mazda motor corporation

1 FY2006 Third Quarter Results & Full Year Projections

FY2006 THIRD QUARTER RESULTS AND FULL YEAR PROJECTIONS

MAZDA MOTOR CORPORATION

February 8, 2007

2 FY2006 Third Quarter Results & Full Year Projections

PRESENTATION OUTLINE

FY2006 Nine Months Results

FY2006 Full Year Projections

Close

3 FY2006 Third Quarter Results & Full Year Projections

FY2006 NINE MONTHS RESULTS

4 FY2006 Third Quarter Results & Full Year Projections

FY2006 NINE MONTHS HIGHLIGHTS

Operating Profit up 28% to ¥107.3 Billion

Revenues up 9%Introduced CX-7 in Japan and Australia, Following North AmericaNet Income, at ¥42.1 Billion, up 26% excluding Impact of Gain from Pension Fund Return and Asset-Impairment Losses in the Prior Year

5 FY2006 Third Quarter Results & Full Year Projections

FY2006 NINE MONTHS FINANCIAL METRICS(Billion yen) Nine Months Change

FY2006 FY2005 Amount Pct.

Revenue 2,289.6 2,093.4 196.2 9 %

Operating Profit 107.3 83.7 23.6 28 %Ordinary Profit 83.9 68.0 15.9 23 %Profit Before Tax 76.7 86.9 (10.2) (12) %Net Income 42.1 41.3 0.8 2 %Memo: Net Income* 42.1 33.5 8.6 26 %

Operating ROS 4.7% 4.0% 0.7 Pts -

EPS (Yen/Share) 30.1 32.5 (2.4) (8) %*Net Income without pension fund return gain and asset- impairment losses in the prior year.

6 FY2006 Third Quarter Results & Full Year Projections

KEY ASSUMPTIONS

Nine MonthsFY2006 FY2005 Change

WHOLESALES (000)Consolidated 829 834 (1) %

EXCHANGE RATES Yen / U.S. Dollar 116 112 ¥ 4 Yen / Euro 148 137 ¥ 11

7 FY2006 Third Quarter Results & Full Year Projections

REVENUE CHANGES BY DESTINATION

9%

2%

12%

0%

5%

10%

Total Domestic Overseas(Billion yen)FY06 2,289.6 645.3 1,644.3FY05 2,093.4 630.2 1,463.2

Vol. & Mix 5 %Exchange 4 %

FY2006 Nine Months Compared with FY2005 Nine Months

8 FY2006 Third Quarter Results & Full Year Projections

JAPAN

FY2006 FY2005 Change

Retail Volume (000) 182 199 (8) %Market Share 4.6 % 4.9 % (0.3) Pts

Nine Months

Lower Passenger Vehicle Demand

9 FY2006 Third Quarter Results & Full Year Projections

UNITED STATES

Contributions of CX-7, Mazda5 & MX-5

FY2006 FY2005 Change

Retail Volume (000) 202 194 4 %Market Share 1.6 % 1.5 % 0.1 Pts

Nine Months

10 FY2006 Third Quarter Results & Full Year Projections

EUROPE

Retail Volume Up 11% YOY

FY2006 FY2005 Change

Retail Volume (000) 219 197 11 %Market Share 1.6 % 1.5 % 0.1 Pts

Nine Months

11 FY2006 Third Quarter Results & Full Year Projections

CHINA

Fiercer Competitions

FY2006 FY2005 Change

Retail Volume (000) 98 102 (4) %Market Share 1.8 % 2.3 % (0.5) Pts

Nine Months

12 FY2006 Third Quarter Results & Full Year Projections

23.6

16.2

29.8

(14.4)

8.7

2.1

(18.8)(20)

(10)

0

10

20

30

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

FY06 107.3FY05 83.7

OPERATING PROFIT CHANGESFY2006 Nine Months Compared with FY2005 Nine Months

Billion yen [Factors for Increase]- Better volume and mix, and lower incentive with CX-7 in North America.- Better volume and mix globally with Premacyand Roadster[Factors for Decrease]- Lower Sales in Japan and Other Regions

13 FY2006 Third Quarter Results & Full Year Projections

23.6

16.2

29.8

(14.4)

8.7

2.1

(18.8)(20)

(10)

0

10

20

30

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Nine Months Compared with FY2005 Nine Months

Billion yenUS Dollar 6.9Euro 13.1Other 9.8

FY06 107.3FY05 83.7

14 FY2006 Third Quarter Results & Full Year Projections

23.6

16.2

29.8

(14.4)

8.7

2.1

(18.8)(20)

(10)

0

10

20

30

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Nine Months Compared with FY2005 Nine Months

Billion yenProduct Upgrade (9.6)Regulations (4.8)

Cost Reductions Net of Raw Material Price Increases

FY06 107.3FY05 83.7

15 FY2006 Third Quarter Results & Full Year Projections

23.6

16.2

29.8

(14.4)

8.7

2.1

(18.8)(20)

(10)

0

10

20

30

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Nine Months Compared with FY2005 Nine Months

Billion yenHigher Quality-related Cost and R&D cost.

FY06 107.3FY05 83.7

16 FY2006 Third Quarter Results & Full Year Projections

FY2006 FULL YEAR PROJECTIONS

17 FY2006 Third Quarter Results & Full Year Projections

FULL YEAR OUTLOOK

Operating Profit Up 28% to ¥158 Billion

Continue Product-led Growth with CX-7 and CX-9Substantial Improvements in Volume and MixContinue Progress and Foundation Building under Mazda Momentum

18 FY2006 Third Quarter Results & Full Year Projections

FULL YEAR FINANCIAL METRICS(Billion yen) Full-year Change

FY2006 FY2005 Amount Pct.

Revenue 3,200.0 2,919.8 280.2 10 %

Operating Profit 158.0 123.4 34.6 28 %Ordinary Profit 130.0 101.5 28.5 28 %Profit Before Tax 120.0 117.5 2.5 2 %Net Income 73.0 66.7 6.3 9 %Memo: Net Income* 73.0 58.4 14.6 25 %

Operating ROS 4.9% 4.2% 0.7 Pts -

EPS (Yen/Share) 52.1 51.5 0.6 1 %*Net Income without pension fund return gain and asset- impairment losses in the prior year.

19 FY2006 Third Quarter Results & Full Year Projections

KEY ASSUMPTIONS

Full YearFY2006 FY2005 Change

WHOLES SALES (000)Consolidated 1,170 1,149 2 %

EXCHANGE RATES Yen / U.S. Dollar 116 113 ¥ 3 Yen / Euro 148 138 ¥ 10

20 FY2006 Third Quarter Results & Full Year Projections

REVENUE CHANGES BY DESTINATION

10%

0%

14%

0%

2%

4%

6%

8%

10%

12%

14%

Total Domestic Overseas

Vol. & Mix 6 %Exchange 4 %

FY2006 Compared with FY2005

FY06 3,200.0 890.0 2,310.0FY05 2,919.8 887.7 2,032.1

(Billion yen)

21 FY2006 Third Quarter Results & Full Year Projections

JAPANFull Year

FY2006 FY2005 Change

Retail Sales Volume (000) 262 287 (9) %Market Share 4.6 % 4.9 % (0.3) Pts

Brand Reinforcement with CX-7

22 FY2006 Third Quarter Results & Full Year Projections

UNITED STATESFull Year

FY2006 FY2005 Change

Retail Sales Volume (000) 285 262 9 %Market Share 1.7 % 1.5 % 0.2 Pts

Introduction of CX-9 and Tribute

23 FY2006 Third Quarter Results & Full Year Projections

EUROPE

Momentum Continues

Full YearFY2006 FY2005 Change

Retail Sales Volume (000) 305 282 8 %Market Share 1.6 % 1.5 % 0.1 Pts

24 FY2006 Third Quarter Results & Full Year Projections

CHINA

Higher Sales with Mazda3

Full YearFY2006 FY2005 Change

Retail Sales Volume (000) 135 130 4 %Market Share 1.8 % 2.1 % (0.3) Pts

25 FY2006 Third Quarter Results & Full Year Projections

34.630.7

36.1

(18.7)

11.0

(1.2)

(23.3)(30)

(20)

(10)

0

10

20

30

40

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

[Factors for Increase]- Better mix and lower incentive with CX-7 and

CX-9.[Factors for Decrease]- Lower Registration Vehicle Demand in Japan

OPERATING PROFIT CHANGES

FY06 158.0FY05 123.4

FY2006 Compared with FY2005Billion yen

26 FY2006 Third Quarter Results & Full Year Projections

34.630.7

36.1

(18.7)

11.0

(1.2)

(23.3)(30)

(20)

(10)

0

10

20

30

40

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Compared with FY2005

US Dollar 8.0Euro 15.8Other 12.3

FY06 158.0FY05 123.4

Billion yen

27 FY2006 Third Quarter Results & Full Year Projections

34.630.7

36.1

(18.7)

11.0

(1.2)

(23.3)(30)

(20)

(10)

0

10

20

30

40

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Compared with FY2005

Product Upgrade (12.5)Regulations (6.2)

CRs Net of Raw Material Price Increases including Aluminum, Steel and Precious metals

FY06 158.0FY05 123.4

Billion yen

28 FY2006 Third Quarter Results & Full Year Projections

34.630.7

36.1

(18.7)

11.0

(1.2)

(23.3)(30)

(20)

(10)

0

10

20

30

40

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

OPERATING PROFIT CHANGESFY2006 Compared with FY2005

Higher R&D costs, Depreciation and Quality-related Cost

FY06 158.0FY05 123.4

Billion yen

29 FY2006 Third Quarter Results & Full Year Projections

CLOSE

30 FY2006 Third Quarter Results & Full Year Projections

CLOSE

Operating Profit For the Nine Months up 28% to ¥107.3 BillionFull-year Operating Profit Revised Up 28% to ¥158 BillionSix Straight Years of Improved Sales and Profit and Record-High Profits at All LevelsNext Mid-Term Plan Announcement In March

31 FY2006 Third Quarter Results & Full Year Projections

32 FY2006 Third Quarter Results & Full Year Projections

APPENDIX

33 FY2006 Third Quarter Results & Full Year Projections

FY2006 THIRD QUARTER FINANCIAL METRICS

(Billion yen) 3rd Quarter ChangeFY2006 FY2005 Amount Pct.

Revenue 768.2 741.5 26.7 4 %

Operating Profit 37.5 34.9 2.6 7 %

Ordinary Profit 27.3 24.6 2.7 11 %

Profit Before Tax 24.3 23.7 0.6 3 %

Net Income 14.9 10.2 4.7 46 %

Operating ROS 4.9% 4.7% 0.2 Pts -

EPS (Yen/Share) 10.6 7.6 3.0 40 %

34 FY2006 Third Quarter Results & Full Year Projections

3rd QuarterFY2006 FY2005 Change

WHOLESALES (000) Consolidated 269 277 (3) %

EXCHANGE RATES Yen / U.S. Dollar 118 117 ¥ 1 Yen / Euro 152 139 ¥ 13

KEY ASSUMPTIONS

35 FY2006 Third Quarter Results & Full Year Projections

OPERATING PROFIT CHANGESFY2006 3rd Quarter Compared with FY2005 Third Quarter

2.61.3

7.1

(5.1)

3.4 2.6

(6.7)(8)(6)(4)(2)02468

10

TotalOper.

Vol & Mix Exch. ProductEnhanc.

Net CR Mktg.Exp.

OtherCosts

FY06 37.5FY05 34.9

Billion yen

36 FY2006 Third Quarter Results & Full Year Projections

DISCLAIMERThe projections for FY2006 and future strategies shown in this presentation are based on various uncertainties including without limitation the conditions of the world economy in the future, the trend of the automotive industry and the risk of exchange-rate fluctuations. So, please be aware that Mazda's actual performance may differ substantially from the projections.

If you are interested in investing in Mazda, you are requested to make a final investment decision at your own risk, taking the foregoing into consideration.Please note that neither Mazda nor any third party providing information shall be responsible for any damage you may suffer due to investment in Mazda based on the information shown in this presentation.