or by virtue of any option in
respect of, or derivative reference to, securities.

Terms in quotation marks are defined in the City Code, which can also be found
on the Panel's website. If you are in any doubt as to whether or not you are
required to disclose a "dealing" under Rule 8, you should consult the Panel.


For Immediate Release 27 June 2006

 Not for release, publication or distribution, in whole or in part, in or into
 the United States, Canada, the Republic of South Africa, Japan or Australia or
   any other jurisdiction where to do so would constitute a violation of the
                      relevant laws of such jurisdiction.


                                     OFFER

                                       by

                          ARBUTHNOT SECURITIES LIMITED

                                  on behalf of

                     ORYX INTERNATIONAL GROWTH FUND LIMITED

                                      for

                                 BALTIMORE PLC


1.       Introduction

The Board of Oryx announces the terms of an offer to be made by Arbuthnot
Securities on behalf of Oryx, for the entire issued and to be issued share
capital of Baltimore.

The Offer, when made, will provide Baltimore Shareholders with the opportunity
to become shareholders in Oryx, which is managed by North Atlantic Value LLP and
which has a strong track record of increasing NAV per share over many years,
having achieved a 202.1 per cent. increase in the unaudited Fully Diluted NAV
per Oryx Share since Oryx's admission to the Official list in March 1995 to 31
May 2006.

The Acquisition will be a Class 1 transaction for Oryx under the Listing Rules
and will therefore be conditional, inter alia, on approval by Existing Oryx
Shareholders of the Resolutions at the Extraordinary General Meeting.


2.       Terms of the Offer

On behalf of Oryx, Arbuthnot Securities will offer to acquire, on the terms to
be set out in the Offer Document and Form of Acceptance and subject to the
conditions set out in Appendix I to this announcement, the entire issued and to
be issued share capital of Baltimore on the following basis:

  for each       such number of Oryx C Shares as shall have a value, at an issue
  Baltimore      price of 100 pence per Oryx C Share, equal to 100 per cent. of
  Share          the FAV per Baltimore Share;

The number of Oryx C Shares to which accepting Baltimore Shareholders will
become entitled under the Offer will not be capable of being determined until
the Offer becomes or is declared unconditional as to acceptances, when the
Formula Asset Value will be calculated in accordance with the formula set out in
Appendix II to this announcement.

Fractional entitlements to Oryx C Shares arising after calculation of each
accepting Baltimore Shareholder's entitlement under the terms of the Offer will
be disregarded and will not be issued.

In accordance with Rule 24.10 of the City Code, Arbuthnot Securities has advised
that, based on market conditions on 26 June 2006 (being the latest practicable
date prior to publication of this document) and an estimate of the range of
discount to the Net Asset Value per share at which Oryx C Shares may trade, of
between 1.4 per cent. (being the current discount of an Existing Oryx Share to
the NAV per Oryx Share) and 10 per cent., its estimate of the value of the Oryx
C Shares, if they were in issue at that date, would have been in the range of
approximately 90.0 to 98.6 pence per share.

For illustrative purposes only, had the Unconditional Date been 26 June 2006
(being the latest practicable date prior to publication of this announcement)
Oryx estimates that:

* the FAV per Baltimore Share would have been 19.8 pence (such Formula Asset 
  Value having been calculated by reference to the latest publicly announced 
  unaudited Net Asset Value per Baltimore Share as at 27 February 2006, which 
  was delivered to a Regulatory Information Service by Baltimore on 24 March 
  2006);
* an accepting Baltimore Shareholder would have been entitled to 1,000 Oryx C 
  Shares for every 5,050 Baltimore Shares held; and
* the Offer would have valued each Baltimore Share at between 17.8 and 19.5 
  pence, representing a premium of between approximately 18.7 and 30.0 per cent.
  to the Closing Price of 15.0 pence per Baltimore Share on 26 June 2006 (being
  the latest practicable date prior to the announcement of the Offer) and all of
  the Baltimore Shares (assuming full exercise of options granted under the 
  Baltimore Share Schemes, and that new Baltimore Shares are issued on the 
  exercise of those options in all cases, except for the options granted under 
  the Baltimore plc 2002 Share Award Plan and the Baltimore plc 2005 Share 
  Option Scheme where the options have been granted by the trustees of the 
  Baltimore Employee Benefit Trust) but excluding those Baltimore Shares in 
  which any member of the Baltimore Group is interested at between approximately
  #26.0 and #28.4 million.

On the basis of the Offer Illustration, full acceptance of the Offer, assuming
exercise of all options granted under the Baltimore Share Schemes, and that new
Baltimore Shares are issued on exercise of those options in all cases (except
for the options granted under the Baltimore plc 2002 Share Award Plan and the
Baltimore plc 2005 Share Option Scheme where the options have been granted by
the trustees of the Baltimore Employee Benefit Trust), would result in the issue
of 33,158,987 Oryx C Shares of which Oryx would be interested in 4,276,277 Oryx
C Shares as referred to below in paragraph 3 of this announcement.

The Baltimore Shares will be acquired by Oryx, pursuant to the Offer, fully paid
up and free from all liens, equitable interests, charges, encumbrances, rights
of pre-emption and any other third party rights or interests of any nature
whatsoever and together with all rights now or hereafter attaching thereto,
including voting rights and the right to receive and retain, in full, all
dividends and other distributions (if any) declared, made or paid, or any other
return of capital (whether by way of reduction of share capital or share premium
account or otherwise) made, on or after 26 June 2006 (being the latest
practicable date prior to this announcement).

In view of the size of the Acquisition it will be necessary for Existing Oryx
Shareholders to approve the Offer. It will also be necessary for Existing Oryx
Shareholders to approve an increase in the authorised share capital of Oryx as
well as the creation of the Oryx C Shares in connection with the Offer.
Accordingly, the Offer is conditional upon, inter alia, approval of the
Resolutions by Existing Oryx Shareholders at the Oryx EGM. The Offer is also
conditional upon, amongst other things:

* valid acceptances being received in respect of the Offer (and not, where
  permitted, withdrawn), which together with Baltimore Shares acquired or
  agreed to be acquired before or during the Offer Period, will result in Oryx
  holding Baltimore Shares carrying more than 50 per cent. of the voting rights 
  normally exercisable at general meetings of Baltimore; and
* the admission of the Oryx C Shares to listing on the Official List becoming 
  effective in accordance with the Listing Rules and to trading on the London 
  Stock Exchange's market for listed securities becoming effective in accordance
  with the Admission and Disclosure Standards.

The Offer is subject to the conditions and further terms set out in Appendix I
to this announcement.


3.       The Oryx C Shares

The consideration payable under the Offer to Baltimore Shareholders will be in
the form of a new class of shares, Oryx C Shares, at an issue price of 100 pence
per share. An issue of Oryx C Shares is designed to ensure that the assets
currently under the management of Baltimore will be accounted for and managed as
a distinct pool of assets until the Conversion Date. The investment objective
relating to this C pool will be to manage the assets in that pool so as to
achieve value and liquidity in an orderly manner and invest in a portfolio
consistent with the existing investment objective and policy of Oryx. By
accounting for the pool of assets attributable to the Oryx C Shares separately,
Existing Oryx Shareholders will not participate in a portfolio containing a
substantial amount of uninvested cash before the Conversion Date. All costs and
expenses incurred by Oryx in connection with the Acquisition will also be
charged to the C pool provided that the Offer becomes or is declared
unconditional in all respects.

The calculation time will fall within 10 business days of at least 80 per cent.
(or such greater amount as the Directors and the Investment Manager may agree)
of the C pool assets being invested in accordance with Oryx's investment
objective and policy or, if earlier, 31 December 2007. The basis upon which the
Oryx C Shares will convert into Ordinary Shares is such that the number of
Ordinary Shares to which holders of Oryx C Shares will become entitled will
reflect the relative Net Asset Value attributable to the Oryx C Shares as
compared to the Net Asset Value attributable to the Ordinary Shares in issue at
that time. As a result, the Net Asset Value attributable to the Ordinary Shares
then in issue is not expected to be adversely affected by Conversion and no
dilution to Existing Oryx Shareholders is expected to result.

Prior to Conversion, the Oryx C Shares will carry the right to any dividends
declared only in respect of the assets attributable to the Oryx C Shares. For
the purposes of attending and voting at general meetings of the Company, the
Oryx C Shares and the Existing Oryx Shares will be treated as if they are a
single class. Oryx C Shareholders will be entitled to participate in a
winding-up of the Company or upon a return of capital to the extent of the net
assets held in the C pool of assets referred to above.

The new Ordinary Shares arising on Conversion will rank pari passu with the
Ordinary Shares then in issue.

As at the date of this announcement, Baltimore is currently interested in
21,595,200 Baltimore Shares, either held by a subsidiary of Baltimore or through
a contract for difference. Following completion of the Offer and based on the
Offer Illustration, Oryx would be interested in approximately 4,276,277 Oryx C
Shares held as aforesaid and it is Oryx's intention to buy back these shares for
cancellation as soon as reasonably practicable.

Full details of the Oryx C Shares and Conversion will be set out in the
Prospectus to be sent to Baltimore Shareholders and Existing Oryx Shareholders
in due course.


4.       Oryx's interest in Baltimore Shares

Oryx currently owns a total of 702,643 Baltimore Shares, representing
approximately 0.4 per cent. of Baltimore's issued share capital (approximately
0.5 per cent. of Baltimore's issued share capital excluding the Baltimore Shares
in which Baltimore is interested).

Oryx has also received irrevocable undertakings to accept (or use all reasonable
endeavours to procure the acceptance of) the Offer from certain institutional
and other Baltimore Shareholders in respect of, in aggregate, 39,046,614
Baltimore Shares representing approximately 25.0 per cent. of Baltimore's issued
share capital (approximately 29.0 per cent. of Baltimore's issued share capital
excluding the Baltimore Shares in which Baltimore is interested). These
irrevocable undertakings are binding even in the event of a higher competing
offer but will cease to be binding if the Offer is not made within 28 days from
the date of this announcement or if it is made by that date but subsequently
lapses or is withdrawn.

In addition to the irrevocable undertakings, Oryx has also received non-binding
letters of intent to accept the Offer from certain institutional Baltimore
Shareholders in respect of, in aggregate, a further 33,663,262 Baltimore Shares
representing approximately 21.6 per cent. of Baltimore's issued share capital
(approximately 25.0 per cent. of Baltimore's issued share capital excluding the
Baltimore Shares in which Baltimore is interested).

In aggregate, therefore, Oryx owns and has received irrevocable undertakings and
non-binding letters of intent to accept the Offer in respect of 73,412,519
Baltimore Shares, representing approximately 47.0 per cent. of Baltimore's
issued share capital and approximately 54.5 per cent. of Baltimore's issued
share capital excluding the Baltimore Shares in which Baltimore is interested.

Further details of the irrevocable undertakings and non-binding letters of
intent are set out in Appendix IV of this announcement.


5.       Background to and reasons for the Offer

Oryx has a strong track record over a long period of increasing NAV per Oryx
Share, principally as a result of the activist approach taken to many of the
investments under management. The Board of Oryx has also been mindful of Oryx's
share price relative to its NAV per Oryx Share and has implemented an active
policy of buying back shares when, in the opinion of the Board, it has been
beneficial to do so. As a result, Oryx's Closing Price of 286 pence on 26 June
2006 (being the last practicable date prior to the publication of this
announcement) compares to the most recently announced unaudited Net Asset Value
per Oryx Share of 290 pence as at 31 May 2006.

In the light of this performance, the Board of Oryx has been seeking
opportunities where these strengths can be used to enhance shareholder value
further through the expansion of the Company. Following the admission of
Baltimore to AIM and the subsequent fall in its share price, with the result
that Baltimore is now trading at a discount of approximately 28.6 per cent. to
its most recently announced unaudited NAV per Baltimore Share, Oryx identified
Baltimore as a possible merger opportunity. The Board of Oryx developed
proposals for a merger of the two companies such that Baltimore Shareholders
would benefit from the experience of Oryx's activist approach and both Oryx and
Baltimore Shareholders would benefit from being part of a much larger investment
company with an expected lower overall percentage of costs relative to funds
under management.

In the light of Baltimore's poor share price performance following its admission
to AIM and what the Directors of Oryx perceive to be the lack of a track record
in activist investing on the part of Baltimore's current management team, Oryx
approached a number of Baltimore's principal shareholders to assess their
support for Oryx's proposals. The positive response to these approaches has
encouraged the Board of Oryx to announce the Offer and has also resulted in
irrevocable undertakings and non-binding letters of intent being received, as
referred to above in paragraph 4 of this announcement.


6.       Information on Baltimore

Baltimore was incorporated on 6 September 1991 under the name Zedserve Limited.
Historically, Baltimore's principal operations were concentrated in the software
development and IT sectors. On 27 July 1998, Baltimore's Shares were admitted to
the Official List of the London Stock Exchange. Following a controlled disposal
programme, Baltimore disposed of all of its trading activities by the end of
2003 and on 14 February 2005 cancelled its listing and ADS programme.

On 27 February 2006, Baltimore completed the acquisitions of Acquisitor (Net
Assets #16.1 million) and NYH (Net Assets US$2.2 million) and was admitted to
AIM as an investment company. Baltimore announced on 24 March 2006, that on
completion of the acquisitions and admission to AIM, Baltimore had unaudited net
assets of #29 million which, based on 156,202,888 Baltimore Shares in issue
(excluding 21,595,200 Baltimore Shares which Baltimore is interested in, either
held by a subsidiary of Baltimore or through a contract for difference) equated
to an unaudited NAV per Baltimore Share of 21 pence.

Following the acquisitions and the admission to AIM, Baltimore's stated
principal strategy is to engage in investment activity and to expand operations
within the financial services sector. Baltimore has stated that transactions
will relate primarily to UK, Europe and US publicly quoted and private companies
which are established companies rather than early stage or start-up situations,
with the objective to achieve capital growth by acquiring holdings in private or
publicly quoted companies which the directors of Baltimore deem to be
undervalued.

However, since completion of the acquisitions and Baltimore's admission to AIM,
it has traded at a discount to its NAV per Baltimore Share, with the Closing
Price of 15.0 pence per Baltimore Share as at the 26 June 2006 (being the last
practicable date prior to publication of this announcement) representing a
discount of approximately 28.6 per cent. to its most recently announced
unaudited NAV per Baltimore Share of 21 pence as at admission.

The Baltimore Group's four principal investments as at 27 February 2006 were:

                    Market value   Holding   Activity
                           #'000         %
CSS Stellar                3,237     29.0%   Sports and entertainment management
Nettec                     3,580     28.0%   Cash shell
Tinopolis                    771      2.1%   TV production
Bavaria Industries         2,878      6.5%   Turnaround group

Baltimore announced on 24 March 2006 that as at 27 February 2006, following its
admission to AIM and the completion of the acquisitions of Aquisitor and NYH, it
had unaudited gross assets of #31 million (which included #14 million of
investments and #15 million of cash) and unaudited net assets of #29 million.
Baltimore also announced on 24 March 2006, that it had sold its entire holding
in Articon Integralis for #2.5 million on 21 March 2006, which was in line with
its market value as at 27 February 2006.

Based on the information disclosed above, Baltimore's principal four investments
represented approximately 75 per cent. of its investments and approximately 36
per cent. of its unaudited net assets on completion of the acquisitions and its
admission to AIM.

Following completion of the Acquisition, it is Oryx's intention to liquidate
Baltimore's assets in an orderly manner and to invest the assets in a portfolio
consistent with the existing investment objective and policy of Oryx as detailed
in paragraph 7 of this announcement. As part of this process, Oryx intends to
enter into a consultancy agreement with Duncan Soukup, a former director of
Baltimore, to assist with the liquidation and realisation of Baltimore's
existing investments.


7.       Information on Oryx

Oryx was established in December 1994 as a closed-ended investment company
incorporated in Guernsey as a company limited by shares. The Existing Oryx
Shares are currently admitted to the Official List and to trading on the main
market for listed securities of the London Stock Exchange.

The investment objective of Oryx is to seek to generate consistently high
absolute returns while seeking to maintain a low level of risk for Oryx
Shareholders. The investment objective is pursued principally through investment
in small and mid-size quoted and unquoted companies in the United Kingdom and
United States where the target companies have fundamentally strong business
models but where there may be specific factors which are constraining the
maximisation or realisation of shareholder value, which may be realised through
the pursuit of an activist shareholder agenda by the Investment Manager.

Since its admission to the Official List in March 1995 to 31 May 2006, Oryx has
achieved a strong investment performance, having significantly grown its
unaudited Fully Diluted NAV per Oryx Share by 202.1 per cent., which compares to
a total return for the FTSE All Share Index of 178.5 per cent. over the same
period.

Oryx's Closing Price of 286 pence on 26 June 2006 (being the last practicable
date prior to the publication of this announcement) is at a discount of only 1.4
per cent. to the most recently announced unaudited Net Asset Value per Oryx
Share of 290 pence as at 31 May 2006. The Board of Oryx monitors the discount on
a regular basis. Oryx has been granted authority to make market purchases of up
to 14.99 per cent. of its Ordinary Shares and the Board of Oryx intends to
continue to utilise this authority with a view to maintaining the discount at
low levels.

8.       Oryx Extraordinary General Meeting

The Acquisition will be a Class 1 transaction for Oryx under the Listing Rules
and will therefore be conditional, inter alia, on approval by Existing Oryx
Shareholders of the Resolutions at the Extraordinary General Meeting.
Accordingly, the Oryx Shareholder Circular, including a notice convening the
Oryx EGM and setting out the Resolutions, will be posted to Existing Oryx
Shareholders as soon as practicable.


9.       Settlement, listing and dealings of the Oryx C Shares

Application will be made to the UKLA and the London Stock Exchange for the Oryx
C Shares to be admitted to the Official List and to trading on the London Stock
Exchange's main market for listed securities.

It is expected that admission of the Oryx C Shares to the Official List and to
trading on the London Stock Exchange's main market for listed securities will
become effective, and that dealings for normal settlement in the Oryx C Shares
will commence, on the Business Day immediately following the Offer becoming or
being declared unconditional in all respects (save as regards Admission).

The new Ordinary Shares arising on Conversion will rank pari passu with the
Ordinary Shares then in issue.

The Existing Oryx Shares are already listed on the Official List and admitted to
trading on the London Stock Exchange's main market for listed securities. The
Company will make arrangements so that all of the Oryx C Shares, when issued and
fully paid, will be capable of being held and transferred by means of CREST.
Similar arrangements will also be made in respect of the Existing Oryx Shares.


10.   Compulsory acquisition, de-listing and re-registration

If the Offer becomes or is declared unconditional in all respects, it is Oryx's
intention, assuming it becomes so entitled, to acquire compulsorily any
outstanding Baltimore Shares pursuant to the provisions of sections 428 to 430F
(inclusive) of the Act.

As soon as it is appropriate to do so, and subject to the Offer becoming or
being declared unconditional in all respects and sufficient acceptances being
received, Oryx intends to procure that Baltimore will apply to the London Stock
Exchange for the cancellation of the admission of the Baltimore Shares to
trading on AIM. It is anticipated that such cancellation will take effect no
earlier than 20 Business Days after Oryx has received sufficient acceptances
from Baltimore Shareholders to take its shareholding to over 75 per cent. It is
also proposed that resolutions will be proposed to re-register Baltimore as a
private company.

Cancelling the admission of the Baltimore Shares to trading on AIM is likely to
reduce significantly the liquidity and marketability of any Baltimore Shares in
respect of which the Offer has not been accepted.


11.   General

Except as summarised in paragraph 4 above, neither Oryx nor, so far as the
Directors of Oryx are aware, any person acting in concert with it, has any
interest in or right to subscribe for Baltimore Shares or has any short position
(including any short positions under a derivative, any agreement to sell or any
delivery obligation or right to require another person to take delivery) in
Baltimore Shares or has borrowed or lent any Baltimore Shares (save for any
borrowed shares which have either been on-lent or sold).

Your attention is drawn to the further information contained in the Appendices
which form part of this announcement.

The full text of the conditions of the Offer set out in Appendix I to this
announcement form part of, and should be read in conjunction with, this
announcement.

Appendix II to this announcement provides details on the calculation of the
Formula Asset Value.

Appendix III to this announcement provides details of additional information
regarding the Offer, including the basis of calculations and sources of certain
information included in this announcement.

Appendix IV to this announcement contains details of the irrevocable
undertakings and non-binding letters of intent received in relation to the Offer
from certain institutional and other Baltimore Shareholders.

Appendix V to this announcement contains definitions of the terms used in this
announcement.

The Offer will be subject to the applicable requirements of the City Code. The
Offer Documentation setting out in full the terms and conditions of the Offer
are expected to be posted to Baltimore Shareholders not later than 28 days after
the date of this announcement unless otherwise agreed with the Panel.

This announcement does not constitute, or form part of, any offer for or of, or
any solicitation of an offer for or of, securities in any jurisdiction. Any
acceptance or other response to the Offer should be made only on the basis of
information contained in or referred to in the Offer Document and the Form of
Acceptance.


Enquires:

Oryx International Growth Fund Limited      020 7747 5678
Christopher Mills

Arbuthnot Securities Limited                020 7012 2000
Alastair Moreton


Certain definitions are used throughout this announcement and your attention is
drawn to Appendix V at the end of this announcement where these definitions are
set out in full.

The contents of this announcement, which has been issued by and is the sole
responsibility of Oryx, has been approved solely for the purposes of section 21
of the Financial Services and Markets Act 2000 by Arbuthnot Securities Limited
of Arbuthnot House, 20 Ropemaker Street, London EC2Y 9AR.

Arbuthnot Securities, which is authorised and regulated in the United Kingdom by
the Financial Services Authority, is acting exclusively for Oryx and no one else
in connection with the Offer and will not be responsible to any other person for
providing the protections afforded to clients of Arbuthnot Securities or for
providing advice in relation to the Offer, Admission or the contents of this
announcement.

This announcement does not constitute, or form part of, any offer or invitation
to sell or purchase any securities or solicitation of an offer to buy any
securities pursuant to the Offer or otherwise. The Offer will be made solely by
the Offer Documentation, when issued, which will contain the full terms and
conditions of the Offer, including details of how the Offer may be accepted.

The Offer will not be made, directly or indirectly, in or into, or by use of the
mails of, or by any means or instrumentality (including, without limitation,
facsimile transmission, electronic mail, telex or telephone) of interstate or
foreign commerce of, or any facilities of a national securities exchange of, the
United States, or any other Restricted Jurisdiction and the Offer will not be
capable of acceptance by any such use, means, instrumentality or facility,
directly or indirectly from or within the United States or any other Restricted
Jurisdiction. Accordingly, neither this announcement nor the Offer Documentation
is being, and must not be, mailed or otherwise forwarded, transmitted,
distributed or sent in, into or from the United States or any other Restricted
Jurisdiction. Doing so may render invalid any purported acceptance of the Offer.
All Baltimore Shareholders or other persons, (including nominees, trustees or
custodians) who would or otherwise intend to, or may have a contractual or legal
obligation to, forward this announcement and/or part/all of the Offer
Documentation to any jurisdiction outside the United Kingdom, should refrain
from doing so and seek appropriate professional advice before taking any action.

The Offer is not an offer of securities for sale in the United States or in any
jurisdiction in which such an offer is unlawful. The Oryx C Shares to be issued
in connection with the Offer have not been, nor will they be, registered under
the US Securities Act of 1933, as amended, or under the securities laws of any
state of the United States and may not be offered or sold in the United States,
absent registration or an applicable exemption from registration. No public
offering of the securities will be made in the United States. This announcement
and the Offer Documentation are not being made available to Baltimore
Shareholders with registered addresses in the United States or any Restricted
Jurisdiction and may not be treated as an invitation to subscribe for any Oryx C
Shares by any person resident or located in such jurisdictions or any other
Restricted Jurisdiction. Any persons (including, without limitation, custodians,
nominees and trustees) who have a contractual or other legal obligation to
forward this announcement and/or any part of the Offer Documentation to the
United States or any Restricted Jurisdiction should seek appropriate advice
before taking any action.

The Oryx C Shares have not been, and will not be, registered under the
applicable securities laws of any Restricted Jurisdiction. Accordingly, the Oryx
C Shares may not be offered, sold, delivered or transferred, directly or
indirectly, in or into any Restricted Jurisdiction or to or for the account or
benefit of any national, resident or citizen of any Restricted Jurisdiction.

This announcement contains a number of forward-looking statements relating to
Oryx and Baltimore with respect to, among others, the following: financial
conditions; results of operation; the businesses of Oryx and Baltimore; future
benefits of the transaction; and management plans and objectives. Oryx considers
any statements that are not historical facts as 'forward-looking statements'.
They involve a number of risks and uncertainties that could cause actual results
to differ materially from those suggested by the forward-looking statements.
Important factors that could cause actual results to differ materially from
estimates or forecasts contained in the forward-looking statements include,
among others, the following possibilities: future revenues are lower than
expected; costs or difficulties relating to the combination of the businesses of
Oryx and Baltimore, or of other future acquisitions, are greater than expected;
expected cost savings from the transaction or from other future acquisitions are
not fully realised or not realised within the expected time frame; competitive
pressures in the industry increase; general economic conditions or conditions
affecting the relevant industries, whether internationally or in the places Oryx
and Baltimore do business are less favourable than expected, and/or conditions
in the securities market are less favourable than expected. Except as required
by the FSA, the London Stock Exchange or applicable law, Oryx expressly
disclaims any obligation or undertaking to release publicly any updates or
revisions to any forward-looking statements contained in this announcement to
reflect any change in Oryx's expectations with regard thereto or any change in
events, conditions or circumstances on which any statement is based.


Dealing disclosure requirements

Under the provisions of Rule 8.3 of the City Code on Takeovers and Mergers (the
"City Code"), if any person is, or becomes, "interested" (directly or
indirectly) in 1 per cent. or more of any class of "relevant securities" of Oryx
or Baltimore, all "dealings" in any "relevant securities" of that company
(including by means of an option in respect of, or a derivative referenced to,
any such "relevant securities") must be publicly disclosed by no later than 3.30
p.m. (London time) on the Business Day following the date of the relevant
transaction. This requirement will continue until the date on which the Offer
becomes, or is declared, unconditional as to acceptances, lapses or is otherwise
withdrawn or on which the "offer period" otherwise ends. If two or more persons
act together pursuant to an agreement or understanding, whether formal or
informal, to acquire an "interest" in "relevant securities" of Oryx or of
Baltimore, they will be deemed to be a single person for the purpose of Rule
8.3.

Under the provisions of Rule 8.1 of the City Code, all "dealings" in "relevant
securities" of Oryx or Baltimore by Oryx or of Baltimore, or by any of its
"associates", must be disclosed by no later than 12.00 noon (London time) on the
London business day following the date of the relevant transaction.

A disclosure table, giving details of the companies in whose "relevant
securities" "dealings" should be disclosed, and the number of such securities in
issue, can be found on the Panel's website at www.thetakeoverpanel.org.uk.

"Interests in securities" arise, in summary, when a person has long economic
exposure, whether conditional or absolute, to changes in the price of
securities. In particular, a person will be treated as having an "interest" by
virtue of the ownership or control of securities, or by virtue of any option in
respect of, or derivative reference to, securities.

Terms in quotation marks are defined in the City Code, which can also be found
on the Panel's website. If you are in any doubt as to whether or not you are
required to disclose a "dealing" under Rule 8, you should consult the Panel.


                                   APPENDIX I

                            CONDITIONS OF THE OFFER


The Offer will be subject to the following conditions:

(i)   valid acceptances being received (and not, where permitted, withdrawn) by 
      not later than 3.00 p.m. on the first closing date of the Offer (or such 
      later time(s) and/or date(s) as Oryx may, subject to the rules of the City
      Code, decide) in respect of such number of Baltimore Shares which, when
      aggregated with the Baltimore Shares already held by Oryx and/or acquired
      by Oryx during the Offer Period, will result in Oryx holding Baltimore 
      Shares carrying, in aggregate, more than 50 per cent. of the voting rights
      then normally exercisable at general meetings of Baltimore, including for 
      this purpose (to the extent ,if any , required by the Panel) any voting
      rights attaching to any shares which are unconditionally allotted or 
      issued before the Offer becomes or is declared unconditional as to 
      acceptances, whether pursuant to the exercise of conversion or
      subscription rights or otherwise); and for this purpose shares which have 
      been unconditionally allotted shall be deemed to carry the voting rights
      which they will carry on issue;

(ii)  the passing at the Extraordinary General Meeting of Oryx (or at any 
      adjournment thereof) of all necessary resolutions to approve or, in the
      opinion of Oryx, desirable to approve, implement and effect the Offer and
      the acquisition by Oryx of Baltimore and of any Baltimore Shares,
      including a resolution or resolutions to increase the share capital of 
      Oryx and to authorise the creation of the Oryx C Shares;

(iii) the admission of the Oryx C Shares (i) to listing on the Official List of
      the UK Listing Authority becoming effective in accordance with the
      Listing Rules of the UK Listing Authority and (ii) to trading on the 
      London Stock Exchange's market for listed securities becoming effective in
      accordance with the Admission and Disclosure Standards made by the London 
      Stock Exchange from time to time, or (if Oryx so determines and subject to
      the consent of the Panel) the UK Listing Authority and the London Stock 
      Exchange agreeing to admit such shares to listing and trading respectively
      subject to allotment of such shares;

(iv)  no government or governmental, quasi-governmental, supranational,
      statutory or regulatory body, or any court, institution, investigative 
      body, association, trade agency or professional or environmental body or
      (without prejudice to the generality of the foregoing) any other person or
      body in any jurisdiction (each, a 'Relevant Authority') having decided to
      take, instituted, implemented or threatened any action, proceedings, suit,
      investigation or enquiry or enacted, made or proposed any statute, 
      regulation or order or otherwise taken any other step or done any thing, 
      and there not being outstanding any statute, legislation or order, that 
      would or might:

      (a) restrict, restrain, prohibit, delay, impose additional conditions or
          obligations with respect to, or otherwise interfere with the 
          implementation of, the Offer or the acquisition of any Baltimore 
          Shares by Oryx or any matters arising therefrom;

      (b) result in a delay in the ability of Oryx, or render Oryx unable, to
          acquire some or all of the Baltimore Shares;

      (c) require, prevent, delay or affect the divestiture by Oryx or any
          member of the Baltimore Group of all or any portion of their
          respective businesses, assets or property or of any Baltimore Shares
          or other securities in Baltimore or impose any limitation on the
          ability of any of them to conduct their respective businesses or own
          their respective assets or properties or any part thereof;

      (d) impose any limitation on the ability of Oryx to acquire or hold or
          exercise effectively, directly or indirectly, all rights of ownership
          over all or any of the Baltimore Shares (whether acquired pursuant to
          the Offer or otherwise);

      (e) make the Offer or its implementation or the proposed acquisition of
          Baltimore or of any Baltimore Shares or any other shares or securities
          in, or control of, any member of the Baltimore Group, illegal, void or
          unenforceable in or under the laws of any jurisdiction;

      (f) otherwise adversely affect any or all of the businesses, assets,
          prospects or profits of Oryx or any member of the Baltimore Group or
          the exercise of rights of ownership over shares in any member of the
          Baltimore Group;

      and all applicable waiting periods during which such Relevant Authority
      could institute, implement or threaten any such action, proceeding, suit,
      investigation, enquiry or reference or otherwise intervene having expired,
      lapsed or been terminated;

(v)   all authorisations, orders, grants, consents, clearances, licences,
      permissions and approvals, in any jurisdiction, deemed necessary or
      appropriate by Oryx for or in respect of the Offer, the proposed
      acquisition of any shares or securities in, or control of, Baltimore by 
      Oryx or the carrying on of the business of Baltimore or Oryx, the issue of
      the Oryx C Shares or any matters arising therefrom being obtained in terms
      satisfactory to Oryx from all appropriate Relevant Authorities or (without
      prejudice to the generality of the foregoing) from any persons or bodies
      with whom Baltimore or Oryx has entered into contractual arrangements and
      such authorisations, orders, grants, consents, clearances, licences, 
      permissions and approvals remaining in full force and effect and there 
      being no intimation of any intention to revoke or not to renew the same 
      and all necessary filings having been made, all appropriate waiting and
      other time periods (including extensions thereto) under any applicable
      legislation and regulations in any jurisdiction having expired, lapsed or
      been terminated and all necessary statutory or regulatory obligations in
      any jurisdiction in respect of the Offer or the proposed acquisition of 
      Baltimore by Oryx or of any Baltimore Shares or any matters arising
      therefrom having been complied with;

(vi)  appropriate assurances being received, in terms satisfactory to Oryx, from
      the relevant authorities or any party with whom Baltimore has any
      contractual or other relationship that the interests held by Baltimore
      under licences, leases, consents, permits and other rights will not be 
      adversely amended or otherwise affected by the Offer or the proposed 
      acquisition of Baltimore or any matters arising therefrom, that such 
      licences, leases, consents, permits and other rights are in full force and
      effect and that there is no intention to revoke or amend any of the same;

(vii) there being no provision of any agreement, instrument, permit, licence or 
      other arrangement to which Baltimore is a party or by or to which it or 
      any of its assets may be bound or subject which, as a consequence of the
      Offer or the acquisition of Baltimore or because of a change in the
      control or management of Baltimore or any matters arising therefrom or
      otherwise, could or might have the result that:

      (a) any mortgage, charge or other security interest is created over the
          whole or any part of the business, property or assets of Baltimore or
          any such security (whenever arising) becomes enforceable;

      (b) any such agreement, instrument, permit, licence or other arrangement,
          or any right, interest, liability or obligation of Baltimore therein, 
          is terminated or adversely modified or affected or any action is taken
          or onerous obligation arises thereunder;

      (c) the value of Baltimore or its financial or trading position is
          prejudiced or adversely affected;

      (d) any material asset or, other than in the ordinary course of business, 
          any asset of Baltimore being or falling to be charged or disposed of;
          or

      (e) the rights, liabilities, obligations or interests or business of
          Baltimore in or with any other person, firm or company (or any 
          arrangement relating to such interest or business) is terminated, 
          modified or adversely affected;

(viii) since 31 December 2005 (being the date to which the last annual report of
       Baltimore was made up) and save as announced publicly and in each case
       delivered to a Regulatory Information Service prior to the date of this
       announcement, no member of the Baltimore having (save as between
       companies which are parent and wholly-owned subsidiary, or vice versa):

      (a) issued or agreed to issue or authorised or proposed the issue of
          additional shares of any class (save, in the case of Baltimore itself,
          pursuant to options granted under any of Baltimore's share option
          schemes prior to the date of this announcement) or issued or
          authorised or proposed the issue of or granted securities convertible
          into or rights, warrants or options to subscribe for or acquire such 
          shares or convertible securities or redeemed, purchased or reduced or
          announced any intention to do so or made any other change to any part
          of its share capital;

      (b) recommended, declared, paid or made or proposed to recommend, declare,
          pay or make any dividend, bonus or other distribution;

      (c) authorised or proposed or announced its intention to propose any
          merger or acquisition or disposal or transfer of assets or shares or
          any change in its share or loan capital;

      (d) issued or authorised or proposed the issue of any debentures or
          incurred or increased any indebtedness or contingent liability;

      (e) disposed of or transferred, mortgaged or encumbered any asset or any 
          right, title or interest in any asset or entered into or varied any
          contract, commitment or arrangement (whether in respect of capital
          expenditure or otherwise) which is of a long term or unusual nature
          or which involves or could involve an obligation of a nature or
          magnitude which is material or authorised, proposed or announced any
          intention to do so;

      (f) entered into or varied or proposed to enter into or vary any contract,
          reconstruction, amalgamation, arrangement or other transaction which
          is of a long term or unusual or onerous nature or is otherwise than in
          the ordinary course of business or announced any intention to do so;

      (g) entered into, or varied the terms of, any contract or agreement with 
          any of its directors;

      (h) taken or proposed any corporate action or had any legal proceedings
          started or threatened against it for its winding-up, dissolution or
          reorganisation or for the appointment of a receiver, administrator,
          administrative receiver, trustee or similar officer of all or any of
          its assets and revenues;

      (i) waived or compromised any claim other than in the ordinary course of 
          business;

      (j) made any amendment to its memorandum or articles of association or 
          other incorporation documents;

      (k) entered into any contract, transaction or arrangement which is or may
          be restrictive on the business of any member of the Baltimore Group;

      (l) entered into any contract, commitment or agreement with respect to any
          of the transactions or events referred to in this condition (viii); 
          and

      (m) been unable or admitted that it is unable to pay its debts or having
          stopped or suspended (or threatened to stop or suspend) payment of its
          debts generally or ceased or threatened to cease carrying on all or a
          substantial part of its business;

(ix)  since 31 December 2005 (being the date to which the last annual report of 
      Baltimore was made up) and save as announced publicly and in each case
      delivered to a Regulatory Information Service prior to the date of this
      announcement:

      (a) no litigation, arbitration, prosecution or other legal proceedings
          having been instituted, announced or threatened or become pending or
          remained outstanding by or against any member of the Baltimore Group
          or to which any member of the Baltimore Group is or may become a party
          (whether as plaintiff, defendant or otherwise);

      (b) no adverse change having occurred in the business, assets, financial 
          or trading position, profits or prospects of any member of the
          Baltimore Group; and

      (c) no investigation by any Relevant Authority having been threatened,
          announced, implemented or instituted or remaining outstanding; and

(x)   Oryx not having discovered that:

      (a) any business, financial or other information concerning Baltimore
          publicly disclosed at any time by Baltimore, either contains a
          misrepresentation of fact or omits to state a fact necessary to make
          the information contained therein not misleading; or

      (b) Baltimore is subject to any liability, actual or contingent, which is 
          not disclosed in the annual report and accounts of Baltimore for the
          financial year ended 31 March 2004.

Oryx reserves the right to waive all or any of conditions (iv) to (x)
(inclusive) above, in whole or in part. Conditions (ii) to (x) above must be
fulfilled or waived (where possible) within 21 days after the later of the first
closing date of the Offer and the date on which condition (i) is fulfilled (or
in each case such later date as the Panel may agree) provided that Oryx shall be
under no obligation to waive or treat as satisfied any of conditions (iv) to (x)
(inclusive) by a date earlier than the latest date specified above for the
satisfaction thereof notwithstanding that the other conditions of the Offer may
at such earlier date have been waived or fulfilled and that there are at such
earlier date no circumstances indicating that any of such conditions may not be
capable of fulfilment.

If Oryx is required by the Panel to make an offer for Baltimore Shares under the
provisions of Rule 9 of the Code, Oryx may make such alterations to the
conditions as are necessary to comply with the provisions of that Rule.


                                  APPENDIX II

                     CALCULATION OF THE FORMULA ASSET VALUE


The FAV per Baltimore Share shall be calculated as at the close of business on
the Unconditional Date and shall be the amount in pence which is the result of
the following formula, rounded to four decimal places (with 0.00005 pence being
rounded upwards):

                      FAV per Baltimore Share = (A - B)/C

where "A" is the aggregate of:

(i)    the value of those investments of Baltimore which are listed, traded, 
       quoted or dealt in on a recognised stock exchange or on AIM, a market of
       the London Stock Exchange, calculated by reference to the bid quotations
       or prices or the last trade prices for those investments as at the close
       of business on the Unconditional Date as derived from the relevant
       exchange's recognised method of publication of prices for such
       investments (but, for the avoidance of doubt, excluding the value of any
       Baltimore Shares held by any member of the Baltimore Group or in which
       any member of the Baltimore Group is interested by virtue of any contract
       for difference);

(ii)   the value of those investments of Baltimore which are dealt in or traded
       on any publicly-available exchange or market (including any "over the
       counter" market but excluding any exchange or market referred to in
       sub-paragraph (i) above), calculated by reference to the average of the
       daily average of the prices marked for such investments on each of the
       five business days up to and including the Unconditional Date on which
       there were dealings or trading in such investments as derived from the
       relevant market's recognised method of publication of prices for such
       investments;

(iii)  the value of those investments of Baltimore which are units in unit
       trusts or shares in open-ended investment companies, calculated by
       reference to the prices or, in the case of units or shares in respect of
       which cancellation and bid prices are quoted, the lower of the
       cancellation and bid prices quoted as at the close of business on the
       Unconditional Date by the manager of the relevant unit trust or 
       open-ended investment company for holdings of the size held by Baltimore
       (and, for the avoidance of doubt, any such investments which are listed,
       traded, quoted or dealt in on a recognised stock exchange shall be 
       valued under this sub-paragraph (iii) and not under sub-paragraph (i)
       above);

(iv)   the value of those traded options and futures contracts to which 
       Baltimore is a party as at the close of business on the Unconditional 
       Date which are traded on a stock, commodities, financial futures or other
       securities exchange, calculated by reference to the official 
       middle-market closing prices on the Unconditional Date as derived from 
       the relevant exchange's recognised method of publication of prices for
       such traded options and futures contracts;

(v)    the value of all other investments of Baltimore, calculated as being 
       their fair realisable values as at the close of business on the
       Unconditional Date as determined by agreement between Arbuthnot 
       Securities and Baltimore's financial adviser (or, failing such agreement
       within seven days after the Unconditional Date, as determined by an
       independent expert);

(vi)   the aggregate of the amount of all paid professional, advisory, legal and
       other fees and other advertising costs and expenses incurred by Baltimore
       in connection with the Offer, such amount to include irrecoverable value
       added tax (where applicable) but to exclude any tax relief;

(vii)  the amount as at the close of business on the Unconditional Date of any 
       sums due from debtors (including, for this purpose, any dividends or 
       distributions receivable on investments quoted ex-dividend or 
       ex-distribution on the Unconditional Date and any interest accrued on any
       debt securities as at the Unconditional Date and any recoverable tax
       credit in relation thereto, but excluding any dividend, distribution or
       interest not yet received which has been taken into account in the value
       of any of the investments referred to in sub-paragraphs (i) to (v) 
       (inclusive) above or is unlikely to be received), cash and deposits with
       or balances at banks, bills receivable and any money market instruments 
       of Baltimore (together with any accrued interest at that date less an 
       accrual for any associated tax) and the fair realisable value of any
       other tangible assets of Baltimore not otherwise accounted for in
       subparagraphs (i) to (v) (inclusive) above, less any provision for
       diminution of value which may be appropriate in respect of any of
       sub-paragraphs (i) to (v) (inclusive) above (including provisions for bad
       or doubtful debts), in each case as determined by agreement between
       Arbuthnot Securities and Baltimore's financial adviser (or, failing such
       agreement within seven days after the Unconditional Date, as determined 
       by an independent expert); and

(viii) the aggregate amount that would be receivable by Baltimore on the
       exercise of all options to subscribe for Baltimore Shares in respect of
       which the exercise price is less than the bid price for a Baltimore Share
       as at the close of business on the Unconditional Date as determined by
       agreement between Arbuthnot Securities and Baltimore's financial adviser
       (or, failing such agreement within seven days after the Unconditional
       Date, as determined by an independent expert).


"B" is the aggregate of:

(i)    the principal amounts as at the close of business on the Unconditional
       Date of any outstanding borrowings of Baltimore plus any accrued but
       unpaid interest, commitment fees and other charges up to and including
       that date and the higher of any premiums or penalties payable on either
       early or final repayment;

(ii)   the cost of closing as at the close of business on the Unconditional Date
       any open foreign exchange or other forward purchase or sale contract to
       which Baltimore is a party on that date (save to the extent already taken
       into account in calculating A above);

(iii)  the costs of termination as at the close of business on the Unconditional
       Date of any management advisory and administrative arrangements in force
       on that date, including, but not limited to, any compensation or other
       payments to be made to any investment manager, investment adviser,
       administrator, secretary, director or employee of Baltimore, such amount
       to include irrecoverable value added tax (where applicable) but to
       exclude any tax relief;

(iv)   the cost of terminating as at the close of business on the Unconditional
       Date any other contracts or arrangements whatsoever in force on that date
       to which Baltimore is a party, but excluding, for the purpose of this
       sub-paragraph (iv), any investment management, advisory and
       administration arrangements in force at the close of business on the
       Unconditional Date;

(v)    the costs of any dividend or other distribution of Baltimore declared or
       announced on or before the Unconditional Date, so far as not previously
       paid;

(vi)   the aggregate of the amount referred to in sub-paragraph (vi) above in
       the calculation of A and the amount of any accrued but unpaid
       professional, advisory, legal and other fees and advertising and other
       costs and expenses whatsoever incurred by Baltimore (whether in
       connection with the Offer or otherwise), including all such fees, costs
       and expenses relating to or in connection with the determination of the
       Formula Asset Values (including any charges made by any independent
       expert appointed in connection with determining the Formula Asset 
       Values), such amount to include irrecoverable value added tax (where 
       applicable) but to exclude any tax relief;

(vii)  the amount of all stamp duty or stamp duty reserve tax as may be payable
       by Oryx in respect of the transfer of the Baltimore Shares pursuant to
       the Offer (assuming full acceptance of the Offer), as estimated by
       agreement between Arbuthnot Securities and Baltimore's financial adviser
       (or, failing such agreement within seven days after the Unconditional
       Date, as determined by an independent expert);

(viii) the amount of any professional, advisory, legal and other fees and
       advertising and other costs and expenses whatsoever incurred by Oryx in 
       connection with the Offer, whether paid or unpaid at the close of
       business on the Unconditional Date including all such fees, costs and
       expenses relating to or in connection with the determination of the
       Formula Asset Value (including any charges made by any independent expert
       appointed in connection with determining the Formula Asset Value) but
       excluding for the purpose of this sub-paragraph (viii) all stamp duty and
       stamp duty reserve tax already provided for in accordance with
       sub-paragraph (vii) above, such amount to include irrecoverable value 
       added tax (where applicable) but to exclude any tax relief;

(ix)   an amount which fully reflects all other liabilities and obligations of 
       Baltimore whatsoever, including a fair provision for any contingent
       liabilities (including any additional liabilities to taxation, whether
       or not deferred, and any liabilities arising on liquidation) or losses 
       (including disputed claims), as at the close of business on the
       Unconditional Date determined by agreement between Arbuthnot Securities
       and Baltimore's financial adviser (or, failing such agreement within
       seven days after the Unconditional Date, as determined by an independent
       expert); and

"C" is the aggregate of:

(i)    the number of Baltimore Shares in issue as at the close of business on 
       the Unconditional Date excluding any Baltimore Shares which are held by 
       any member of the Baltimore Group or in which any member of the Baltimore
       Group is interested by virtue of any contract for difference; and

(ii)   the number of additional Baltimore Shares that would be issued on the 
       exercise of all of the options to subscribe for Baltimore Shares in
       respect of which the exercise price is less than the bid price for a 
       Baltimore Share as at the close of business on the Unconditional Date as
       determined by agreement between Arbuthnot Securities and Baltimore's
       financial adviser (or, failing such agreement within seven days after the
       Unconditional Date, as determined by an independent expert).


Notes:

1.  For the purpose of the above calculations, the value of any investments, 
    other assets or liabilities denominated or valued in currencies other than
    sterling shall be converted into sterling at the closing mid-point spot rate
    of exchange between sterling and such other currencies in London as at the 
    close of business on the Unconditional Date as published in the Financial
    Times or, failing which, as certified by Oryx's auditors (acting as an
    expert and not as an arbitrator).

2.  In the case of sub-paragraphs (i), (ii) and (iv) in the calculation of A
    above, if there has been any general suspension of trading on the relevant
    stock, commodities, financial futures or other securities exchange or
    market, or if it was closed for business on the Unconditional Date, the
    value of the relevant investments, traded options or futures contracts shall
    be taken as at the close of business on the immediately preceding date on
    which there was trading on such exchange or market, provided that such date
    is not more than seven days prior to the Unconditional Date and save that if
    there has been a material adverse change in the financial position of any
    such underlying investment, traded option or futures contract since the date
    by reference to which its value is calculated but prior to the close of
    business on the Unconditional Date, a fair provision (as determined by
    agreement between Arbuthnot Securities and Baltimore's financial adviser
    (or failing such agreement within seven days after the Unconditional Date,
    as determined by an independent expert)) shall be made to take account of
    such adverse change in the value of the relevant investment, traded option
    or futures contract.

3.  Subject to note 2 above, in the case of sub-paragraphs (i) to (iv) 
    (inclusive) in the calculation of A above:

    (i)  where any such investment; traded option or futures contract is subject
         to restrictions on transfer or a suspension of dealings or if no such
         published or quoted prices are available in respect of any such
         investment, traded option or futures contract, in each case as at the
         close of business on the Unconditional Date, the value of such
         investment, traded option or futures contract will be calculated as at
         the close of business on the Unconditional Date in accordance with
         sub-paragraph (v) in the calculation of A above; and

    (ii) where any such investment, traded option or futures contract is, at the
         close of business on the Unconditional Date, subject to any right of
         any person to acquire the same or any obligation on Baltimore to
         dispose of the same, whether as a result of the Offer being made or
         becoming or being declared unconditional or otherwise, at a price more
         or less than would otherwise be determined in accordance with
         sub-paragraphs A (i) to (iv) (inclusive) in the calculation of A above,
         such investment, traded option or futures contract shall be valued at
         such greater or lesser price unless such right or obligation is
         unconditionally and irrevocably waived or lapses prior to the
         calculation of the FAV per share of Baltimore otherwise being agreed or
         determined.

4.  Subject to note 5 below, with regard to sub-paragraphs (v) and (vii) in the
    calculation of A above, Arbuthnot Securities and Baltimore's financial
    adviser and, if appointed, any independent expert shall have regard, inter
    alia, to the following when determining the value of any investment or other
    asset (which shall be calculated on the basis of a notional sale by a
    willing seller to a willing buyer, without regard to any additional value
    that might be attributed to such investment or other asset by any special
    category of potential purchaser):

   (i)   the existence or exercise of any pre-emption rights or obligations in
         respect of such investment or other asset or any other restrictions on
         the transfer or disposal of the same which may exist or which may arise
         as a consequence of the proposed acquisition by Oryx of Baltimore or
         any Baltimore Shares or of the transfer of such investment or other
         asset to any party or of the winding up of Baltimore;

   (ii)  the terms and volumes of any recent dealings in, and marketability of,
         such investment or other asset; and

   (iii) the amount of any bona fide offer to acquire such investment or other
         asset which may be made by any person and brought to the attention of
         Arbuthnot Securities and Baltimore's financial adviser or, if
         appointed, any independent expert.

5.  With regard to sub-paragraphs (v) and (vii) in the calculation of A above,
    Arbuthnot Securities and Baltimore's financial adviser and, if appointed,
    any independent expert shall, except in the case of debtors and tangible
    assets, be bound by the actual amount of cash items and, in the case of 
    debtors and tangible assets, shall adopt the accounting policies used by
    Baltimore in its latest audited financial statements.

6.  If any liability referred to in sub-paragraphs (i) to (ix) (inclusive) in
    the calculation of B above has not been determined by the date on which the
    calculations and adjustments otherwise necessary to determine the FAV per
    share of Baltimore have been made, there shall be included in "B" such
    amount in respect of any such liability as shall be considered to be an
    appropriate estimate by agreement between Arbuthnot Securities and
    Baltimore's financial adviser (or, failing such agreement within seven days
    after the Unconditional Date, as determined by an independent expert).

7.  In agreeing any fair realisable value (in the case of sub-paragraph (v) or
    (vii) in the calculation of A above) or estimating or determining the amount
    of any liabilities, obligations or losses (in the case of sub-paragraph (ix)
    in the calculation of B above), or in making any determination under sub 
    paragraph (viii) in the calculation of A, sub paragraph (ii) in the
    calculation of C or under notes 2 and 6 above, Arbuthnot Securities and
    Baltimore's financial adviser shall act as experts and not as arbitrators
    and any such determination shall be final and binding on all persons and
    neither of them shall be under any liability to any person by reason thereof
    or by reason of anything done or omitted to be done by them for the purposes
    thereof or in connection therewith.

8.  The independent expert referred to in this Appendix II shall be a member of
    the London Investment Banking Association (not connected with any of the
    parties providing advice to Baltimore or Oryx in connection with the Offer)
    selected by Arbuthnot Securities and Baltimore's financial adviser or, in
    default of such selection within 14 days after the Unconditional Date, by
    the chairman for the time being of the London Investment Banking Association
    on the application of either Arbuthnot Securities or Baltimore's financial
    adviser. Such member shall act as an expert and not as an arbitrator and his
    determination shall (subject to any agreement to the contrary between Oryx
    and Baltimore) be final and binding on all persons and such member shall not
    be under any liability to any person by reason of his appointment or by
    anything done or omitted to be done by him for the purposes of such
    appointment or in connection therewith.

9.  The Baltimore Directors shall be invited to prepare the calculation of the
    FAV per Baltimore Share for review by Oryx's auditors prior to its
    submission for approval by Arbuthnot Securities on behalf of Oryx. In the
    event of a dispute regarding the calculation of the FAV per Baltimore Share,
    such dispute shall be determined by a chartered accountant selected by
    agreement between Oryx and Baltimore or, in default of such agreement within
    14 days after the Unconditional Date, selected by the President for the time
    being of the Institute of Chartered Accountants in England and Wales, which
    chartered accountant shall act as an expert and not as an arbitrator and
    whose determination shall (subject to any agreement to the contrary between
    Oryx and Baltimore) be final and binding on all persons, provided that such
    chartered accountant shall (subject to any agreement to the contrary between
    Oryx and Baltimore) be bound by any values of investments or other assets or
    any quantification of liabilities, obligations or losses agreed between
    Arbuthnot Securities and Baltimore's financial adviser or otherwise agreed
    between Oryx and Baltimore or determined by a decision of any independent
    expert referred to in this Appendix II in respect of any investment or other
    asset valued by him or any liability, obligation or loss quantified by him.
    In the absence of any such dispute, such calculation approved by, or on
    behalf of, Oryx or Baltimore, as the case may be, shall be final and binding
    on all persons.

10. Notwithstanding note 9 above, if the calculation of the FAV per Baltimore
    Share has not been so prepared and delivered to Arbuthnot Securities or 
    Baltimore's financial adviser for their approval by the date seven days
    after the Unconditional Date or (whether or not such delivery has been so
    made) a final determination of the FAV per Baltimore Share has not been made
    by the date 14 days after the Unconditional Date, then, pending such final
    determination, a provisional calculation of the FAV per Baltimore Share
    shall be prepared by Oryx and Arbuthnot Securities on the basis of such
    information as is available to them (and after making such assumptions as
    they consider appropriate) and shall be arithmetically checked by Oryx's
    auditors. In that event, an initial consideration, equal to 85 per cent of
    the C Shares were the provisional calculation referred to above correct,
    rounded down to the nearest whole C Share shall be issued to the persons
    entitled thereto on the prescribed settlement date in respect of the Offer
    and any balance shall be issued within seven days after the final
    determination referred to above has been approved or determined in
    accordance with note 9 above and such approval or determination has been
    notified to Oryx (but not earlier than the prescribed settlement date).

11. Notwithstanding any of the above provisions, in the event that the valuation
    of any investment or other asset of Baltimore in accordance with any of such
    provisions, or the amount of any deduction made in accordance with
    sub-paragraphs (i) to (ix) (inclusive) in the calculation of B above, is, in
    the opinion of Arbuthnot Securities and Baltimore's financial adviser,
    incorrect or unfair they may, if they so agree after consultation with the
    auditors of Oryx and Baltimore, adopt an alternative method of valuation or
    deduction, as the case may be.


                                  APPENDIX III

                        SOURCES AND BASES OF INFORMATION

1.  Information on Oryx's unaudited Fully Diluted Net Asset Value per Oryx Share
    of 96 pence as at its admission to the Official List in March 1995 is 
    sourced from Oryx's report and accounts for the period ended 31 March 1996.

2.  Information on Oryx's unaudited Net Asset Value per Oryx Share of 290 pence
    as at 31 May 2006 is sourced from Oryx's unaudited monthly NAV per Oryx
    Share announcement, announced on 20 June 2006.

3.  The unaudited information relating to: Baltimore's principal investments; 
    gross assets of #31 million; net assets of #29 million; and the NAV per
    Baltimore Share of 21 pence as at 27 February 2006, is extracted from 
    Baltimore's preliminary results announcement for the year ended 31 December
    2005, announced on 24 March 2006.

4.  The information relating to the total return of the FTSE All Share Index in
    this announcement has been sourced from Thomson Financial Datastream.

5.  Unless otherwise stated, all prices quoted for Oryx Shares and Baltimore
    Shares are closing mid-market prices and sourced from Thomson Financial
    Datastream.

6.  References to the valuation and statements relating to or involving the
    entire issued and to be issued share capital of Oryx or Baltimore are as at
    26 June 2006 (the last practicable date prior to this announcement) and are
    based on:

    (i)  the issued share capital of Baltimore being 156,202,888 ordinary shares
         of 1.25 pence each; the number of ordinary shares in which Baltimore is
         interested (either held by a subsidiary or through any contract for
         difference) being 21,595,200 ordinary shares of 1.25 pence each; and
         the number of ordinary shares resulting from the full exercise of
         options granted under the Baltimore Share Schemes (except for the
         options granted under the Baltimore plc 2002 Share Award Plan and the
         Baltimore plc 2005 Share Option Scheme where the options have been
         granted by the trustees of the Baltimore Employee Benefit Trust) being
         11,250,000 ordinary shares of 1.25 pence each (derived from Baltimore's
         admission document issued on 18 January 2006); and

    (ii) the issued share capital of Oryx being 10,666,086 ordinary shares of 50
         pence each.

7.  All other information contained in this announcement relating to Baltimore,
    has been taken from publicly available sources which have been delivered to
    a Regulatory Information Service by Baltimore prior to 26 June 2006,
    including the Baltimore admission document issued on 18 January 2006 and
    annual report and accounts for Baltimore for the year ended 31 December 
    2005.


                                  APPENDIX IV

           IRREVOCABLE UNDERTAKINGS AND NON-BINDING LETTERS OF INTENT

                               RULE 8 DISCLOSURE

Name of Baltimore Shareholder                       Number of Baltimore Shares

Irrevocable undertakings

Talisman Special Purpose Fund                                        8,859,375
Axia Investments S.A.                                                7,640,720
North Atlantic Value LLP                                             3,973,357
SVM Asset Management Limited                                         3,960,967
Duncan Soukup                                                       14,612,195

Non-binding letters of intent

SVM Asset Management Limited                                        19,181,137
New Star Asset Management Limited                                    5,670,000
Framlington Investment Management Limited                            4,725,000
RathboneUnit Trust Management Limited                                4,087,125



                                   APPENDIX V

                                  DEFINITIONS


The following definitions apply throughout this announcement, unless the context
requires otherwise:

"Acquisition"    the proposed acquisition by Oryx of Baltimore under the terms
                 of the Offer

"Acquisitor"     Acquisitor Holdings Limited

"Act"            the Companies Act 1985, as amended

"Admission"      the admission of the Oryx C Shares to be issued in connection
                 with the Offer to the Official List in accordance with the
                 Listing Rules and to trading on the London Stock Exchange's
                 market for listed securities becoming effective in accordance
                 with the Admission and Disclosure Standards

"Admission and   the requirements contained in the publication "Admission and
Disclosure       Disclosure Standards" containing, amongst other things, the
Standards"       admission requirements to be observed by companies seeking
                 admission to trading on the London Stock Exchange's main market
                 for listed securities

"AIM"            the market of that name regulated by the London Stock Exchange

"Arbuthnot       Arbuthnot Securities Limited whose office is at Arbuthnot
Securities"      House, 20 Ropemaker Street, London EC2Y 9AR

"Baltimore"      Baltimore plc

"Baltimore       Baltimore and its subsidiary undertakings
Group"

"Baltimore       holders of Baltimore Shares
Shareholders"

"Baltimore Share the Baltimore plc 2002 Share Award Plan, the Baltimore plc 2005
Schemes"         Share Option Scheme and the Baltimore share options granted by
                 way of stand alone option agreements on 17 January 2006

"Baltimore       the existing unconditionally allotted or issued and fully paid
Shares"          ordinary shares of 1.25 pence each in the capital of Baltimore
                 and any further ordinary shares which are unconditionally
                 allotted or issued fully paid or credited as fully paid on or
                 prior to the date on which the Offer closes (or such earlier
                 date as Oryx may, subject to the Code or with the consent of
                 the Panel, decide)

"Business Day"   a day on which the London Stock Exchange is open for
                 transaction of business

"City Code" or   the City Code on Takeovers and Mergers
"Code"

"Closing Price"  the middle-market quotation of a share at the close of business
                 on a particular trading day

"Conversion"     conversion of the Oryx C Shares into Oryx Shares and Deferred
                 Shares

"Conversion      the date on which Conversion takes place
Date"

"CREST"          the relevant system for the paperless settlement of trades and
                 the holding of uncertificated securities operated by CRESTCo in
                 accordance with the CREST Regulations

"CRESTCo"        CRESTCo Limited, the operator of CREST

"CREST           the Uncertificated Securities Regulations 2001 (SI 2001 No. 01/
Regulations"     3755), as amended

"Deferred        deferred shares of 10 pence each in the capital of the Company
Shares"          arising on Conversion

"Existing Oryx   holders of Oryx Shares
Shareholders"

"Existing Oryx   the Oryx Shares currently in issue
Shares"

"FAV per         the formula asset value, attributable to each Baltimore Share
Baltimore Share" in issue at the close of business on the Unconditional Date on
or "Formula      a fully diluted basis calculated in accordance with the formula
Asset Value"     set out in Appendix II of this announcement

"Form of         the form of acceptance and authority relating to the Offer
Acceptance"      which will accompany the Offer Document

"FSA"            the UK Financial Services Authority

"FSMA"           the Financial Services and Markets Act 2000, as amended

"Fully Diluted   the NAV per Oryx Share adjusted (where appropriate) to take
NAV per Oryx     account of the dilution (if any), which would have arisen from
Share"           the exercise of all the Oryx Convertible Loan Stock and Oryx
                 Warrants outstanding at the relevant time but excluding the
                 Management Options

"Initial         the initial listing of the Oryx Shares on the Official List on
Listing"         1 March 1995

"Investment      North Atlantic Value
Manager"

"Listing Rules"  the listing rules made by the FSA under section 73A of FSMA

"London Stock    London Stock Exchange plc
Exchange"

"Management      options to subscribe for Ordinary Shares granted to JO Hambro &
Options"         Partners in connection with the Initial Listing

"NAV" or "Net    the aggregate value of the net assets of a company (that is,
Asset Value"     the value of its assets less the value of its liabilities)
                 calculated in accordance with the company's accounting policies
                 or, where the context requires, the part of that amount
                 attributable to a particular class of shares

"NAV per         the aggregate value of the Net Asset Value of Baltimore divided
Baltimore        by the number of Baltimore Shares in issue at the relevant time
Share" or "Net
Asset Value per
Baltimore
Share"

"NAV per Oryx    the aggregate value of the Net Asset Value of Oryx divided by
Share" or "Net   the number of Oryx Shares in issue at the relevant time
Asset Value per
Oryx Share"

"North Atlantic  North Atlantic Value LLP
Value"

"NYH"            New York Holdings Limited

"Offer"          the Offer to be made by Arbuthnot Securities on behalf of Oryx
                 to acquire all of the issued and to be issued Baltimore Shares
                 on the terms and subject to the conditions to be set out in
                 Offer Document and including, where the context so permits, any
                 subsequent revision, variation, extension or renewal of such
                 offer

"Offer Document" the offer document to be issued to Baltimore Shareholders
                 detailing the terms and conditions of the Offer

"Offer           the Prospectus, Offer Document and Form of Acceptance and any
Documentation"   other document issued in relation to the Offer

"Offer              * For illustrative purposes only, had the Unconditional
Illustration"        Date been 26 June 2006 (being the latest practicable date
                     prior to publication of this announcement) Oryx estimates:

                    * that the FAV per Baltimore Share would have been 19.8
                     pence (such Formula Asset Value having been calculated by
                     reference to the latest publicly announced unaudited Net
                     Asset Value per Baltimore Share as at 27 February 2006,
                     which was delivered to a Regulatory Information Service by
                     Baltimore on 24 March 2006);

                    * an accepting Baltimore Shareholder would have been
                     entitled to 1,000 Oryx C Shares for every 5,050 Baltimore
                     Shares held; and

                    * the Offer would have valued each Baltimore Share at
                     between 17.8 and 19.5 pence, representing a premium of
                     between approximately 18.7 and 30.0 per cent. to the
                     Closing Price of 15.0 pence per Baltimore Share on 26 June
                     2006 (being the latest practicable date prior to the
                     announcement of the Offer) and all of the Baltimore Shares
                     (assuming full exercise of options granted under the
                     Baltimore Share Schemes, and that new Baltimore Shares are
                     issued on the exercise of those options in all cases,
                     except for the options granted under the Baltimore plc 2002
                     Share Award Plan and the Baltimore plc 2005 Share Option
                     Scheme where the options have been granted by the trustees
                     of the Baltimore Employee Benefit Trust) but excluding
                     those Baltimore Shares in which any member of the Baltimore
                     Group is interested at between approximately #26.0 and
                     #28.4 million.

"Offer Period"   the period commencing on the date of this announcement until
                 whichever of the following shall be the latest: (i) 3.00 p.m.
                 on the first closing date of the Offer, (ii) the Unconditional
                 Date and (iii) the date on which the Offer lapses

"Official List"  the list maintained by the UK Listing Authority pursuant to
                 Part VI of FSMA

"Oryx" or        Oryx International Growth Fund Limited
"Company"

Oryx Board" or  the board of directors from time to time of Oryx (or the
"Board"          directors present at a duly convened meeting of such board) or
                 a duly authorised committee of the board

"Oryx C Shares"  the Oryx c share to be issued pursuant to the Offer

"Oryx C          holders of Oryx C Shares
Shareholders"

"Oryx            the zero coupon convertible unsecured loan stock 2005 created
Convertible Loan by the Company in February 1995 in connection with the Initial
Stock"           Listing in units of #1 principal amount convertible at a rate
                 of 60 pence nominal amount of ordinary share capital for every
                 #1 in principal amount of such loan stock

"Oryx Directors" the directors of Oryx at the date of this announcement
or "Directors"

"Oryx EGM" or    the extraordinary general meeting of Oryx to approve the
"Extraordinary   Resolutions
General Meeting"

"Oryx            holders of Oryx Shares
Shareholders"

"Oryx            the circular to be issued to Existing Oryx Shareholders to
Shareholder      approve, among other matters, the Acquisition and containing
Circular"        notice convening the Oryx EGM

"Oryx Shares" or the ordinary shares of 50 pence each in the capital of the
"Ordinary        Company
Shares"

"Oryx Warrants"  warrants each carrying the right to subscribe for one Ordinary
                 Share

"Prospectus"     the prospectus containing information which is required by the
                 Listing Rules and the Prospectus Rules in connection with the
                 application for the Admission of the Oryx C Shares to b issued
                 to Baltimore Shareholders as consideration pursuant to the
                 Offer

"Prospectus      the prospectus rules made by the FSA under section 73A of FSMA
Rules"

"Regulatory      any of the services set out in Appendix 3 of the Listing Rules
Information
Service"

"Resolutions"    the resolutions to be proposed at the Oryx EGM, and to be set
                 out in the notice convening the Oryx EGM in the Oryx
                 Shareholder Circular

"Restricted      Australia, Canada, Japan and the Republic of South Africa and
Jurisdictions"   any other jurisdictions where offering to acquire any Baltimore
                 Shares from a Baltimore Shareholder resident in such
                 jurisdiction and/or to allot and issue the Oryx C Shares by way
                 of consideration for such acquisition would breach any
                 applicable law

"UK Listing      the FSA acting in its capacity as the competent authority for
Authority"       the purpose of Part VI of FSMA

"uncertificated" recorded on the relevant register or other record of the share
or               or other security concerned as being held in uncertificated
uncertificated   form in CREST, and title to which, by virtue of the CREST
form"            Regulations, may be transferred by means of CREST

"Unconditional   the date on which the Offer becomes or is declared
Date"            unconditional as to acceptances

"United Kingdom" the United Kingdom of Great Britain and Northern Ireland
or "UK"

"United States"  the United States of America, its territories and possessions
or "US"          and any state of the United States of America and the District
                 of Colombia

"US$"            US dollars




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

END
OFFSESSFWSMSEFM

Oryx International Growth (LSE:OIG)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Oryx International Growth Charts.
Oryx International Growth (LSE:OIG)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Oryx International Growth Charts.