U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 for the quarterly period ended September 30, 2006.

[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF
    1934 For the transition period from ____ to ____.

--------------------------------------------------------------------------------

                        Commission File Number: 000-50140

                             ACL SEMICONDUCTORS INC.
                (Name of registrant as specified in its charter)

           DELAWARE                                                16-1642709
(State or other jurisdiction of incorporation)               (I.R.S. Employer
                                                           Identification No.)

                              B24-B27,1/F., BLOCK B
                 PROFICIENT INDUSTRIAL CENTRE, 6 WANG KWUN ROAD
                               KOWLOON, HONG KONG
                    (Address of principal executive offices)

                               011-852- 2799-1996
                         (Registrant's telephone number)

Check whether the Registrant (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or such
shorter period that the Registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]

Check whether the registrant is a large accelerated filer, an accelerated filer,
or non-accelerated filer.

Large accelerated filer [_]_ Accelerated filer [_]_ Non-accelerated filer _[X]_

Indicate whether the registrant is a shell company. Yes [ ] No [X]

The aggregate market value of the voting common equity held by non-affiliates of
the  registrant as of September 30, 2006 was  approximately  $708,491 based upon
the closing price of $0.13 of the registrant's  common stock on the OTC Bulletin
Board,  as of the last business day of the most recently  completed third fiscal
quarter  (September 30, 2006).  (For purposes of determining  this amount,  only
directors,  executive officers, and 10% or greater stockholders have been deemed
affiliates).

Registrant  had 27,829,936  shares of common stock,  par value $0.001 per share,
outstanding as of November 14, 2006.

Transitional small business disclosure format (check one) Yes [ ] No [X]



                                                                        Page No.

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

         Condensed Consolidated Balance Sheets as of September 30, 2006
         (unaudited) and December 31, 2005                                 1-2

         Condensed Consolidated Statements of Operations for the three
         months and nine months ended September 30, 2006 (unaudited)
         and September 30, 2005                                            3

         Condensed Consolidated Statements of Cash Flows for the three
         months and nine months ended September 30, 2006 (unaudited)
         and September 30, 2005                                            4-5

         Notes to Condensed Consolidated Financial Statements
         (unaudited)                                                       6-14

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS                     15-23

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK        23

ITEM 4.  CONTROLS AND PROCEDURES                                           23-24

PART II  OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                  25

SIGNATURES                                                                 26

EXHIBITS                                                                   27-30





ITEM 1. FINANCIAL STATEMENTS.

                             ACL SEMICONDUCTORS INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                     ASSETS
                                                        As of           As of
                                                     September 30,  December 31,
                                                         2006           2005
                                                     (Unaudited)
                                                     -------------  ------------
CURRENT ASSETS:
  Cash and cash equivalents                          $   607,283    $2,537,799
  Restricted cash                                      2,692,308       769,231
  Accounts receivable, net of allowance
    for doubtful accounts of $0 for 2006 and 2005      1,153,597       515,557
  Accounts receivable, related parties                 5,876,057     2,175,737
  Inventories, net of reserve of $141,026 for
    2006 and 2005                                      2,614,586     1,087,752
  Refundable deposits                                         --     1,000,000
  Other current assets                                   194,009       263,300
                                                     -----------    ----------

    Total current assets                              13,137,840     8,349,376

PROPERTY, EQUIPMENT AND IMPROVEMENTS, net of
  accumulated depreciation and amortization            3,861,793       102,037

OTHER DEPOSITS                                           375,730       381,044
                                                     -----------    ----------

                                                     $17,375,363    $8,832,457
                                                     ===========    ==========




The accompanying notes are an integral part of these condensed consolidated
financial statements




                                       1





                             ACL SEMICONDUCTORS INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                              As of          As of
                                                          September 30,  December 31,
                                                              2006            2005
                                                           (Unaudited)
                                                          -------------  -------------
                                                                    
CURRENT LIABILITIES:
  Accounts payable                                         $ 4,707,383    $ 4,495,819
  Accrued expenses                                             229,782        272,782
  Lines of credit and notes payable                          8,868,125      2,842,285
  Current portion of long-term debt                             87,971             --
  Payable related to debt settlement                                --         76,088
  Due to stockholders for converted pledged collateral         112,385        112,385
  Income tax payable                                           302,089        217,453
  Other current liabilities                                     13,832         55,019
                                                           -----------    -----------

     Total current liabilities                              14,321,567      8,071,831

Long-term debt, less current portion                         1,898,256             --
                                                           -----------    -----------

     Total liabilities                                      16,219,823      8,071,831
                                                           -----------    -----------

COMMITMENTS AND CONTINGENCIES                                       --             --

STOCKHOLDERS' EQUITY:
  Common stock - $0.001 par value, 50,000,000 shares
    authorized, 27,829,936 issued and outstanding               27,830         27,830
  Additional paid in capital                                 3,488,527      3,360,405
  Amount due from stockholder/director                         (84,060)      (102,936)
  Accumulated deficit                                       (2,276,757)    (2,524,673)
                                                           -----------    -----------

    Total stockholders' equity                               1,155,540        760,626
                                                           -----------    -----------

                                                           $17,375,363    $ 8,832,457
                                                           ===========    ===========



The accompanying notes are an integral part of these condensed consolidated
financial statements


                                       2





                             ACL SEMICONDUCTORS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)
                                                 THREE MONTHS ENDED               NINE MONTHS ENDED
                                            SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,
                                                 2006           2005            2006            2005
                                            -------------   -------------   -------------   -------------
                                                                                
NET SALES:
     Related parties
                                             $ 6,457,711     $ 5,060,580      16,203,434      24,668,693
     Other                                    23,695,653      23,770,593      60,175,045      59,379,345
     Less discounts to customers                 (14,143)        (21,635)        (19,742)        (91,632)
                                             -----------     -----------     -----------     -----------

                                              30,139,221      28,809,538      76,358,737      83,956,406

COST OF SALES                                 28,936,358      28,004,464      73,489,054      81,937,853
                                             -----------     -----------     -----------     -----------

GROSS PROFIT                                   1,202,863         805,074       2,869,683       2,018,553

OPERATING EXPENSES:
     Selling                                     202,069         126,060         565,747         374,891
     General and administrative                  606,051         488,050       1,538,049       1,446,025
                                             -----------     -----------     -----------     -----------

INCOME FROM OPERATIONS                           394,743         190,964         765,887         197,637

OTHER INCOME (EXPENSES):
     Interest expense                           (191,943)        (53,021)       (487,098)       (153,075)
     Miscellaneous                                35,789           2,565          82,665          (1,028)
                                             -----------     -----------     -----------     -----------

INCOME BEFORE INCOME TAXES                       238,589         140,508         361,454          43,534

INCOME TAXES                                      61,905          31,243         113,538          40,742
                                             -----------     -----------     -----------     -----------

NET INCOME
                                             $   176,684     $   109,265     $   247,916     $     2,792
                                             ===========     ===========     ===========     ===========

EARNINGS PER SHARE - BASIC AND DILUTED
                                             $      0.01     $      0.00     $      0.01     $      0.00
                                             ===========     ===========     ===========     ===========

WEIGHTED AVERAGE NUMBER OF SHARES - BASIC
AND DILUTED                                   27,829,936      27,829,936      27,829,936      27,829,936
                                             ===========     ===========     ===========     ===========



The accompanying notes are an integral part of these condensed consolidated
financial statements


                                       3






                             ACL SEMICONDUCTORS INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

                                   (UNAUDITED)
                                                                         Nine Months Ended
                                                                  September 30,      September 30,
                                                                      2006               2005
                                                                  -------------      -------------
                                                                               
CASH FLOWS PROVIDED BY (USED FOR) OPERATING ACTIVITIES:
  Net income                                                       $   247,916       $     2,792
                                                                   -----------       -----------

  ADJUSTMENTS TO RECONCILE NET INCOME TO NET
    CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES:
      Depreciation and amortization                                     45,758            20,401
      Bad debts                                                             --             6,200
      Change in inventory reserve                                           --           (29,487)
      Fair value of options issued to employees                        128,122                --

  CHANGES IN ASSETS AND LIABILITIES:
    (INCREASE) DECREASE IN ASSETS
      Accounts receivable - other                                     (638,040)         (581,350)
      Accounts receivable - related parties                         (2,700,320)        1,947,972
      Inventories                                                   (1,526,834)          825,466
      Other current assets                                              69,290            (8,760)
      Other deposits                                                     5,314                --

    INCREASE (DECREASE) IN LIABILITIES
      Accounts payable                                                 211,564        (1,199,038)
      Accrued expenses                                                 (43,000)         (288,032)
      Payable related to debt settlement                               (76,088)           66,088
      Income tax payable                                                84,636            10,812
      Other current liabilities                                        (41,187)           (7,027)
                                                                   -----------       -----------
      Total adjustments                                             (4,480,785)          763,245
                                                                   -----------       -----------

      Net cash (used for) provided by
        operating activities                                        (4,232,869)          766,037
                                                                   -----------       -----------


The accompanying notes are an integral part of these condensed consolidated
financial statements


                                       4






                             ACL SEMICONDUCTORS INC.
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                   (UNAUDITED)

                                                                 Nine Months Ended
                                                           September 30,      September 30,
                                                               2006               2005
                                                           -------------      -------------
                                                                        
CASH FLOWS PROVIDED BY (USED FOR) INVESTING ACTIVITIES:
  Repayments from stockholders                                   18,876             4,823
  Increase of restricted cash                                (1,923,076)         (769,231)
  Loan repayments by related party                                   --           611,446
  Repayments from related party                                      --            30,000
  Purchases of property, equipment and improvements          (3,805,514)          (30,655)
                                                             ----------       -----------

    Net cash used for investing activities                   (5,709,714)         (153,617)
                                                             ----------       -----------

CASH FLOWS PROVIDED BY (USED FOR) FINANCING ACTIVITIES:
  Proceeds on lines of credit and
    notes payable                                             6,025,840        (1,060,311)
  Principal advance (payments) on long-term debt              1,986,227          (194,729)
  Loan received from related parties                                 --           414,195
  Repayments to related party                                        --           (86,276)
                                                             ----------       -----------

       Net cash provided by financing activities              8,012,067          (927,121)
                                                             ----------       -----------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS         (1,930,516)         (314,701)

CASH AND CASH EQUIVALENTS, beginning of the period            2,537,799           512,548
                                                             ----------       -----------

CASH AND CASH EQUIVALENTS, end of the period
                                                             $  607,283       $   197,847
                                                             ==========       ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

  Interest paid
                                                             $  487,097       $    53,021
                                                             ==========       ===========
  Income tax paid
                                                             $   20,089       $    29,930
                                                             ==========       ===========

  Increase of accounts receivable-related parties
    through return of acquisition deposits
                                                             $1,000,000       $        --
                                                             ==========       ===========



The accompanying notes are an integral part of these condensed consolidated
financial statements



                                       5


                             ACL SEMICONDUCTORS INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

 1.           BASIS OF PRESENTATION AND NATURE OF BUSINESS OPERATIONS

BASIS OF PRESENTATION

The condensed consolidated financial statements include the financial statements
of ACL Semiconductors  Inc. and its subsidiaries,  Atlantic  Components Ltd. and
Alpha Perform Technology  Limited  (collectively,  "ACL" or the "Company").  The
accompanying  unaudited condensed  consolidated  financial  statements have been
prepared in accordance with the instructions to Form 10-Q and do not include all
of the information  and footnotes  required by accounting  principles  generally
accepted in the United  States of America for  complete  consolidated  financial
statements.  These condensed consolidated financial statements and related notes
should be read in conjunction with the Company's  audited  financial  statements
for the fiscal years ended  December  31, 2005,  2004 and 2003 filed in the Form
10-K filed by the Company on April 17, 2006. In the opinion of management, these
condensed consolidated financial statements reflect all adjustments which are of
a normal  recurring  nature  and which  are  necessary  to  present  fairly  the
consolidated financial position of ACL as of September 30, 2006 and December 31,
2005, and the results of operations for the three-month  and nine-month  periods
ended September 30, 2006 and 2005 and the cash flows for the nine-month  periods
ended September 30, 2006 and 2005. The results of operations for the nine months
ended  September 30, 2006 are not necessarily  indicative of the results,  which
may be  expected  for the  entire  fiscal  year.  All  significant  intercompany
accounts and  transactions  have been eliminated in preparation of the condensed
consolidated financial statements.

On April 13, 2006,  the Company  entered into a  Rescission  Agreement  with the
seller of Classic  Electronics  Ltd.  ("Classic")  to rescind the original Stock
Purchase  Agreement  entered on December  30, 2005.  The seller  agreed to fully
refund the acquisition deposits of $1.0 million during 2006.

The acquisition  deposit of $1 million was reclassified to increase the accounts
receivable  from Classic as the original  deposit  amount was recorded to offset
the accounts receivable from Classic. Due to the termination of the acquisition,
the original entry was reversed in the accompanying  condensed balance sheets as
of September 30, 2006.

NATURE OF BUSINESS OPERATIONS

ACL Semiconductors Inc. ("Company" or "ACL") was incorporated under the State of
Delaware  on  September  17,  2002.  Through a  reverse-acquisition  of Atlantic
Components  Ltd., a Hong Kong based company,  effective  September 30, 2003, the
Company's principal activity is the distribution of electronic  components under
the "Samsung"  brandname  which comprise DRAM and graphic RAM,  FLASH,  SRAM and
MASK ROM for the Hong Kong and Southern China markets. Atlantic Components Ltd.,
its wholly-owned subsidiary,  was incorporated in Hong Kong on May 30, 1991 with
limited  liability.  On October  2,  2003,  the  Company  set up a  wholly-owned
subsidiary, Alpha Perform Technology Limited ("Alpha"), a British Virgin Islands
company,  to provide services on behalf of the Company in jurisdictions  outside
of Hong Kong.  Effective  January 1, 2004,  the Company ceased the operations of
Alpha and all the related activities were consolidated with those of Atlantic.

REVENUE RECOGNITION

Product sales are recognized when products are shipped to customers,  when title
passes and  collection  is  reasonably  assured.  Provisions  for  discounts  to
customers,  estimated  returns and  allowances and other price  adjustments  are
provided  for in the same  periods  the related  revenue is  recorded  which are
deducted from the gross sales.


                                       6




CURRENCY REPORTING

Amounts reported in the accompanying condensed consolidated financial statements
and  disclosures  are  stated in U.S.  Dollars,  unless  stated  otherwise.  The
functional currency of the Company's  subsidiaries,  which accounted for most of
the  Company's  operations,  is reported in Hong Kong dollars  ("HKD").  Foreign
currency  transactions (outside Hong Kong) during the period are translated into
HKD according to the prevailing exchange rate at the relevant transaction dates.
Assets and  liabilities  denominated in foreign  currencies at the balance sheet
dates are translated into HKD at period-end exchange rates.

For the  purpose of  preparing  these  consolidated  financial  statements,  the
financial  statements  of ACL  reported  in HKD have been  translated  into U.S.
Dollars at  US$1.00=HKD7.8,  a fixed exchange rate maintained between the United
States and Hong Kong Special Administrative Region, China.

2.       EARNINGS PER COMMON SHARE
 In  accordance  with SFAS No. 128,  "Earnings  Per  Share," the basic  earnings
(loss) per common share is computed by dividing net earnings (loss) available to
common stockholders by the weighted average number of common shares outstanding.
Diluted earnings (loss) per common share is computed similarly to basic earnings
(loss) per common share, except that the denominator is increased to include the
number of  additional  common  shares  that would have been  outstanding  if the
potential common shares had been issued and if the additional common shares were
dilutive. For the nine months ended September 30, 2006 and 2005, the Company had
2,000,000 and 441,000 shares,  respectively,  of common stock equivalents at the
end of each reporting periods.

3.       RELATED PARTY TRANSACTIONS

TRANSACTIONS WITH MR. YANG

As of September 30, 2006 and December 31, 2005,  the Company had an  outstanding
receivable  from Mr. Yang, the President and Chairman of our Board of Directors,
totaling $84,060 and $102,936  representing  advanced  compensation  paid. These
balances bear no interest and are payable on demand.

For the three months ended September 30, 2006 and 2005, the Company recorded and
paid $50,000 and  $50,000,  respectively,  to Mr. Yang,  and for the nine months
ended  September 30, 2006 and 2005,  the Company  recorded and paid $150,000 and
$176,923, respectively, to Mr. Yang as compensation.

During the three months ended September 30, 2006 and 2005, and nine months ended
September 30, 2006 and 2005, the Company paid rent of $12,510,  $23,077, $58,663
and $46,153,  respectively,  for Mr.  Yang's  personal  residency as  additional
compensation.

TRANSACTIONS WITH CLASSIC ELECTRONICS LTD.

During the three months ended September 30, 2006 and 2005, and nine months ended
September  30,  2006  and  2005,  the  Company  sold  $0,  $1,951,509,   $0  and
$18,710,411,  respectively,  of memory  products  to  Classic  Electronics  Ltd.
("Classic"). During the three months ended September 30, 2006 and 2005, and nine
months ended September 30, 2006 and 2005, the Company  purchased  Samsung memory
products sourced from other authorized  distributors of $0,  $1,289,368,  $0 and
$5,054,434,  respectively,  from Classic to satisfy part of its product shortage
from Samsung HK. The Company had  outstanding  accounts  receivable from Classic
totaling $4,645,993 and $2,175,737,  respectively,  as of September 30, 2006 and
December  31,  2005.  The  Company  has not  experienced  any bad debt from this
customer in the past.  Pursuant to a written personal guarantee  agreement,  Mr.
Yang personally  guarantees all the outstanding accounts receivable from Classic
up to $10 million.


                                       7




The Company leased one of its facilities and Mr. Yang's personal  residence from
Classic.  At the end of the lease  terms on July 21,  2006,  ACL  acquired  this
facility and personal  residence from Classic (see Note 8 for details).  Monthly
lease  payments for these 2 leases total $6,684.  The Company  incurred and paid
rent expense of ACL of $4,312, $20,053, 44,418 and $63,197 to Classic during the
three  months  ended  September  30,  2006 and 2005  and the nine  months  ended
September 30, 2006 and 2005, respectively.

Mr. Ben Wong, a director of the Company, is a 99.9% shareholder of Classic.  The
remaining 0.1% of Classic is owned by a non-related party.

On February 21, 2006, a cross corporate  guarantee was executed  between Classic
Electronics Limited and Atlantic Components Limited for banking facilities to be
co-utilized with Standard Chartered Bank (Hong Kong) Limited. The maximum amount
of facilities can be utilized by Atlantic was $1.154  millions  (HKD9  millions)
and the  facility  lines was fully  covered by  collaterals  provided by Classic
Electronics  Limited  and  companies  other than  Atlantic  Components  Limited.
Subsequently, the cross guarantees have been released on December 7, 2006.

On July 6, 2006,  a cross  corporate  guarantee  was  executed  between  Classic
Electronics Limited and Atlantic Components Limited for banking facilities to be
co-utilized  with  The  Bank of East  Asia  Limited.  The  cross  guarantee  was
temporarily  created  due to  selling of  properties  from  Classic  Electronics
Limited to Atlantic  Components  Limited.  During the period of execution of the
assignment  of legal  title,  The Bank of East Asia  Limited  requested  a cross
guarantee for both companies.  All facilities and outstanding loan balances were
booked under and utilized by Atlantic  Components  Limited which will not absorb
any losses from Classic Electronics Limited.  Subsequently, the cross guarantees
have been released in December 8, 2006.

TRANSACTIONS WITH KADATCO COMPANY LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30,  2006 and 2005,  the  Company  recognized  revenues of $0,
$2,600,665,  $0 and  $5,072,859  from the sale of  memory  products  to  Kadatco
Company Ltd. ("Kadatco"). There were no outstanding accounts receivable due from
Kadatco as of September  30, 2006 and  December  31,  2005.  The Company has not
experienced any bad debt from this customer in the past.

Mr. Yang is the sole beneficial owner of the equity interest of Kadatco.

TRANSACTIONS WITH RAMBO TECHNOLOGIES LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30, 2006 and 2005,  the Company sold $0, $0, $0 and  $165,225,
respectively,  to Rambo Technologies Ltd.  ("Rambo").  There were no outstanding
accounts  receivable  due from Rambo as of  September  30, 2006 and December 31,
2005.  The Company has not  experienced  any bad debt from this  customer in the
past.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended September 30, 2006 and 2005, the Company  purchased $0,  $316,708,  $0 and
$874,553,  respectively,  from Rambo. There were no outstanding accounts payable
due to Rambo as of September 30, 2006 and December 31, 2005.

Mr. Ben Wong, a director of the Company, is a 60% shareholder of Rambo. The
remaining 40% of Rambo is owned by a non-related party. Mr. Yang is a director
of Rambo.

TRANSACTIONS WITH ARISTO TECHNOLOGIES LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30, 2006 and 2005,  the  Company  sold  $5,831,407,  $508,406,
$8,482,459 and $508,406,  respectively,  to Aristo Technologies Ltd. ("Aristo").
Outstanding accounts receivable totaled $230,064 and $0 as of September 30, 2006
and December 31, 2005 respectively. The Company has not experienced any bad debt
from this customer in the past.


                                       8



During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September 30, 2006 and 2005, the Company  purchased  $131,328,  $100,822,
$419,880 and $100,822,  respectively,  from Aristo. Outstanding accounts payable
totaled $0 and $0 as of September  30, 2006 and December 31, 2005  respectively.
Net accounts  receivable  totaled  $230,064 and $0, as of September 30, 2006 and
December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is the sole beneficial owner of the equity interest of Aristo.

TRANSACTIONS WITH ATLANTIC NETCOM LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30,  2006 and 2005,  the  Company  sold $0, $0, $0 and $1,652,
respectively, to Atlantic Netcom Ltd. ("Atlantic Netcom").  Outstanding accounts
receivable  totaled  $0  as  of  September  30,  2006  and  December  31,  2005,
respectively. The Company has not experienced any bad debt from this customer in
the past.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director,  is a 60% shareholder and director of Atlantic  Netcom.  The remaining
40% of Atlantic Netcom is owned by a non-related party.

TRANSACTIONS WITH SOLUTION SEMICONDUCTOR (CHINA) LTD

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30,  2006 and 2005,  the Company  sold $0, $0 $0 and  $55,122,
respectively,  to Solution Semiconductor (China) Ltd. ("Solution").  Outstanding
accounts  receivable  totaled $0 as of September 30, 2006 and December 31, 2005.
The Company has not experienced any bad debt from this customer in the past.

During the three  months ended  September  30, 2006 and 2005 and the nine months
ended September 30, 2006 and 2005, the Company  purchased $0, 0, $0 and $22,019,
respectively,  from Solution.  There are no outstanding  accounts payable due to
Solution as of September 30, 2006 and December 31, 2005.

On August 31, 2006,  the Company  entered into a lease  agreement  with Solution
pursuant to which the Company leases one industrial  property for office use for
a monthly lease payment of $859. The lease  agreement for this property  expires
on August 31, 2008. The Company  incurred and paid an aggregate rent expenses of
$859 and $0 to Solution  during the three  months ended  September  30, 2006 and
2005.

Mr. Ben Wong, a director of the Company,  is a 99% shareholder of Solution.  The
remaining 1% of Solution is owned by a non-related party.

TRANSACTIONS WITH SYSTEMATIC INFORMATION LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September  30, 2006 and 2005,  the Company  sold $0, $0, $0 and  $61,910,
respectively,   and  received  service  charges  $2,564,   $0,  $2,564  and  $0,
respectively,  from Systematic  Information  Ltd.  ("Systematic").  There are no
outstanding accounts receivable due from Systematic as of September 30, 2006 and
December 31, 2005.

The Company has not experienced any bad debt from this customer in the past.

On April 1, 2005, the Company  entered into a lease  agreement  with  Systematic
pursuant to which the Company  leases one  residential  property for Mr.  Yang's
personal use for a monthly lease payment of $3,205. The lease agreement for this
residency  expires on March 31, 2008. The Company incurred and paid an aggregate
rent expense of $9,615 to Systematic during the three months ended September 30,
2006 and 2005.

On August 31, 2006, the Company  entered into a lease  agreement with Systematic
pursuant to which the Company leases one industrial  property for office use for
a monthly lease payment of $641. The lease  agreement



                                       9




for this property  expires on August 31, 2008. The Company  incurred and paid an
aggregate  rent  expenses of $641 and $0 to  Systematic  during the three months
ended September 30, 2006 and 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is a director and a 100% shareholder of Systematic.

TRANSACTIONS WITH GLOBAL MEGA DEVELOPMENT LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September 30, 2006 and 2005, the Company sold $0, $8,657,  $0 and $19,074
respectively,   and  received  management  fee  $1,923,  $641,  5,769  and  641,
respectively,  from  Global  Mega  Development  Ltd.  ("Global").  There  are no
outstanding  accounts  receivable  due from Global as of September  30, 2006 and
December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is the sole beneficial owner of the equity interest of Global.

TRANSACTIONS WITH INTELLIGENT NETWORK TECHNOLOGY LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September 30, 2006 and 2005,  we received  management  fee $1,923,  $641,
$5,769  and  641,   respectively,   from  Intelligent  Network  Technology  Ltd.
("Intelligent").   There  are  no  outstanding   accounts  receivable  due  from
Intelligent as of September 30, 2006 and December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is a director and 80% shareholder of Intelligent. The remaining 20% of
Intelligent is owned by a non-related party.

TRANSACTIONS WITH SYSTEMATIC SEMICONDUCTOR LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September 30, 2006 and 2005, we received  management  fee of $3,846,  $0,
$11,538 and $0, respectively,  from Systematic  Semiconductor Ltd.  ("Systematic
Semiconductor").   There  are  no  outstanding   accounts  receivable  due  from
Systematic Semiconductor as of September 30, 2006 and December 31, 2005.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director,  is the sole  beneficial  owner of the equity  interest of  Systematic
Semiconductor.

TRANSACTIONS WITH TFT TECHNOLOGIES LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended September 30, 2006 and 2005, we sold $0, $0, $0 and $1,460,  respectively,
to TFT Technologies Ltd. ("TFT").  Outstanding accounts receivable totaled $0 as
of  September  30,  2006  and  December  31,  2005,  respectively.  We have  not
experienced any bad debt from this customer in the past.

Mr. Alan Yang the Company's Chief Executive Officer,  majority shareholder and a
director,  is a director and 51% shareholder of TFT. The remaining 49% of TFT is
owned by a non-related party.

TRANSACTIONS WITH FIRST WORLD LOGISTICS LTD.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended September 30, 2006 and



                                       10



2005, the Company sold $626,304,  $0, $7,720,975 and $0, respectively,  to First
World Logistics Ltd. ("First World"). Outstanding accounts receivable totaled $0
as of September 30, 2006 and December 31, 2005. The Company has not  experienced
any bad debt from this customer in the past.

During the three months ended  September 30, 2006 and 2005,  and the nine months
ended  September 30, 2006 and 2005, the Company  purchased $0, $0,  $825,900 and
$0, respectively,  from First World.  Outstanding accounts payable totaled $0 as
of September 30, 2006 and December 31, 2005 respectively.

Mr. Alan Yang, the Company's Chief Executive Officer, majority shareholder and a
director, is the sole beneficial owner of the equity interest of First World.

4.       BANK FACILITIES

The Company has certain outstanding revolving lines of credit with Dah Sing Bank
Limited,  DBS Bank (Hong Kong) Ltd., The Bank of East Asia, Limited and Standard
Chartered Bank (Hong Kong) Limited (collectively,  the "Banks"). With respect to
the Company's debt and credit  arrangements,  the Company  pledged its assets as
collateral  collectively to the Banks for all current and future borrowings from
the Banks by the Company. Such borrowings are secured by:

         1.   a fixed cash deposit of $769,231  (HK$6,000,000) as collateral for
              loans from Dah Sing Bank Limited;

         2.   a fixed  cash  deposit  of  $641,025  (HK$5,000,000),  a  security
              interest on residential property and workshop located in Hong Kong
              owned by Atlantic  Components  Ltd  ("Atlantic"),  a wholly  owned
              subsidiary  of ACL, a security  interest on  residential  property
              located in Hong Kong owned by Systematic,  a related party,  and a
              security  interest on  residential  property  located in Hong Kong
              owned by City Royal Limited,  a related  party,  as collateral for
              loans from DBS Bank (Hong  Kong) Ltd;

         3.   a fixed cash deposit of $1,282,050  (HK$10,000,000)  plus personal
              guarantee by Mr. Yang and Mr. Ben Wong and corporate  guarantee by
              Atlantic,  as  collateral  for loans  from The Bank of East  Asia,
              Limited;

         4.   Corporate  guarantee by Atlantic plus unlimited personal guarantee
              by Mr.  Yang and Mr. Ben Wong,  as  collateral  for  maximum  loan
              amount of $1,153,846  (HK$9,000,000)  from Standard Chartered Bank
              (Hong Kong) Limited;

         5.   unlimited personal guarantee given by Mr. Yang together with a key
              man life insurance  policy on Mr. Yang for $500,000,  in each case
              in  favor  of Dah Sing  Bank  Limited  in  respect  of  borrowings
              therefrom.

5.       ECONOMIC DEPENDENCE

The Company's  distribution  operations are dependent on the  availability of an
adequate  supply of electronic  components  under the "Samsung" brand name which
have  historically   been  principally   supplied  to  the  Company  by  Samsung
Electronics H.K. Co., Ltd.  ("Samsung HK"), a subsidiary of Samsung  Electronics
Co., Ltd., a Korean public company. The Company purchased  approximately 76% and
77% of its  materials  from Samsung HK for the three months ended  September 30,
2006 and 2005, respectively, and 76% and 77% for the nine months ended September
30, 2006 and 2005.  However,  there is no written  supply  contract  between the
Company and Samsung HK and,  accordingly,  there is no assurance that Samsung HK
will continue to supply sufficient electronic components to the Company on terms
and  prices  acceptable  to the  Company or in  volumes  sufficient  to meet the
Company's  current and anticipated  demand,  nor can assurance be given that the
Company  would be able to secure  sufficient  products  from other  third  party
supplier(s)  on acceptable  terms.  In addition,  the Company's  operations  and
business viability is to a large extent dependent on the provision of management
services and financial support by Mr. Yang.



                                       11



The Company is highly  dependent on the product supplies from Samsung HK. If the
relationship  with  Samsung HK is  terminated,  the  Company  may not be able to
continue its business.

For the three  months  ended  September  30, 2006 and 2005,  and the nine months
ended  September  30,  2006  and  2005,  the  Company   purchased   $22,832,844,
21,097,135, $58,201,788 and $63,940,646, respectively. At September 30, 2006 and
December 2005, accounts payable,  net of rebates receivable from Samsung HK, due
to Samsung HK were $3,719,366 and $2,450,508, respectively.

6.       SEGMENT REPORTING

The  Company's  sales  are  generated  from  Hong Kong and the rest of China and
substantially all of its assets are located in Hong Kong.

7.       STOCK OPTION PLAN

The Company has a 2006 Incentive  Equity Stock Plan, under which the Company may
grant options to its employees for up to 5 million  shares of common stock.  The
exercise  price of each option  should not be less than the market  price of the
Company's stock on the date of grant and an option's  maximum term is ten years.
Except in the case of Options granted to Officers,  Directors and Consultants or
as otherwise provided in the Option Agreement,  Options shall become exercisable
at a rate of no less than 20% per year  over  five (5)  years  from the date the
Options are granted.  The weighted average estimated fair value of stock options
granted during 2006 was $0.064 per share. On May 16, 2006, the Company granted a
total  of  2,000,000  options  to  three  employees.  The  options  were  vested
immediately  and its fair value of $128,122 was expensed during the three months
ended June 30,  2006.  The fair value of the  options  was  estimated  using the
Black-Scholes  valuation method, assuming a dividend yield of zero, a volatility
factor of 115%,  risk-free  interest rates  prevailing at the option grant dates
which was approximately  3.75%, and expected option life was 0.6 year. A summary
of the status of the Company's fixed stock option plan as of September 30, 2006,
and changes during the years ending on those dates is presented below:

                                                           WEIGHTED
                                                            AVERAGE
                                            NUMBER         EXERCISE
                                          OF SHARES          PRICE
                                          ---------       ---------
Outstanding at December 31, 2005                 --          $  --
  Granted                                 2,000,000           0.22
  Exercised                                      --             --
  Cancelled                                      --             --
                                          ---------
Outstanding at September 30, 2006         2,000,000          $0.22

Options exercisable at
  December 31, 2005                              --          $ N/A

Options exercisable at
  September 30, 2006                             --          $ N/A

   The  following  tables  summarize   information  about  fixed  stock  options
outstanding and exercisable at September 30, 2006:


                            STOCK OPTIONS OUTSTANDING

                                WEIGHTED AVERAGE
                        NUMBER OF             REMAINING              WEIGHTED
   RANGE OF              SHARES              CONTRACTUAL              AVERAGE
EXERCISE PRICES        OUTSTANDING          LIFE IN YEARS         EXERCISE PRICE
---------------        -----------          -------------         --------------
   $0.22                2,000,000                9.6                    $0.22



                                       12



               STOCK OPTIONS EXERCISABLE

   RANGE OF           NUMBER OF            WEIGHTED
   EXERCISE            SHARES              AVERAGE
    PRICES           EXERCISABLE        EXERCISE PRICE
   --------          -----------        --------------
    $0.22                --                  N/A


8.       PURCHASES OF REAL ESTATE PROPERTIES FROM CLASSIC

The  Company  purchased  two real  estate  properties  from  Classic  which were
previously  leased from Classic.  The purchase prices were $3,797,760  including
purchase price  including  certain closing costs of $143,914.  The  transactions
were  completed on July 21,2006.  The purchase  prices for the  properties  were
based on the appraised values estimated by an independent  appraiser immediately
prior to the closing of these  transactions.  The Company  believed the apprised
values of these properties represented the fair value of these properties at the
time of the transactions.  The outstanding  accounts receivable due from Classic
was reduced to offset the amounts due to Classic related to these purchases.

9.       RECLASSIFICATION

Certain  reclassifications  have  been made to the 2005  condensed  consolidated
financial statements to conform to the 2006 presentation.

10.      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In February  2006, the FASB decided to move forward with the issuance of a final
FSP FAS 123R-4  Classification  of Options  and  Similar  Instruments  Issued as
Employee  Compensation  That Allow for Cash  Settlement upon the Occurrence of a
Contingent  Event. The guidance in this FSP FAS 123R-4 amends  paragraphs 32 and
A229 of FASB  Statement  No.  123R to  incorporate  the concept  articulated  in
footnote  16 of FAS  123R.  That  is,  a cash  settlement  feature  that  can be
exercised  only upon the  occurrence  of a contingent  event that is outside the
employee's  control does not meet the  condition in paragraphs 32 and A229 until
it becomes  probable  that the event will occur.  Originally  under FAS 123R,  a
provision  in a  share-based  payment  plan  that  required  an entity to settle
outstanding options in cash upon the occurrence of any contingent event required
classification  and accounting for the share based payment as a liability.  This
caused an issue under  certain  awards that  require or permit,  at the holder's
election,  cash settlement of the option or similar instrument upon (a) a change
in control or other  liquidity event of the entity or (b) death or disability of
the holder.  With this new FSP, these types of cash settlement features will not
require  liability  accounting so long as the feature can be exercised only upon
the  occurrence  of a contingent  event that is outside the  employee's  control
(such as an initial public  offering) until it becomes  probable that event will
occur.  The  guidance  in this FSP shall be applied  upon  initial  adoption  of
Statement  123(R). An entity that adopted Statement 123(R) prior to the issuance
of the FSP shall  apply the  guidance in the FSP in the first  reporting  period
beginning after February 2006. Early  application of FSP FAS 123R-4 is permitted
in periods for which financial  statements have not yet been issued. The Company
does not  anticipate  that this new FSP will have any  material  impact upon its
financial condition or results of operations.

In  February  2006,  the FASB  issued SFAS 155  "Accounting  for Certain  Hybrid
Financial  Instruments,  an amendment of FASB Statements No. 133 and in February
2006,  the FASB  issued  SFAS  155  "Accounting  for  Certain  Hybrid  Financial
Instruments,  an amendment of FASB  Statements No. 133 and 140".  This Statement
amends FASB  Statements  No. 133,  Accounting  for  Derivative  Instruments  and
Hedging  Activities,  and No. 140,  Accounting  for  Transfers  and Servicing of
Financial Assets and  Extinguishments  of Liabilities.  This Statement



                                       13



resolves  issues  addressed  in  Statement  133  Implementation  Issue  No.  D1,
Application of Statement 133 to Beneficial  Interests in  Securitized  Financial
Assets. This Statement:

            a.  Permits  fair  value  re-measurement  for any  hybrid  financial
      instrument  that  contains an embedded  derivative  that  otherwise  would
      require bifurcation;

            b. Clarifies which  interest-only  strips and principal-only  strips
      are not subject to the requirements of Statement 133;

            c.  Establishes a requirement  to evaluate  interests in securitized
      financial assets to identify  interests that are freestanding  derivatives
      or  that  are  hybrid  financial  instruments  that  contain  an  embedded
      derivative requiring bifurcation;

            d.  Clarifies  that  concentrations  of  credit  risk in the form of
      subordination are not embedded derivatives; and

            e. Amends Statement 140 to eliminate the prohibition on a qualifying
      special-purpose entity from holding a derivative financial instrument that
      pertains to a beneficial interest other than another derivative  financial
      instrument.

This  Statement is effective  for all financial  instruments  acquired or issued
after the beginning of an entity's first fiscal year that begins after September
15, 2006. The fair value election  provided for in paragraph 4 of this Statement
may also be  applied  upon  adoption  of this  Statement  for  hybrid  financial
instruments  that had been bifurcated  under paragraph 12 of Statement 133 prior
to the  adoption of this  Statement.  Earlier  adoption is  permitted  as of the
beginning  of an entity's  fiscal  year,  provided the entity has not yet issued
financial statements,  including financial statements for any interim period for
that fiscal year.  Provisions of this  Statement  may be applied to  instruments
that an  entity  holds at the date of  adoption  on an  instrument-by-instrument
basis. The Company is currently evaluating the impact of SFAS 155.

In March  2006,  the FASB  issued  SFAS No.  156 ("FAS  156"),  "Accounting  for
Servicing of Financial  Assets--An  Amendment of FASB  Statement No. 140." Among
other requirements, FAS 156 requires a company to recognize a servicing asset or
servicing  liability  when it  undertakes  an  obligation to service a financial
asset by entering into a servicing contract under certain situations.  Under FAS
156 an  election  can also be made for  subsequent  fair  value  measurement  of
servicing  assets and  servicing  liabilities  by class,  thus  simplifying  the
accounting and provide for income statement  recognition of potential offsetting
changes in the fair value of servicing assets, servicing liabilities and related
derivative  instruments.  The  Statement  will take effect  beginning  the first
fiscal year that begins after  September  15, 2006.  The Company does not expect
the adoption of FAS 156 will have a material impact on the financial position or
results of operations.

In June 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in Income Taxes." This interpretation requires companies to determine whether it
is more likely than not that a tax position will be sustained  upon  examination
by the  appropriate  taxing  authorities  before any part of the  benefit can be
recorded   in  the   financial   statements.   FIN  48   provides   guidance  on
de-recognition,  classification,  accounting in interim  periods and  disclosure
requirements  for  tax  contingencies.  FIN 48 is  effective  for  fiscal  years
beginning  after  December  15,  2006.  The  differences   between  the  amounts
recognized in the statements of financial  position prior to the adoption of FIN
48  and  the  amounts  reported  after  adoption  will  be  accounted  for  as a
cumulative-effect  adjustment  recorded  to the  beginning  balance of  retained
earnings.  The Company is evaluating the impact of this new pronouncement to its
financial position and results of operations or cash flows.

In July  2006,  the  FASB  issued  FASB  Staff  Position  (FSP)  No.  FAS  13-2,
"Accounting  for a Change  or  Projected  Change  in the  Timing  of Cash  Flows
Relating to Income  Taxes  Generated  by a Leveraged  Lease  Transaction,"  that
provides  guidance on how a change or a  potential  change in the timing of cash
flows  relating  to income  taxes  generated  by a leveraged  lease  transaction
affects the  accounting by a lessor for the lease.  This staff  position will be
adopted  by us on January 1, 2007.  We are  currently  evaluating  the impact of
adopting this FSP;  however,  we do not expect the adoption of this provision to
have a material effect on our financial position,  results of operations or cash
flows.



                                       14


In  September  2006,  the  SEC  released  Staff  Accounting  Bulletin  No.  108,
"Considering   the  Effects  of  Prior  Year   Misstatements   when  Quantifying
Misstatements   in  Current  Year  Financial   Statements."   SAB  108  provides
interpretive  guidance on the SEC's views  regarding the process of  quantifying
materiality  of financial  statement  misstatements.  SAB 108 is  effective  for
fiscal years ending after  November  15, 2006,  with early  application  for the
first interim period ending after November 15, 2006. The Company does not expect
the adoption of SAB 108 will have a material impact on its financial position or
results of operations.

In September 2006, the FASB issued Statement No. 157, "Fair Value Measurements."
SFAS 157  defines  fair  value,  establishes  a  framework  and  gives  guidance
regarding the methods used for  measuring  fair value,  and expands  disclosures
about fair value  measurements.  SFAS 157 is effective for financial  statements
issued for fiscal years  beginning  after November 15, 2007, and interim periods
within  those fiscal  years.  The Company is  evaluating  the impact of this new
pronouncement to its financial position and results of operations on cash flows.

In September 2006, the FASB issued Statement No. 158, "Employers' Accounting for
Defined  Benefit  Pension and Other  Postretirement  Plans, an amendment of FASB
Statements  No. 87,  88,  106,  and  132(R)."  SFAS 158  requires  companies  to
recognize  the   overfunded  or   underfunded   status  of  a  defined   benefit
post-retirement  plan as an asset  or  liability  in its  balance  sheet  and to
recognize  changes in that funded  status in the year in which the changes occur
through comprehensive  income,  effective for fiscal years ending after December
15, 2006.  SFAS 158 also requires  companies to measure the funded status of the
plan as of the date of its fiscal year-end,  with limited exceptions,  effective
for fiscal years ending after December 15, 2008. The Company does not expect the
adoption of SFAS 158 will have a material  impact on our  financial  position or
results of  operations,  as the  Company  does not  currently  have any  defined
benefit pension or other post-retirement plans.


                                       15


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

      THE COMPANY HAS INCLUDED IN THIS QUARTERLY REPORT CERTAIN "FORWARD-LOOKING
STATEMENTS" WITHIN THE MEANING OF THE PRIVATE  SECURITIES  LITIGATION REFORM ACT
OF 1995 CONCERNING THE COMPANY'S BUSINESS,  OPERATIONS AND FINANCIAL  CONDITION.
"FORWARD-LOOKING  STATEMENTS" CONSIST OF ALL NON-HISTORICAL INFORMATION, AND THE
ANALYSIS OF HISTORICAL  INFORMATION,  INCLUDING THE REFERENCES IN THIS QUARTERLY
REPORT TO FUTURE REVENUE GROWTH,  FUTURE EXPENSE GROWTH,  FUTURE CREDIT EXPOSURE
EARNINGS  BEFORE  INTEREST,   TAXES,   DEPRECIATION  AND  AMORTIZATION,   FUTURE
PROFITABILITY,  ANTICIPATED CASH RESOURCES,  ANTICIPATED  CAPITAL  EXPENDITURES,
CAPITAL  REQUIREMENTS,  AND THE COMPANY'S PLANS FOR FUTURE PERIODS. IN ADDITION,
THE WORDS "COULD", "EXPECTS", "ANTICIPATES",  "OBJECTIVE", "PLAN", "MAY AFFECT",
"MAY DEPEND", "BELIEVES",  "ESTIMATES", "PROJECTS" AND SIMILAR WORDS AND PHRASES
ARE ALSO INTENDED TO IDENTIFY SUCH FORWARD-LOOKING STATEMENTS.

      ACTUAL  RESULTS  COULD  DIFFER  MATERIALLY  FROM  THOSE  PROJECTED  IN THE
COMPANY'S FORWARD-LOOKING STATEMENTS DUE TO NUMEROUS KNOWN AND UNKNOWN RISKS AND
UNCERTAINTIES,   INCLUDING,  AMONG  OTHER  THINGS,  UNANTICIPATED  TECHNOLOGICAL
DIFFICULTIES, THE VOLATILE AND COMPETITIVE ENVIRONMENT FOR COMPUTER AND CONSUMER
ELECTRONIC  PRODUCTS,  CHANGES IN  DOMESTIC  AND  FOREIGN  ECONOMIC,  MARKET AND
REGULATORY  CONDITIONS,  THE INHERENT  UNCERTAINTY  OF FINANCIAL  ESTIMATES  AND
PROJECTIONS,   THE   UNCERTAINTIES   INVOLVED  IN  CERTAIN  LEGAL   PROCEEDINGS,
INSTABILITIES  ARISING FROM TERRORIST ACTIONS AND RESPONSES  THERETO,  AND OTHER
CONSIDERATIONS  DESCRIBED AS "RISK FACTORS" IN OTHER FILINGS BY THE COMPANY WITH
THE SEC INCLUDING  ITS ANNUAL  REPORT ON FORM 10-K.  SUCH FACTORS MAY ALSO CAUSE
SUBSTANTIAL  VOLATILITY IN THE MARKET PRICE OF THE COMPANY'S  COMMON STOCK.  ALL
SUCH  FORWARD-LOOKING  STATEMENTS  ARE CURRENT ONLY AS OF THE DATE ON WHICH SUCH
STATEMENTS  WERE MADE. THE COMPANY DOES NOT UNDERTAKE ANY OBLIGATION TO PUBLICLY
UPDATE ANY  FORWARD-LOOKING  STATEMENT TO REFLECT EVENTS OR CIRCUMSTANCES  AFTER
THE DATE ON WHICH ANY SUCH  STATEMENT  IS MADE OR TO REFLECT THE  OCCURRENCE  OF
UNANTICIPATED EVENTS.

 ANY REFERENCE TO "ACL", THE "COMPANY" OR THE "REGISTRANT",  "WE", "OUR" OR "US"
MEANS ACL SEMICONDUCTORS INC. AND ITS SUBSIDIARIES.

OVERVIEW

         CORPORATE BACKGROUND

         The Company, through its wholly-owned  subsidiary,  Atlantic Components
Limited,  a Hong Kong  corporation  ("Atlantic")  is  engaged  primarily  in the
business of  distribution  of memory  products under  "Samsung"  brandname which
principally comprise DRAM and Graphic RAM, FLASH, SRAM and MASK ROM for the Hong
Kong and Southern China markets. The Company's  wholly-owned  subsidiary,  Alpha
Perform Technology Limited ("Alpha"), which previously engaged in this business,
ceased  activities as of January 1, 2004, when its operations were  consolidated
with those of Atlantic.

         As of  September  30, 2006,  ACL had more than 150 active  customers in
Hong Kong and Southern China.

         ACL is in the mature stage of operations. As a result, the
relationships between sales, cost of sales, and operating expenses reflected in
the financial information included in this document to a large extent represent


                                       16




future expected financial relationships. Much of the cost of sales and operating
expenses reflected in our financial statements are recurring in nature.

CRITICAL ACCOUNTING POLICIES

         The U.S.  Securities and Exchange  Commission  ("SEC")  recently issued
Financial  Reporting  Release No. 60,  "CAUTIONARY  ADVICE REGARDING  DISCLOSURE
ABOUT CRITICAL  ACCOUNTING  POLICIES" ("FRR 60"),  suggesting  companies provide
additional disclosure and commentary on their most critical accounting policies.
In FRR 60, the SEC defined  the most  critical  accounting  policies as the ones
that are most important to the portrayal of a company's  financial condition and
operating  results,  and  require  management  to make  its most  difficult  and
subjective judgments, often as a result of the need to make estimates of matters
that are inherently  uncertain.  Based on this  definition,  ACL's most critical
accounting policies include:  inventory  valuation,  which affects cost of sales
and gross margin,  policies for revenue recognition,  and allowance for doubtful
accounts.  The methods,  estimates and judgments ACL uses in applying these most
critical  accounting  policies  have a  significant  impact on the  results  ACL
reports in its consolidated financial statements.

       INVENTORY  VALUATION.  Our policy is to value inventories at the lower of
cost  or  market  on a  part-by-part  basis.  This  policy  requires  us to make
estimates regarding the market value of our inventories, including an assessment
of excess or obsolete inventories.  We determine excess and obsolete inventories
based on an estimate of the future  demand for our  products  within a specified
time horizon, generally 12 months. The estimates we use for demand are also used
for near-term capacity planning and inventory purchasing and are consistent with
our revenue forecasts. If our demand forecast is greater than our actual demand,
we may be required  to take  additional  excess  inventory  charges,  which will
decrease gross margin and net operating results in the future.

      ALLOWANCE FOR DOUBTFUL  ACCOUNTS.  ACL maintains an allowance for doubtful
accounts for estimated losses resulting from the inability of ACL's customers to
make required payments.  ACL's allowance for doubtful accounts is based on ACL's
assessment of the  collectibility  of specific customer  accounts,  the aging of
accounts  receivable,  ACL's history of bad debts, and the general  condition of
the industry.  If a major customer's  credit worthiness  deteriorates,  or ACL's
customers' actual defaults exceed ACL's historical  experience,  ACL's estimates
could change and impact ACL's reported results.

RELATED PARTY TRANSACTIONS

         The Company conducts business with several affiliated companies. All
the related party transactions taking place during the reporting periods were
conducted during the normal course of business. The prices of products sold to
or purchased from these related entities are in the same price ranges as those
offered to other non related customers or purchased from other vendors.

CONTRACTUAL OBLIGATIONS

The  following  table  presents  the  Company's  contractual  obligations  as of
September 30, 2006 over the next five years and thereafter:


                                                   Payments by Period

------------------------------------------------------------------------------------------------------------
                                                          LESS          1-3          4-5
                                                          THAN          ---          ---          AFTER 5
                                           AMOUNT        1 YEAR        YEARS        YEARS         YEARS
                                           ------        ------        -----        -----         -----
                                                                                 
Operating Leases                           107,019         71,288       35,731          ---            ---
Line of credit and notes payable -
short-term                               8,868,125      8,868,125          ---          ---            ---
                                       ---------------------------------------------------------------------
Long Term Loans                          1,986,227         87,971      191,262      206,424      1,500,570
                                       ===================================================================
   Total Contractual Obligations       $10,961,371     $9,027,384     $226,993     $206,424     $1,500,570
                                       ===================================================================


                                       17


ACCOUNTING PRINCIPLES; ANTICIPATED EFFECT OF GROWTH

         Below is a brief  description of basic accounting  principles which the
Company has adopted in determining  its  recognition  of sales and expenses,  as
well as a brief  description  of the  effects  that  the  Company  believes  its
anticipated growth will have on the Company's sales decision and expenses in the
next 12 months.

NET SALES

Sales  are  recognized  upon  the  transfer  of legal  title  of the  electronic
components to the customers.

The quantities of memory  products the Company sells  fluctuate with the changes
in demand from its  customers.  The prices set by Samsung  that the Company must
charge  its  customers  are  expected  to  fluctuate  as a result of  prevailing
economic  conditions  and their  impact on the market.  The  Company's  decision
regarding  its  product  combination  is  critical  for  the  Company's  overall
performance.

Overall product demand in the  semiconductor  business  increased  significantly
during the 3rd quarter,  due to the market  expectation  of release of Microsoft
Vista and new wave of the  personal  PC  upgrading,  stocking  activity  for the
components  for the upcoming  festival  season.  The company's 3rd quarter sales
increased  4.6%  year-on-year  basis to US$ 30.1  million,  and the gross profit
achieved a stunning  50%  increase  to $1.2  million  during the  quarter  ended
September  30, 2006,  an  improvement  from a gross profit % of 2.79% during the
quarter ended September 30, 2005 to a gross profit % of 3.99% during the quarter
ended September 30, 2006.

System memory demand for both DDR 1 and DDR 2 were  increasing  steadily  during
the  quarter  ended  September  30, 2006  owning to the  insufficient  supply of
stocks,  the price kept ascending and the transaction  volumes remained high, in
particular  the  DDR 2  module  and  chip's  output  increased  20% -  30%.  The
prevailing  personal PC models on the market are already equipped with a minimum
of 512MB 533 MHz DDR2 module. One such example is the DELL entry level Dimension
C 521 ad E521. In line with the setting of Intel and AMD CPU, DDR 2 modules were
recognized  as the industry  standard.  As for graphic RAM,  DDR2 and DDR 3 were
generally  accepted as the industry  standard  from 256MB - 512MB per PC system,
replacing the DDR1 256MB - 512 MB.

Flash  component  price moved upward  surprisingly  during the current  quarter,
especially  from end July to  August  2006.  The Flash  prices of both  contract
market and spot  market  showed a strong  increase  of up to 30% in the  current
quarter from the second  quarter of 2006 which was the lowest point of the year.
The improving Flash market sentiment  predicted by major  manufactures since end
of the first quarter in 2006 finally took place in the third quarter, which were
mainly  caused by the good sales  performance  of Apple's iPod series.  The iPod
series,  shifting its core technology from  mini-HDD-based  storage  solution to
Flash-based storage solution which,  boosted the Samsung MLC  (Multi-Level-Cell)
Flash demand to it's all-year-high.

The MLC  (Multi-Level-Cell)  Flash technology was first developed by Toshiba and
for  quite  a long  time,  Samsung  concentrated  its  Flash  technology  on SLC
(Single-Level-Cell),  which is generally accepted as providing a more stable and
faster performance in reading,  writing and rewriting.  The MLC had on the other
hand a more  cost-effective  advantage,  with a compromise of its performance in
some products, especially for the MP3 players, where a more accurate interaction
is required  between the Flash component and the control  chipset.  This created
challenges to many control  chipset  manufactures.  However,  as in iPod's case,
Samsung  not only  provided a control  chipset  suitable  for its large  storage
requirement  and quick  retrieval of  information,  but also  integrated the MLC
Flash into the  solution.  As the Samsung MLC flash  output was drained with the
production  of iPod NANO 2nd  generation,  the  prices  for both the MLC and SLC
increased  substantially which moved the whole Flash market higher. Although the
Flash shortage eased toward September of 2006, we largely benefited from it.


                                       18


The Company expects both the prices and the demands for DDR 1 and DDR 2
component and modules will remain stable through the rest of the year and will
improve the Company's gross margin. We are optimistic on the FLASH memory
products in the upcoming holiday season, however, the prices may suffer slightly
after a surge of prices in the third quarter of this year. In addition, the
whole market is awaiting Microsoft's end-of-year launch of Zune MP3 player.

COST OF SALES

         Cost of sales consists of costs of goods purchased from Samsung HK, and
purchases from other Samsung  authorized  distributors.  Many factors affect the
Company's gross margin,  including, but not limited to, the volume of production
orders  placed on behalf of its  customers,  the  competitiveness  of the memory
products  industry and the  availability of cheaper Samsung memory products from
overseas  Samsung  distributors  due to regional  demand and supply  situations.
Nevertheless,  the Company's procurement operations are supported by Samsung HK,
although  there is no  written  long-term  supply  agreement  in  place  between
Atlantic and Samsung HK.

OPERATING EXPENSES

         The Company's  operating  expenses for the three months and nine months
ended  September  30,  2006  and 2005  comprised  of  selling  and  general  and
administrative expenses.

         Selling expenses  consisted  primarily of external  commissions paid to
external sales  personnel and costs  associated  with  advertising and marketing
activities.

         General and administrative  expenses include cost for the corporate and
administrative  functions that serve to support the Company's current and future
operations and provide an infrastructure  to support future growth.  Major items
in this category  include  management  and staff  salaries,  rent,  professional
services,  and travel and  entertainment.  The Company expects these expenses to
increase as a result of the anticipated expansion by the Company of its business
operations.  Sales  and  marketing  expenses  are  expected  to  fluctuate  as a
percentage of sales due to the addition of sales personnel and various marketing
activities planned throughout the year.

         Interest  expense,  including  finance  charges,  relates  primarily to
Atlantic's  short-term and long-term bank borrowings,  which the Company intends
to reduce.

RESULTS OF OPERATIONS

         The following table sets forth unaudited statements of operations data
for the three months and nine months ended September 30, 2006 and 2005 and
should be read in conjunction with the "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and the Company's financial
statements and the related notes appearing elsewhere in this document.


                                       19






                                   THREE MONTHS     THREE MONTHS      NINE MONTHS      NINE MONTHS
                                       ENDED             ENDED           ENDED            ENDED
                                   SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,
                                   -------------    -------------    -------------    -------------
                                       2006             2005             2006             2005
                                       ----             ----             ----             ----
                                                              (Unaudited)
                                                                             
Net Sales                               100%               100%            100%            100%
Cost of sales                         96.01%             97.21%          96.24%          97.58%

Gross Profit                           3.99%              2.79%           3.76%           2.40%

Operating expenses:
Selling                                0.67%              0.44%           0.74%           0.45%
General and administrative             2.01%              1.68%           2.01%           1.72%
Total operating expenses               2.68%              2.12%           2.75%           2.17%

Income (loss) from operations          1.31%             -0.67%           1.01%           0.23%
Other expenses:
Interest expenses                     -0.64%             -0.18%          -0.64%          -0.18%
Miscellaneous                          0.11%             -0.00%           0.10%           0.00%

Income (loss) before income taxes      0.78%              0.49%           0.47%           0.05%

Income taxes expenses (benefits)       0.21%              0.11%           0.15%           0.05%

Net income (loss)                      0.57%              0.38%           0.32%           0.00%



UNAUDITED  THREE MONTHS ENDED  SEPTEMBER  30, 2006  COMPARED TO THE THREE MONTHS
ENDED SEPTEMBER 30, 2005

         NET SALES

         Sales  increased by $1,329,683 or 4.62% from  $28,809,538  in the three
months  ended  September  30,  2005 to  $30,139,221  in the three  months  ended
September  30, 2006.  The increase was mainly due to the market  expectation  of
release of new product and the new wave of PC upgrading, stocking activities for
the components for the upcoming holiday season.

         COST OF SALES

         Cost of sales increased by $931,894, or 3.33%, from $28,004,464 for the
three months ended  September 30, 2005 to $28,936,358 for the three months ended
September 30, 2006. The cost of sales increased in proportion to the increase of
net sales.

         GROSS PROFIT

         Gross  profit  increased by $397,789 or 49.41%,  from  $805,074 for the
three months ended  September 30, 2005 to $1,202,863  for the three months ended
September 30, 2006. The Company's  gross profit  increased  slightly to 3.99% of
sales in the three months ended September 30, 2006 compared to 2.79% of sales in
the three months ended  September  30, 2005, as a result of the demand and price
of system  memory  and flash  component  products  keeping  upward for the third
quarter of 2006.


                                       20


         OPERATING EXPENSES

         Selling expenses increased by $76,009 or 60.30%,  from $126,060 for the
three  months  ended  September  30, 2005 to $202,069 for the three months ended
September  30,  2006.  This  increase  was  principally  attributable  to  sales
commission  expenses  incurred in the third  quarter of 2006. As a percentage of
sales,  sales and marketing  expenses  increased to 0.67% of sales for the three
months  ended  September  30,  2006 as  compared to 0.44% of sales for the three
months ended September 30, 2005.

         General and  administrative  expenses increased $118,001 or 24.18% from
$488,050 in the three months ended  September  30, 2005 to $606,051 in the three
months ended September 30, 2006.  This increase was principally  attributable to
an increase in certain expenses, such as depreciation and staff salaries.

         INCOME FROM OPERATIONS

         Income  from  operations  for the Company  was  $394,743  for the three
months ended  September 30, 2006 compared to $190,964 for the three months ended
September 30, 2005, an increase of income by $203,779 or 106.71%.  This increase
was the result of increase of gross profit during the third quarter of 2006.

         OTHER INCOME (EXPENSES)

         Interest expense increased by $138,922, or 262.01%, from $53,021 in the
three months  ended  September  30, 2005,  to $191,943 in the three months ended
September  30, 2006.  This  increase is mainly due to increase of the use of the
short-term  borrowings  plus new  mortgage  loans from the bank and  increase in
interest rate during the period.  We expect our interest  expense to continue to
increase in the fourth quarter of 2006 because of increase of interest rate.

         INCOME TAX

          Income tax  increased  by $30,662 or 98.14% from $31,243 for the three
months ended  September 30, 2005 to $61,905 for the three months ended September
30, 2006,  due to an increase of income  before taxes for the three months ended
September 30, 2006.

         NET INCOME

         The Company's  net income  increased by $67,419 or 61.70% from $109,265
the three months ended September 30, 2005 to $176,684 for the three months ended
September 30, 2006 primarily due to increase of net sales and profit margin.

UNAUDITED NINE MONTHS ENDED SEPTEMBER 30, 2006 COMPARED TO THE NINE MONTHS ENDED
SEPTEMBER 30, 2005

         NET SALES

         Net sales decreased by $7,597,669 or 9.05% from $83,956,406 in the nine
months  ended  September  30,  2005 to  $76,358,737  in the  nine  months  ended
September 30, 2006. This decrease  resulted  primarily due to drop in demand and
shortage of supplies of Samsung products while there was additionally the "World
Cup" effect slowing down the consumer spending for the first half year of 2006.

                                       21



         COST OF SALES

         Cost of sales decreased by $8,448,799 or 10.31% from $81,937,853 in the
nine months ended September 30, 2005 to $73,489,054 in the nine months ended
September 30, 2006. The cost of sales decreased in proportion to the decrease of
net sales.

         GROSS PROFIT

         Gross  profit  increased by $851,130 or 42.17% from  $2,018,553  in the
nine months  ended  September  30, 2005 to  $2,869,683  in the nine months ended
September 30, 2006. The gross profit % increased by 1.35% from 2.40% in the nine
months ended  September 30, 2005 to 3.76% in the nine months ended September 30,
2006. The increase in gross profit % was primarily  attributable to the shortage
of supplies of Samsung  products for the third  quarter ended of 2006. We expect
the gross profit to be at this level in the coming  months,  but it will improve
if the Company can successfully diversify its businesses and products.

         OPERATING EXPENSES

         Selling expenses increased by $190,856 or 50.91% from $374,891 in the
nine months ended September 30, 2005 to $565,747 in the nine months ended
September 30, 2006. The increase was primarily attributable to the sales
commission expenses incurred for the third quarter of 2006.

         General and administrative  expenses increased by $92,024 or 6.36% from
$1,446,025 in the nine months ended September 30, 2005 to $1,538,049 in the nine
months  September 30, 2006.  This increase was  principally  attributable to the
fair value of options  granted to certain  employees  in 2006.  ACL  expects the
general and  administrative  expenses in the remaining quarter of 2006 be at the
same approximate level as the third quarter of 2006.

         INCOME FROM OPERATIONS

         Income from  operations  increased by $568,250 or 287.52% from $197,637
in the nine months ended September 30, 2005 to $765,887 in the nine months ended
September  30, 2006.  The increase was mainly due to an increase in gross profit
which as mentioned above increased by $851,130.

         OTHER INCOME (EXPENSES)

         Interest expenses increased by $334,023 or 218.21% from $153,075 in the
nine months  ended  September  30,  2005 to  $487,098  in the nine months  ended
September  30, 2006.  This  increase is mainly due to increase of the use of the
short-term  borrowings  plus new  mortgage  loans from the bank and  increase in
interest  rate.  We expect our interest  expense to continue to increase in 2006
because of increased interest rates.

         INCOME TAX

         Income tax increased by $72,796 or 178.68% from $40,742 in the nine
months ended September 30, 2005 to $113,538 in the nine months ended September
30, 2006 due to an increase of profit for the nine months ended September 30,
2006.

         NET INCOME

         Net income increased by $245,124 or 8,779.51% from $2,792 in the nine
months ended September 30, 2005 to $247,916 in the nine months ended September
30, 2006. It is mainly due to increase in gross profit.


                                       22



LIQUIDITY AND CAPITAL RESOURCES

         The Company's  principal  sources of liquidity have  historically  been
cash  provided  by  operations,  bank  lines of credit  and  credit  terms  from
suppliers.  The Company's  principal  uses of cash have been for  operations and
working  capital.  The  Company  anticipates  these uses to  continue  to be its
principal uses of cash in the future.

         The Company may require  additional  financing  in order to finance its
growing  business  and  to  implement  its  business  plan.  In  order  to  meet
anticipated  demand for Samsung's  memory  products in the Southern China market
over the next 12 months,  the Company  anticipates an additional need of working
capital of at least $2.0 million through short-term borrowings from the banks in
order to finance the  purchase of Samsung  memory  products  from Samsung HK and
credits  given  to its  customers.  As the  anticipated  cash  generated  by the
Company's  operations are insufficient to fund its growth,  the Company needs to
continue borrowing or raising additional working capital.  There is no assurance
that the Company will be able to obtain the  necessary  additional  capital on a
timely basis or on acceptable  terms,  if at all. The Company's  business growth
and prospects  would be materially  and adversely  affected.  If it is an equity
financing,  the holders of the Company's common stock may experience substantial
dilution.  In addition,  as our operating results may be negatively impacted and
thus  delayed  as  a  result  of  political  and  economic  factors  beyond  the
management's control, the Company's capital requirements may increase.

         The  following  factors,  among others,  could cause actual  results to
differ from the expected results:  pricing pressures in the industry; a downturn
in the  economy  in  general or in the memory  products  sector;  an  unexpected
decrease in demand for Samsung's memory  products;  a decrease in our ability to
attract new customers; an increase in competition in the memory products market;
and  the  ability  of our  customers  to  obtain  financing.  These  factors  or
additional  risks and  uncertainties  not known to ACL or that currently  deemed
immaterial may impair business  operations and may cause ACL's actual results to
differ materially from any forward-looking statement.

         Although we believe our  expectations  of future growth are reasonable,
ACL  cannot  guarantee  future  results,  levels  of  activity,  performance  or
achievements.  ACL is under no duty to update our expectation  after the date of
this  report  to  conform  them to  actual  results  or to make  changes  in our
expectations.

         In the  nine  months  ended  September  30,  2006,  net  cash  used for
operating activities was $4,232,869 while in the nine months ended September 30,
2005, net cash provided by operating activities was $766,037, an increase in net
cash used for operating  activities of  $4,998,906.  This increase was primarily
due to  increase of  inventories  value and  accounts  receivable  from  related
parties at September 30, 2006.

         In the nine months ended September 30, 2006, net cash used for
investing activities was $5,709,714 while in the nine months ended September 30,
2005, ACL used $153,617 in investing activities, an increase in cash used to
$5,556,097. Increase was primarily due to the increase of purchases of fixed
assets and restricted cash deposited with the bank as part of the terms for its
bank borrowings during the nine months ended September 30, 2006.

         In the nine months  ended  September  30,  2006,  net cash  provided by
financing activities was $8,012,067 while in the nine months ended September 30,
2005,  net cash used for  financing  activities  was  $927,121,  an  increase of
$8,939,188.  Increase was primarily due to increase of advance on long-term debt
and borrowings on the lines of credit and loan facilities.

          An essential  element of the Company's growth in the future will be to
obtain adequate  additional  working capital to meet  anticipated  market demand
from PC users  (business  and  personal)  in the  southern  part of China and to
diversify its businesses and products in the near future.

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         ACL is exposed to market risk for changes in interest rates as its bank
borrowings  accrue  interest  at  floating  rates of 0.25% to 0.5% over the Best
Lending Rate  (currently  at the range of 8.0 to 8.25% per annum)  prevailing in
Hong Kong.  For the nine  months  ended  September  30, 2006 and the nine months
ended  September 30,


                                       23



2005,  ACL did not generate any material  interest  income or incur  significant
interest expenses.  Due to the increase in the line of credit and notes payables
in 2006, ACL believes that changes in interest rates may have a material  effect
on its liquidity, financial condition or results of operations.

IMPACT OF INFLATION

         ACL  believes  that its  results of  operations  are not  significantly
impacted by moderate changes in inflation rates as it expects it will be able to
pass these costs by component price increases to its customers.

SEASONALITY

         ACL has not experienced any material  seasonality in sales fluctuations
over  the  past 2  years  in the  memory  products  markets;  however,  it  does
anticipate  an  increase  in sales of DIMM  memory  products  as a result of the
fourth quarter of 2006.

ITEM 4. CONTROLS AND PROCEDURES

         The Company has established disclosure controls and procedures to
ensure that material information relating to the Company, including Atlantic, is
made known to the officers who certify the Company's financial reports and to
other members of senior management and the Board of Directors.

         (a) Based on their evaluation as of a date within 90 days of the filing
date of this Quarterly Report on Form 10-Q, our chief executive officer and
chief financial officer have concluded that our disclosure controls and
procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934 (the "Exchange Act")) are effective to ensure that
information required to be disclosed by the Company in reports that it files or
submits under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in Securities and Exchange Commission rules
and forms.

         (b) There were no significant changes in internal controls or in other
factors that could significantly affect these controls subsequent to the date of
their evaluation. Although there were no significant deficiencies or material
weaknesses, there were some areas where room for improvement was noted and
management has committed to improving in these areas. The Company has adopted
many of the formal and informal suggestions of its former auditors, Stonefield
Josephson, Inc., and is implementing weekly and monthly checks to assure that
these disclosure controls and internal controls stay in place.

The  regulations  implementing  Section  404 of the  Sarbanes-Oxley  Act of 2002
require an assessment of the  effectiveness of the Company's  internal  controls
over financial  reporting  beginning with our Annual Report on Form 10-K for the
fiscal year ending on or after July 15, 2007. The Company's independent auditors
will be required to confirm in writing  whether  management's  assessment of the
effectiveness of the internal controls over financial reporting is fairly stated
in all  material  respects,  and  separately  report  on  whether  they  believe
management maintained, in all material respects, effective internal control over
financial reporting as of December 31, 2007.

As part of the  assessment  of our  internal  controls  in  connection  with the
process required by Section 404 of the  Sarbanes-Oxley  Act of 2002,  management
intends  to  continue  to review,  evaluate  and  strengthen  our  controls  and
processes. Management cannot state that material weaknesses in internal controls
will not be  determined.  Management  also  cannot  state  that the  process  of
evaluation  and the  auditor's  attestation  will be  completed  on  time.  If a
material weakness is discovered, corrective action may be time consuming, costly
and further  divert the attention of  management.  The  disclosure of a material
weakness, even if quickly remedied,  could reduce the market's confidence in the
Company's financial statements and harm the Company's stock price, especially if
a restatement of financial statements for past periods is required.


                                       24


                                     PART II

ITEM 6. EXHIBITS AND REPORTS ON FORM 10-Q

(a)      Exhibits:

     31.1     Certification of Chief Executive Officer pursuant to Section 302
              of the Sarbanes-Oxley Act of 2002

     31.2     Certification of Chief Financial Officer pursuant to Section 302
              of the Sarbanes-Oxley Act of 2002

     32.1     Certification of Chief Executive Officer pursuant to Section 906
              of the Sarbanes-Oxley Act of 2002.

     32.2     Certification by Chief Financial Officer pursuant to Section 906
              of the Sarbanes-Oxley Act of 2002.

(b)      Reports on Form 8-K.

     We filed the following current reports on Form 8-K during the period from
     April 1, 2006 to August 5, 2006:
     Form 8-K filed April 13, 2006 relating to items 1.01 and 9.01


                                       25


                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
Registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                     ACL SEMICONDUCTORS INC.



Date: December 20, 2006              By: /s/ Chung-Lun Yang
                                        -------------------------------
                                             Chung-Lun Yang
                                             Chief Executive Officer





Date: December 20, 2006              By: /s/ Kenneth Lap-Yin Chan
                                        -------------------------------
                                             Kenneth Lap-Yin Chan
                                             Chief Financial Officer (Principal
                                             Accounting Officer)



                                       26