HIGHLAND TIMBER PLC

PRELIMINARY ANNOUNCEMENT OF INTERIM RESULTS

The Directors announce the unaudited statement of results for the six months
ended 30 June 2003 as follows:

PROFIT AND LOSS ACCOUNT

                                                For the six months ended
                                                                        
                                                  30 June        30 June
                                                                        
                                                     2003          2002 
                                                                        
                                                    �'000         �'000 
                                                                        
Turnover                                           1,030            774 
                                                                        
Cost of sales                                        (719)         (550)
                                                                        
Gross profit                                         311            224 
                                                                        
Forestry and administration costs                    (321)         (303)
                                                                        
Currency gain / (loss)                                   8          (36)
                                                                        
                                                     (313)         (339)
                                                                        
Operating loss                                         (2)         (115)
                                                                        
Interest receivable                                    1              - 
                                                                        
Interest payable                                      (91)         (107)
                                                                        
Loss before tax                                       (92)         (222)
                                                                        
Tax                                                     -             - 
                                                                        
Loss for the period                                   (92)         (222)
                                                                        
                                                      2003          2002
                                                                        
                                                 Pence per     Pence per
                                                     share         share
                                                                        
Loss per share                                        1.04          2.51

STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES

                                                      For the year ended 
                                                                         
                                                    30 June      30 June 
                                                                         
                                                      2003          2002 
                                                                         
                                                     �'000         �'000 
                                                                         
Loss for the financial period                          (92)         (222)
                                                                         
Prior year adjustment                                    -          (176)
                                                                         
The total recognised gains and losses                                    
recognised since                                                         
                                                       (92)         (398)
since the last financial statement                                       
                                                                         
                                                                         

BALANCE SHEET

                                                  As at 30 June   As at 30 June
                                                                               
                                                           2003           2002 
                                                                               
                                                          �'000          �'000 
                                                                               
Fixed assets                                                                   
                                                                               
Properties (at cost less depreciation)                   10,048         11,573 
                                                                               
Current assets                                                                 
                                                                               
Debtors                                                     250            129 
                                                                               
Current liabilities                                                            
                                                                               
Creditors: amounts falling due within                                          
one year                                                                       
                                                                               
5% Convertible Unsecured Loan Stock                         -           (1,850)
2003                                                                           
                                                                               
Other creditors                                          (2,991)        (1,331)
                                                                               
                                                       (2,991)        (3,181)  
                                                                               
Net current liabilities                                  (2,741)        (3,052)
                                                                               
Total assets less current liabilities                     7,307          8,521 
                                                                               
Long-term liabilities                                                          
                                                                               
Secured bank loan                                        (316)            (750)
                                                                               
                                                          6,991          7,771 
                                                                               
Capital and reserves                                                           
                                                                               
Called-up share capital                                   4,416          4,416 
                                                                               
Share premium account                                     5,285          5,285 
                                                                               
Profit and loss account                                  (2,710)        (1,930)
                                                                               
                                                          6,991          7,771 
                                                                               

CASH FLOW STATEMENT

                                                       For the six months ended
                                                                               
                                                            2003          2002 
                                                                               
                                                           �'000         �'000 
                                                                               
Net cash inflow from operating                               560           271 
activities                                                                     
                                                                               
Returns on investments and servicing of                                        
                                                                               
finance                                                                        
                                                                               
- Interest received                                            1             - 
                                                                               
- Interest paid                                              (91)         (107)
                                                                               
                                                             (90)         (107)
                                                                               
Financing                                                                      
                                                                               
- 5% Convertible Unsecured Loan Stock                     (1,350)            - 
repaid                                                                         
                                                                               
- Bank Loan                                                  316             - 
                                                                               
                                                           1,034             - 
                                                                               
(Decrease)/ increase in cash for the                        (564)          164 
period                                                                         
                                                                               
Reconciliation of net cash outflow                                             
movement to net debt                                                           
                                                                               
Decrease in cash in the year                                (564)          164 
                                                                               
Cash inflow from debt financing of                         600          (1,850)
under 1 year                                                                   
                                                                               
Cash outflow from debt financing over 1                    434            1,850
year                                                                           
                                                                               
                                                             470           164 
                                                                               
Net debt brought forward                                  (3,560)       (3,989)
                                                                               
Net debt carried forward                                  (3,090)       (3,825)
                                                                               
Analysis of net debt                                                           
                                                                               
                                                   At   Cashflow            At 
                                                                               
                                         30 June 2003               1 Jan 2003 
                                                                               
                                               �'000       �'000         �'000 
                                                                               
Cash at bank and in hand and overdrafts       (2,024)       (564)      (1,460) 
                                                                               
Debt due in less than one year                  (750)        600        (1,350)
                                                                               
Debt due after more than one year               (316)        434          (750)
                                                                               
                                              (3,090)        470        (3,560)
                                                                               

NOTE TO THE ACCOUNTS

At 30 June 2003

The interim financial information does not comprise full financial statements
within the meaning of Section 240 of the Companies Act 1985. It has been
prepared on the basis of the accounting policies set out in the full accounts
of the Company for the year ended 31 December 2002. The auditors gave an
unqualified report on the full accounts for 2002, and these have been delivered
to the Registrar of Companies.

CHAIRMAN'S STATEMENT

As is the case with all internationally traded commodities, timber prices in
different countries are affected by currency movements. Recently sterling has
been weak and the New Zealand dollar strong. This has resulted in some improved
sentiment in the UK timber markets while in New Zealand strong domestic demand
has been offset by some weakening in export markets.

In the six months to 30 June 2003 the Company's turnover increased by 33%,
compared with the previous year, to �1,030,000 and the gross profit was 39%
higher at �311,000. Costs of improving existing plantations and replanting
after felling are put through the profit and loss account and, after these
forestry costs and administration costs, there was an operating loss of just �
2,000 compared with a loss of �115,000 last year. Lower interest rates have
reduced the interest payable and the overall loss for the period was cut from �
222,000 to �92,000.

The balance of the 5% Convertible Unsecured Loan Stock, amounting to �
1,350,000, was repaid at par on 30 June 2003 utilising an increase in the
borrowing facility from the Bank of Scotland which will mature in May 2004.

The sale of the final tranche of timber from the Kinleith forestry rights in
New Zealand took place in April 2003, yielding a profit of �183,000. The
resulting cash and other surplus funds in New Zealand totalling �740,000 were
remitted back to the UK to take advantage of the favourable exchange rate. The
Company is investigating the benefits of increasing the amount of its New
Zealand dollar borrowings in order to match more closely the proportion of its
assets held in New Zealand.

Your Directors are continuing to evaluate various options for the future of the
Company which will be determined by the vote of shareholders at the Annual
General Meeting in 2004. The Board's recommendations will be included in the
Annual Report for 2003. By then we shall have received independent valuations
as at 31 December 2003 of five of the six forests in the UK and three out of
nine in New Zealand.

In the meantime I can assure shareholders that the trees in our forests
continue to grow well and that the forestry plantations are being well managed.

.................******.

Ian Henderson

Chairman

7 August 2003



END