Net Asset Value(s)

SMALL COMPANIES DIVIDEND TRUST PLC

The Company announces that as at 26 January 2006:

Total Assets * (including audited revenue reserves at 30 April 2005) of £55.60m

Net Assets * (including audited revenue reserves at 30 April 2005) of £45.39m

The Net Asset Values (NAV) excluding current period revenue as at 26 January
2006 were:

                                                           Issued share capital
                                                                               
Per Ordinary share (bid price)                   214.52p             16,250,000
                                                                               
Ordinary share price                             191.50p                       
                                                                               
Discount to NAV                                 (10.73%)                       
                                                                               
Ordinary shares have an undated life                                           
                                                                               
Per Zero Dividend Preference share               167.60p              6,250,000
(ZDP's)                                                                        
                                                                               
ZDP's which are held in a subsidiary have a redemption date of 30 April 2007   
                                                                               
Per Preference share                             167.60p                 31,260

Bank loan £5.00m

Overdraft £5.21m

This NAV has been calculated with debt at par value.

* Figures based on bid prices.