FORM 6 - K



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                        Report of Foreign Private Issuer
                    Pursuant to Rule 13a - 16 or 15d - 16 of
                       the Securities Exchange Act of 1934


                                 As of 8/2/2007



                                  Ternium S.A.
                 (Translation of Registrant's name into English)


                                  Ternium S.A.
                           46a, Avenue John F. Kennedy
                                L-1855 Luxembourg
                    (Address of principal executive offices)


               Indicate by check mark whether the registrant files or will file
annual reports under cover Form 20-F or 40-F.

                          Form 20-F  X   Form 40-F
                                   -----          -----

      Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the information to
the Commission pursuant to Rule 12G3-2(b) under the Securities Exchange Act of
1934.

                               Yes       No  X
                                  -----    -----


If "Yes" is marked, indicate below the file number assigned to the registrant in
                        connection with Rule 12g3-2(b):
                                 Not applicable






The attached material is being furnished to the Securities and Exchange
Commission pursuant to Rule 13a-16 and Form 6-K under the Securities Exchange
Act of 1934, as amended.

This report contains Ternium S.A.'s consolidated financial statements as of June
30, 2007.


                                    SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


                                  TERNIUM S.A.


By: /s/ Roberto Philipps                         By: /s/ Daniel Novegil
    --------------------                             ------------------
Name: Roberto Philipps                           Name: Daniel Novegil
Title: Chief Financial Officer                   Title: Chief Executive Officer


Dated: August 2, 2007









TERNIUM S.A.





CONSOLIDATED CONDENSED INTERIM
FINANCIAL STATEMENTS AS OF JUNE 30, 2007
AND FOR THE SIX-MONTH PERIODS
ENDED JUNE 30, 2007 AND 2006




46a, Avenue John F. Kennedy, 2nd floor
L - 1855
R.C.S. Luxembourg : B 98 668





Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders of Ternium S.A.:


We have  reviewed  the  accompanying  consolidated  condensed  balance  sheet of
Ternium  S.A.  and  its  subsidiaries  as of June  30,  2007,  and  the  related
consolidated  condensed  statements  of income and of  changes in  shareholders'
equity for each of the  six-month  periods  ended June 30, 2007 and 2006 and the
consolidated  condensed statements of cash flows for the six-month periods ended
June  30,  2007  and  2006.   These  interim   financial   statements   are  the
responsibility of the Company's management.

We conducted our review in accordance  with the standards of the Public  Company
Accounting  Oversight  Board  (United  States).  A review of  interim  financial
information  consists  principally of applying analytical  procedures and making
inquiries of persons  responsible  for financial and accounting  matters.  It is
substantially  less in scope  than an audit  conducted  in  accordance  with the
standards of the Public Company Accounting  Oversight Board (United States), the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the accompanying  consolidated condensed interim financial statements
for them to be in conformity with International Financial Reporting Standards.

We  previously  audited in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States), the consolidated balance sheet as of
December 31, 2006, and the related consolidated statements of income, of changes
in shareholders' equity and of cash flows for the year then ended (not presented
herein),  and in our report dated  February 27, 2007 we expressed an unqualified
opinion  on  those  consolidated  financial  statements.  In  our  opinion,  the
information set forth in the accompanying consolidated balance sheet information
as of December 31, 2006, is fairly  stated in all material  respects in relation
to the consolidated balance sheet from which it has been derived

Buenos Aires, Argentina

August 2, 2007

  PRICE WATERHOUSE & CO. S.R.L.


  by               (Partner)
-------------------------------
      Marcelo D. Pfaff




                                  TERNIUM S.A.
     Consolidated condensed interim financial statements as of June 30, 2007
           and for the six-month periods ended June 30, 2007 and 2006
                         (All amounts in USD thousands)





CONSOLIDATED CONDENSED INTERIM INCOME STATEMENTS

                                                                      Three-month period               Six-month period
                                                                        ended June 30,                   ended June 30,
                                                               -------------------------------- --------------------------------
                                                    Notes           2007            2006             2007            2006
                                                 ------------  --------------- ---------------- ---------------- ---------------
                                                                          (Unaudited)                      (Unaudited)

                                                                                                         
Net sales                                             3             1,961,064       1,707,672       3,759,357         3,238,671
Cost of sales                                       3 & 4         (1,308,740)     (1,075,701)     (2,532,630)       (2,065,358)
                                                               --------------- ---------------- ---------------- ---------------

Gross profit                                          3               652,324         631,971       1,226,727         1,173,313

Selling, general and administrative expenses        3 & 5           (198,280)       (155,069)       (362,829)         (306,085)
Other operating (expenses) income, net                3               (3,418)           (222)           2,143             1,977
                                                               --------------- ---------------- ---------------- ---------------

Operating income                                      3               450,626         476,680         866,041           869,205

Interest expense                                                     (12,909)        (29,705)        (29,857)          (64,019)
Interest income                                                        14,031          12,991          24,848            25,144
Other financial expenses, net                         6              (88,058)        (91,498)       (164,180)         (192,867)

Equity in (losses) earnings of associated
companies                                                               (388)             907         (1,391)             (922)
                                                               --------------- ---------------- ---------------- ---------------

Income before income tax expense                                      363,302         369,375         695,461           636,541

Income tax expense                                                   (48,349)        (80,194)       (128,881)         (152,847)
                                                               --------------- ---------------- ---------------- ---------------

Net income for the period                                             314,953         289,181         566,580           483,694
                                                               --------------- ---------------- ---------------- ---------------

Attributable to:
Equity holders of the Company                                         236,928         232,601         459,059           397,644
Minority interest                                                      78,025          56,580         107,521            86,050
                                                               --------------- ---------------- ---------------- ---------------
                                                                      314,953         289,181         566,580           483,694
                                                               --------------- ---------------- ---------------- ---------------

Weighted average number of shares outstanding                   2,004,743,442   2,004,743,442     2,004,743,442   1,867,797,092
Basic and diluted  earnings  per share for profit
attributable   to  the  equity   holders  of  the                        0.12            0.12            0.23              0.21
Company (expressed in USD per share)




The accompanying notes are an integral part of these consolidated condensed
interim financial statements. These consolidated condensed interim financial
statements should be read in conjunction with our audited Consolidated Financial
Statements and notes for the fiscal year ended December 31, 2006.






                                       2


                                  TERNIUM S.A.
     Consolidated condensed interim financial statements as of June 30, 2007
           and for the six-month periods ended June 30, 2007 and 2006
                         (All amounts in USD thousands)




CONSOLIDATED CONDENSED BALANCE SHEETS

                                                    Notes           June 30, 2007                  December 31, 2006
                                                  ---------  ------------------------------  ------------------------------
                                                                     (Unaudited)
                                                                                                  
ASSETS
Non-current assets
   Property, plant and equipment, net                 7        5,361,882                      5,420,683
   Intangible assets, net                             8          559,961                        551,587
   Investments in associated companies                            49,758                         16,285
   Other investments, net                                         13,576                         13,387
   Deferred tax assets                                            34,508                         36,439
   Receivables, net                                               66,542        6,086,227        78,903         6,117,284
                                                             -------------  ---------------  ------------  ----------------

Current assets
   Receivables                                                   152,199                        175,818
   Derivative financial instruments                                1,395                          7,852
   Inventories, net                                            1,215,880                      1,241,325
   Trade receivables, net                                        729,261                        577,866
   Cash and cash equivalents                                     730,843        2,829,578       643,352         2,646,213
                                                             -------------  ---------------  ------------  ----------------

   Non-current assets classified as held for sale                                   7,198                           7,042

                                                                            ---------------                ----------------
Total assets                                                                    8,923,003                       8,770,539
                                                                            ---------------                ----------------

EQUITY
Capital and reserves attributable to the company's
   equity holders                                                               4,123,557                       3,757,558

Minority interest                                                               1,815,312                       1,729,583
                                                                            ---------------                ----------------

Total equity                                                                    5,938,869                       5,487,141

LIABILITIES
Non-current liabilities
   Provisions                                                     65,524                         60,543
   Deferred income tax                                           952,245                        985,155
   Other liabilities                                             308,176                        274,566
   Trade payables                                                  7,061                          7,229
   Borrowings                                                    199,523        1,532,529       548,401         1,875,894
                                                             -------------  ---------------  ------------  ----------------

Current liabilities
   Current tax liabilities                                       122,702                        103,195
   Other liabilities                                             190,321                        158,374
   Trade payables                                                770,590                        621,754
   Derivative financial instruments                                  161                         15,487
   Borrowings                                                    367,831        1,451,605       508,694         1,407,504
                                                             -------------  ---------------  ------------  ----------------

Total liabilities                                                               2,984,134                       3,283,398
                                                                            ---------------                ----------------

Total equity and liabilities                                                    8,923,003                       8,770,539
                                                                            ---------------                ----------------



Contingencies, commitments and restrictions on the distribution of profits are
disclosed in Note 10.

The accompanying notes are an integral part of these consolidated condensed
interim financial statements. These consolidated condensed interim financial
statements should be read in conjunction with our audited Consolidated Financial
Statements and notes for the fiscal year ended December 31, 2006.



                                       3


                                  TERNIUM S.A.
     Consolidated condensed interim financial statements as of June 30, 2007
           and for the six-month periods ended June 30, 2007 and 2006
                         (All amounts in USD thousands)




CONSOLIDATED CONDENSED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                                   Attributable to the Company's equity holders (1)
                            -------------------------------------------------------------------------------------------------------
                                       Initial                 Capital
                            Capital     public   Revaluation    stock      Currency    Retained     Total    Minority     Total
                             stock     offering   and other     issue     translation  earnings              interest     Equity
                                       expenses   reserves    discount(2)  adjustment
                            -------------------------------------------------------------------------------------------------------

                                                                                                
 Balance at January 1, 2007  2,004,744   (23,295)   2,047,199  (2,324,866)  (121,608)  2,175,384  3,757,558  1,729,583  5,487,141

  Currency translation
    adjustment                                                                  7,177                 7,177    (1,791)      5,386
  Net income for the period                                                              459,059    459,059    107,521    566,580
                            -------------------------------------------------------------------------------------------------------
  Total recognized income
    for the period                                                              7,177    459,059    466,236    105,730    571,966

 Dividends paid in cash and
    other distributions                              (100,237)                                     (100,237)             (100,237)
 Dividends paid in cash and
    other distributions by
    subsidiary companies                                                                                       (19,871)   (19,871)

 Acquisition of business                                                                                         (130)       (130)
                            -------------------------------------------------------------------------------------------------------

 Balance at June 30, 2007    2,004,744   (23,295)   1,946,962  (2,324,866)  (114,431)  2,634,443  4,123,557  1,815,312  5,938,869
                            -------------------------------------------------------------------------------------------------------



 Balance at January 1, 2006  1,396,552    (5,456)   1,462,137  (2,298,048)   (92,691)  1,379,960  1,842,454  1,733,465  3,575,919

  Currency translation
    adjustment                                                               (119,146)             (119,146)   (28,547)  (147,693)
  Net income for the period                                                              397,644    397,644     86,050    483,694
                            -------------------------------------------------------------------------------------------------------
  Total recognized income
    for the period                                                          (119,146)    397,644    278,498     57,503    336,001

 Dividends paid in cash and
    other distributions
    by subsidiary companies                                                                                   (27,175)    (27,175)
 Acquisition of business                             (25,076)                                      (25,076)   (23,471)    (48,547)
 Contributions from
   shareholders                 33,801                 43,100     (26,818)                           50,083   (46,998)      3,085
 Conversion of Subordinated
    Convertible Loans          302,962                302,962                                       605,924               605,924
 Initial Public Offering       271,429   (17,839)     271,429                                       525,019               525,019

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

 Balance at June 30, 2006    2,004,744   (23,295)   2,054,552  (2,324,866)  (211,837)  1,777,604  3,276,902  1,693,324  4,970,226
                            -------------------------------------------------------------------------------------------------------



(1)  Shareholders'  equity  determined in accordance with accounting  principles
     generally accepted in Luxembourg is disclosed in Note 10 (ii).

(2)  Represents the difference between book value of non-monetary  contributions
     received from shareholders under Luxembourg GAAP and IFRS.

    Dividends may be paid by Ternium to the extent distributable retained
    earnings calculated in accordance with Luxembourg law and regulations exist.
    Therefore, retained earnings included in these consolidated condensed
    interim financial statements may not be wholly distributable. See Note 10
    (ii).

    The accompanying notes are an integral part of these consolidated condensed
    interim financial statements. These consolidated condensed interim financial
    statements should be read in conjunction with our audited Consolidated
    Financial Statements and notes for the fiscal year ended December 31, 2006.




                                       4




                                  TERNIUM S.A.
     Consolidated condensed interim financial statements as of June 30, 2007
           and for the six-month periods ended June 30, 2007 and 2006
                         (All amounts in USD thousands)




CONSOLIDATED CONDENSED INTERIM CASH FLOW STATEMENTS
                                                              Notes                Six-month period
                                                                                    ended June 30,
                                                          ------------  ----------------------------------------
                                                                              2007                  2006
                                                                        ----------------------------------------
                                                                                      (Unaudited)
                                                                                                 
Cash flows from operating activities
Net income for the period                                                         566,580               483,694
Adjustments for:
  Depreciation and amortization                               7 & 8               245,469               211,773
  Income tax accruals less payments                                               (33,610)                3,512
  Equity in losses of associated companies                                          1,391                   922
  Interest accruals less payments                                                  (1,830)                1,894
Changes in  provisions                                                             (6,170)               25,010
Changes in working capital                                                        106,996               (83,999)
Others                                                                             18,317                10,007
                                                                        ------------------   -------------------
Net cash provided by operating activities                                         897,143               652,813
                                                                        ------------------   -------------------

Cash flows from investing activities
Capital expenditures                                          7 & 8              (197,010)             (186,289)
Changes in trust funds                                                                  -                 5,185
Acquisition of business                                                              (130)             (103,055)
Proceeds from the sale of property, plant and equipment                             6,409                   584
                                                                        ------------------   -------------------
Net cash used in investing activities                                            (190,731)             (283,575)
                                                                        ------------------   -------------------

Cash flows from financing activities
Dividends paid in cash and other distributions                                   (100,237)                    -

Dividends paid in cash and other distributions
 by subsidiary companies                                                          (19,871)              (27,175)
Net proceeds from Initial Public Offering                                               -               525,019
Contributions from shareholders                                                         -                 3,085
Proceeds from borrowings                                                          192,264                36,541
Repayments of borrowings                                                         (680,736)             (754,847)
                                                                        ------------------   -------------------
Net cash used in financing activities                                            (608,580)             (217,377)
                                                                        ------------------   -------------------

                                                                        ------------------   -------------------
Increase in cash and cash equivalents                                              97,832               151,861
                                                                        ------------------   -------------------

Movement in cash and cash equivalents
At January 1, (1)                                                                 633,002               754,980
Effect of exchange rate changes                                                         9               (1,551)
Increase in cash and cash equivalents                                              97,832               151,861
                                                                        ------------------   -------------------
Cash and cash equivalents at June 30,                                             730,843               905,290
                                                                        ------------------   -------------------

Non-cash transactions
Conversion of debt instruments into shares                                              -               605,924




(1) In addition, the Company has restricted cash for USD 10,350 at December 31,
2006.

The accompanying notes are an integral part of these consolidated condensed
interim financial statements. These consolidated condensed interim financial
statements should be read in conjunction with our audited Consolidated Financial
Statements and notes for the fiscal year ended December 31, 2006.



                                       5


                                  TERNIUM S.A.
     Consolidated condensed interim financial statements as of June 30, 2007
           and for the six-month periods ended June 30, 2007 and 2006
                         (All amounts in USD thousands)


INDEX TO THE NOTES TO THE CONSOLIDATED CONDENSED INTERIM FINANCIAL STATEMENTS

1     General information and basis of presentation
2     Accounting policies
3     Segment information
4     Cost of sales
5     Selling, general and administrative expenses
6     Other financial expenses, net
7     Property, plant and equipment, net
8     Intangible assets, net
9     Distribution of  dividends
10    Contingencies, commitments and restrictions on the distribution of profits
11    Related party transactions
12    Subsequent event: Grupo Imsa S.A.B. de C.V. ("Grupo Imsa")
13    Recent accounting pronouncements






                                       6



                                  TERNIUM S.A.
        Notes to the Consolidated Condensed Interim Financial Statements


1   General information and basis of presentation


Ternium S.A. (the "Company" or  "Ternium"),  a Luxembourg  Corporation  (Societe
Anonyme),  was  incorporated  on  December  22,  2003 under the name of Zoompart
Holding  S.A.  to hold  investments  in flat and long  steel  manufacturing  and
distributing companies.  The extraordinary  shareholders' meeting held on August
18, 2005, changed the corporate name to Ternium S.A.

Following a corporate  reorganization  carried out during  fiscal year 2005,  in
January 2006 the Company  successfully  completed its registration  process with
the United States Securities and Exchange  Commission  ("SEC"). As from February
1, 2006, the Company's shares are listed in the New York Stock Exchange.

The name and percentage of ownership of subsidiaries  that have been included in
consolidation in these  Consolidated  Condensed Interim  Financial  Statement is
disclosed in Note 2 to the audited  Consolidated  Financial  Statements  for the
year ended December 31, 2006.

These Consolidated  Condensed Interim Financial Statements have been prepared in
accordance  with  IAS 34,  "Interim  Financial  Reporting".  These  Consolidated
Condensed  Interim  Financial  Statements should be read in conjunction with the
audited Consolidated  Financial Statements for the year ended December 31, 2006,
which have been prepared in accordance with  International  Financial  Reporting
Standards ("IFRS").

Certain  comparative  amounts  have been  reclassified  to conform to changes in
presentation in the current period.

The preparation of consolidated  condensed interim financial statements requires
management  to make  estimates  and  assumptions  that might affect the reported
amounts of assets and  liabilities  and the disclosure of contingent  assets and
liabilities  as of the balance  sheet dates,  and also the  reported  amounts of
revenues and expenses for the reported  periods.  Actual results may differ from
these estimates.

Material  intercompany   transactions  and  balances  have  been  eliminated  in
consolidation.  However,  the fact that the functional currency of the Company's
subsidiaries  differ,  results  in the  generation  of  foreign  exchange  gains
(losses)  that  are  included  in  the  consolidated  condensed  interim  income
statement under "Other financial expenses, net".

These Consolidated  Condensed Interim Financial  Statements were approved by the
Board of Directors of Ternium on August 2, 2007.

2   Accounting policies

The accounting policies used in the preparation of these Consolidated  Condensed
Interim  Financial  Statements  are  consistent  with those used in the  audited
Consolidated Financial Statements for the year ended December 31, 2006.

Recently issued  accounting  pronouncements  were applied by the Company as from
their respective dates.

During 2007,  Ternium  launched an incentive  retention  program (the "Program")
applicable to certain senior officers and employees of the Company,  who will be
granted a number of Units  throughout the duration of the Program.  The value of
each of  these  Units  is based on  Ternium's  shareholders'  equity  (excluding
minority  interest).  Also,  the  beneficiaries  of the Program are  entitled to
receive  cash  amounts  based on (i) the  amount of  dividend  payments  made by
Ternium  to its  shareholders,  and  (ii)  the  number  of  Units  held  by each
beneficiary  to the  Program.  Units  vest  ratably  over a period of four years
beginning  January 1, 2007 and will be  redeemed  by the Company ten years after
grant date. As of June 30, 2007, the outstanding liability  corresponding to the
Program amounts to USD 2.2 million.



                                       7



                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)



3   Segment information

Primary reporting format - business segments
Business  segments:  for  management  purposes,  the Company is  organized  on a
worldwide basis into the following  segments:  flat steel  products,  long steel
products and others.

The flat steel products segment comprises the manufacturing and marketing of hot
rolled coils and sheets,  cold rolled coils and sheets, tin plate, welded pipes,
hot dipped galvanized and electrogalvanized sheets, pre-painted sheets and other
tailor-made products to serve its customers' requirements.

The long steel products  segment  comprises the  manufacturing  and marketing of
billets (steel in its basic, semifinished state), wire rod and bars.

The other  products  segment  includes  products other than flat and long steel,
mainly pig iron and pellets.




                                                     Flat steel       Long steel
                                                      products         products            Other               Total
                                                   ----------------------------------------------------------------------
                                                                               (Unaudited)
   Six-month period ended June 30, 2007
                                                                                                      
   Net sales                                            2,914,777          739,026          105,554           3,759,357
   Cost of sales                                       (1,957,006)        (501,882)         (73,742)         (2,532,630)

                                                   ---------------------------------- ---------------- ------------------
   Gross profit                                           957,771          237,144           31,812           1,226,727

   Selling, general and administrative expenses          (283,895)         (71,920)          (7,014)           (362,829)
   Other operating income, net                                 31            1,146              966               2,143

                                                   ---------------------------------- ---------------- ------------------
   Operating income                                       673,907          166,370           25,764             866,041

   Depreciation - PP&E                                    190,887           34,592            6,228             231,707

                                                     Flat steel       Long steel
                                                      products         products            Other               Total
                                                   ----------------------------------------------------------------------
                                                                                (Unaudited)
   Six-month period ended June 30, 2006

   Net sales                                            2,501,790          625,560          111,321           3,238,671
   Cost of sales                                       (1,587,004)        (416,534)         (61,820)         (2,065,358)

                                                   ---------------------------------- ---------------- ------------------
   Gross profit                                           914,786          209,026           49,501           1,173,313

   Selling, general and administrative expenses          (241,733)         (58,308)          (6,044)           (306,085)
   Other operating (expenses) income, net                  (1,916)           1,017            2,876               1,977

                                                   ---------------------------------- ---------------- ------------------
   Operating income                                       671,137          151,735           46,333             869,205

   Depreciation - PP&E                                    167,809           29,011            5,516             202,336




                                       8


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)


3  Segment information (continued)

Secondary reporting format - geographical segments

The secondary reporting format is based on a geographical location. Ternium
sells its products to three main geographical areas: South and Central America,
North America, and Europe and others. The North American segment comprises
principally United States, Canada and Mexico. The South and Central American
segment comprises principally Argentina, Brazil, Colombia, Venezuela and
Ecuador.




                                                          South and
                                                           Central                        Europe and
                                                           America      North America       others            Total
                                                        -------------- ---------------- ---------------- ----------------
                                                                                 (Unaudited)
Six-month period ended June 30, 2007
                                                                                                      
Net sales                                                    2,203,239       1,421,842          134,276        3,759,357

Depreciation - PP&E                                            160,943          70,744               20          231,707

Six-month period ended June 30, 2006
Net sales                                                    1,768,207       1,431,129           39,335        3,238,671

Depreciation - PP&E                                            195,820           6,509                7          202,336






4   Cost of sales


                                                                          Six-month period
                                                                            ended June 30,
                                                               --------------------------------------------
                                                                      2007                   2006
                                                                ---------------------- ---------------------
                                                                               (Unaudited)

                                                                                          
 Inventories at the beginning of the year                              1,241,325             1,000,119
 Acquisition of business                                                       -                 8,180
 Plus: Charges for the period
 Raw materials and consumables used and other movements                1,699,255             1,455,555
 Services and fees                                                        92,593                72,943
 Labor cost                                                              272,031               236,125
 Depreciation of property, plant and equipment                           225,350               194,862
 Amortization of intangible assets                                         8,085                 6,943
 Maintenance expenses                                                    181,731               150,731
 Office expenses                                                           4,129                 3,767
 Freight and transportation                                               13,790                11,650
 Insurance                                                                 4,467                 5,208
 Provision for obsolescence                                              (7,116)                20,779
 Recovery from sales of scrap and by-products                           (42,848)              (24,436)
 Others                                                                   55,718                36,374
 Less: Inventories at the end of the period                          (1,215,880)           (1,113,442)
                                                              ---------------------- ---------------------
 Cost of sales                                                         2,532,630             2,065,358
                                                              ---------------------- ---------------------


                                       9


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)




5   Selling, general and administrative expenses
                                                                Six-month period
                                                                 ended June 30,
                                                   ---------------------------------------------
                                                            2007                   2006
                                                   ---------------------  ----------------------
                                                                     (Unaudited)
                                                                                  
Services and fees                                               26,211                 27,179
Labor cost                                                      87,870                 69,111
Depreciation of  property plant and equipment                    6,357                  7,474
Amortization of intangible assets                                5,677                  2,494
Maintenance expenses                                             8,986                  7,970
Taxes                                                           34,426                 26,731
Office expenses                                                 12,492                 15,535
Freight and transportation                                     170,402                138,254
Insurance                                                          671                    727
Provision for impairment of trade receivables                  (3,414)                  (898)
Others                                                          13,151                 11,508
                                                   ---------------------- ---------------------
Selling, general and administrative expenses                   362,829                306,085
                                                   ---------------------- ---------------------

6   Other financial expenses, net
                                                                Six-month period
                                                                 ended June 30,
                                                   ---------------------------------------------
                                                            2007                   2006
                                                   ---------------------  ----------------------
                                                                     (Unaudited)

Net foreign exchange transaction gains and change
 in fair value of derivative instruments                        14,631               (15,309)
Debt issue costs                                               (5,493)                (9,505)
Loss from Participation Account                              (160,353)              (157,546)
Others                                                        (12,965)               (10,507)
                                                   ---------------------- ---------------------
Other financial expenses, net                                (164,180)              (192,867)
                                                   ---------------------- ---------------------

7   Property, plant and equipment, net
                                                                Six-month period
                                                                 ended June 30,
                                                   ---------------------------------------------
                                                            2007                   2006
                                                   ---------------------  ----------------------
                                                                     (Unaudited)

    At the beginning of the year                             5,420,683               5,463,871
    Currency translation differences                             1,423               (143,412)
    Transfers                                                  (2,444)                 (9,632)
    Additions                                                  178,732                 178,116
    Disposals                                                  (4,805)                 (2,400)
    Increase due to business acquisition                             -                  47,825
    Depreciation charge                                      (231,707)               (202,336)

                                                   ---------------------- ---------------------
    At the end of the period                                 5,361,882               5,332,032
                                                   ---------------------- ---------------------





                                       10


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)





8   Intangible assets, net
                                                                Six-month period
                                                                 ended June 30,
                                                   ---------------------------------------------
                                                            2007                   2006
                                                   ---------------------  ----------------------
                                                                     (Unaudited)
                                                                                  
    At the beginning of the year                               551,587                 552,882
    Currency translation differences                             3,858                (27,661)
    Additions                                                   18,278                   8,848  (1)
    Amortization charge                                       (13,762)                 (9,437)

                                                   ---------------------- ---------------------
    At the end of the period                                   559,961                 524,632
                                                   ---------------------- ---------------------
     (1) Includes USD 675 thousand corresponding to goodwill derived from the
acquisition of additional shares of Hylsamex.




9   Distribution of dividends

During  the  annual  general  shareholders  meeting  held on June 6,  2007,  the
shareholders  approved the consolidated  financial statements and unconsolidated
annual  accounts  for the year ended  December  31, 2006 and a  distribution  of
dividends of USD 0.05 per share (USD 0.50 per ADS),  or USD 100.2  million.  The
dividends were paid on June 12, 2007.

10  Contingencies, commitments and restrictions on the distribution of profits

This note should be read in  conjunction  with Note 28 to the Company's  audited
Consolidated  Financial  Statements  for  the  year  ended  December  31,  2006.
Significant  changes  or  events  since  the date of the  annual  report  are as
follows:

(i) Consorcio Siderurgia Amazonia Ltd .- PDVSA-Gas C.A.  claim
In June 2004, the  arbitration  proceedings  brought by Sidor against PDVSA Gas,
C.A.  (on the basis that PDVSA Gas had charged  Sidor  higher  than  agreed-upon
prices in its supplies of gas against the application of the most favored client
clause) were resolved in Sidor's favor. Accordingly, in its financial statements
at December  31,  2004,  Sidor  reversed  the USD41.4  million  provision it had
recorded at December 31, 2003.  In July 2004,  PDVSA Gas,  C.A.  filed an appeal
with the Venezuelan  courts seeking to void the arbitral  award.  Sidor believes
that  applicable  Venezuelan  law does not allow the courts to void an  arbitral
award under the  circumstances  and that the  likelihood  of loss  thereunder is
remote. Accordingly, Sidor did not record any liabilities in connection with the
appeal.  At June 30, 2007,  Sidor's  potential  exposure  under this  litigation
amounted to USD 143.4 million.

(ii) Restrictions on the distribution of profits
Under the credit agreements entered into to finance the acquisition of Hylsamex,
the Company and its affiliates had some restrictions to the payment of dividends
in excess of  certain  amounts,  among  other  limitations  (see Note 3e) to the
audited Consolidated Financial Statements for the year ended December 31, 2006).
As of June 30, 2007,  Ternium  S.A. has fully repaid this loan,  and at the same
time the guarantees  and  restrictions  imposed by the financing  contracts were
released. However, Siderar S.A.I.C. is still subject to those restrictions as it
has not prepaid the mentioned loan.

Under  Luxembourg  law,  at  least  5% of net  income  per  year  calculated  in
accordance with  Luxembourg law and  regulations  must be allocated to a reserve
until such  reserve  equals 10% of the share  capital.  At June 30,  2007,  this
reserve reached the above-mentioned threshold.

Ternium  may pay  dividends  to the extent  that it has  distributable  retained
earnings and distributable reserves calculated in accordance with Luxembourg law
and  regulations.  Therefore,  retained  earnings  included in the  consolidated
financial statements may not be wholly distributable.


                                       11



                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)


10  Contingencies, commitments and restrictions on the distribution of profits
    (continued)

Shareholders' equity under Luxembourg law and regulations comprises the
following captions:

                                                           At June 30, 2007
                                                       ---------------------
                                                            (Unaudited)

    Share capital                                                 2,004,744
    Legal reserve                                                   200,474
    Distributable reserves                                          301,912
    Non distributable reserves                                    1,414,122
    Accumulated profit at January 1, 2007                           499,842
    Profit for the period                                           524,876
                                                       ---------------------

    Total shareholders' equity under Luxembourg GAAP              4,945,970
                                                       ---------------------

11 Related party transactions

The  Company  is  controlled  by  San  Faustin  N.V.,  a  Netherlands   Antilles
corporation, which has 70.52% of the Company's voting rights, either directly or
indirectly.  The ultimate controlling entity of the Company is Rocca & Partners,
a British Virgin Islands corporation.

The following transactions were carried out with related parties:




                                                                           Six-month period
                                                                            ended June, 30
                                                                  ------------------------------------
                                                                     2007                    2006
                                                                  ----------------- ------------------
                                                                              (Unaudited)
                                                                                         
(i)    Transactions

(a)  Sales of goods and services
     Sales of goods to associated parties                                     45                712
     Sales of goods to other related parties                              48,164             42,868
     Sales of services and others to associated parties                    1,403              1,570
     Sales of services and others to other related parties                 3,000                143
                                                                  ----------------- ------------------
                                                                          52,612             45,293
                                                                  ----------------- ------------------
(b)  Purchases of goods and services
     Purchases of goods from associated parties                           35,306             31,533
     Purchases of goods from other related parties                        22,680             21,572
     Purchases of services and others from associated parties             10,200                  -
     Purchases of services and others  from other related parties         97,624             73,414
                                                                  ----------------- ------------------
                                                                         165,810            126,519
                                                                  ----------------- ------------------
(c)  Financial results
     Income with associated parties                                        2,156              1,824
     Income with other related parties                                         5                 27
     Expenses with other related parties                                       -            (1,815)
                                                                  ----------------- ------------------
                                                                           2,161                 36
                                                                  ----------------- ------------------





                                       12


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)





11 Related party transactions (continued)

                                                        At June 30,       At December 31,
                                                           2007                2006
                                                      ----------------- -------------------
                                                         (Unaudited)
                                                                            
(ii) Period-end balances
(a)  Arising from sales/purchases of goods/services
    Receivables from associated  parties                     34,568              67,558
    Receivables from other related parties                   32,847              48,533
    Payables to associated parties                          (5,779)             (5,588)
    Payables to other related parties                      (39,459)            (48,032)
                                                      ----------------- -------------------
                                                             22,177              62,471
                                                      ----------------- -------------------

b)  Other investments
                                                      ----------------- -------------------
    Time deposit                                             11,459              11,249
                                                      ----------------- -------------------

(c)  Financial debt
                                                      ----------------- -------------------
    Borrowings with other related parties                         -             (2,161)
                                                      ----------------- -------------------



12 Subsequent event: Grupo Imsa S.A.B. de C.V. ("Grupo Imsa")

On April 29, 2007,  Ternium  entered into an agreement with Grupo IMSA S.A.B. de
C.V.  ("Grupo  Imsa") and Grupo  Imsa's  controlling  shareholders  under  which
Ternium  would obtain  control of Grupo Imsa for a total  consideration  (equity
value) of approximately USD 1.7 billion.

Under the  agreement,  Ternium,  through  its wholly  owned  subsidiary  Ternium
Internacional  Espana S.L.U.,  made a cash tender offer under applicable Mexican
law for all of the issued and outstanding share capital of Grupo Imsa at a price
of US$ 6.40 per share. Pursuant to the tender offer, Ternium acquired 25,133,856
shares representing 9.3% of the issued and outstanding capital of the company.

Concurrently with the consummation of the tender offer, on July 26, 2007, all of
shares of Grupo Imsa that were not tendered into the tender offer (including the
shares owned by Grupo Imsa's majority shareholders), representing 90.7% of Grupo
Imsa's issued and outstanding share capital were redeemed for cash pursuant to a
capital reduction effected at the same price per share.

Accordingly,  Ternium now owns all of Grupo Imsa's issued and outstanding  share
capital.

The foregoing  transactions  were financed  primarily  through the incurrence of
debt as follows:

o    Ternium made several borrowings in an aggregate principal amount of USD 125
     million under a loan facility (the "Ternium  Facility") with a syndicate of
     banks led by Calyon New York Branch as  administrative  agent, the proceeds
     of which were primarily used to finance the above  described  tender offer.
     Ternium's  loans  under  the  Ternium  Facility  will  be  repaid  in  nine
     consecutive and equal semi-annual installments commencing on July 26, 2008.

o    Ternium's  subsidiary Hylsa S.A. de C.V.  ("Hylsa") made several borrowings
     in an aggregate  principal  amount of 3,167  million  under a loan facility
     (the "Hylsa  Facility")  with a  syndicate  of banks led by Calyon New York
     Branch as  administrative  agent, the proceeds of which were primarily used
     to  finance  the  above  described  capital  reduction  by Grupo  Imsa,  to
     refinance  existing  indebtedness of Grupo Imsa and Hylsa and to pay taxes,
     fees and expenses related to the transactions.



                                       13


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)


12 Subsequent event: Grupo Imsa S.A.B. de C.V. ("Grupo Imsa") (continued)

Grupo Imsa is expected to assume on or about  August 3, 2007  certain of Hylsa's
loans under the Hylsa Facility, as well as a portion of Hylsa's remaining unused
commitments. Following the assumption date:

o    Hylsa's debt under the Hylsa  Facility  will amount to USD 1,752 million in
     principal amount,  and Grupo Imsa's debt under that facility will amount to
     USD 1,415 million in principal amount; and

o    Hylsa's unused  commitment  under the Hylsa Facility will amount to USD 318
     million and Grupo Imsa's unused  commitment  under the facility will amount
     to USD 140 million.

The loans of each of Hylsa and Grupo Imsa are  divided in two  tranches of equal
principal  amount.  Tranche A loans  will be repaid in seven  equal  semi-annual
installments beginning on January 26, 2009, while tranche B loans will be repaid
in one installment due on July 26, 2012.

Each of the Ternium Facility and the Hylsa Facility contains covenants customary
for transactions of this type, including  limitations on liens and encumbrances,
restrictions on investments and capital expenditures, limitations on the sale of
certain assets and compliance  with financial  ratios (e.g.,  leverage ratio and
interest  coverage ratio).  There are no limitations to the payment of dividends
under either facility.


13 Recent accounting pronouncements

(i) IFRIC Interpretation 13, Customer Loyalty Programmes

In  June  2007,  International  Financial  Reporting  Interpretations  Committee
("IFRIC") issued IFRIC  Interpretation 13 "Customer Loyalty  Programmes" ("IFRIC
13"). IFRIC 13 applies to customer loyalty award credits that:

(a)  an entity  grants to its customers as part of a sales  transaction  (i.e. a
     sale of  goods,  rendering  of  services  or use by a  customer  of  entity
     assets); and
(b)  subject to meeting any further  qualifying  conditions,  the  customers can
     redeem in the future for free or discounted goods or services.

IFRIC 13 addresses  accounting  by the entity that grants  award  credits to its
customers.

An entity shall apply IFRIC 13 for annual periods  beginning on or after July 1,
2008, although earlier  application is permitted.  If an entity applies IFRIC 13
for a period beginning before July 1, 2008, it shall disclose that fact.

The Company's  management  estimates  that the  application of IFRIC 13 will not
have a  material  effect on the  Company's  financial  condition  or  results of
operations.


(ii) IFRIC  Interpretation  14, IAS 19 -The  Limit on a Defined  Benefit  Asset,
Minimum Funding Requirements and their Interaction

In July  2007,  IFRIC  issued  IFRIC  Interpretation  14 "IAS 19 -The Limit on a
Defined  Benefit Asset,  Minimum  Funding  Requirements  and their  Interaction"
("IFRIC 14"). IFRIC 14 applies to all post-employment defined benefits and other
long-term employee defined benefits and addresses the following issues:

(a) when refunds or  reductions  in future  contributions  should be regarded as
available in accordance with paragraph 58 of IAS 19;
(b)  how  a  minimum  funding  requirement  might  affect  the  availability  of
reductions in future contributions; and
(c) when a minimum funding requirement might give rise to a liability.



                                       14


                                  TERNIUM S.A.
    Notes to the Consolidated Condensed Interim Financial Statements (Contd.)


13 Recent accounting pronouncements (continued)

An entity shall apply this  Interpretation  for annual  periods  beginning on or
after January 1, 2008. Earlier application is permitted.

The  Company's  management  has not  assessed  the  potential  impact  that  the
application of IFRIC 14 may have on the Company's financial condition or results
of operations.









                                Roberto Philipps
                             Chief Financial Officer










                                       15