MEGATEST CORP
10-Q, 1995-04-11
LABORATORY APPARATUS & FURNITURE
Previous: STUARTS DEPARTMENT STORES INC, 8-K, 1995-04-11
Next: MERRILL LYNCH FEDERAL SECURITIES TRUST, N-30D, 1995-04-11



<PAGE>   1


===============================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q


            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED FEBRUARY 28, 1995



                         COMMISSION FILE NUMBER 0-17393



                              MEGATEST CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



           DELAWARE                                        94-2422195
(STATE OR OTHER JURISDICTION OF                         (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                        IDENTIFICATION NO.)



                  1321 RIDDER PARK, SAN JOSE, CALIFORNIA 95131
                                 (408) 437-9700
         (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING
            AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)


Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for 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
                                               -----      ------

The number of shares outstanding of the Registrant's Common Stock as of
February 28, 1995, was 7,180,176.




===============================================================================
<PAGE>   2
                              MEGATEST CORPORATION

                                   FORM 10-Q
                       SIX MONTHS ENDED FEBRUARY 28, 1995



                                     INDEX

<TABLE>
<CAPTION>
                                                                                                Page
                                                                                                ----
<S>              <C>                                                                            <C>
                 PART I:   FINANCIAL INFORMATION

Item 1.          Financial Statements

                 Condensed Consolidated Balance Sheets at
                 February 28, 1995 and August 31, 1994  . . . . . . . . . . . . . . . . .       3

                 Condensed Consolidated Statements of Operations for
                 the three-month and six-month periods ended
                 February 28, 1995 and February 28, 1994  . . . . . . . . . . . . . . . .       4

                 Condensed Consolidated Statements of Cash Flows
                 for the six-month periods ended February 28, 1995 and
                 February 28, 1994  . . . . . . . . . . . . . . . . . . . . . . . . . . .       5

                 Notes to Condensed Consolidated Financial Statements . . . . . . . . . .       6

Item 2.          Management's Discussion and Analysis of Financial
                 Condition and Results of Operations  . . . . . . . . . . . . . . . . . .       9


                 PART II:   OTHER INFORMATION

Item 1.          Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . .       12

Item 4.          Submission of Matters to a Vote of Security Holders  . . . . . . . . . .       12

Item 6.          Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . . . . .       13

Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       14
</TABLE>


                                       2

<PAGE>   3
                                     PART I
                             FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                              MEGATEST CORPORATION

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNT)
                                  (UNAUDITED)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                            FEBRUARY 28,              AUGUST 31,
                                                                                1995                     1994
                                                                            ------------             -----------
<S>                                                                         <C>                      <C>
Current assets:
  Cash and cash equivalents   . . . . . . . . . . . . . . . . . . . . . .    $  2,743                $ 19,404
  Short-term investments  . . . . . . . . . . . . . . . . . . . . . . . .          --                  10,069
  Accounts receivable, less allowances of $262 and $262 . . . . . . . . .      19,860                  23,064
  Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      31,930                  23,531
  Deferred taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . .       3,832                   3,532
  Prepaid expenses and other current assets . . . . . . . . . . . . . . .         706                     668
                                                                             --------                --------
         Total current assets . . . . . . . . . . . . . . . . . . . . . .      59,071                  80,268
Property & equipment, net . . . . . . . . . . . . . . . . . . . . . . . .      16,565                  12,122
Other assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      11,000                   8,693
                                                                             --------                --------
                          Total assets  . . . . . . . . . . . . . . . . .    $ 86,636                $101,083
                                                                             ========                ========



                                                 LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $  5,100                $     --
  Current portion of long-term obligations  . . . . . . . . . . . . . . .          54                      66
  Accounts payable and accrued liabilities  . . . . . . . . . . . . . . .      14,734                  18,075
  Income taxes payable  . . . . . . . . . . . . . . . . . . . . . . . . .       1,842                   4,198
  Customer advances and deferred revenues . . . . . . . . . . . . . . . .       4,351                   2,083
                                                                             --------                --------
         Total current liabilities  . . . . . . . . . . . . . . . . . . .      26,081                  24,422
                                                                             --------                --------

Long-term obligations   . . . . . . . . . . . . . . . . . . . . . . . . .         388                     414
                                                                             --------                --------

Stockholders' equity:
  Common stock: $0.001 par value per share;
    Shares outstanding: 7,180 and 7,171 . . . . . . . . . . . . . . . . .           7                       7
  Additional paid-in capital  . . . . . . . . . . . . . . . . . . . . . .      80,670                  80,656
  Accumulated deficit . . . . . . . . . . . . . . . . . . . . . . . . . .     (20,510)                 (4,416)
                                                                             --------               ---------
         Total stockholders' equity   . . . . . . . . . . . . . . . . . .      60,167                  76,247
                                                                             --------               ---------
                          Total liabilities and stockholders' equity  . .    $ 86,636               $ 101,083
                                                                             ========               =========
</TABLE>




   The accompanying notes are an integral part of these financial statements.





                                       3

<PAGE>   4
                              MEGATEST CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
              (AMOUNTS IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED FEBRUARY 28,         SIX MONTHS ENDED FEBRUARY 28,
                                              -------------------------------         -----------------------------
                                                     1995           1994                  1995             1994
                                                     ----           ----                  ----             ----
<S>                                            <C>              <C>                    <C>              <C>
Product sales . . . . . . . . . . . . . . . .  $  18,247        $  23,103              $ 30,449         $ 45,325
Development revenues  . . . . . . . . . . . .
                                                      --              188                    --              413
                                               ---------        ---------              --------         --------
         Net revenues . . . . . . . . . . . .     18,247           23,291                30,449           45,738
                                               ---------        ---------              --------         --------

Cost of sales   . . . . . . . . . . . . . . .     12,923           12,820                21,036           24,865
Engineering and product development . . . . .      5,054            3,823                 9,474            7,580
Selling, general and administrative . . . . .      4,617            4,228                 9,097            8,636
Write-off of acquired in-process technology .
                                                      --               --                 8,837               --
                                               ---------        ---------              --------         --------
         Total costs and expenses . . . . . .     22,594           20,871                48,444           41,081
                                               ---------        ---------              --------         --------

Income (loss) from operations . . . . . . . .     (4,347)           2,420               (17,995)           4,657
Other income/(expense)  . . . . . . . . . . .         19              370                   353              504
                                               ---------        ---------              --------         --------
Income (loss) before income taxes . . . . . .     (4,328)           2,790               (17,642)           5,161
(Provision) benefit for income taxes  . . . .        700             (699)                1,548           (1,292)
                                               ---------        ---------              --------         --------
Income (loss) before accounting change  . . .     (3,628)           2,091               (16,094)           3,869
Cumulative effect of adopting
   new accounting for income taxes  . . . . .
                                                      --               --                    --            1,700
                                               ---------        ---------             ---------         --------
Net income (loss) . . . . . . . . . . . . . .  $  (3,628)       $   2,091             $ (16,094)         $ 5,569
                                               =========        =========             =========          =======

Income (loss) per share before
   accounting change  . . . . . . . . . . . .  $   (0.51)       $    0.29             $   (2.24)         $  0.55
                                               =========        =========             =========          =======
Net income per share  . . . . . . . . . . . .  $   (0.51)       $    0.29             $   (2.24)         $  0.79
                                               =========        =========             =========          =======

Average common and common equivalent
  shares outstanding  . . . . . . . . . . . .      7,179            7,319                  7,177           7,044
                                               =========        =========             ==========         =======
</TABLE>





   The accompanying notes are an integral part of these financial statements.





                                       4
<PAGE>   5
                              MEGATEST CORPORATION

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (AMOUNTS IN THOUSANDS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                     SIX MONTHS ENDED FEBRUARY 28,
                                                                                     -----------------------------
                                                                                          1995             1994
                                                                                          ----             ----
<S>                                                                                    <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    ($ 16,094)        $  5,569
Reconciliation to net cash provided by (used for)
operating activities:
    Cumulative effect of change in accounting for income taxes  . . . . . . . . . .           --           (1,700)
    Write-off of acquired in-process technology   . . . . . . . . . . . . . . . . .        8,837               --
    Amortization of goodwill  . . . . . . . . . . . . . . . . . . . . . . . . . . .           58               --
    Depreciation and amortization   . . . . . . . . . . . . . . . . . . . . . . . .        2,066            1,476
    Provision for deferred taxes  . . . . . . . . . . . . . . . . . . . . . . . . .         (300)
    Changes in:
         Accounts receivable  . . . . . . . . . . . . . . . . . . . . . . . . . . .        3,204            1,904
         Inventories  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (2,738)          (1,541)
         Prepaid expenses and other current assets. . . . . . . . . . . . . . . . .         (38)             (486)
         Accounts payable and accrued liabilities . . . . . . . . . . . . . . . . .       (5,441)           2,770
         Income taxes payable . . . . . . . . . . . . . . . . . . . . . . . . . . .       (2,356)              --
         Customer advances and deferred revenues  . . . . . . . . . . . . . . . . .        2,268             (687)
         Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           --             (477)
                                                                                        --------         --------
Net cash provided by (used for) operating activities  . . . . . . . . . . . . . . .      (10,534)           6,828
                                                                                        --------         --------


CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of tester product line and related technology . . . . . . . . . . . . .      (13,897)              --
Investment in equity securities . . . . . . . . . . . . . . . . . . . . . . . . . .       (1,500)              --
Purchases of restricted investments . . . . . . . . . . . . . . . . . . . . . . . .           --           (7,747)
Proceeds from sale of short-term investments  . . . . . . . . . . . . . . . . . . .       10,069           (2,560)
Property and equipment purchases  . . . . . . . . . . . . . . . . . . . . . . . . .       (5,471)          (2,323)
Other assets, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         (404)              --
                                                                                     -----------         --------
Net cash used for investing activities  . . . . . . . . . . . . . . . . . . . . . .      (11,203)         (12,630)
                                                                                        --------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Sale of common stock  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           14           13,617
Borrowings under notes payable  . . . . . . . . . . . . . . . . . . . . . . . . . .        5,100
Repayments of long-term obligations . . . . . . . . . . . . . . . . . . . . . . . .          (38)              (6)
                                                                                        --------         --------
Net cash used for financing activities  . . . . . . . . . . . . . . . . . . . . . .        5,076           13,611
                                                                                        --------         --------

Net increase (decrease) in cash and cash equivalents  . . . . . . . . . . . . . . .      (16,661)           7,809

CASH AND CASH EQUIVALENTS:
Beginning of the period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       19,404           17,278
                                                                                        --------         --------
End of the period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $  2,743         $ 25,087
                                                                                        ========         ========
</TABLE>





   The accompanying notes are an integral part of these financial statements.





                                       5
<PAGE>   6
                              MEGATEST CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


NOTE 1 - BASIS OF PRESENTATION

         The accompanying unaudited condensed consolidated financial statements
as of February 28, 1995 and for the three-month and six-month periods ended
February 28, 1995 and February 28, 1994 have been prepared on substantially the
same basis as the annual consolidated financial statements and reflect all
adjustments (consisting of only normal recurring adjustments) which are
necessary for a fair statement of the results for the periods presented.  The
statements have been prepared in accordance with the regulations of the
Securities and Exchange Commission, but omit certain information and footnote
disclosures necessary to present the statements in accordance with generally
accepted accounting principles.  For further information, refer to the
consolidated financial statements and footnotes thereto included in the
Company's Form 10-K for the year ended August 31, 1994.

NOTE 2 - INVENTORIES

Inventories consisted of the following:
<TABLE>
<CAPTION>
                                                            FEBRUARY 28, 1995       AUGUST 31, 1994
                                                            -----------------       ---------------
<S>                                                           <C>                      <C>
Purchased parts . . . . . . . . . . . . . . . .                $   8,557               $   5,705
Assemblies in process . . . . . . . . . . . . .                    9,090                   8,285
Finished goods  . . . . . . . . . . . . . . . .                   14,283                   9,541
                                                                --------                --------
         Inventories. . . . . . . . . . . . . .                 $ 31,930                $ 23,531
                                                                ========                ========
</TABLE>

NOTE 3 - INCOME TAXES

         Effective September 1, 1993, the Company adopted the provisions of
Statement of Financial Accounting Standards No. 109 (FAS 109), "Accounting for
Income Taxes."  The cumulative effect of adopting FAS 109 resulted in a
one-time credit to net income of $1,700, or $0.24 per share for fiscal 1994.
FAS 109 is an asset and liability approach that requires the recognition of
deferred tax assets and liabilities for the expected future tax consequences of
events that have been recognized in the Company's financial statements or
income tax returns.  In estimating future tax consequences, FAS 109 generally
considers all expected future events other than enactments of changes in the
tax law or rates.

         In applying the provisions of FAS 109, management fully reserved net
deferred tax assets that may be realized beyond one year after the balance
sheet date because of the uncertainty regarding their realization. The
resulting reduction in the valuation allowance for deferred tax assets of $300
has been reflected as an increase in the benefit for income taxes.

NOTE 4.  ACQUISITION

         On November 22, 1994, the Company acquired the 1149 Tester product
line and follow-on in-process technology (the "Product Line") of Micro
Component Technology, Inc. ("MCT").  The assets acquired include substantially
all of the equipment, inventory and intellectual property including the
follow-on in-process technology, and the assumption of certain liabilities
associated with the Product Line.  Of the amount paid, $2,000 was placed in
escrow (i) to indemnify the Company in the event of a breach of any of the
representations and warranties made by MCT in the purchase agreement, (ii) to
secure performance of MCT's obligations under the purchase agreement, and (iii)
to insure against any shortfalls discovered in the equipment or inventory
intended to be acquired through the Company's post-closing audit of the assets
acquired.





                                       6
<PAGE>   7
                              MEGATEST CORPORATION

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


         The acquisition of the Product Line has been accounted for as a
purchase and, accordingly, the results of operations and cash flows of the
Product Line have been included only from the date of acquisition.  Excluding
the one-time write-off of in-process technology of $8,837, the results of
operations for the Product Line from the date of acquisition through February
28, 1995 were not material to Megatest's results of operations for the
six-month period ended February 28, 1995.  The total purchase price of the
acquisition was as follows:

<TABLE>
                          <S>                                       <C>
                          Cash paid to MCT                          $  12,800
                          Other acquisition costs                       1,097
                                                                    ---------
                                                                    $  13,897
                                                                    =========
</TABLE>

         The allocation of the Company's purchase price to the tangible and
identifiable intangible assets acquired and liabilities assumed is based on
preliminary estimates from information currently available.  A final allocation
of the purchase price will be determined during the year when appraisals and
other studies are completed.  The preliminary purchase price allocation is
summarized as follows:

<TABLE>
                          <S>                                       <C>
                          Inventories                               $  5,661
                          Property and equipment                       1,038
                          In-process technology                        8,837
                          Goodwill                                       461
                                                                    --------
                          Assets acquired                             15,997
                                                                    --------
                          Accounts payable                             1,903
                          Accrued warranty                               197
                                                                    --------
                          Liabilities assumed                          2,100
                                                                    --------
                          Net assets acquired                       $ 13,897
                                                                    ========
</TABLE>

         The in-process technology was charged to income during the quarter
ended November 30, 1994.  In addition, the Company purchased 315,790 shares of
MCT's nonvoting Series A Preferred Stock at a price of $4.75 per share for a
total of $1,500 cash on November 23, 1994.  The investment in equity securities
is included in other assets at February 28, 1995 and is stated at cost, which
approximates fair value.

NOTE 5.  NOTES PAYABLE

         On December 15, 1994, the Company obtained a $7,500 domestic bank line
of credit which expires in January 1996.  The agreement provides for borrowings
up to the lesser of 80% of eligible domestic accounts receivable or the $7,500
committed credit amount.  In addition, on February 9, 1995, the Company
obtained an additional $5,000 line of credit guaranteed by the Export-Import
Bank of the United States to support export sales.  This agreement provides for
borrowings up to the lesser of 90% of eligible foreign accounts receivable plus
70% of eligible inventory to support such receivables, or the $5,000 committed
credit amount.  Borrowings under these lines bear interest at prime (9.0% at
February 28, 1995) plus 1.0% and 0.5% for the domestic and foreign lines of
credit, respectively, and are collateralized by a security interest in
substantially all of the Company's previously unencumbered tangible and
intangible assets.  The terms of the credit agreements require, among other
terms, minimum amounts of tangible net worth, minimum ratios of current assets
to current liabilities, and maximum ratios of indebtedness to net worth.  The
credit agreements preclude the Company from taking certain actions without
prior bank approval.  Transactions subject to such prohibition include the
declaration of cash dividends, certain significant asset acquisitions or
dispositions, incurrence of certain additional indebtedness, and changing the
nature of the Company's business.  At February 28, 1995, the Company had
borrowed $5,100 under these lines of credit, but was in violation of certain
covenants.  Subsequent to February 28, 1995, the Company received a waiver of
such non-compliance and amended certain financial covenants for the duration of
the agreements.  As amended, the credit agreements require the Company to
maintain quarterly profitability beginning with the quarter ending May 31,
1995.





                                       7
<PAGE>   8
                              MEGATEST CORPORATION

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


NOTE 6.   STOCKHOLDER LITIGATION

         On December 6, 1994, the Company, its Chief Executive Officer and its
former Chief Financial Officer were named as defendants in a complaint filed in
the United States District Court for the Northern District of California by a
stockholder who claims to represent a class of stockholders that purchased
shares of the Company's common stock between May 18, 1993 and December 5, 1994.
The complaint is based on provisions of federal securities laws and seeks
equitable relief and unspecified damages for losses allegedly resulting from,
among other things, improper disclosure.  

         On April 7, 1995, the parties filed with the Court a stipulation
seeking a voluntary dismissal of the action without prejudice.

NOTE 7.   SUBSEQUENT EVENTS

         On March 6, 1995, the Company borrowed an additional $3,400 under the
domestic line of credit, thereby reaching the maximum amount available under
that line.  An additional $1,300 remained available for future borrowing under
the foreign line of credit as of February 28, 1995, based on eligible foreign
accounts receivable and inventory on such date.





                                       8
<PAGE>   9
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

Overview

         In the second quarter of fiscal 1995, Megatest reported net revenues
of $18.2 million.  While the Company reported record incoming orders during the
quarter, many of such orders were received late in the quarter or were
for shipment in a later quarter, and thus could not be converted to revenue
during the second quarter.  As a result, the Company reported a net loss of
$3.6 million for the three months ended February 28, 1995.  During the second
quarter of fiscal 1995, the Company continued its operating cost reduction
efforts, including the implementation of a 10% salary reduction for all 
salaried employees which ended February 28, 1995.  Excluding
one-time charges totaling approximately $1.4 million (see Cost of Sales and
Engineering and Product Development discussions, below), the costs related to
the 1149 product line acquired in November 1994, and product material expenses,
the Company's base operating spending for the second quarter of fiscal 1995 was
4% and 15% below second and fourth quarters, respectively, of fiscal 1994.

Acquisition of Product Line

         On November 22, 1994, the Company acquired the 1149 Tester product
line and follow-on in-process technology (the "Product Line")  from Micro
Component Technology, Inc. ("MCT") for $12.8 million.  In addition, the Company
incurred acquisition related expenses of $1.1 million.  The purchase of the
Product Line included substantially all of the assets and intellectual property
and the assumption of certain liabilities, approximating $2.1 million,
associated with the Product Line.  The Product Line features a low cost logic
IC test system that is expected to complement the Company's Polaris logic test
systems, and opens markets in which the Company has not previously participated
with its existing products, such as FPGAs, PLDs and certain microcontrollers.
As a result of the acquisition of the Product Line, the Company incurred a
one-time write-off of in-process technology of $8.8 million, which contributed
to the Company's first quarter loss. Excluding the one-time write-off of
in-process technology, the results of operations for the Product Line from the
date of acquisition through February 28, 1995 were not material to Megatest's
results of operations.

Net Revenues

         The Company's net revenues for the three-month and six-month periods
ended February 28, 1995 decreased 21.6% and 33.4%, respectively, from the
corresponding periods in the prior fiscal year.  The Company experienced
declines in sales in all geographic areas and in all product lines during the
first quarter of fiscal 1995, and believes such declines were due primarily to
delayed orders from its customers.  Of the $18.2 million in total net revenue
in the second quarter of fiscal 1995, 30% consisted primarily of revenue 
from sales of spare parts and service contracts.

Cost of Sales and Gross Margin on Product Sales

         Gross margin as a percent of net revenues for the three-month and
six-month periods ended February 28, 1995 was 29.2% and 30.9%, respectively.
For the second quarter, the 29.2% gross margin represents a decline of 16
percentage points from the same period of fiscal 1994, and a decline of 4.3
percentage points from the first quarter of fiscal 1995.  The low gross margin
in the second quarter of fiscal 1995 resulted primarily from the low shipment
level, as manufacturing spending could not be scaled back in proportion to the
decline in revenues from the anticipated rate of sales.  In addition, the
Company increased  inventory reserves by $0.9 million for certain components
which the Company plans to upgrade to higher performance levels to better match
customer requirements.





                                       9
<PAGE>   10
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)


Engineering and Product Development Expense

         Engineering and product development expenses for the three-month and
six-month periods ended February 28, 1995 increased 32.2% and 25.0%,
respectively, from the corresponding periods in fiscal 1994.  As a percentage
of net revenue, engineering and product development expenses increased 11
percentage points to 27.7% from the corresponding three-month period of fiscal
1994, and increased 15 percentage points to 31.1% from the corresponding
six-month period of fiscal 1994.  The increase in engineering and product
development expenditures includes $0.5 million related to the Product Line,
$0.5 million of certain costs associated with accelerated development of the
Company's new Vega Series logic testers, and the Company's continuing
commitment to maintaining a high level of engineering and product development
effort.  The Company intends to continue to invest significant resources in the
development of next generation products for both memory and logic applications.

Selling, General and Administrative Expenses

         Selling, general and administrative expenses for the second quarter of
fiscal 1995 increased 9% from the same quarter of the prior fiscal year.  For
the six months ended February 28, 1995, selling, general, and administrative
expenses increased 5% from the corresponding six-month period of fiscal 1994.
The year-to-year increase in dollar expenditures was attributable primarily to
increased hiring and employee compensation, and the addition of the Product
Line.  Selling, general and administrative expenses are expected to continue to
increase both sequentially and year-to-year.

Other Income and Expense

         Other income was minimal for the quarter ended February 28, 1995,
compared to $0.4 million for the same quarter in fiscal 1994.  Other income
consists primarily of interest income from the investment of the Company's cash
balances offset by interest expense on notes payable.  The decrease in net
interest income in the second quarter of fiscal 1995 is attributable to lower
cash balances and the interest expense incurred on line-of-credit borrowings
necessitated by the Product Line acquisition and net cash used for operations
in the first and second quarters of fiscal 1995.

Income Taxes

         The Company's effective tax rate for the second quarter of fiscal 1995
was 16% compared to 25% for the same quarter of the prior fiscal year.  The
reduction in the rate was primarily attributable to adjustments to the deferred
tax valuation allowance associated with the Company's lower than anticipated
earnings during the quarter.  The Company anticipates that the quarterly
effective tax rate for the remainder of fiscal 1995 and for fiscal 1996 will be
approximately 20% to 25%.

Net Income/(Loss)

         The Company had a net loss of $3.6 and $16.1 million for the
three-month and six-month periods ended February 28, 1995, versus net income of
$2.1 million and $5.6 million, respectively, for the corresponding periods in
the prior fiscal year.  The year-to-date net loss included an $8.8 million
write-off in the first quarter of in-process technology associated with the
purchase of the 1149 tester product line from MCT on November 22, 1994.  Net
income for last year's first quarter included a gain of $1.7 million related to
the adoption of FAS 109, "Accounting for Income Taxes."  The per share loss was
$.51 for the three-month period and $2.24 for the six-month period ended
February 28, 1995, versus net income per share of $.29 and $0.55, respectively,
for the same periods last year.





                                     10
<PAGE>   11
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES

         The Company's total current assets were 2.3 times total current
liabilities at February 28, 1995, compared to 3.3 times at August 31, 1994 and
4.1 times at February 28, 1994.  In November 1994, the Company used $13.9
million of its available cash to acquire the Product Line and made a $1.5
million investment in MCT Preferred Stock.  The MCT acquisition included 
$5.7 million of 1149 Tester inventory, $1.0 million of equipment and other 
fixed assets, and the assumption of $2.1 million of trade payables, warranty 
and other liabilities associated with the 1149 Tester product line.

         Accounts receivable decreased $3.2 million during the first six months
of fiscal 1995 due to the low revenue level recorded for the first and second
quarters and to continued emphasis on receivables management.  Excluding
inventory acquired from MCT, inventories increased $2.7 million during the
first six months of fiscal 1995, primarily due to the low shipment level and
demonstration units at customer sites.  The Company continues to monitor
inventory levels carefully based on current and projected sales levels and has
implemented programs to reduce inventory going forward.

         Investing activities used $11.2 million in the first half of fiscal
1995, compared to  $12.6 million in the comparable period last year.  Excluding
cash payments to acquire the Product Line and MCT Preferred Stock, investing
activities consisted primarily of purchases of $5.5 million of property and
equipment, offset by the sale of $10.1 million of short-term investments to
fund the Product Line acquisition.  Financing activities provided $5.1 million 
in the first half of fiscal 1995, representing borrowings under the Company's 
lines of credit.

         At February 28, 1995, the Company's cash, cash equivalents and
short-term investments were $2.7 million, compared to $29.5 million at August
31, 1994.  The decrease primarily reflects the cash used to acquire the Product
Line from MCT and to fund operations during the first and second quarters. On
December 15, 1994, the Company obtained a $7,500 domestic bank line of credit
which expires in January 1996.  The agreement provides for borrowings up to the
lesser of 80% of eligible domestic accounts receivable or the $7.5 million
committed credit amount.  In addition, on February 9, 1995, the Company
obtained an additional $5.0 million line of credit guaranteed by the
Export-Import Bank of the United States to support export sales.  This
agreement provides for borrowings up to the lesser of 90% of eligible foreign
accounts receivable plus 70% of eligible inventory to support such receivables,
or the $5.0 million committed credit amount.  Borrowings under these lines bear
interest at prime (9.0% at February 28, 1995) plus 1.0% and 0.5% for the
domestic and foreign lines of credit, respectively, and are collateralized by a
security interest in substantially all of the Company's previously unencumbered
tangible and intangible assets.  The terms of the credit agreements require,
among other terms, minimum amounts of tangible net worth, minimum ratios of
current assets to current liabilities, and maximum ratios of indebtedness to
net worth.  The credit agreements preclude the Company from taking certain
actions without prior bank approval.  Transactions subject to such prohibition
include the declaration of cash dividends, certain significant asset
acquisitions or dispositions, incurrence of certain additional indebtedness,
and changing the nature of the Company's business.  At February 28, 1995, the
Company had borrowed $5.1 million under these lines of credit, but was in
violation of certain covenants.  Subsequent to February 28, 1995, the Company
received a waiver of such non-compliance and amended certain financial
covenants for the duration of the agreements.  As amended, the credit
agreements require the Company to maintain quarterly profitability beginning
with the quarter ending May 31, 1995.

         The Company believes that its cash flow from operations, together with
its cash balances and funds available under working capital lines of credit,
will provide sufficient financing resources to meet both working capital and
capital expenditure requirements through fiscal 1995 based on recent order
rates and anticipated revenue levels.  However, the Company is also in
discussions with several lenders to secure asset-based long-term debt financing
to further enhance its liquidity and to provide additional flexibility to fund
future growth.





                                    11
<PAGE>   12
                                    PART II

                               OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS

         On December 6, 1994, the Company, its Chief Executive Officer and
former Chief Financial Officer were named as defendants in a complaint filed in
the United States District Court for the Northern District of California by a
stockholder who claims to represent a class of stockholders that purchased
shares of the Company's common stock between May 18, 1993 and December 5, 1994.
The complaint is based on provisions of federal securities laws and seeks
equitable relief and unspecified damages for losses allegedly resulting from,
among other things, improper disclosure.  

         On April 7, 1995, the parties filed with the Court a stipulation
seeking a voluntary dismissal of the action without prejudice.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         At the Annual Meeting of Stockholders of the Company, held on January
12, 1995 in San Jose, California, the Stockholders (i) elected members of the
Company's Board of Directors; (ii) approved amendments to the Company's 1990
Stock Option Plan increasing the number of shares reserved for issuance
thereunder by 1,000,000 shares and limiting the number of shares issuable under
options granted under the Plan to an employee in any fiscal year; (iii) did not
approve a proposed amendment to the Company's Restated Certificate of
Incorporation to eliminate cumulative voting; and (iv) ratified the Company's
appointment of Price Waterhouse as independent auditors.

The vote for nominated directors was as follows:

<TABLE>
<CAPTION>
                            NOMINEE                            FOR              WITHHELD
                       ---------------------                ---------        -------------
                        <S>                                 <C>                  <C>
                        John E. Halter                      4,943,869             74,493
                        James W. Bagley                     4,969,472             48,890
                        Stephen J. Bisset                   4,969,397             48,965
                        Winston H. Chen, Ph.D.              4,969,472             48,890
                        David A. Hodges                     4,969,422             48,940
                        Steven J. Sharp                     4,411,963            606,399
</TABLE>

The vote for amending the 1990 Stock Option Plan was as follows:
<TABLE>
<CAPTION>
                                                                                BROKER
                             FOR                AGAINST         ABSTAIN        NON-VOTES
                       ---------------      -------------     -----------    -------------
                         <S>                   <C>               <C>            <C>
                         3,478,036             631,020           1,815          907,491
</TABLE>

The vote for amending the Restated Certificate of Incorporation was as follows:
<TABLE>
<CAPTION>
                                                                                BROKER
                             FOR                AGAINST         ABSTAIN        NON-VOTES
                       ---------------      -------------     -----------    -------------
                         <S>                   <C>              <C>             <C>
                         2,349,156             1,757,432        4,283           907,491
</TABLE>

The vote for ratifying the appointment of Price Waterhouse was as follows:


<TABLE>
<CAPTION>
                             FOR                AGAINST         ABSTAIN
                       ---------------      -------------     -----------
                          <S>                   <C>               <C>
                          4,993,858             21,771            2,733
</TABLE>





                                    12
<PAGE>   13




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

          (a) Exhibits

<TABLE>
<CAPTION>
          Exhibit No.             Description
          -----------             -----------
          <S>                     <C>
          10.11                   Loan and Security Agreement between the Registrant and Bank of the West dated February 9, 1995.
          10.12                   Borrower Agreement between the Registrant and Bank of the West dated February 10, 1995.
           11.1                   Statement regarding computation of per share earnings.
           27.1                   Financial Data Schedule.
</TABLE>


          (b) Reports on Form 8-K

                    On Form 8-K/A filed with the Commission on February 6,
              1995, the Company amended its Form 8-K dated November 22, 1994 to
              provide financial statements and other proforma information
              regarding the assets it acquired from Micro Component Technology,
              Inc. on November 22, 1994.


              All other items specified by Part II of this report are
inapplicable and accordingly have been omitted.





                                   13
<PAGE>   14
                              MEGATEST CORPORATION

                                   SIGNATURES


         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, in the City of San Jose and State of
California, on April 11, 1995.




                                                   MEGATEST CORPORATION

Date:    April 11, 1995                            By:   /s/ John E. Halter
                                                         -----------------------
                                                         John E. Halter
                                                         President
                                                         Chief Executive Officer





Date:    April 11, 1995                            By:   /s/  Paul W. Emery II
                                                         -----------------------
                                                         Paul W. Emery II
                                                         Vice President, Finance
                                                         Chief Financial Officer





                                    14

<PAGE>   1
                                                                EXHIBIT 10.11





                              MEGATEST CORPORATION

                               EXPORT-IMPORT BANK


                          LOAN AND SECURITY AGREEMENT
<PAGE>   2
                              TABLE OF CONTENTS
                                                                           Page 
<TABLE>
<S>                                                                        <C>

1. DEFINITIONS AND CONSTRUCTION   . . . . . . . . . . . . . . . . . . . . .    1
  1.1  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1

2. LOAN AND TERMS OF PAYMENT  . . . . . . . . . . . . . . . . . . . . . . .    2
  2.1  Revolving Advances . . . . . . . . . . . . . . . . . . . . . . . . .    2
  2.2  Overadvances . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
  2.3  Interest Rates, Payments, and Calculations . . . . . . . . . . . . .    3
  2.4  Crediting Payments . . . . . . . . . . . . . . . . . . . . . . . . .    3
  2.5  Fees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
  2.6  Increased Costs  . . . . . . . . . . . . . . . . . . . . . . . . . .    4
  2.7  Term . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    4
  2.8  Use of Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .    4

3. CONDITIONS OF LOANS  . . . . . . . . . . . . . . . . . . . . . . . . . .    4
  3.1  Conditions Precedent to Initial Advance  . . . . . . . . . . . . . .    4
  3.2  Conditions Precedent to all Advances . . . . . . . . . . . . . . . .    5

4. CREATION OF SECURITY INTEREST  . . . . . . . . . . . . . . . . . . . . .    5
  4.1  Grant of Security Interest . . . . . . . . . . . . . . . . . . . . .    5
  4.2  Delivery of Additional Documentation Required  . . . . . . . . . . .    5
  4.3  Power of Attorney  . . . . . . . . . . . . . . . . . . . . . . . . .    5
  4.4  Right to Inspect . . . . . . . . . . . . . . . . . . . . . . . . . .    6

5. REPRESENTATIONS AND WARRANTIES   . . . . . . . . . . . . . . . . . . . .    6
  5.1  Domestic Loan Documents  . . . . . . . . . . . . . . . . . . . . . .    6

6. AFFIRMATIVE COVENANTS  . . . . . . . . . . . . . . . . . . . . . . . . .    6
  6.1  Domestic Loan Documents  . . . . . . . . . . . . . . . . . . . . . .    6
  6.2  Terms of Sale  . . . . . . . . . . . . . . . . . . . . . . . . . . .    6
  6.3  Borrower Agreement . . . . . . . . . . . . . . . . . . . . . . . . .    6
  6.4  Notice in Event of Filing of Action for Debtor's Relief  . . . . . .    6
  6.5  Payment in Dollars . . . . . . . . . . . . . . . . . . . . . . . . .    6
  6.6  Further Assurances . . . . . . . . . . . . . . . . . . . . . . . . .    7

7. NEGATIVE COVENANTS   . . . . . . . . . . . . . . . . . . . . . . . . . .    7
  7.1  Domestic Loan Documents  . . . . . . . . . . . . . . . . . . . . . .    7
  7.2  Loans to Shareholders or Affiliates  . . . . . . . . . . . . . . . .    7
  7.3  Ex-Im Guarantee  . . . . . . . . . . . . . . . . . . . . . . . . . .    7

8. EVENTS OF DEFAULT  . . . . . . . . . . . . . . . . . . . . . . . . . . .    7
  8.1  Payment Default  . . . . . . . . . . . . . . . . . . . . . . . . . .    7
  8.2  Covenant Default; Cross Default  . . . . . . . . . . . . . . . . . .    7
  8.3  Ex-Im Guarantee  . . . . . . . . . . . . . . . . . . . . . . . . . .    7

9. BANK'S RIGHTS AND REMEDIES   . . . . . . . . . . . . . . . . . . . . . .    7
  9.1  Rights and Remedies  . . . . . . . . . . . . . . . . . . . . . . . .    7
  9.2  Ex-Im Direction  . . . . . . . . . . . . . . . . . . . . . . . . . .    8
  9.3  Ex-Im Notification . . . . . . . . . . . . . . . . . . . . . . . . .    8
  9.4  Remedies Cumulative  . . . . . . . . . . . . . . . . . . . . . . . .    9

</TABLE>




                                       i
<PAGE>   3

<TABLE>
<S>                                                                         <C>
10.  WAIVERS; INDEMNIFICATION   . . . . . . . . . . . . . . . . . . . . . .    9
  10.1 Demand; Protest  . . . . . . . . . . . . . . . . . . . . . . . . . .    9
  10.2 Bank's Liability for Inventory . . . . . . . . . . . . . . . . . . .    9
  10.3 Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . .    9

11.  NOTICES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    9

12.  CHOICE OF LAW AND VENUE; JURY TRIAL WAIVER   . . . . . . . . . . . . .   10

13.  GENERAL PROVISIONS   . . . . . . . . . . . . . . . . . . . . . . . . .   10
  13.1 Successors and Assigns . . . . . . . . . . . . . . . . . . . . . . .   10
  13.2 Time of Essence  . . . . . . . . . . . . . . . . . . . . . . . . . .   10
  13.3 Severability of Provisions . . . . . . . . . . . . . . . . . . . . .   10
  13.4 Amendments in Writing  . . . . . . . . . . . . . . . . . . . . . . .   10
  13.5 Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
  13.6 Survival . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10


</TABLE>

                                         ii
<PAGE>   4
  This LOAN AND SECURITY AGREEMENT is entered into as of February 9, 1995, by
and between BANK OF THE WEST ("Bank") and MEGATEST CORPORATION ("Borrower").


                                    RECITALS

  A. Borrower has entered into a Loan and Security Agreement with Bank,
together with related documents.
  B. Borrower and Bank desire in this Agreement to set forth their agreement
with respect to a working capital facility to be guaranteed by Export-Import
Bank of the United States.

                                   AGREEMENT

  The parties agree as follows:

  1. DEFINITIONS AND CONSTRUCTION

   1.1   Definitions.  Except as otherwise defined, terms that are capitalized
in this Agreement shall have the meaning assigned in the Domestic Loan
Documents.  As used in this Agreement, the following terms shall have the
following definitions:

     "Bank Expenses" means all:  reasonable costs or expenses (including
reasonable attorneys' fees and expenses) incurred in connection with the
preparation, negotiation, administration, and enforcement of the Loan
Documents, including any costs incurred in relation to opposing or seeking to
obtain relief from any stay or restructuring order prohibiting Bank from
exercising its rights as a secured creditor, foreclosing upon or disposing of
Collateral, or such related matters; fees that Bank pays to Ex-Im Bank in
consideration of the issuance of the Ex-Im Guarantee;  and Bank's reasonable
attorneys' fees and expenses incurred in amending, enforcing or defending the
Loan Documents, whether or not suit is brought.

     "Borrower Agreement" means the Export-Import Bank of the United States
Working Capital Guarantee Program Borrower Agreement between Borrower and Bank.

     "Borrowing Base" has the meaning set forth in Section 2.1 hereof.

     "Domestic Loan Documents" means the Loan and Security Agreement between
Bank and Borrower dated as of December 15, 1994 as amended from time to time
and the instruments and documents executed in connection with that Agreement.

     "Eligible Foreign Accounts" means those Accounts payable in United States
Dollars that arise in the ordinary course of Borrower's business from
Borrower's sale of Eligible Foreign Inventory (i) with respect to which the
account debtor is not a resident of the United States; and (ii) that have been
validly assigned and comply with all of Borrower's representations and
warranties to Bank; provided, that standards of eligibility may be fixed and
revised from time to time by Bank in Bank's reasonable judgment and upon
notification thereof to the Borrower in accordance with the provisions hereof.
Eligible Foreign Accounts shall not include the following:

     (a)  Accounts that the account debtor has failed to pay within ninety (90)
days of the original date of the invoice;

     (b)  Accounts with respect to which the account debtor is an officer,
employee, or agent of Borrower;

                                      1


<PAGE>   5

     (c)  Accounts with respect to which the account debtor is an Affiliate of
Borrower;

     (d)  Accounts with respect to which Borrower is liable to the account
debtor for goods sold or services rendered by the account debtor to Borrower,
but only to the extent of Borrower's liability to such account debtor;

     (e)  Accounts with respect to which the account debtor disputes  liability
or makes any claim with respect thereto (but only to the extent of the amount
subject to such dispute or claim), or is subject to any Insolvency Proceeding,
or becomes insolvent, or goes out of business;

     (f)  Accounts generated by the sale of Products purchased for military
purposes;

     (g)  Accounts the collection of which Bank or Ex-Im Bank determines in its
reasonable judgment to be doubtful; and

     (h)  Accounts that are excluded from the Borrowing Base under the Borrower
Agreement.

     "Eligible Foreign Inventory" means Inventory held by Borrower in the
United States, other than Inventory that is excluded from the Borrowing Base
under the Borrower Agreement.

     "Ex-Im Bank" means Export-Import Bank of the United States.

     "Ex-Im Committed Line" means Five Million Dollars ($5,000,000).

     "Ex-Im Guarantee" means that certain Master Guarantee Agreement No.
CA-MGA-009 issued by Ex-Im Bank with respect to Borrower, as amended from time
to time, the terms of which are incorporated by reference into this Agreement.

     "Loan Documents" means, collectively, this Agreement, any note or notes
executed by Borrower, and any other agreement entered into between Borrower and
Bank in connection with this Agreement, all as amended or extended from time to
time.

     "Maturity Date" means the earlier of (i) the Maturity Date under the
Domestic Loan Documents or (ii) July 31, 1995.

  2. LOAN AND TERMS OF PAYMENT

   2.1   Revolving Advances.  Subject to the terms and conditions of this
Agreement, Bank agrees to make revolving advances ("Advances") to Borrower in
an amount not to exceed the lesser of the Ex-Im Committed Line or the Borrowing
Base.  For purposes of this Agreement "Borrowing Base" shall mean an amount
equal to the sum of (i) ninety percent (90%) of the Eligible Foreign Accounts
and (ii) seventy percent (70%) of Eligible Foreign Inventory.  The value of
Eligible Foreign Inventory for the purpose of calculating the Borrowing Base
shall be the lesser of the cost or the wholesale fair market value of such
Eligible Foreign Inventory.

  To evidence the Advances, Borrower shall execute and deliver to Bank on the
date hereof a promissory note (the "Note") in substantially the form attached
hereto as Exhibit B.

  Whenever Borrower desires an Advance, Borrower will notify Bank by facsimile
transmission or telephone no later than 11:00 a.m. California time, on the
Business Day that the Advance is to be made.  Each such notification shall be
promptly confirmed by a Borrowing Certificate in substantially the form of


                                      2

<PAGE>   6


Schedule 2.1 hereto.  In addition to the procedure set forth in the preceding
sentence, Bank is authorized to make Advances under this Agreement, based upon
written instructions received from a Responsible Officer or without
instructions if in Bank's discretion such Advances are necessary to meet
Obligations which have become due and remain unpaid.  Bank will credit the
amount of Advances made under this Section 2.1 to Borrower's deposit account.
Amounts borrowed pursuant to this Section 2.1 may be repaid and re-borrowed at
any time during the term of this Agreement so long as no Event of Default has
occurred and is continuing.

   2.2   Overadvances.  If, at any time or for any reason, the amount of
Obligations pursuant to this Agreement owed by Borrower to Bank pursuant to
Section 2.1 of this Agreement is greater than the lesser of (i) the Borrowing
Base or (ii) the Ex-Im Committed Line, at the option of Bank, (i) Borrower
shall immediately pay to Bank, in cash, the amount of such excess, or (ii)
Borrower shall furnish additional collateral to Bank in form and amount
satisfactory to Bank and Ex-Im Bank.

   2.3   Interest Rates, Payments, and Calculations.

     (a)  Interest Rate.  Except as specified to the contrary in any Loan
Document, the Obligations under this Agreement shall bear interest, on the
average Daily Balance, at a rate equal to One Half Percentage Point (0.5%)
above the Prime Rate.

     (b)  Default Rate.  All Obligations shall bear interest, from and after
the occurrence of an Event of Default, at a rate equal to five (5) percentage
points above the rate that applied immediately prior to the occurrence of the
Event of Default.

     (c)  Payments.  Interest hereunder shall be due and payable on the last
Business Day of each calendar month during the term hereof.  Bank shall, at its
option, charge such interest, all Bank Expenses, and all Periodic Payments
against Borrower's deposit account or against the Ex- Im
Committed Line, in which case those amounts shall thereafter accrue interest at
the rate then applicable hereunder.  Any interest not paid when due shall be
compounded by becoming a part of the Obligations, and such interest shall
thereafter accrue interest at the rate then applicable hereunder.

     (d)  Computation.  In the event the Prime Rate is changed from time to
time hereafter, the applicable rate of interest hereunder shall be increased or
decreased contemporaneously with such change by an amount equal to such change
in the Prime Rate.  All interest chargeable under the Loan Documents shall be
computed on the basis of a three hundred sixty (360) day year for the actual
number of days elapsed.

   2.4   Crediting Payments.  The receipt by Bank of any wire transfer of
funds, check, or other item of payment shall be immediately applied to
conditionally reduce Obligations, but shall not be considered a payment on
account unless such wire transfer is of immediately available federal funds and
is made to the appropriate deposit account of Bank or unless and until such
check or other item of payment is honored when presented for payment.
Notwithstanding anything to the contrary contained herein, any wire transfer or
payment received by Bank after 11:00 a.m.  California time shall be deemed to
have been received by Bank as of the opening of business on the immediately
following Business Day.

   2.5   Fees.  Borrower shall pay to Bank the following fees:

     (a)  Financial Examination and Appraisal Fees.  Bank's reasonable fees and
reasonable out-of-pocket expenses for Bank's initial audit of Borrower's
Accounts and Inventory, and for each subsequent appraisal of Collateral and
financial analysis and examination of Borrower performed from time to time by
Bank or its agents;

     (b)  Facility Fee.  A facility fee equal to Twenty Five Thousand Dollars
($25,000), which fee shall be due and fully earned upon Bank's receipt of the
Ex-Im Guarantee;


                                      3

<PAGE>   7

     (c)  Ex-Im Fee.  A fee equal to Thirty Seven Thousand Dollars ($37,500),
payable to Ex-Im Bank; and

     (d)  Bank Expenses.  On the Closing Date, Bank Expenses incurred through
the Closing Date and, after the Closing Date, all Bank Expenses as they become
due.

   2.6   Increased Costs.  In case any law, regulation, treaty or official
directive or the interpretation or application thereof by any court or any
governmental authority charged with the administration thereof or the
compliance with any guideline or request of any central bank or other
governmental authority (whether or not having the force of law):

     (a)  subjects Bank to any tax with respect to payments of principal or
interest or any other amounts payable hereunder by Borrower or otherwise with
respect to the transactions contemplated hereby (except for taxes on the
overall net income of Bank imposed by the United States of America or any
political subdivision thereof); or

     (b)  imposes, modifies or deems applicable any deposit insurance, reserve,
special deposit or similar requirement against assets held by, or deposits in
or for the account of, or loans by, Bank; or

     (c)  imposes upon Bank any other condition with respect to their
performance under this Agreement,

and the result of any of the foregoing is to increase the cost to Bank, reduce
the income receivable by Bank or impose any expense upon Bank with respect to
any loans, Bank shall notify Borrower thereof.  Borrower agrees to pay to Bank
the amount of such increase in cost, reduction in income or additional expense
as and when such cost, reduction or expense is incurred or determined, upon
presentation by Bank of a statement in the amount and setting forth Bank's
calculation thereof, which statement shall be deemed true and correct absent
manifest error.

   2.7   Term.  This Agreement shall become effective upon acceptance by Bank
and shall continue in full force and effect for a term ending on the Maturity
Date, on which date all Obligations shall become immediately due and payable.
Notwithstanding the foregoing, Bank shall have the right to terminate this
Agreement immediately and without notice upon the occurrence of an Event of
Default and Borrower shall have the right to terminate this Agreement
immediately upon payment in full of its Obligations then outstanding hereunder.
Notwithstanding any termination of this Agreement, all of Bank's security
interest in all of the Collateral and all of the terms and provisions of this
Agreement shall continue in full force and effect until all Obligations have
been paid and performed in full, and no termination shall impair any right or
remedy of Bank, nor shall any such termination relieve Borrower of any
Obligation to Bank until all of the Obligations have been paid and performed in
full.

   2.8   Use of Proceeds.  Borrower will use the proceeds of Advances only for
the purposes specified in the Borrower Agreement.  Borrower shall not use the
proceeds of the Advances for any purpose prohibited by the Borrower Agreement.

  3. CONDITIONS OF LOANS

   3.1   Conditions Precedent to Initial Advance.  The obligation of Bank to
make the initial Advance is subject to the condition precedent that Bank shall
have received, in form and substance satisfactory to Bank, the following:

     (a)  this Agreement and the Note, each duly executed by Borrower;


                                      4

<PAGE>   8

     (b)  a certificate of the secretary of Borrower with respect to incumbency
and resolutions authorizing the execution and delivery of this Agreement;

     (c)  the Ex-Im Guarantee;

     (d)  such other documents, and completion of such other matters, as Bank
may deem reasonably necessary or appropriate.

   3.2   Conditions Precedent to all Advances.  The obligation of Bank to make
each Advance, including the initial Advance, is further subject to the
following conditions:

     (a)  timely receipt by Bank of the Borrowing Certificate as provided in
Section 2.1;

     (b)  timely receipt by Bank of a copy of the executed firm written export
purchase order relating to the requested Advance, the payment terms of which
shall be acceptable to Bank; except that up to twenty percent (20%) of the
Committed Line may consist of Advances supported by a statement and breakdown
of costs demonstrating that Advances are only for documented U.S. Costs
associated with sales that will generate Eligible Foreign Accounts in lieu of a
firm written purchase order;

     (c)  timely receipt by Bank of an Export Certificate, as defined in the
Borrower Agreement;

     (d)  the Ex-Im Guarantee shall be in full force and effect; and

     (e)  the representations and warranties contained in Section 5 shall be
true and accurate in all material respects on and as of the date of such
Borrowing Certificate and on the effective date of each Advance as though made
at and as of each such date, and no Event of Default (or event that, but for
the giving of notice or the lapse of time or both would constitute an Event of
Default) shall have occurred and be continuing, or would result from such
Advance.

  The making of each Advance shall be deemed to be a representation and
warranty by Borrower on the date of such Advance as to the accuracy of the
facts referred to in subsection (b) of this Section 3.2.

  4. CREATION OF SECURITY INTEREST

   4.1   Grant of Security Interest.  Borrower hereby grants to Bank a
continuing security interest in all presently existing and hereafter acquired
or arising Collateral in order to secure prompt repayment of any and all
Obligations and in order to secure prompt performance by Borrower of each of
its covenants and duties under the Loan Documents.

   4.2   Delivery of Additional Documentation Required.  Borrower shall from
time to time execute and deliver to Bank, at the request of Bank, all financing
statements and other documents that Bank may reasonably request, in form
satisfactory to Bank, to perfect and continue perfected Bank's security
interests in the Collateral and in order to fully consummate all of the
transactions contemplated under the Loan Documents.

   4.3   Power of Attorney.  Borrower hereby irrevocably appoints Bank (and any
of Bank's designated officers, or employees) as Borrower's true and lawful
attorney, with power to:  (a) send requests for verification of Accounts; (b)
endorse Borrower's name on any checks or other forms of payment or security
that may come into Bank's possession; (c) sign the name of Borrower on any of
the documents described in Section 4.2; (d) sign Borrower's
name on any invoice or bill of lading relating to any Account, drafts against
account debtors, schedules and assignments of Accounts, verifications of
Accounts, and notices to account debtors; (e) make, settle, and adjust all
claims under and decisions with 


                                      5

<PAGE>   9
respect to Borrower's policies of insurance;
and (f) settle and adjust disputes and claims respecting the accounts directly
with account debtors, for amounts and upon terms which Bank determines to be
reasonable.  The appointment of Bank as Borrower's attorney-in-fact, and each
of Bank's rights and powers, being coupled with an interest, is irrevocable
until all of the Obligations have been fully repaid and performed and Bank's
obligation to provide advances hereunder is terminated.

   4.4   Right to Inspect.  Each of Bank and Ex-Im Bank (through any of their
respective officers, employees, or agents) shall have the right, upon
reasonable prior notice, from time to time during Borrower's usual business
hours, to inspect Borrower's Books, facilities and activities, and to check,
test, and appraise the Collateral in order to verify Borrower's financial
condition or the amount, condition of, or any other matter relating to, the
Collateral.  Bank shall conduct semi-annual accounts receivable audits and
physical inspections of the Inventory at Borrower's expense, the results of
which audits shall be satisfactory to Bank.  Borrower will cause its officers
and employees to give their full cooperation and assistance in connection
therewith.

  5. REPRESENTATIONS AND WARRANTIES

   Borrower represents, warrants and covenants as follows:

   5.1   Domestic Loan Documents.  The representations and warranties contained
in the Domestic Loan Documents are true and correct.

  6. AFFIRMATIVE COVENANTS

   Borrower covenants and agrees that, until payment in full of the
Obligations, Borrower shall do all of the following:

   6.1   Domestic Loan Documents.  Borrower shall comply in all respects with
the provisions of the Domestic Loan Documents.

   6.2   Terms of Sale.  Borrower shall cause all sales of Products upon which
Advances are based either to be (i) supported by one or more irrevocable
letters of credit in an amount and of a tenor, naming a beneficiary and issued
by a financial institution acceptable to Bank or (ii) on open account to
creditworthy buyers that have been preapproved in writing by Bank and Ex-Im
Bank.

   6.3   Borrower Agreement.  Borrower shall comply with all of the terms of the
Borrower Agreement.

   6.4   Notice in Event of Filing of Action for Debtor's Relief.  Borrower
shall promptly notify Bank in writing of the occurrence of any of the
following:  (1) Borrower begins or consents in any manner to any proceeding or
arrangement for its liquidation in whole or in part or to any other proceeding
or arrangement whereby any of its assets are subject generally to the payment
of its liabilities or whereby any receiver, trustee, liquidator or the like is
appointed for it or any substantial part of its assets (including without
limitation the filing by Borrower of a petition for appointment as a
debtor-in-possession under Title 11 of the U.S. Code);  (2) Borrower fails to
obtain the dismissal or stay on appeal within thirty (30) calendar days of the
commencement of any proceeding arrangement referred to in (1) above;  (3)
Borrower begins any other procedure for the relief of financially distressed or
insolvent debtors, or such procedure has been commenced against it, whether
voluntarily or involuntarily, and such procedure has not been effectively
terminated, dismissed or stayed within thirty (30) calendar days after the
commencement thereof, or (4) Borrower begins any procedure for its dissolution,
or a procedure therefor has been commenced against it.

   6.5   Payment in Dollars.  Borrower shall require payment in United States
Dollars for the Products, unless Ex-Im Bank otherwise agrees in writing.
                                

                                      6

<PAGE>   10

   6.6   Further Assurances.  At any time and from time to time Borrower shall
execute and deliver such further instruments and take such further action as
may reasonably be requested by Bank to effect the purposes of this Agreement.

  7. NEGATIVE COVENANTS

   Borrower covenants and agrees that, so long as any credit hereunder shall be
available and until payment in full of the Obligations, Borrower will not do
any of the following, or enter into any agreement to do any of the following:

   7.1   Domestic Loan Documents.  Violate or otherwise fail to comply with any
provision of the Domestic Loan Documents.

   7.2   Loans to Shareholders or Affiliates.  Without Ex-Im Bank's prior
written consent, make any loans to any shareholder or entity affiliated with
Borrower.  As used in this Section 7.2, the term "loan" does not include
salary, rent paid to an affiliated entity owned by the shareholders, or to
other expenses incurred in the ordinary course of Borrower's business.

   7.3   Ex-Im Guarantee.  Take any action, or permit any action to be taken,
that causes or, with the passage of time, could reasonably be expected to
cause, the Ex-Im Guarantee to cease to be in full force and effect.

  8. EVENTS OF DEFAULT

   Any one or more of the following events shall constitute an Event of Default
by Borrower under this Agreement:

   8.1   Payment Default.  If Borrower fails to pay when due and payable, or
when declared in accordance with the terms hereof due and payable, any portion
of the Obligations (whether of principal, interest (including any interest
which, but for the provisions of the United States Bankruptcy Code, would have
accrued on such accounts), fees and charges due Bank, taxes, reimbursement of
Bank Expenses, or otherwise);

   8.2   Covenant Default; Cross Default.  If Borrower fails or
neglects to perform, keep, or observe any material term, provision, condition,
covenant, or agreement contained in this Agreement, in any of the Domestic Loan
Documents, the Borrower Agreement or the Loan Documents, or an Event of Default
occurs under any of the Domestic Loan Documents or the Borrower Agreement; or

   8.3   Ex-Im Guarantee.  If the Ex-Im Guarantee ceases for any reason to be
in full force and effect, or if the Ex-Im Bank declares the Ex-Im Guarantee
void or revokes or purports to revoke any obligations under the Ex-Im
Guarantee.

  9. BANK'S RIGHTS AND REMEDIES

   9.1   Rights and Remedies.  Upon the occurrence of an Event of Default, Bank
may, at is election, without notice and without demand, do any one or more of
the following:

     (a)  Declare all Obligations, whether evidenced by this Agreement, by any
of the other Loan Documents, or otherwise, immediately due and payable;

     (b)  Cease advancing money or extending credit to or for the benefit of
Borrower under this Agreement or under any other agreement between Borrower and
Bank;


                                      7

<PAGE>   11

     (c)  Settle or adjust disputes and claims directly with account debtors
for amounts, upon terms and in whatever order that Bank reasonably considers
advisable;

     (d)  Notify customers of Borrower or other third parties to pay any
amounts owing to Borrower directly to Bank;

     (e)  Without notice to or demand upon Borrower, make such payments and do
such acts as Bank considers necessary or reasonable to protect its security
interest in the Collateral.  Borrower agrees to assemble the Collateral if Bank
so requires, and to make the Collateral available to Bank as Bank may
designate.  Borrower authorizes Bank to enter the premises where the Collateral
is located, to take and maintain possession of the Collateral, or any part of
it, and to pay, purchase, contest, or compromise any encumbrance, charge, or
lien which in Bank's determination appears to be prior or superior to its
security interest and to pay all expenses incurred in connection therewith.
With respect to any of Borrower's owned premises, Borrower hereby grants Bank a
license to enter into possession of such premises and to occupy the same,
without charge, for up to one hundred twenty (120) days in order to exercise
any of Bank's rights or remedies provided herein, at law, in equity, or
otherwise;

     (f)  Set off and apply to the Obligations any and all (i) balances and
deposits of Borrower held by Bank, or (ii) indebtedness at any time owing to or
for the credit or the account of Borrower held by Bank;

     (g)  Ship, reclaim, recover, store, finish, maintain, repair, prepare for
sale, advertise for sale, and sell (in the manner provided for herein) the
Collateral.  Bank is hereby granted a license or other right,
solely pursuant to the provisions of this section 9.1, to use, without charge,
Borrower's labels, patents, copyrights, rights of use of any name, trade
secrets, trade names, trademarks, service marks, and advertising matter, or any
property of a similar nature, as it pertains to the Collateral, in completing
production of, advertising for sale, and selling any Collateral and, in
connection with Bank's exercise of its rights under this section 9.1,
Borrower's rights under all licenses and all franchise agreements shall inure
to Bank's benefit;

     (h)  Sell the Collateral at either a public or private sale, or both, by
way of one or more contracts or transactions, for cash or on terms, in such
manner and at such places (including Borrower's premises) as Bank determines is
commercially reasonable;

     (i)  Bank may credit bid and purchase at any public sale; and

     (j)  Any deficiency that exists after disposition of the Collateral as
provided above will be paid immediately by Borrower.

   9.2   Ex-Im Direction.  Upon the occurrence of an Event of Default, Ex-Im
Bank shall have a right to:  (i) direct Bank to exercise the remedies specified
in section 9.1 and (ii) request that Bank accelerate the maturity of any other
loans to Borrower as to which Bank has a right to accelerate.

   9.3   Ex-Im Notification.  Bank shall have the right to immediately notify
Ex-Im Bank in writing if it has knowledge of the occurrence of any of the
following events:  (1) any failure to pay any amount due under this Loan
Agreement or the Note;  (2) the Borrowing Base is less than the sum of
outstanding Advances hereunder; (3) any failure to pay when due any amount
payable to Bank by the Borrower under any loan(s) extended by Bank to Borrower;
(4) the filing of an action for debtor's relief by, against, or on behalf of
Borrower, or (5) any threatened or pending material litigation against
Borrower, or any material dispute involving Borrower.

  In the event that it sends such a notification to Ex-Im Bank, Bank shall have
the right to thereafter send Ex-Im Bank a written report on the status of the
events covered by said notification on 

                                      8

<PAGE>   12
each Business Day which occurs every thirty (30) calendar days after
the date of said notification, until such time as Bank files a claim with 
Ex-Im Bank or said default or other events have been cured.            

  Bank shall not have any obligation to make any Advances following said
notification to Ex-Im Bank, unless Ex-Im Bank gives its written approval
thereto.

  If directed to do so by Ex-Im Bank, Bank shall have a right promptly to
exercise any rights it may have against Borrower to demand the immediate
repayment of all amounts outstanding under the Loan Documents.

   9.4   Remedies Cumulative.  Bank's rights and remedies under this Agreement,
the Loan Documents, and all other agreements shall be cumulative.  Bank shall
have all other rights and remedies not inconsistent herewith as
provided under the Code, by law, or in equity.  No exercise by Bank of one
right or remedy shall be deemed an election, and no waiver by Bank of any Event
of Default on Borrower's part shall be deemed a continuing waiver.  No delay by
Bank shall constitute a waiver, election, or acquiescence by it.

  10.  WAIVERS; INDEMNIFICATION

   10.1  Demand; Protest.  Borrower waives demand, protest, notice of protest,
notice of default or dishonor, notice of payment and nonpayment, notice of any
default, nonpayment at maturity, release, compromise, settlement, extension, or
renewal of accounts, documents, instruments, chattel paper, and guarantees at
any time held by Bank on which Borrower may in any way be liable.

   10.2  Bank's Liability for Inventory.  So long as Bank complies with its
obligations, if any, under Section 9207 of the Code, Bank shall not in any way
or manner be liable or responsible for:  (a) the safekeeping of the Collateral;
(b) any loss or damage thereto occurring or arising in any manner or fashion
from any cause; (c) any diminution in the value thereof; or (d) any act or
default of any carrier, warehouseman, bailee, forwarding agency, or other
person whomsoever.  All risk of loss, damage or destruction of the Collateral
shall be borne by Borrower.

   10.3  Indemnification.  Borrower agrees to defend, indemnify and hold
harmless Bank and its officers, employees, and agents against:  (a) all
obligations, demands, claims, and liabilities claimed or asserted by any other
party in connection with the transactions contemplated by this Agreement, and
(b) all losses or Bank Expenses in any way suffered, incurred, or paid by Bank
as a result of or in any way arising out of, following, or consequential to
transactions between Bank and Borrower whether under this Agreement, or
otherwise (including without limitation attorneys fees and expenses), except
for losses caused by Bank's gross negligence or willful misconduct.

  11.  NOTICES

   Unless otherwise provided in this Agreement, all notices or demands by any
party relating to this Agreement or any other agreement entered into in
connection herewith shall be in writing and (except for financial statements
and other informational documents which may be sent by first-class mail,
postage prepaid) shall be personally delivered or sent by certified mail,
postage prepaid, return receipt requested, or by prepaid telefacsimile to
Borrower or to Bank, as the case may be, at its address set forth below:

<TABLE>
  <S>               <C>
  If to Borrower:   Megatest Corporation
                    1321 Ridder Park Drive
                    San Jose, CA  95131-2306
                    Attn:  Melvin L. Flanagan
                    Fax:  (408) 451-3202
  </TABLE>
                                      9

<PAGE>   13
<TABLE>          
<S>              <C>
  If to Bank:    Bank of the West
                 50 West San Fernando St., 2nd Fl.
                 San Jose, CA  95113
                 Attn:  Daniel W. Corry
                 Fax:  (408) 947-5117

</TABLE>

  The parties hereto may change the address at which they are to receive
notices hereunder, by notice in writing in the foregoing manner given to the
other.

  12.  CHOICE OF LAW AND VENUE; JURY TRIAL WAIVER

   This Agreement shall be governed by, and construed in accordance with, the
internal laws of the State of California, without regard to principles of
conflicts of law.  Each of Borrower and Bank hereby submits to the exclusive
jurisdiction of the state and Federal courts located in the County of Santa
Clara, State of California.  BORROWER AND BANK HEREBY WAIVE THEIR RESPECTIVE
RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING
OUT OF ANY OF THE LOAN DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED
THEREIN, INCLUDING CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS, AND ALL
OTHER COMMON LAW OR STATUTORY CLAIMS.

  13.  GENERAL PROVISIONS

   13.1  Successors and Assigns.  This Agreement shall bind and inure to the
benefit of the respective successors and permitted assigns of each of the
parties; provided, however, that neither this Agreement nor any rights
hereunder may be assigned by Borrower without Bank's prior written consent,
which consent may be granted or withheld in Bank's sole discretion.  Bank shall
have the right without the consent of or notice to Borrower to sell, transfer,
negotiate, or grant participations in all or any part of, or any interest in
Bank's rights and benefits hereunder.

   13.2  Time of Essence.  Time is of the essence for the performance of all
obligations set forth in this Agreement.

   13.3  Severability of Provisions.  Each provision of this Agreement shall be
severable from every other provision of this Agreement for the purpose of
determining the legal enforceability of any specific provision.

   13.4  Amendments in Writing.  This Agreement cannot be changed or terminated
orally.  Without the prior written consent of Ex-Im Bank, no material amendment
of or deviation from the terms of this Agreement or the Note shall be made that
would adversely affect the interests of Ex- Im Bank under the Ex-Im Guarantee,
including without limitation the rescheduling of any payment terms provided for
in this Agreement.  All prior agreements, understandings, representations,
warranties, and negotiations between the parties hereto with respect to the
subject matter of this Agreement, if any, are merged into this Agreement.

   13.5  Counterparts.  This Agreement may be executed in any number of
counterparts and by different parties on separate counterparts, each of which,
when executed and delivered, shall be deemed to be an original, and all of
which, when taken together, shall constitute but one and the same Agreement.

   13.6  Survival.  All covenants, representations and warranties made in this
Agreement shall continue in full force and effect so long as any Obligations
remain outstanding.  The obligations of Borrower to indemnify Bank with respect
to the expenses, damages, losses, costs and liabilities described
in Section 10.3 shall survive until all applicable statute of limitations
periods with respect to actions that may be brought against Bank have run.


                                      10

<PAGE>   14
  IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed as of the date first above written.

                                   MEGATEST CORPORATION


                                   By:  /s/  MELVIN L. FLANIGAN  
                                        --------------------------------
                                   Title: Corporate Controller
                                          ------------------------------
                                   By:
                                       ---------------------------------
                                   Title:
                                          ------------------------------

                                   BANK OF THE WEST


                                   By:   /s/  DANIEL W. CORRY
                                         ------------------------------
                                         Daniel W. Corry
                                         Vice President



                                      11

<PAGE>   15



                                   EXHIBIT A


         The Collateral shall consist of all right, title and interest of
Borrower in and to the following:

         (a)     All goods and equipment now owned or hereafter acquired,
including, without limitation, all machinery, fixtures, vehicles (including
motor vehicles and trailers), and any interest in any of the foregoing, and all
attachments, accessories, accessions, replacements, substitutions, additions,
and improvements to any of the foregoing, wherever located;

         (b)     All inventory, now owned or hereafter acquired, including,
without limitation, all merchandise, raw materials, parts, supplies, packing
and shipping materials, work in process and finished products including such
inventory as is temporarily out of Borrower's custody or possession or in
transit and including any returns upon any accounts or other proceeds,
including insurance proceeds, resulting from the sale or disposition of any of
the foregoing and any documents of title representing any of the above, and
Borrower's Books relating to any of the foregoing;

         (c)     All contract rights and general intangibles now owned or
hereafter acquired, including, without limitation, goodwill, trademarks,
servicemarks, trade styles, trade names, patents, patent applications, leases,
license agreements, franchise agreements, blueprints, drawings, purchase
orders, customer lists, route lists, infringements, claims, computer programs,
computer discs, computer tapes, literature, reports, catalogs, design rights,
income tax refunds, payments of insurance and rights to payment of any kind;

         (d)     All now existing and hereafter arising accounts, contract
rights, royalties, license rights and all other forms of obligations owing to
Borrower arising out of the sale or lease of goods, the licensing of technology
or the rendering of services by Borrower, whether or not earned by performance,
and any and all credit insurance, guaranties, and other security therefor, as
well as all merchandise returned to or reclaimed by Borrower and Borrower's
Books relating to any of the foregoing;

         (e)     All documents, cash, deposit accounts, securities, letters of
credit, certificates of deposit, instruments and chattel paper now owned or
hereafter acquired and Borrower's Books relating to the foregoing;

         (f)     All copyright rights, copyright applications, copyright
registrations and like protections in each work of authorship and derivative
work thereof, whether published or unpublished, now owned or hereafter
acquired; all trade secret rights, including all rights to unpatented
inventions, know-how, operating manuals, license rights and agreements and
confidential information, now owned or hereafter acquired; all mask work or
similar rights available for the protection of semiconductor chips, now owned
or hereafter acquired; all claims for damages by way of any past, present and
future infringement of any of the foregoing; and

         (g)     Any and all claims, rights and interests in any of the above
and all substitutions for, additions and accessions to and proceeds thereof.


                                      12


<PAGE>   16
                                  EXHIBIT B
                          Revolving Promissory Note
                             (Export-Import Line)

$5,000,000                                                San Jose, California  
                                                             February __, 1995

         FOR VALUE RECEIVED, the undersigned, Megatest Corporation (the
"Borrower"), promises to pay to the order of Bank of the West ("Bank"), at such
place as the holder hereof may designate, in lawful money of the United States
of America, the aggregate unpaid principal amount of all advances ("Advances")
made by Bank to Borrower under the terms of this Note, up to a maximum
principal amount of Five Million Dollars ($5,000,000).  Borrower shall also pay
interest on the aggregate unpaid principal amount of such Advances at the rates
and in accordance with the terms of the Export-Import Bank Loan and Security
Agreement between Borrower and Bank of even date herewith, as amended from time
to time (the "Loan  Agreement") on the last Business Day of each month after an
Advance has been made.  The entire principal amount and all accrued interest
shall be due and payable on July 31, 1995, or on such earlier date, as provided
for in the Loan Agreement.

         Borrower irrevocably waives the right to direct the application of any
and all payments at any time hereafter received by Bank from or on behalf of
Borrower, and Borrower irrevocably agrees that Bank shall have the continuing
exclusive right to apply any and all such payments against the then due and
owing obligations of Borrower as Bank may deem advisable.  In the absence of a
specific determination by Bank with respect thereto, all payments shall be
applied in the following order: (a) then due and payable fees and expenses; (b)
then due and payable interest payments and mandatory prepayments; and (c) then
due and payable principal payments and optional prepayments.

         Bank is hereby authorized by Borrower to endorse on Bank's books and
records each Advance made by Bank under this Note and the amount of each
payment or prepayment of principal of each such Advance received by Bank; it
being understood, however, that failure to make any such endorsement (or any
errors in notation) shall not affect the obligations of Borrower with respect
to Advances made hereunder, and payments of principal by Borrower shall be
credited to Borrower notwithstanding the failure to make a notation (or any
errors in notation) thereof on such books and records.

         Borrower promises to pay Bank all reasonable costs and reasonable
expenses of collection of this Note and to pay all reasonable attorneys' fees
incurred in such collection or in any suit or action to collect this Note or in
any appeal thereof.  Borrower waives presentment, demand, protest, notice of
protest, notice of dishonor, notice of nonpayment, and any and all other
notices and demands in connection with the delivery, acceptance, performance,
default or enforcement of this Note, as well as any applicable statute of
limitations.  No delay by Bank in exercising any power or right hereunder shall
operate as a waiver of any power or right.  Time is of the essence as to all
obligations hereunder.

         This Note is issued pursuant to the Loan Agreement, which shall govern
the rights and obligations of Borrower with respect to all obligations
hereunder.
         This Note shall be deemed to be made under, and shall be construed in
accordance with and governed by, the laws of the State of California, excluding
conflicts of laws principles.

                                                  
                                      MEGATEST CORPORATION


                                      By: 
                                          -----------------------------------
                                      Title:
                                             --------------------------------
                                      By:
                                          -----------------------------------
                                      Title:
                                             --------------------------------
                                      13
<PAGE>   17

                                  SCHEDULE 2.1

                             BORROWING CERTIFICATE


         The undersigned hereby certifies as follows:

         I, ____________________________, am  the duly elected and acting
____________________________ of Megatest Corporation ("Borrower").

         This certificate is delivered pursuant to Section 2.1 of that certain
Loan and Security Agreement (Export-Import Bank) dated as of December 21, 1994
(the "Loan Agreement") by and between Borrower and Bank of the West ("Bank").
The terms used in this Borrowing Certificate which are defined in the Loan
Agreement have the same meaning herein as ascribed to them therein.

         Borrower is confirming its telephone request made on _____________,
19__ for an Advance as follows:

                 (a)      The date on which the Advance is to be made is
______________, 19__.

                 (b)      The amount of the Advance is to be $______________.

         As of the date of the telephone request for and Advance confirmed by
this Borrowing Certificate, all representations and warranties of Borrower
stated in the Loan Agreement are true, accurate and complete in all material
respects and Borrower is in compliance with all terms and conditions of the
Ex-Im Guarantee; provided, however, that those representations and warranties
expressly referring to another date shall be true, accurate and complete in all
material respects as of such date.

         IN WITNESS WHEREOF, this Borrowing Certificate is executed by the
undersigned as of this _______ day of ______________, 199___.


                                          MEGATEST CORPORATION



                                          By: 
                                              ------------------------------
                                          Title:
                                                 ---------------------------


                                      14

<PAGE>   18



                        SCHEDULE 1 TO EXPORT CERTIFICATE
<TABLE>
<S>                                                                          <C>
                                                                              
1.       Export Accounts Receivable                                           $___________
</TABLE>
<TABLE>
           <S>          <C>     <C>                                          <C>
            Minus:                
            __________   a.      Open account receivables more than 90        $___________
                                 days past invoice date;

            __________   b.      Intercompany receivables;                    $___________

            __________   c.      Receivables covered by letters of credit,    $___________
                                 until the goods referenced in the L/C
                                 have been shipped;

            __________   d.      Receivables which Eximbank or Bank of        $___________
                                 the West have designated uncollectible;
  
            __________   e.      Receivables from buyers in countries in      $___________
                                 which Eximbank is unable to do business 
                                 as designated in the Country Limitations 
                                 Schedule, whether for commercial or 
                                 political reasons;

            __________   f.      Receivables payable in currency other        $___________
                                 than U.S. dollars; and  

            __________   g.      Receivables from a military buyer or         $___________
                                 receivables generated by the sale of
                                 defense articles or services.
</TABLE>
                   (If there is no corresponding balance for an ineligible
                   account, certify this fact by checking the space next to 
                   the account designation.)
<TABLE>                     
<S>                <C>                                                                           <C>
                   2.       Total Ineligible Accounts                                             $___________

                   3.       Eligible Export Accounts Receivable (Line 1 less Line 2)              $___________

                   4.       Funds Available Against Export Accounts Receivable (90% of Line 3)    $___________

                   5.       Total Export Related Inventory as of ______________ (Valued at        $___________
                            lower of cost or market)
</TABLE>



                                                     1
<PAGE>   19
        

         Minus:
<TABLE>
            <S>          <C>                                                    <C>
            __________   a.      Inventory not physically located in the        $___________
                                 U.S.;

            __________   b.      Demonstration inventory or inventory           $___________
                                 sold on consignment;

            __________   c.      Inventory consisting of proprietary            $___________
                                 software;

            __________   d.      Inventory which is damaged, obsolete,          $___________
                                 returned, defective, recalled, or unfit
                                 for further processing;

            __________   e.      Inventory which has been previously            $___________
                                 exported from the U.S.

            __________   f.      Inventory which constitutes defense            $___________
                                 articles or defense services;

            __________   g.      Inventory destined for shipment to a           $___________
                                 country in which Eximbank is unable to
                                 do business as designated in the Country 
                                 Limitations Schedule, whether for
                                 commercial or political reasons; and

            __________   h.      Any inventory to be incorporated into          $___________
                                 Items whose sale would result in an
                                 ineligible Account Receivable.
</TABLE>
                   (If there is no corresponding balance for an ineligible
                   account, certify this fact by checking the space next to 
                   the account designation.)
<TABLE>
                   <S>                                                                      <C>
                   6.       Total Ineligible Inventory:                                      $___________

                   7.       Eligible Inventory (Line 5 less Line 6)                          $___________

                   8.       Total Firm Written Export Purchase Orders and Sales Contracts    $___________
                            Covering Existing Inventory                  

                   9.       Funds Available Against Inventory (The Lesser of (a) Line 8 or   $___________
                            (b) 70% of Line 7)    

                   10.      Total Funds Available (Lesser of (a) Line 4 plus Line 9 or       $___________
                            (b) $5,000,000)  

                   11.      Eximbank Loan Balance Presently Outstanding                      $___________

                   12.      Availability                                                     $___________

</TABLE>



                                                               2
<PAGE>   20
                           Revolving Promissory Note

$5,000,000
San Jose, California
                                                             February ____, 1995

         FOR VALUE RECEIVED, the undersigned, Megatest Corporation (the
"Borrower"), promises to pay to the order of Bank of the West ("Bank"), at such
place as the holder hereof may designate, in lawful money of the United States
of America, the aggregate unpaid principal amount of all advances ("Advances")
made by Bank to Borrower under the terms of this Note, up to a maximum
principal amount of Five Million Dollars ($5,000,000).  Borrower shall also pay
interest on the aggregate unpaid principal amount of such Advances at the rates
and in accordance with the terms of the Export-Import Bank Loan and Security
Agreement between Borrower and Bank of even date herewith, as amended from time
to time (the "Loan  Agreement") on the last Business Day of each month after an
Advance has been made.  The entire principal amount and all accrued interest
shall be due and payable on July 31, 1995, or on such earlier date, as provided
for in the Loan Agreement.

         Borrower irrevocably waives the right to direct the application of any
and all payments at any time hereafter received by Bank from or on behalf of
Borrower, and Borrower irrevocably agrees that Bank shall have the continuing
exclusive right to apply any and all such payments against the then due and
owing obligations of Borrower as Bank may deem advisable.  In the absence of a
specific determination by Bank with respect thereto, all payments shall be
applied in the following order: (a) then due and payable fees and expenses; (b)
then due and payable interest payments and mandatory prepayments; and (c) then
due and payable principal payments and optional prepayments.

         Bank is hereby authorized by Borrower to endorse on Bank's books and
records each Advance made by Bank under this Note and the amount of each
payment or prepayment of principal of each such Advance received by Bank; it
being understood, however, that failure to make any such endorsement (or any
errors in notation) shall not affect the obligations of Borrower with respect
to Advances made hereunder, and payments of principal by Borrower shall be
credited to Borrower notwithstanding the failure to make a notation (or any
errors in notation) thereof on such books and records.

         Borrower promises to pay Bank all reasonable costs and reasonable
expenses of collection of this Note and to pay all reasonable attorneys' fees
incurred in such collection or in any suit or action to collect this Note or in
any appeal thereof.  Borrower waives presentment, demand, protest, notice of
protest, notice of dishonor, notice of nonpayment, and any and all other
notices and demands in connection with the delivery, acceptance, performance,
default or enforcement of this Note, as well as any applicable statute of
limitations.  No delay by Bank in exercising any power or right hereunder shall
operate as a waiver of any power or right.  Time is of the essence as to all
obligations hereunder.

         This Note is issued pursuant to the Loan Agreement, which shall govern
the rights and obligations of Borrower with respect to all obligations
hereunder.





PA1\365270.02
February 9, 1995
<PAGE>   21
         This Note shall be deemed to be made under, and shall be construed in
accordance with and governed by, the laws of the State of California, excluding
conflicts of laws principles.

                                                            MEGATEST CORPORATION


                                                            By:

                                                            Title:

                                                            By:

                                                            Title:





PA1\365270.02
February 9, 1995                                                        4

<PAGE>   1
                                                                EXHIBIT 10.12 

October 1, 1994


                    EXPORT-IMPORT BANK OF THE UNITED STATES
                       WORKING CAPITAL GUARANTEE PROGRAM

                               BORROWER AGREEMENT


     THIS BORROWER AGREEMENT (this "Agreement") is made and entered into by the
entity identified as the Borrower on the signature page hereof (the "Borrower")
and is acknowledged by the institution identified as the Lender on the
signature page hereof (the "Lender").

                                    RECITALS

          A.     The Lender shall make a loan (the "Loan") to the Borrower for
the purpose of providing the Borrower with pre-export working capital to
finance the manufacture or purchase and subsequent export sale of the Items (as
hereinafter defined).

          B.     The Loan shall be in a principal amount (the "Loan Amount")
not to exceed at any time outstanding the amount specified in item (5)(A) of
the Loan Authorization Agreement between the Lender and the Export-Import Bank
of the United States ("Eximbank") (or Loan Authorization Notice provided to
Eximbank by the Lender in the case of a Loan under Delegated Authority) which
is attached hereto as Annex A and incorporated herein.

          C.     The Loan shall be evidenced by a valid and enforceable
promissory note payable by the Borrower to the order of the Lender (the "Note")
and shall be made pursuant to a written agreement related solely thereto between
the Borrower and the Lender (the "Loan Agreement").

          D.      A condition precedent to the making of the Loan by the Lender
is that Eximbank guarantee the payment of ninety percent (90%) of the Loan
Amount and all interest accrued thereon, subject to the terms and conditions of
a master guarantee agreement (the "Master Guarantee Agreement") between
Eximbank and the Lender.

          E.      In consideration for and as a condition precedent to the
Lender's making the Loan and Eximbank's entering into the Master Guarantee
Agreement, the Borrower shall execute this Agreement for the benefit of the
Lender and Eximbank.

             NOW, THEREFORE, the Borrower hereby agrees as follows:

<PAGE>   2


                                   ARTICLE I
                                  DEFINITIONS

     "Accounts Receivable" shall mean those trade accounts from the sale of the
Items due and payable to the Borrower in the United States and any notes,
drafts, letters of credit or insurance proceeds supporting payment thereof.

     "Availability Date" shall mean the date set forth in item (10) of the Loan
Authorization Agreement or, if such date is not a Business Day, the next
Business Day thereafter.

     "Borrowing Base" shall mean the Collateral Value as discounted by the
applicable Disbursement Rate(s).

     "Borrowing Base Certificate" shall mean the certificate in form provided by
the Lender and executed by the Borrower setting forth the Borrowing Base
supporting one or more Disbursements.

     "Business Day" shall mean any day on which the Federal Reserve Bank of New
York is open for business.

     "Buyer" shall mean an entity which has entered into one or more Export
Orders with the Borrower.

     "Closing Date" shall mean the date on which the Loan Documents are
executed by the Borrower.

     "Collateral" shall mean the property of the Borrower in which the Borrower
has granted to the Lender a valid and enforceable security interest as security
for the payment of all principal and interest due under the Loan, and which is
identified in item (6) of the Loan Authorization Agreement, including all
proceeds (cash and non-cash) thereof.

     "Collateral Value" shall mean at any given time the value of all
Collateral against which Disbursements may be made as set forth in item (5)(C)
of the Loan Authorization Agreement, valued according to Generally Accepted
Accounting Principles.

     "Country Limitation Schedule" shall mean the schedule published by Eximbank
and attached to this Agreement as Annex C which sets forth on a country by
country basis whether and under what conditions Eximbank will provide coverage
for the financing of export transactions to countries listed therein.

     "Disbursed Amount" shall mean the aggregate outstanding amount of the
Disbursements.

                                       2
<PAGE>   3



     "Disbursement" shall mean an advance of the Loan from the Lender to the
Borrower under the Loan Agreement.

     "Disbursement Rate" shall mean the rate specified in item (5)(C) of the
Loan Authorization Agreement for each category of Collateral.

     "Dollars" or "$" shall mean the lawful money of the United States of
America.

     "Export Certificate" shall mean the certificate in the form of Annex B to
this Agreement executed by the Borrower.

     "Export Order" shall mean a written export order or contract for the
purchase by the Buyer from the Borrower of any of the Items.

     "Generally Accepted Accounting Principles" shall mean the accounting
principles issued by the American Institute of Certified Public Accountants.

     "Guarantors" shall mean those persons or entities, if any, identified in
item (3) of the Loan Authorization Agreement who shall jointly and severally
guarantee the Borrower's obligation to repay all amounts outstanding under the
Note.

     "Inventory" shall mean the raw materials, work-in-process and finished
goods purchased or manufactured by the Borrower for resale.

     "Items" shall mean the finished goods or services which are intended for
export, as specified in item (4)(A) of the Loan Authorization Agreement.

     "Letter of Credit" shall mean an irrevocable letter of credit subject to
UCP 500, payable in the United States or at the issuing bank and issued for the
benefit of the Borrower on behalf of a Buyer in connection with the purchase of
the Items.

     "Loan Documents" shall mean the Note, the Loan Agreement, this Agreement
and any other instrument, agreement or document previously, simultaneously or
hereafter executed by the Borrower or any Guarantors evidencing, securing,
guaranteeing or in connection with the Loan.

     "Revolving Loan" shall mean a Loan under which amounts disbursed and
repaid may be disbursed again until the Availability Date.

     "Transaction Specific Loan" shall mean a Loan under which amounts
disbursed and repaid may not be disbursed again.

                                       3

<PAGE>   4

          "U.S." or "United States" shall mean the United States of America and
its territorial possessions.

          "U.S. Content" shall mean with respect to any Item all the labor,
materials and services which are of U.S. origin or manufacture, and which are
incorporated into an Item in the United States.


                                   ARTICLE II
                          OBLIGATIONS OF THE BORROWER

          Until payment in full of the Loan, the Borrower agrees to the
following:

          Section 2.1 Use of Disbursements.  The Borrower shall use
Disbursements only for the purpose of enabling the Borrower to finance the cost
of manufacturing, purchasing or selling the Items.  The Borrower may not use
Disbursements for the purpose of:  (a) servicing any of the Borrower's
pre-existing or future indebtedness unrelated to the Loan; (b) acquiring fixed
assets or capital goods for use in the Borrower's business; (c) acquiring,
equipping or renting commercial space outside of the United States; or (d)
paying the salaries of non-U.S. citizens or non-U.S. permanent residents who
are located in offices outside the United States.

          In addition, Disbursements may not be used to finance the
manufacture, purchase or sale of any of the following:

          (a)      Items to be sold to a Buyer located in a country in which
Eximbank is legally prohibited from doing business as designated in the Country
Limitation Schedule;

          (b)      that part of the cost of the Items which is not U.S. Content
unless such part is not greater than fifty percent (50%) of the cost of the 
Items and is incorporated into the Items in the United States;

          (c)      defense articles or defense services; or

          (d)      without Eximbank's prior written consent, any Items to be
used in the construction, alteration, operation or maintenance of nuclear 
power, enrichment, reprocessing, research or heavy water production facilities.

          Section 2.2 Certificates.  In order to receive a Disbursement under a
Transaction Specific Loan, the Borrower shall deliver to the Lender a Borrowing
Base Certificate current within the past five (5) calendar days.  In order to
receive a Disbursement under a Revolving Loan, the Borrower shall have
delivered to the Lender a Borrowing Base Certificate current within the past
thirty (30) calendar days.  Additionally, in order to receive the first
Disbursement related to any particular

                                       4
<PAGE>   5

Export Order, the Borrower shall deliver to the Lender an Export Certificate
covering the Items described in such Export Order.

          Section 2.3 Exclusions from the Borrowing Base.  In determining the
amount of a requested Disbursement, the Borrower shall exclude from the
Borrowing Base the following:

         (a)     any Inventory which is not located in the United States;

         (b)     any demonstration Inventory or Inventory sold on consignment;

         (c)     any Inventory consisting of proprietary software;

         (d)     any Inventory which is damaged, obsolete, returned, defective,
recalled or unfit for further processing;

         (e)     any Inventory which has been previously exported from the
United States;

         (f)     any Inventory which constitutes defense articles or defense
services or any Accounts Receivable generated by sales of such Inventory;

         (g)     any Inventory which is to be incorporated into Items destined
for shipment to, and any Account Receivable in the name of a Buyer located in, a
country in which Eximbank is legally prohibited from doing business as
designated in the Country Limitation Schedule;

         (h)     any Inventory which is to be incorporated into Items destined
for shipment to, and any Account Receivable in the name of a Buyer located in,
a country in which Eximbank coverage is not available for commercial reasons as
designated in the Country Limitation Schedule, unless and only to the extent
that such Items are to be sold to such country terms of a Letter of Credit
confirmed by a bank acceptable to Eximbank;

         (i)     any Inventory which is to be incorporated into Items whose
sale would result in an ineligible Account Receivable;

         (j)     any Account Receivable with a term in excess of net one
hundred eighty (180) days;

         (k)     any Account Receivable which is more than sixty (60) calendar
days past the original due date, unless it is insured through Eximbank export
credit insurance for comprehensive commercial and political risk, or through
Eximbank approved private insurers for comparable coverage, in which case
ninety (90) calendar days shall apply;

                                       5
<PAGE>   6

         (l)      any intra-company Account Receivable or any Account
Receivable from a subsidiary of the Borrower, from a person or entity with a
controlling interest in the Borrower or from an entity which shares common
controlling ownership with the Borrower;

         (m)     any Account Receivable evidenced by a Letter of Credit, until
the date of shipment of the Items covered by the subject Letter of Credit;

         (n)     any Account Receivable which the Lender or Eximbank, in its
reasonable judgment, deems uncollectible for any reason;

         (o)     any Account Receivable payable in a currency other than
Dollars; and

         (p)     any Account Receivable from a military Buyer, except as may be
approved by Eximbank.

          Section 2.4 Schedules, Reports and Other Statements.  The Borrower
shall submit to the Lender in writing each month (a) an Inventory schedule for
the preceding month and (b) an Accounts Receivable aging report for the
preceding month detailing the terms of the amounts due from each Buyer.  The
Borrower shall also furnish to the Lender promptly upon request such
information, reports, contracts, invoices and other data concerning the
Collateral as the Lender may from time to time specify.

          Section 2.5 Additional Security or Payment.  The Borrower shall at
all times ensure that the Borrowing Base exceeds the Disbursed Amount.  If
informed by the Lender or if the Borrower otherwise has actual knowledge that
the Borrowing Base is at any time less than the Disbursed Amount, the Borrower
shall, within five (5) Business Days, either (a) furnish additional security to
the Lender, in form and amount satisfactory to the Lender and Eximbank, or (b)
pay to the Lender an amount equal to the difference between the Disbursed
Amount and the Borrowing Base.

          Section 2.6 Continued Security Interest.  The Borrower shall notify
the Lender in writing within five (5) Business Days if (a) the Borrower changes
its name or identity in any manner, (b) the Borrower changes the location of
its principal place of business, (c) the nature of any of the Collateral is
changed or any of the Collateral is transferred to another location or (d) any
of the books or records related to the Collateral are transferred to another
location.  The Borrower shall execute such additional financing statements or
other documents as the Lender may reasonably request in order to maintain its
perfected security interest in the Collateral.

          Section 2.7 Inspection of Collateral.  The Borrower shall permit the
representatives of the Lender and Eximbank to make at any time during normal
business hours reasonable inspections of the Collateral and of the Borrower's
facilities, activities, and books and records, and shall cause its officers and
employees to give full cooperation and assistance in connection therewith.

                                       6

<PAGE>   7




           Section 2.8 Notice of Debtor's Relief, Dissolution and Litigation.
The Borrower shall notify the Lender in writing within five (5) Business Days
of the occurrence of any of the following:

                   (a) a proceeding in bankruptcy or an action for debtor's 
relief is filed by, against, or on behalf of the Borrower;

                   (b) the Borrower fails to obtain the dismissal or
termination within thirty (30) calendar days of the commencement of any
proceeding or action referred to in (a) above;

                   (c) the Borrower begins any procedure for its dissolution 
or liquidation, or a procedure therefore has been commenced against it; or

                   (d) any material litigation is filed against the Borrower.

           Section 2.9 Insurance.  The Borrower shall maintain insurance
coverage in the manner and to the extent customary in businesses of similar
character.

          Section 2.10 Merger or Consolidation.  Without the prior written
consent of Eximbank and the Lender, the Borrower shall not (a) merge or
consolidate with any other entity, (b) sell, lease, transfer or otherwise
dispose of any substantial part of its assets, or any part of its assets which
are essential to the conduct of its business or operations, (c) make any
material change in its organizational structure or identity, or (d) enter into
any agreement to do any of the foregoing.

          Section 2.11 Repayment Term and Reborrowings.  The Borrower shall pay
in full the outstanding Loan Amount and all accrued and unpaid interest thereon
no later than the first Business Day after the Availability Date.  If the Loan
is a Revolving Loan, provided that the Borrower is not in default under any of
the Loan Documents, the Borrower may borrow, repay and reborrow amounts under
the Loan until the close of business on the Availability Date.  If the Loan is
a Transaction Specific Loan, the Borrower shall, within two (2) Business Days
of the receipt thereof, pay to the Lender (for application against the
outstanding Loan Amount and accrued and unpaid interest thereon) all checks,
drafts, cash and other remittances it may receive in payment or on account of
the Accounts Receivable or any other Collateral, in precisely the form received
(except for the endorsement of the Borrower where necessary).  Pending such
deposit, the Borrower shall not commingle any such items of payment with any of
its other funds or property, but will hold them separate and apart.

          Section 2.12 Cross Default.  The Borrower shall be deemed in default
under the Loan if the Borrower fails to pay when due any amount payable to the
Lender under any loan to the Borrower not guaranteed by Eximbank.

                                       7

<PAGE>   8





           Section 2.13 Financial Statements.  The Borrower shall provide
quarterly financial statements to the Lender no later than ninety (90) days
after the end of each quarter.  This is in addition to any other financial
statements that may be required by the Lender under the Loan Agreement.

          Section 2.14 Taxes, Judgments and Liens.  The Borrower shall remain
current on all of its Federal, state and local tax obligations.  In addition,
the Borrower shall notify the Lender in the event of (i) any judgment against
the Borrower, or (ii) any lien is filed against any of the assets of the
Borrower.


                                  ARTICLE III
                              RIGHTS AND REMEDIES

          Section 3.1 Indemnification.  Upon Eximbank's payment of a claim to
the Lender in connection with the Loan pursuant to the Master Guarantee
Agreement, Eximbank shall assume all rights and remedies of the Lender under
the Loan Documents and may enforce any such rights or remedies against the
Borrower, the Collateral and any Guarantors.  Additionally, the Borrower shall
hold Eximbank and the Lender harmless from and indemnify them against any and
all liabilities, damages, claims, costs and losses incurred or suffered by
either of them resulting from (a) any materially incorrect certification or
statement knowingly made by the Borrower or its agent to Eximbank or the Lender
in connection with the Loan, this Agreement or any of the other Loan Documents
or (b) any material breach by the Borrower of the terms and conditions of this
Agreement or any of the other Loan Documents.


                                   ARTICLE IV
                                 MISCELLANEOUS

          Section 4.1 Governing Law.  This Agreement is made under the laws of
the State of New York, United States of America, and for all purposes shall be
governed by and construed in accordance with such laws without giving effect to
the conflict of law principles thereof.

          Section 4.2 Notification.  All notifications required by this
Agreement shall be given in the manner provided in the Loan Agreement.

          Section 4.3 Partial Invalidity.  If at any time any of the provisions
of this Agreement becomes illegal, invalid or unenforceable in any respect
under the law of any jurisdiction, neither the legality, the validity nor the
enforceability of the remaining provisions hereof shall in any way be affected
or impaired.

                                       8
<PAGE>   9





         IN WITNESS WHEREOF, the Borrower has caused this Agreement to be duly
executed as of the 10th day of February, 1995.


Megatest Corporation
- - -----------------------------
(Name of Borrower)

By /s/ Mel Flanigan
  ---------------------------
  (Signature)

Name  Mel Flanigan
    -------------------------
    (Print or Type)

Title  Corp. Controller
     ------------------------


ACKNOWLEDGED:


Bank of the West
- - -----------------------------
(Name of lender)


By /s/ Daniel Corry
  ---------------------------
  (Signature)

Name  Daniel Corry
    -------------------------
    (Print or Type)

Title    Vice President
     ------------------------

Guaranteed Loan No. AP068442XX

ANNEXES:

A - Loan Authorization Agreement
B - Export Certificate
C - Country Limitation Schedule

                                       9
<PAGE>   10

                                                                         ANNEX A

                          LOAN AUTHORIZATION AGREEMENT

     THIS LOAN AUTHORIZATION AGREEMENT (this "Agreement") is made and entered
into by and between the institution identified as the Lender on the signature
page hereof (the "Lender") and the Export-Import Bank of the United States
("Eximbank") . This Agreement sets forth the specific terms and conditions of
the Loan known as Guaranteed Loan No. AP068442XX which is guaranteed by
Eximbank pursuant to the Master Guarantee Agreement dated January 19, 1995,
between Eximbank and the Lender.  The capitalized terms used herein shall have
the meanings set forth in the Master Guarantee Agreement.

(1)      Lender's Name and Address:

         Bank of the West
         50 W. San Fernando Street
         San Jose, CA 95113

         Contact Person: Mr. Daniel Corry
         Telephone Number: (408) 998-7913
         Telefax Number:   (408) 947-5117

(2)      Borrower's Name and Address:

         Megatest Corporation
         1321 Ridder Park Drive
         San Jose, CA 95131

         Contact Person: Mr. Melvin L. Flanagan
         Telephone Number: (408) 437-9700
         Telefax Number:   (408) 451-3202

(3)      Guarantor's Name and Address: The guarantee shall be valid and
         enforceable, and shall be guarantee of payment and not of collection;
         if more than one guarantor, their obligations shall be joint and
         several.

         None

(4)      The Items to be financed:

         A.      The Items: Semiconductor Testing Equipment

         B.      Are Performance Guarantees (e.g. bid bonds, performance bonds,
                 surety bonds, stand-by letters of credit) to be issued to
                 foreign Buyers?     Yes:     ;  No:  X
                                         -----      -----

(5)       Loan Amount, Disbursement Terms and Conditions, and
          Disbursement Rates:

         A.      Loan Amount: $5,000,000.00
<PAGE>   11




     B.   Disbursement Terms and Conditions: (1) As specified herein, up to
          20% of the Loan Amount may be in the form of Disbursements that
          are made without a related firm Export Order, however, prior to any 
          such Disbursement the Borrower shall deliver to the Lender a written
          statement, with a supporting breakdown of costs, to the effect that
          Disbursements are only for documented U.S. costs associated with 
          export sales.

          (2)   Except for (1) above, each Disbursement may be made only
          against firm written export purchase orders which are delivered to
          the Lender prior to each Disbursement.

     C.   Disbursement Rates by Categories of Collateral:

     (1)  Inventory: 70 percent of the value of the Borrower's Export-related 
          Inventory; and

     (2)  Accounts Receivable: 90 percent of the value of the Borrower's
          eligible export-related Accounts Receivable.

     D.   The Loan is a Revolving Loan.


(6): Security Interests in the Collateral: Valid and enforceable, perfected
     first priority security interests in all export-related Accounts 
     Receivable and all Export-related Inventory, and the proceeds thereof.

          To the extent applicable, "Export-related Inventory" shall mean all
          of the Borrower's inventory which is intended to be sold pursuant to
          Export Orders.  Unless the Export-related Inventory can be
          effectively segregated, for purposes of claim recoveries under the
          Master Guarantee Agreement, the Export-related Inventory will be
          determined on a pro-rata basis comparing, as of the date of
          default, the amount outstanding under the Loan and the aggregate
          amount outstanding under all other short-term Inventory financing,
          of the Borrower.

(7): Terms of Sale: Export sales financed under the Loan shall be on one of
     the following terms: (i) Letters of Credit; (ii) open account terms for
     creditworthy Buyers which have been preapproved in writing by Eximbank 
     and the Lender.

(8)  Lender's Interest Rate: Prime plus .5 percent.

(9)  Facility Fee: The Lender shall pay the Facility Fee equal to $37,500.00
     (0.75% of the Loan Amount) due the earlier of five (5) Business Days of
     the Closing Date or February 28, 1995.

(10) Availability Date: July 31, 1995.

(11) Special Conditions: (See attached.)

(12) Country-Limitations: (Effective November 13, 1994, see attached.)
<PAGE>   12


      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed, in duplicate, as of the 10th day of February 1995.



Bank of the West                              EXPORT-IMPORT BANK OF THE
- - ------------------------------------                UNITED STATES
(Name of Lender)                  


By /s/ Daniel Corry                       By /s/ James W. Crist
- - ------------------------------------      ------------------------------------
    (Signature)                               (Signature)

Name Daniel Corry                         Name James W. Crist
- - ------------------------------------      ------------------------------------
    (Print)                                   (Print)

Title Vice President                      Title Vice President
- - ------------------------------------      ------------------------------------

Guaranteed Loan No. AP068442XX

<PAGE>   13



 SPECIAL CONDITIONS         AP068442XX

I.     NEGATIVE COVENANTS:

       Loans to Stockholders and Affiliates. Without Eximbank's prior written 
       consent, the Borrower shall not make any loans to any stockholder or 
       entity affiliated with the Borrower. With respect to this Special 
       Condition, the term "loan" does not include salary, rent paid to an 
       affiliated entity owned by the stockholders, or to other expenses 
       incurred in the ordinary course of business.

II.    WARRANTIES, REPRESENTATIONS AND OTHER COVENANTS: The Borrower
       warrants, represents, covenants and agrees that:

       Export Credit Insurance Policy ("Policy"). It shall obtain a Policy
       acceptable to Eximbank for comprehensive commercial and political risks,
       (in the event that open account terms of sales are indicated in Item 7 of
       the Loan Authorization Agreement) and shall assign such policy to the
       Lender.  Coverage under such Policy shall be in full force and effect as
       of the date of each Disbursement under the Loan and until all amounts
       outstanding have been repaid.  The proceeds of such Policy paid to the
       Lender pursuant to the assignment shall be applied first toward reducing
       any amount then outstanding under the Loan.


<PAGE>   14
                                                
                                                                       ANNEX B
                               EXPORT CERTIFICATE
                                                                           


                                                     Date:_____________________


[NAME OF LENDER]
[ADDRESS OF LENDER]

Re:     $_______________ [Revolving][Transaction Specific] Loan (the
"Loan")  from __________________________________________ (the "Lender")
to ____________________________ (the  "Borrower")  guaranteed  by  the 
Export-Import  Bank of  the   United   States ("Eximbank") under Master
Guarantee Number______________. Guaranteed Loan No._________________.
        
Ladies and Gentlemen:

  We hereby certify for the benefit of the Lender and Eximbank with respect
to the items described in Export Order ___________________________________ 
[insert number and/or date, as applicable] (the "Items") as follows:
 
1 .     U.S. Content.  Check the applicable box:





/ /  The U.S. Content of the Items is equal to or greater than fifty percent
     (50%) of the cost of the Items.

/ /  The U.S. Content of the Items is less than fifty percent (50%) of the cost
     of the Items.  If so, indicate below what percentage of the cost of the
     Items constitutes U.S. Content:

Item                                  Percentage of U.S. Content
                          
<PAGE>   15

          2.  Munitions List.  Only the following Items are articles, services,
or related  technical data that are listed on the United States Munitions List
(part 121 of title 22 of the Code of Federal Regulations):

Item                                              Invoice Amount




(If none, the word "NONE" must be inserted in order for this Certificate to be
considered complete.)


          3.  Defense Articles.  The Buyer is not a military entity and the
Items are not defense articles or defense services.

          4.  Country Limitation Schedule. (a) The Items are not being
exported to a country in which Eximbank is legally prohibited from doing
business as designated in the Country Limitation Schedule.

          (b) The Items are to be exported to the following countries in which
Eximbank coverage is not available for commercial reasons as designated in the
Country Limitation Schedule, the sale of such Items must be on terms of a
Letter of Credit issued or confirmed by a bank acceptable to Eximbank.

(If none, the word "NONE" must be inserted in order for this Certificate to be
considered complete.)

          5.  Nuclear Exports.  The Items do not consist of technology, fuel,
equipment, materials or goods and services to be used in the construction,
alteration, operation or maintenance of nuclear power, enrichment,
reprocessing, research or heavy water production facilities, unless the prior
consent of Eximbank has been obtained.

          We have attached hereto a copy of the Export Order referenced above.
With knowledge that the Lender and Eximbank will rely on the certifications
and representations made in this certificate, we agree to be liable for any
damages suffered by the Lender's and/or Eximbank's reliance on such
certifications and representations.  We further understand that this
certification is subject to the penalties provided in Article 18 U.S.C.
Section 1001.

          All capitalized terms not defined in this Certificate shall have the
meanings set forth in the Borrower Agreement executed in connection with the
Loan.
                                      2
<PAGE>   16

_______________________
(NAME OF BORROWER)

By:_________________________
      (Signature)

Name:________________________
       (Print orType)

Title:________________________
       (Print or Type)



Enclosures





                                 3
<PAGE>   17

                                                Page 1 of 11

                                                               ANNEX C

                    EXPORT-IMPORT BANK OF THE UNITED STATES
                          COUNTRY LIMITATION SCHEDULE
                        Special Conditions Pertaining to
                      Ex-Im Bank Loan & Guarantee Programs
                          and Export Credit Insurance

                          EFFECTIVE November 13, 1994

It is agreed that pursuant to the provisions of Ex-Im Bank loans and
guarantees and Ex-Im Bank export credit insurance policies, the country
limitation schedule has been amended effective November 13, 1994.  This
revision supersedes the August 1, 1994 country limitation schedule and any
amendments thereto.

Insureds, and brokers will be notified of any amendments to this country
limitation schedule in writing. A full revision is generally completed every
six months to one year.  All special conditions should be reviewed as many
have been amended.

                               GENERAL CONDITIONS

Exceptions to any condition or limitation contained herein must be obtained in
writing from Ex-Im Bank.

Ex-Im Bank reserves the right to set additional conditions for any particular
buyer or issuing bank including the right to set a different percentage
of coverage.  Ex-Im Bank also reserves the right to reject any particular
application.

The sector where the risk lies (public or private) and the country of the
obligor, or guarantor if there is one, will generally be used for determining
appropriate country limitations and exposure fee.

The following insurance policies are affected by this country limitation
schedule:

SHORT-TERM COMPREHENSIVE: CS, EBD, ELC, ENB, ENV, ESC, ESM(ST), ESS, ETM(ST),
FB, FB-E, FV, MSC(ST), MSC-E(ST).

SHORT-TERM POLITICAL RISKS ONLY: ESP, ESSP, FP, MCP(ST).

MEDIUM-TERM: All medium-term and lease-policy types, ESM(MT), ETM(MT), MCP(MT),
MRP, MSC(MT), MSC-E(MT), MTR, MTR-E.

Effective Date of              
this Endorsement                November 13, 1994                No. CLS-11/94
                                12:01 A.M. E.S.T.

<PAGE>   18

Page 2 of 11

                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                          EFFECTIVE November 13, 1994
<TABLE>
<CAPTION>



                          PUBLIC SECTOR RISK         PRIVATE  SECTOR RISK
COUNTRY                   ST       MT       LT       ST        MT       LT      NOTES

<S>                       <C>      <C>      <C>       <C>      <C>      <C>     <C>
Afghanistan               X        X        X         X        X        X
Albania                   X        X        X         X        X        X
Algeria                            X        X         X        X        X       #1, #2
Angola                    X        X        X         X        X        X
Anguilla                                                                          #2
Antigua & Barbuda         X        X        X                                     #2
Argentina                                                                         #7b
Armenia                   X        X        X         X        X        X
Aruba                                                                           #2, #10
Australia
Austria
Azerbaijan                X        X        X         X        X        X
Bahamas
Bahrain
Bangladesh                                            X        X        X         #2
Barbados                                                                          #2
Belarus                   X        X        X         X        X        X
Belgium
Belize                                                                            #7a
Benin                     X        X        X                           X       #2, #5
Bermuda
Bhutan                                                                          #2, #5
Bolivia                                     X                                   #2, #6
Botswana
Bosnia-Hercegovina        X        X        X         X        X        X
Brazil                    X        X        X
British Virgin Is.
Brunei
Bulgaria                                              X        X        X       #2, #6
Burkina Faso              X        X        X         X        X        X
Burundi                   X        X        X         X        X        X
Cambodia                  X        X        X         X        X        X         #8
Cameroon                  X        X        X         X        X        X
Canada
Cape Verde Is.            X        X        X         X        X        X
Cayman Is.
</TABLE>
                          

  ST = SHORT-TERM, MT = MEDIUM-TERM, LT = LONG-TERM, X = SUPPORT NOT AVAILABLE


<PAGE>   19
                                                                    Page 3 of 11

                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                          EFFECTIVE November 13, 1994
<TABLE>
<CAPTION>


                          PUBLIC SECTOR RISK         PRIVATE SECTOR RISK
COUNTRY                   ST       MT       LT       ST        MT       LT       NOTES


<S>                       <C>      <C>      <C>       <C>      <C>      <C>     <C>
Central African Rep.      X        X        X         X        X        X
Chad                      X        X        X         X        X        X
Chile
China, People's Rep.                                  X        X        X         #3
Colombia
Comoros                   X        X        X         X        X        X
Congo                     X        X        X         X        X        X
Cook Islands                                                            X       #2, #5
Costa Rica                                  X                                     #7b
Cote d'Ivoire            X        X        X         X        X        X
Croatia                   X        X        X         X        X        X
Cuba                      X        X        X         X        X        X         #8
Cyprus
Czech Republic                                                                  #2, #5
Denmark
Djibouti                  X        X        X         X        X        X
Dominica                                                                          #2
Dominican Rep.                              X                                   #6, #7a
Ecuador                                     X                                   #6, #7a
Egypt                                                                             #2
El Salvador
Equatorial Guinea         X        X        X         X        X        X
Eritrea                   X        X        X         X        X        X
Estonia                                                                 X       #2, #5, #6
Ethiopia                  X        X        X         X        X        X
Fiji                                                                              #2
Finland
France
Gabon                     X        X        X                                   #7a
Gambia                    X        X        X         X        X        X
Georgia                   X        X        X         X        X        X
Germany
Ghana                                                                           #6, #7a
Greece
Grenada                                                                          #2
Guatemala                                                                        #7b
</TABLE>

  ST = SHORT-TERM, MT =  MEDIUM-TERM, LT = LONG-TERM,  X = SUPPORT NOT AVAILABLE

<PAGE>   20

Page 4 of 11


                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                          EFFECTIVE November 13, 1994
<TABLE>
<CAPTION>
                           PUBLIC SECTOR RISK       PRIVATE SECTOR RISK
COUNTRY                    ST      MT      LT       ST       MT      LT                  NOTES
<S>                        <C>     <C>     <C>      <C>      <C>     <C>                <C>
Guinea                     X       X       X        X        X       X
Guinea-Bissau              X       X       X        X        X       X
Guyana                     X       X       X                                            #2, #5
Haiti                      X       X       X        X        X       X
Honduras                   X       X       X                         X                  #2, #5
Hong Kong
Hungary                                                                                 #2, #5
Iceland
India
Indonesia
Iran                       X       X       X        X        X       X                    #8
Iraq                       X       X       X        X        X       X                    #8
Ireland
Israel
Italy
Jamaica                                    X                                              #7a
Japan
Jordan                                                                                  #2, #5
Kazakhstan                                          X        X       X                  #2, #6
Kenya                      X       X       X        X        X       X
Kiribati                                                                                  #2
Korea, North               X       X       X        X        X       X                    #8
Korea, South
Kuwait
Kyrgyzstan                 X       X       X        X        X       X
Laos                       X       X       X        X        X       X                    #8
Latvia                                                               X                 #2,#5,#6
Lebanon                                    X                                           #2,#5,#6
Lesotho                                                                                   #7b
Liberia                    X       X       X        X        X       X
Libya                      X       X       X        X        X       X                    #8
Liechtenstein
Lithuania                                                            X                 #2,#5,#6
Luxembourg
Macao                                                                                     #2
Macedonia                  X       X       X        X        X       X
</TABLE>

   ST = SHORT-TERM, MT = MEDIUM-TERM, LT = LONG-TERM, X = SUPPORT NOT AVAILABLE

<PAGE>   21
                                                                    Page 5 of 11

                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                           EFFECTIVE November 13,1994

<TABLE>
<CAPTION>
                           PUBLIC SECTOR RISK         PRIVATE SECTOR RISK
COUNTRY                   ST       MT       LT       ST        MT       LT       NOTES
<S>                       <C>      <C>      <C>      <C>       <C>      <C>     <C>
Madagascar                X        X        X        X         X        X
Malawi                    X        X        X        X         X        X
Malaysia
Maldive Islands                                                                   #2
Mali                      X        X        X        X         X        X
Malta
Marshall Islands                            X                           X       #2, #5
Mauritania                X        X        X        X         X        X
Mauritius
Mexico
Micronesia                                                                        #2
Moldova                   X        X        X        X         X        X
Monaco
Mongolia                                    X        X         X        X       #2, #6
Montserrat                                                                        #2
Morocco                                                                           #7b
Mozambique                X        X        X        X         X        X
Myanmar                   X        X        X        X         X        X         #8
Namibia                                                                           #2
Nauru                                                                             #2
Nepal                                                                   X         #2
Netherlands
Neth Antilles
New Zealand
Nicaragua                 X        X        X        X         X        X
Niger                     X        X        X        X         X        X
Nigeria                   X        X        X        X         X        X         #8
Norway
Oman
Pakistan                                                                          #7b
Palau                                       X        X         X        X       #2, #6
Panama                                                                            #7b
Papua New Guinea                                                                  #2
Paraguay                                                                          #7a
Peru                                        X                                   #2, #5
Philippines                                                                       #4
</TABLE>

    ST = SHORT-TERM, MT = MEDIUM-TERM, LT = LONG-TERM, X = SUPPORT NOT AVAILABLE

<PAGE>   22


Page 6 of 11

                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                          EFFECTIVE November 13, 1994

<TABLE>
<CAPTION>



                          PUBLIC  SECTOR  RISK        PRIVATE  SECTOR   RISK
COUNTRY                   ST       MT      LT         ST       MT       LT               NOTES
<S>                       <C>      <C>      <C>       <C>      <C>      <C>              <C>
Poland                                                                                   #2, #5
Portugal
Qatar
Romania                                               X        X        X                #2, #6
Russia                                      X         X        X        X                #2, #6
Rwanda                    X        X        X         X        X        X
St. Kitts-Nevis                                                                            #2
St. Lucia                                                                                  #2
St. Vincent-Gren.                                                                          #2
Sao Tome & Principe       X        X        X         X        X        X
Saudi Arabia
Senegal                   X        X        X         X        X        X
Serbia                    X        X        X         X        X        X                #8
Seychelles                                                                                 #7b
Sierra Leone              X        X        X         X        X        X
Singapore
Slovakia                                                                                 #2, #5
Slovenia                           X        X                                            #2, #5
Solomon Islands                                                                            #2
Somalia                   X        X        X         X        X        X
South Africa                                                                               #2
Spain
Sri Lanka                                                                                 #2, #5
Sudan                     X        X        X         X        X        X                  #8
Suriname                  X        X        X         X        X        X
Swaziland
Sweden
Switzerland
Syria                     X        X        X         X        X        X                  #8
Taiwan
Tajikistan                X        X        X         X        X        X
Tanzania                  X        X        X         X        X        X
Thailand
Togo                      X        X        X         X        X        X
Tonga                                                                                      #2
Trinidad & Tobago                                                                          #7a

</TABLE>

    ST = SHORT-TERM, MT = MEDIUM-TERM, LT = LONG-TERM, X = SUPPORT NOT AVAILABLE

<PAGE>   23


                                                                    Page 7 of 11

                         EXPORT-IMPORT BANK OF THE U.S.
                          COUNTRY LIMITATION SCHEDULE
                          EFFECTIVE November 13, 1994

<TABLE>
<CAPTION>



                          PUBLIC  SECTOR  RISK        PRIVATE  SECTOR   RISK
COUNTRY                   ST       MT      LT         ST        MT      LT               NOTES
<S>                       <C>      <C>     <C>        <C>       <C>     <C>              <C>
Trinidad & Tobago                                                                       #7a
Tunisia
Turkey
Turkmenistan                               X          X         X       X                #2, #6
Turks & Caicos Is.                                                                         #2
Uganda                                     X                            X                #2, #5
Ukraine                   X        X       X          X         X       X
United Arab Emirates                                                                       #9
United Kingdom
Uruguay                                                                                    #7b
Uzbekistan                                 X          X         X       X                #2, #6
Vanuatu                                                                                    #2
Vatican City
Venezuela                                             X         X       X                  #2
Vietnam                   X        X       X          X         X       X                  #8
Western Samoa                                                                              #2
Yemen                     X        X       X          X         X       X
Zaire                     X        X       X          X         X       X
Zambia                    X        X       X          X         X       X
Zimbabwe                                                                                   #7b

</TABLE>


    ST = SHORT-TERM, MT = MEDIUM-TERM, LT = LONG-TERM, X = SUPPORT NOT AVAILABLE






<PAGE>   24
Page 8 of 11
Notes:

#1.  Short-term cover is limited to government-owned banks and SONATRACH.

#2.  Discretionary credit limits are withdrawn.  Cover not available unless
     specified in a special buyer credit limit or issuing bank credit limit
     endorsement.  Cover not available under short-term political risks only
     policies unless specified in a country limit of liability endorsement.

#3.  Bank of China, China International Trust and Investment Corporation,or
     People's Construction Bank of China as obligor or guarantor.  Ex-Im Bank
     will consider other financial institutions.

#4.  Except for selected transactions with the Development Bank of the
     Philippines, the guarantee of the Department of Finance is required for
     public sector medium- and long-term transactions. Before taking action
     on private or public sector medium- or long-term cases, Ex-Im Bank will
     obtain the advice of the Department of Finance to the status of internal
     Philippine approvals. For public sector medium- and long-term
     transactions Ex-Im Bank will also obtain a statement of the willingness
     of the Department of Finance to serve as guarantor.

#5.  Ex-Im Bank cover/support for private sector transactions is limited to
     transactions with a commercial bank as obligor or guarantor unless
     otherwise specified by Ex-Im Bank.

#6.  Ex-Im Bank cover/support public sector transactions is limited to
     transactions which commit the full faith and credit of the government
     unless otherwise specified by Ex-Im Bank.

#7.  Discretionary credit limits and coverage under short-term political risks
     only policies shall be the lesser of the limits authorized in the policy
     or:


                                   a. $ 50,000
                                   b. $100,000

     Higher limits will be considered upon application for a special buyer
     credit limit, issuing bank credit limit, or country limit of liability.

#8.  Support legally prohibited.

#9.  Transactions in Sharjah, Fujairah, Ras Al-Khaimah, Umm Al-Qaywayn, and
     Ajman require the guarantee of the federal government.

#10. Longer than short-term public sector transactions require the government
     of Aruba as the borrower.


<PAGE>   25

                                                PAGE 9 OF  11


                           INFORMATION SUPPLEMENT ON
                         MEDIUM- AND LONG-TERM PROGRAMS

"OPEN FOR COVER" versus "OFF-COVER".  The attached Country Limitation Schedule
indicates where Ex-Im Bank is "open for cover" and where Ex-Im Bank is "off-
cover".  The Schedule is organized along three dimensions: the country where
the risk lies, sector (public sector or private sector), and term of total
exposure (including both disbursement period and repayment term).  Ex-Im
Bank defines "public sector" as including those obligors or guarantors which
are at least 50% owned, directly or indirectly, by the government.  Where the
CLS presents an X mark, Ex-Im Bank is "off-cover", and is therefore not
willing to consider approval of routine transactions.  These "off-cover"
determinations are due to economic and/or political risks associated with the
country.

WHERE EX-IM BANK IS OPEN FOR COVER.  The "open for cover" designation refers to
the possibility, rather than the certainty, of Ex-Im Bank support in
particular cases.  Proposed obligors, guarantors, and transaction structures
under medium- and long-term programs are all subject to case-by-case Bank
approval.  Approval depends on the case-by-case application of Bank policies,
particularly the Bank's determination of reasonable assurance of repayment.
The following paragraphs provide very general guidance to the application of
policies in markets where Ex-Im Bank is on-cover.

- - -  IDENTIFICATION OF OBLIGOR OR GUARANTOR.  Ex-Im Bank will approve a final
   commitment, a preliminary commitment (PC), or a medium-term insurance policy 
   or commitment (MTIP or MTIC), only if a specific obligor or guarantor has
   been identified. Ex-Im Bank may approve an indicative letter of interest
   (LI) for a proposed transaction, subject to the condition that an obligor or
   guarantor is identified at the time the LI is converted to a final
   commitment. PC, MTIP, or MTIC; and Ex-Im Bank can accept the credit risk of  
   the proposed obligor or guarantor. 

- - -  INFORMATION REQUIREMENTS REGARDING OBLIGORS OR GUARANTORS.  Ex-Im Bank
   requires that obligors or guarantors offer "reasonable assurance of
   repayment." To process applications for final commitments, PCs.  MTIPS, and 
   MTICs, Ex-Im Bank will first require information on proposed obligors and
   guarantors.  Such information includes financial statements and credit
   references.  Engineering data is required for long-term transactions.
   Generally, Ex-Im Bank will require more detailed information regarding
   obligors or guarantors when processing relatively large transactions, or
   transactions with obligors or guarantors with which Ex-Im Bank has had no
   favorable direct credit experience.  Ex-Im Bank's application form and
   program literature specify the Bank's standard information requirements.
        
- - -  SOVEREIGN GUARANTEES FOR PUBLIC SECTOR BUYERS OR OBLIGORS.  For most cases
   involving proposed public sector buyers or obligors, Ex-Im Bank will
   routinely require a sovereign guarantee.  This is particularly true when the
   public sector obligor is dependent on government budget support or otherwise
   lacks financial and operating independence.
        
- - -  PRIOR HOST GOVERNMENT REVIEW OF SOVERIGN CASES IN SOME COUNTRIES.  In some
   countries, Ex-Im Bank requires prior review of proposed public sector cases
   by government authorities responsible for providing the sovereign guarantee,
   before Ex-Im Bank will begin processing action.
        
- - -  TEMPORARY SUSPENSION OF COVER.  In countries where the CLS indicates that
   Ex-Im Bank is "open for cover", Ex-Im Bank may, under certain circumstances,
   temporarily suspend cover.  This is most likely to be the case for public
   sector obligors and guarantors only, but may involve all obligors and
   guarantors.  In such an event, Ex-Im Bank will advise applicants as quickly
   as possible.
        
- - -  LARGE TRANSACTIONS IN SMALLER MARKETS.  Relatively large transactions in
   smaller economies, even when sovereign guaranteed, will be subject to
   special Ex-Im Bank review.  Ex-Im Bank will review the potential
        
<PAGE>   26


 PAGE 10 OF 11


   macroeconomic impacts of the transaction, in terms of higher debt burden and
   improved debt repayment capacity.
        

- - -  PRIVATE COMPANIES.  Ex-Im Bank will accept the direct credit risks of
   private buyers, if available information suggests that these buyers offer a
   "reasonable assurance of repayment." For closely-held companies, Ex-Im Bank
   may require financial information from owners.  For holding companies, Ex-Im
   Bank may require financial information on operating components, and may
   require their counter-guarantee.
        
- - -  COMMERCIAL BANK GUARANTEES.  Ex-Im Bank may require the guarantees of
   acceptable commercial banks in the event that information available to Ex-Im
   Bank on proposed private buyers suggests that these buyers by themselves do
   not offer a "reasonable assurance of repayment."
        
- - -  LIMITED RECOURSE PROJECTS.  Ex-Im Bank will consider limited-recourse
   project finance structures (those without full recourse to an acceptable,
   established obligor or guarantor), but only after a comprehensive review of
   project features.  These features shall include the financial commitment of
   the project's equity shareholders over the life of the proposed Ex-Im Bank
   commitment, the experience and capacity of project participants, including
   suppliers and offtakers; project cash flow coverage of foreign currency debt
   service; and security structures, including hard currency external payments
   arrangements.  Ex-Im Bank will review only well-developed proposals, and
   will require project sponsors to fund review of project proposals by
   consultants retained by the Bank.  Significant changes to proposed
   structures may be required.
        
- - -  POLITICAL-ONLY COVER.  Ex-Im Bank's standard guarantee and insurance cover
   is "comprehensive", under which Ex-Im Bank will pay claims resulting from
   both commercial and political perils.  Ex-Im Bank also offers a narrower
   form of coverage, under "political-only" cover.  Ex-Im Bank's guarantee
   agreements and insurance policies describe in detail and or define the
   specific risks which are subject to this form of coverage.
        
   The following is intended as a summary: For long-term transactions, Ex-Im
   Bank covers default arising from three "core" perils: transfer risk,
   expropriation, and political violence.  Transfer risk involves borrowers'
   inability to acquire foreign exchange through legal foreign exchange
   markets. Expropriation involves the government's confiscation of assets or
   ownership, or arbitrary or discriminatory intervention in business
   operations.  Political violence involves war, revolution, insurrection, and
   other such acts.  Under medium-term insurance policies, Ex-Im Bank also
   covers defaults arising from other defined risks.
        
   Suppliers and/or lenders choosing political-only cover must be prepared to
   assume broad commercial risks associated with the borrower's capacity. 
   Ex-Im Bank's political-only cover does not cover defaults arising from the
   borrower's capacity to withstand domestic or international commercial market
   disruptions, or currency devaluation or depreciation.  If suppliers and/or
   lenders are unable to assume these and other commercial risks, then Ex-Im
   Bank comprehensive cover would be a more appropriate form of coverage.
        
   Political-only cover is offered only for private buyers or borrowers, those
   which are not subject to the administration of government authorities, and
   for which it is possible to distinguish between commercial perils and
   political- risk perils.  Political-only cover is the only form of coverage

        
<PAGE>   27


                                                                   Page 11 of 11


   available from Ex-Im Bank for borrowers which are effectively controlled by
   suppliers and/or lenders participating in transactions.  Political-only
   cover is available only in those countries where Ex-Im Bank is "open for
   cover" for private sector risk.
        
WHERE EX-IM BANK IS OFF COVER FOR COUNTRY CREDIT REASONS.  Ex-Im Bank will not
consider routine transactions in countries and sectors (public or private)
where the country limitation schedule indicates that the Bank is off-cover
(where there is an X).  However, three special categories of transactions may
be eligible for Ex-Im Bank support, under restrictive conditions, subject to
additional special review:

- - -  BORROWERS ON INTERNATIONAL CAPITAL MARKETS.  Individual borrowers (either
   public sector or private sector) with a strong record of independent access
   to private international capital markets, absent external (including
   sovereign) guarantees.  The fee grade assigned, and the extent of Ex-Im Bank
   support, will take into account information related to the borrower's
   capital market financings and ratings.  For Ex-Im Bank to consider such
   borrowers, information on the borrower's internationally-traded securities,
   including their credit ratings, face values and coupons, recent market
   values, and recent yields, must accompany the application.
        
- - -  INSULATED PROJECT FINANCE STRUCTURES.  Ex-Im Bank's approval in "off-cover"
   markets/sectors of limited-recourse structures depends on the establishment
   of structures which do not require the financial or operating commitments of
   host government agencies and which are effectively insulated from government
   involvement.  Furthermore, these structures must involve the channeling of
   project foreign exchange earnings through offshore payments and escrow
   mechanisms.  In some country environments, the only acceptable limited-
   recourse structures may be "enclave" projects which are almost completely
   insulated from the broader country environment.  The fee grade assigned, and
   the extent of Ex-Im Bank support, will take into account project structure
   and other conditions.
        
- - -  SECURED LONG-RANGE AIRCRAFT LEASES.  Ex-Im Bank approval of asset-secured
   long-range aircraft lease transactions requires that the airline's country
   of registry become a signatory to international conventions protecting
   aircraft property rights.  Ex-Im Bank approval for aircraft transactions in
   off-cover markets is more likely for privately-owned airlines with
   established operating records.  Depending on the nature of transaction
   participants and structures, Ex-Im Bank may also require offshore payments
   and escrow mechanisms, or may provide a reduced percentage of cover. 
   Aircraft transactions are subject to special fees and covenants.
        
Because these transactions are subject to individual special review, Ex-Im
Bank will not approve letters of interest (LIs) for them.  It should be noted
that these exceptions do not apply in countries where Ex-Im Bank is legally
prohibited from operating.

<PAGE>   1
                                                                    EXHIBIT 11.1

                              MEGATEST CORPORATION

                 STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
              (AMOUNTS IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)




<TABLE>
<CAPTION>
                                                                 THREE MONTHS ENDED:             SIX MONTHS ENDED:
                                                                 -------------------             -----------------

                                                                  FEBRUARY 28, 1995              FEBRUARY 28, 1995
                                                                  -----------------              -----------------
<S>                                                                 <C>                             <C>
Weighted average number of common shares outstanding  . . . . . .      7,179                             7,177
Common share equivalents:
   Dilutive effect of stock options . . . . . . . . . . . . . . .
                                                                          --                                --
                                                                    --------                        ----------

Total average common and common equivalent shares . . . . . . . .      7,179                             7,177
                                                                    ========                        ==========

Net income  . . . . . . . . . . . . . . . . . . . . . . . . . . .   $ (3,628)                       $  (16,094)
                                                                    ========                        ==========
Net income per common and common equivalent share   . . . . . . .   $  (0.51)                       $    (2.24)
                                                                    ========                        ==========
</TABLE>



<TABLE>
<CAPTION>
                                                                  FEBRUARY 28, 1994               FEBRUARY 28, 1994
                                                                  -----------------               -----------------
<S>                                                                 <C>                               <C>
Weighted average number of common shares outstanding  . . . . . .      7,141                             6,855
Common share equivalents:
   Dilutive effect of stock options . . . . . . . . . . . . . . .
                                                                         178                               189
                                                                   ---------                         ---------

Total average common and common equivalent shares . . . . . . . .      7,319                             7,044
                                                                    ========                          ========

Income before accounting change . . . . . . . . . . . . . . . . .    $ 2,091                           $ 3,869
                                                                     =======                           =======
Net income  . . . . . . . . . . . . . . . . . . . . . . . . . . .    $ 2,091                           $ 5,569
                                                                     =======                           =======
Income per common and common equivalent share
         before accounting change   . . . . . . . . . . . . . . .   $   0.29                          $   0.55
                                                                    ========                          ========
Net income per common and common equivalent share   . . . . . . .   $   0.29                          $   0.79
                                                                    ========                          ========
</TABLE>





                                  15

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          AUG-31-1995
<PERIOD-START>                             SEP-01-1994
<PERIOD-END>                               FEB-28-1995
<CASH>                                            2743
<SECURITIES>                                         0
<RECEIVABLES>                                    20122
<ALLOWANCES>                                     (262)
<INVENTORY>                                      31930
<CURRENT-ASSETS>                                 59071
<PP&E>                                           16565<F1>
<DEPRECIATION>                                       0<F1>
<TOTAL-ASSETS>                                   86636
<CURRENT-LIABILITIES>                            26081
<BONDS>                                            388
<COMMON>                                             7
                                0
                                          0
<OTHER-SE>                                       60160
<TOTAL-LIABILITY-AND-EQUITY>                     86636
<SALES>                                          30449
<TOTAL-REVENUES>                                 30449
<CGS>                                            21036
<TOTAL-COSTS>                                    21036
<OTHER-EXPENSES>                                 27408
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               (353)
<INCOME-PRETAX>                                (17642)
<INCOME-TAX>                                    (1548)
<INCOME-CONTINUING>                            (16094)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (16094)
<EPS-PRIMARY>                                   (2.24)
<EPS-DILUTED>                                   (2.24)
<FN>
<F1>PP&E IS SHOWN NET OF ACCUMULATED DEPRECIATION.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission