FORM 6 - K



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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


                                As of 11/06/2006



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


                                  Ternium S.A.
                     46a, Avenue John F. Kennedy - 2nd floor
                                L-1855 Luxembourg
                               (352) 4661-11-3815
                    (Address of principal executive offices)


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

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

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

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


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






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

This report contains Ternium S.A.'s consolidated condensed interim financial
statements as of September 30, 2006.





TERNIUM S.A.

CONSOLIDATED CONDENSED INTERIM
FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2006
AND FOR THE NINE-MONTH PERIODS
ENDED SEPTEMBER 30, 2006 AND 2005





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







                                                   TERNIUM S.A.
                        Consolidated condensed interim financial statements as of September 30, 2006
                                 and for the nine-month periods ended September 30, 2006 and 2005
                                              (All amounts in USD thousands)

CONSOLIDATED CONDENSED INTERIM INCOME STATEMENTS

                                                                Three-month period ended         Nine-month period ended
                                                                     September 30,                    September 30,
                                                            --------------------------------- -------------------------------
                                                   Notes         2006             2005             2006            2005
                                                 ---------- ---------------- ---------------- -------------- ----------------
                                                                      (Unaudited)                      (Unaudited)

                                                                                                   
Net sales ........................................   4           1,743,491        1,151,995        4,981,447      2,979,840
Cost of sales .................................... 4 & 5        (1,082,402)        (670,275)      (3,147,644)    (1,581,818)
                                                              -------------    -------------    -------------  -------------


Gross profit .....................................   4             661,089          481,720        1,833,803      1,398,022


Selling, general and administrative expenses .....   6            (152,680)        (148,610)        (459,065)       (328,214)
Other operating income (expenses), net ...........                    (204)         (36,867)           2,672        (44,664)
                                                              -------------    -------------    -------------  -------------


Operating income .................................                 508,205          296,243        1,377,410      1,025,144

Financial expenses, net ..........................   7             (87,191)         (77,307)        (318,933)      (180,030)
Excess of fair value of net assets acquired over
 cost.............................................                       -                -                -        188,356
Equity in earnings of associated companies .......   8               4,767            2,192            3,845         21,315
                                                              -------------    -------------    -------------  -------------


Income before income tax expense..................                 425,781          221,128        1,062,322      1,054,785
Income tax expense ...............................                 (71,747)         (44,948)        (224,594)      (150,665)
                                                              -------------    -------------    -------------  -------------

Net income for the period ........................                 354,034          176,180          837,728        904,120
                                                              -------------    -------------    -------------  -------------
Attributable to:

Equity holders of the Company ....................                 257,378           89,251          655,022        566,859
Minority interest ................................                  96,656           86,929          182,706        337,261
                                                              -------------    -------------    -------------  -------------
                                                                   354,034          176,180          837,728        904,120
                                                              -------------    -------------    -------------  -------------

Weighted average number of shares outstanding.....           2,004,743,442    1,168,943,632    1,913,947,510  1,168,943,632
Basic earnings per share for profit  attributable
to the equity  holders of the Company  (expressed
in USD per share)                                                     0.13             0.08             0.34           0.48
Diluted    earnings    per   share   for   profit
attributable   to  the  equity   holders  of  the
Company (expressed in USD per share)                                  0.13             0.07             0.34           0.46

The accompanying notes are an integral part of these consolidated condensed
interim financial  statements.  The Report of the Independent  Registered Public
Accounting Firm on these consolidated  condensed interim financial statements is
issued as a separate document.  These  consolidated  condensed interim financial
statements should be read in conjunction with our audited Combined  Consolidated
Financial Statements and notes for the fiscal year ended December 31, 2005.





                                       2






                                                         TERNIUM S.A.
                             Consolidated condensed interim financial statements as of September 30, 2006
                                and for the nine-month periods ended September 30, 2006 and 2005
                                                   (All amounts in USD thousands)

CONSOLIDATED CONDENSED BALANCE SHEETS

                                                           Notes        September 30, 2006       December 31, 2005
                                                         ----------- ------------------------- -----------------------
                                                                           (Unaudited)
ASSETS
Non-current assets
                                                                                       
Property, plant and equipment, net.....................      9          5,374,866               5,463,871
Intangible assets, net.................................      9            541,750                 552,882
Investments in associated companies....................      8             13,336                   9,122
Other investments, net ................................                    13,291                  12,607
Deferred tax assets ...................................                    37,582                  29,126
Other assets ..........................................                         -                     952
Receivables, net.......................................                    61,042   6,041,867      47,863   6,116,423
                                                                     ------------- ----------- ----------- -----------

Current assets
Receivables............................................                   220,217                 291,302
Other assets ..........................................                         -                   3,160
Derivative financial instruments.......................                     6,788                   5,402
Inventories, net ......................................                 1,267,069               1,000,119
Trade receivables, net ................................                   609,372                 472,760
Other investments......................................                         -                   5,185
Cash and cash equivalents..............................                   825,678   2,929,124     765,630   2,543,558
                                                                     ------------- ----------- ----------- -----------

Non-current assets classified as held for sale.........                                 9,504                        -
                                                                                   -----------             -----------
Total assets ..........................................                             8,980,495               8,659,981
                                                                                   -----------             -----------

EQUITY
Capital and reserves attributable to the company's
   equity holders......................................                              3,592,640              1,842,454

Minority interest......................................                              1,800,017              1,733,465
                                                                                   -----------             -----------

Total equity...........................................                              5,392,657              3,575,919

LIABILITIES
Non-current liabilities
Provisions ............................................                    59,385                  53,479
Deferred tax liabilities...............................                   952,694               1,048,188
Other liabilities .....................................                   217,666                 187,917
Trade payables ........................................                         -                   1,167
Borrowings ............................................                   799,412   2,029,157   2,399,878   3,690,629
                                                                     ------------- ----------- ----------- -----------

Current liabilities
Provisions.............................................                         -                     659
Current tax liabilities................................                   216,348                 126,972
Other liabilities .....................................                   172,440                 194,073
Trade payables ........................................                   653,238                 555,330
Derivative financial instruments.......................                   17,455                       -
Borrowings ............................................                   499,200   1,558,681     516,399   1,393,433
                                                                     ------------- ----------- ----------- -----------

Total liabilities .....................................                             3,587,838               5,084,062
                                                                                   -----------             -----------

Total equity and liabilities...........................                             8,980,495               8,659,981
                                                                                   -----------             -----------


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

The accompanying notes are an integral part of these consolidated condensed
interim financial statements. The Report of the Independent Registered Public
Accounting Firm on these consolidated condensed interim financial statements is
issued as a separate document. These consolidated condensed interim financial
statements should be read in conjunction with our audited Combined Consolidated
Financial Statements and notes for the fiscal year ended December 31, 2005.


                                       3




                                                         TERNIUM S.A.
                             Consolidated condensed interim financial statements as of September 30, 2006
                                and for the nine-month periods ended September 30, 2006 and 2005
                                                   (All amounts in USD thousands)

CONSOLIDATED CONDENSED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                      Attributable to the Company's equity holders (1)
                 -------------------------------------------------------------------------
                                                Capital
                            Initial              stock                                               Total     Total
                            public  Revaluation   issue    Currency                                 Equity at Equity at
                  Capital   offering and other  discount   translationRetained            Minority   September September
                    stock   expenses  reserves     (2)     adjustment  earnings   Total    interest  30, 2006  30, 2005
                 -------------------------------------------------------------------------------------------------------

                                                                             
Balance at
 January 1       1,396,552   (5,456) 1,462,137 (2,298,048)    (92,691)1,379,960 1,842,454 1,733,465 3,575,919 1,771,851

Currency
 translation
 adjustment                                                   (61,524)            (61,524)  (19,128)  (80,652)  (90,043)
Net income for
 the period                                                             655,022   655,022   182,706   837,728   904,120
                 -------------------------------------------------------------------------------------------------------
Total recognized
 income for the
 period                                                       (61,524)  655,022   593,498   163,578   757,076   814,077

Dividends paid in
 cash and other
 distributions                                                                                                 (238,652)
Dividends paid in
 cash and other
 distributions by
 subsidiary
 companies                                                                                  (27,175)  (27,175) (125,954)
Acquisition of
 business                                                                                   (19,142)  (19,142)  864,415
Contributions
 from
 shareholders
 (see Note 3)
 Exchange           33,801              43,100    (26,818)                         50,083   (46,998)    3,085    54,758
Conversion of
 Subordinated
 Convertible
 Loans (see Note
 3)                302,962             302,962                                    605,924             605,924
Initial Public
 Offering (see
 Note 3)           271,429  (17,839)   271,429                                    525,019             525,019
Other reserves
 (see Note 11.b)                       (24,338)                                   (24,338)   (3,711)  (28,049)  307,007
                 -------------------------------------------------------------------------------------------------------

Balance at
 September 30    2,004,744  (23,295) 2,055,290 (2,324,866)   (154,215)2,034,982 3,592,640 1,800,017 5,392,657 3,447,502
                 -------------------------------------------------------------------------------------------------------

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

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

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


    The accompanying notes are an integral part of these consolidated condensed
    interim financial statements. The Report of the Independent Registered
    Public Accounting Firm on these consolidated condensed interim financial
    statements is issued as a separate document. These consolidated condensed
    interim financial statements should be read in conjunction with our audited
    Combined Consolidated Financial Statements and notes for the fiscal year
    ended December 31, 2005.



                                       4





                                                        TERNIUM S.A.
                             Consolidated condensed interim financial statements as of September 30, 2006
                                      and for the nine-month periods ended September 30, 2006 and 2005
                                                 (All amounts in USD thousands)


CONSOLIDATED CONDENSED INTERIM CASH FLOW STATEMENTS
                                                             Notes      Nine-month period ended September, 30
                                                           ----------   --------------------------------------
                                                                               2006                2005
                                                                        --------------------------------------
                                                                                     (Unaudited)
Cash flows from operating activities
                                                                                                
Net income for the period ................................                         837,728            904,120
Adjustments for:
     Depreciation and amortization .......................     9                   318,460            205,492
     Income tax accruals less payments ...................                           4,307            (25,052)
     Derecognition of property, plant and equipment.......     9                     1,716             42,547
     Excess of fair value of net assets acquired over
      cost ...............................................                               -           (188,356)
     Equity in earnings of associated companies ..........     8                    (3,845)           (21,315)
     Interest accruals less payments .....................                         (10,736)            11,222
Changes in  provisions ...................................                          31,680             (3,516)
Changes in working capital ...............................                        (274,111)            (4,068)
Currency translation adjustment and others ...............                          33,378             (2,203)
                                                                        -------------------   ----------------
Net cash provided by operating activities                                          938,577            918,871
                                                                        -------------------   ----------------

Cash flows from investing activities
Capital expenditures .....................................     9                  (280,091)          (124,741)
Changes in trust funds....................................                           5,185             88,755
Acquisition of business ..................................    11                  (103,055)        (2,186,946)
Proceeds from the sale of property, plant and equipment...                             988              2,384
                                                                        -------------------   ----------------
Net cash used in investing activities                                             (376,973)        (2,220,548)
                                                                        -------------------   ----------------

Cash flows from financing activities
Dividends paid in cash and other distributions to
company's equity shareholders.............................                               -           (238,652)
Dividends paid in cash and other distributions to
 minority shareholders....................................                         (27,175)          (125,954)

Net proceeds from Initial Public Offering ................                         525,019                  -

Contributions from shareholders...........................                           3,085             54,758
Proceeds from borrowings .................................                         123,207          2,051,009
Repayments of borrowings .................................                      (1,124,792)          (593,777)
                                                                        -------------------   ----------------
Net cash (used in) provided by financing activities                               (500,656)         1,147,384
                                                                        -------------------   ----------------
Increase (decrease) in cash and cash equivalents                                    60,948          (154,293)
                                                                        -------------------   ----------------

Movement in cash and cash equivalents
At January 1, (1).........................................                         754,980            194,875
Acquisition of business ..................................                               -            520,753
Effect of exchange rate changes...........................                            (591)           (32,665)
Increase (decrease) in cash and cash equivalents..........                           60,948          (154,293)
                                                                        -------------------   ----------------
Cash and cash equivalents at September 30, (1) ...........                         815,337            528,670
                                                                        -------------------   ----------------

Non-cash transactions

Conversion of debt instruments into shares ...............                         605,924            127,576

     (1)  In addition,  the Company has  restricted  cash for USD 10,341 and USD
          10,650 at September 30, 2006 and December 31, 2005, respectively.

The accompanying notes are an integral part of these consolidated condensed
interim financial statements. The Report of the Independent Registered Public
Accounting Firm on these consolidated condensed interim financial statements is
issued as a separate document. These consolidated condensed interim financial
statements should be read in conjunction with our audited Combined Consolidated
Financial Statements and notes for the fiscal year ended December 31, 2005.




                                       5


                                  TERNIUM S.A.
  Consolidated condensed interim financial statements as of September 30, 2006
        and for the nine-month periods ended September 30, 2006 and 2005
                         (All amounts in USD thousands)


INDEX TO THE NOTES TO THE CONSOLIDATED CONDENSED INTERIM FINANCIAL STATEMENTS

1    Basis of presentation
2    Accounting policies
3    Initial Public Offering
4    Segment information
5    Cost of sales
6    Selling, general and administrative expenses
7    Financial expenses, net
8    Investments in associated companies
9    Property, plant and equipment and Intangible assets, net
10   Contingencies, commitments and restrictions on the distribution of profits
11   Acquisition of business
12   Related party transactions
13   Recent accounting pronouncements

                                       6


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


1   Basis of presentation


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

These consolidated condensed interim financial statements have been prepared in
accordance with IAS 34, "Interim Financial Reporting".

These consolidated condensed interim financial statements should be read in
conjunction with the audited combined consolidated financial statements for the
year ended December 31, 2005.

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

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

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

These consolidated condensed interim financial statements were approved by the
Board of Directors of Ternium on November 6, 2006.

2   Accounting policies

The accounting policies used in the preparation of these consolidated condensed
interim financial statements are consistent with those used in the audited
combined consolidated financial statements for the year ended December 31, 2005.

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

A detail of the accounting policies followed by the Company in the preparation
of these financial statements, other than those followed in the preparation of
the audited combined consolidated financial statements for the year ended
December 31, 2005 follows:

- Non-current assets (disposal groups) classified as held for sale

Non-current assets (disposal groups) are classified as assets held for sale and
stated at the lower of carrying amount and fair value less cost to sell if their
carrying amount is recovered principally through a sale transaction rather than
through a continuing use.

The carrying value of non-current assets classified as held for sale total USD
9.5 million and include principally land and other real estate items. Sale is
expected to be completed within a one-year period.




                                       7



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


3   Initial Public Offering

In January 2006, the Company successfully completed its registration process
with the United States Securities and Exchange Commission ("SEC") and announced
the commencement of its offer to sell 24,844,720 American Depositary Shares
("ADS") representing 248,447,200 shares of common stock through Citigroup Global
Markets Inc., Deutsche Bank Securities Inc., JP Morgan Securities Inc., Morgan
Stanley & Co. Incorporated, BNP Paribas Securities Corp., Caylon Securities
(USA) Inc. and Bayerische Hypo-und Vereinsbank AG (collectively, the
"Underwriters" and the offering thereunder, the "Initial Public Offering"). The
gross proceeds from the Initial Public Offering totaled USD 496.9 million and
have been used to fully repay Tranche A of the Ternium Credit Facility, after
deducting related expenses.

Also, the Company has granted to the Underwriters an option, exercisable for 30
days from January 31, 2006, to purchase up to 3,726,708 additional ADSs at the
public offering price of USD20 per ADS less an underwriting discount of USD0.55
per ADS. On February 23, 2006 the Underwriters exercised such option to purchase
2,298,136 ADSs at the public offering price of USD20 per ADS less an
underwriting discount of USD0.55 per ADS. The gross proceeds from this
transaction totaled USD46.0 million.

In addition, the Company entered into the Subordinated Convertible Loan
Agreements for a total aggregate amount of USD594 million to fund the
acquisition of Hylsamex. As per the provisions contained in the Subordinated
Convertible Loan Agreements, the Subordinated Convertible Loans would be
converted into shares of the Company upon delivery of Ternium's ADSs to the
Underwriters. On February 6, 2006 the Company delivered the above mentioned ADSs
and, accordingly, the Subordinated Convertible Loans (including interest accrued
through January 31, 2006) were converted into shares at a conversion price of
USD2 per share, resulting in the issuance of 302,962,261 new shares.

Furthermore, in November 2005, Sidetur, a subsidiary of Sivensa, exchanged with
ISL its 3.42% equity interest in Amazonia and USD 3.1 million in cash for shares
of the Company. ISL has contributed such interest in Amazonia to the Company in
exchange for shares of the Company after the settlement of the Initial Public
Offering.

4   Segment information

Primary reporting format - business segments



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

                                                                            
   Net sales                                      3,809,556     964,737      207,154    4,981,447
   Cost of sales                                 (2,394,215)   (632,051)    (121,378)  (3,147,644)
                                                 ----------    --------     --------   ----------
   Gross profit                                   1,415,341     332,686       85,776    1,833,803

   Depreciation - PP&E                              266,846      36,203          922      303,971

                                                Flat steel  Long steel
                                                 products    products      Other       Total
                                                 -------------------------------------------------
                                                                   (Unaudited)
   Nine-month period ended September 30, 2005

   Net sales                                      2,515,185     365,496       99,159    2,979,840
   Cost of sales                                 (1,295,674)   (211,290)     (74,854)  (1,581,818)
                                                 ----------    --------     --------   ----------
   Gross profit                                   1,219,511     154,206       24,305    1,398,022

   Depreciation - PP&E                              177,551      22,008          425      199,984




                                       8


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


4   Segment information (continued)

Secondary reporting format - geographical segments

Allocation of net sales is based on the customers' location.

Ternium's subsidiaries operate for three main geographical areas. The North
American segment comprises principally United States, Canada and Mexico. The
South and Central American segment comprises principally Argentina, Brazil,
Colombia, Venezuela and Ecuador.



                                                              South and
                                                               Central     North       Europe and
                                                               America    America       others         Total
                                                               -------    -------       ------         -----
                                                                              (Unaudited)
Nine-month period ended September 30, 2006
                                                                                        
Net sales                                                      2,839,179   2,108,910       33,358   4,981,447

Depreciation - PP&E                                              204,665      99,298            8     303,971


Nine-month period ended September 30, 2005
Net sales                                                      2,122,251     579,486      278,103   2,979,840

Depreciation - PP&E                                              181,691      18,286            7     199,984





5        Cost of sales

                                                                                Nine-month period ended
                                                                                      September 30,
                                                                            ----------------------------------
                                                                                  2006               2005
                                                                            ----------------- ----------------
                                                                                       (Unaudited)

                                                                                                
Inventories at the beginning of the year                                        1,000,119             254,286
Acquisition of business                                                             8,180             629,729
Plus: Charges for the period
Raw materials and consumables used and other movements                          2,326,769             989,486
Services and fees                                                                 112,694              83,011
Labor cost                                                                        354,924             196,923
Depreciation of property, plant and equipment                                     284,652             183,250
Amortization of intangible assets                                                  10,187               3,762
Maintenance expenses                                                              242,915             148,389
Office expenses                                                                     5,988               4,806
Freight and transportation                                                         18,816              16,653
Insurance                                                                           7,597               3,185
Provision for obsolescence                                                         26,274               2,552
Recovery from sales of scrap and by-products                                      (37,559)            (20,262)
Others                                                                             53,157              22,636
Less: Inventories at the end of the period                                     (1,267,069)           (936,588)
                                                                            ----------------- ----------------
Cost of sales                                                                   3,147,644           1,581,818
                                                                            ----------------- ----------------



                                        9


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





6        Selling, general and administrative expenses

                                                                                  Nine-month period ended
                                                                                      September 30,
                                                                            -----------------------------------
                                                                                  2006              2005
                                                                            -----------------------------------
                                                                                       (Unaudited)
                                                                                                  
Services and fees                                                                     37,872            27,164
Labor cost                                                                           108,665            69,057
Depreciation of  property plant and equipment                                         19,319            16,734
Amortization of intangible assets                                                      4,302             1,746
Maintenance and expenses                                                              12,409             4,980
Taxes                                                                                 32,513            32,471
Office expenses                                                                       23,252             9,195
Freight and transportation                                                           203,744           154,947
Insurance                                                                              1,011               292
Others                                                                                15,978            11,628
                                                                            ----------------- -----------------
Selling, general and administrative expenses                                         459,065           328,214
                                                                            ----------------- -----------------





7        Financial expenses, net

                                                                                 Nine-month period ended
                                                                                      September 30,
                                                                           ------------------------------------
                                                                                 2006               2005
                                                                           ------------------------------------
                                                                                       (Unaudited)

                                                                                              
Interest expense                                                                   (91,671)         (43,016)
Interest income                                                                     40,559           18,567
Net foreign exchange transaction gains and change in fair value of
derivative instruments                                                             (22,176)         (20,386)
Debt issue costs                                                                   (12,770)            (950)
Income from Participation Account (i)                                                    -           44,050
Loss from Participation Account (i)                                               (215,707)        (173,288)
Others                                                                             (17,168)          (5,007)
                                                                           ------------------ -----------------
Financial expenses, net                                                           (318,933)        (180,030)
                                                                           ------------------ -----------------


(i)  Until  February 15,  2005,  the Company  accounted  for its  investment  in
     Amazonia under the equity method of accounting.  Thus,  income arising from
     the  Participation  Account  Agreement has been recorded  under Income from
     Participation  Account within Financial  expenses,  net. Upon conversion of
     the Amazonia  Convertible Debt Instrument on February 15, 2005, the Company
     acquired  control over Amazonia and began accounting for such investment on
     a consolidated basis. Accordingly, income resulting from Ternium's share of
     the  Participation  Account as from  February  15,  2005,  has been  offset
     against  Amazonia's loss for the same concept and shown net under Loss from
     Participation Account line item.




8        Investments in associated companies

                                                                                 Nine-month period ended
                                                                                      September 30,
                                                                          --------------------------------------
                                                                                2006                2005
                                                                          --------------------------------------
                                                                                       (Unaudited)
                                                                                             
At the beginning of  the year                                                        9,122         309,318
Translation adjustment                                                                  25          (3,365)
Acquisition                                                                            344               -
Equity in earnings  of associated companies                                          3,845          21,315
Consolidation of Amazonia                                                                -        (318,166)
                                                                          ------------------ -------------------
At the end of  the period                                                           13,336           9,102
                                                                          ------------------ -------------------



                                       10


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





9        Property, plant and equipment and Intangible assets, net
                                                                             Net Property,      Net Intangible
                                                                               Plant and
                                                                               Equipment            Assets
                                                                            -----------------  -----------------
                                                                              (Unaudited)        (Unaudited)
Nine-month period ended September 30, 2006
                                                                                                  
At the beginning of the year                                                       5,463,871            552,882
Currency translation differences                                                    (85,708)           (10,604)
Transfers                                                                            (9,632)                  -
Additions                                                                            266,804             13,961 (1)
Disposals                                                                            (2,607)                  -
Derecognition                                                                        (1,716)                  -
Increase due to business acquisition                                                  47,825                  -
Depreciation/ Amortization charge                                                  (303,971)           (14,489)
                                                                            -----------------  -----------------
At the end of the period                                                           5,374,866            541,750
                                                                            -----------------  -----------------

(1)  Includes  USD 675  thousand  corresponding  to  goodwill  derived  from the
     acquisition of additional shares of Hylsamex. See Note 11.c.


10 Contingencies, commitments and restrictions on the distribution of profits

This note should be read in conjunction with Note 29 to the Company's audited
Combined Consolidated Financial Statements for the year ended December 31, 2005.
Significant changes or events since the date of the annual report are as
follows:

(i) Consorcio Siderurgia Amazonia Ltd .- PDVSA-Gas C.A. claim
In June 2004, the arbitration proceedings brought by Sidor against PDVSA Gas,
C.A. (on the basis that PDVSA Gas had charged Sidor higher than agreed-upon
prices in its supplies of gas against the application of the most favored client
clause) were resolved in Sidor's favor. Accordingly, in its financial statements
at December 31, 2004, Sidor reversed the USD41.4 million provision it had
recorded at December 31, 2003. In July 2004, PDVSA Gas, C.A. filed an appeal
with the Venezuelan courts seeking to void the arbitral award. Sidor believes
that applicable Venezuelan law does not allow the courts to void an arbitral
award under the circumstances and that the likelihood of loss thereunder is
remote. Accordingly, Sidor did not record any liabilities in connection with the
appeal. At September 30, 2006, Sidor's potential exposure under this litigation
amounted to USD 118.6 million.

(ii) Restrictions on the distribution of profits
Under Luxembourg law, at least 5% of net income per year calculated in
accordance with Luxembourg law and regulations must be allocated to a reserve
until such reserve has reached an amount equal to 10% of the share capital.

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

Shareholders' equity under Luxembourg law and regulations comprises the
following captions (amounts in USD thousands):




                                                                       At September
                                                                         30, 2006
                                                                      ----------------
                                                                         
       Share capital                                                        2,004,744
       Initial Public Offering expenses                                      (14,928)
       Legal reserve                                                          200,474
       Distributable reserves                                                 402,149
       Non distributable reserves                                           1,414,122
       Accumulated profit at January 1, 2006                                  107,612
       Profit for the period                                                  326,107
                                                                      ----------------

       Total shareholders' equity under Luxembourg GAAP                     4,440,280
                                                                      ----------------




                                       11


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


11       Acquisition of business

          a)   On November 18 2005,  Ternium's  Argentine  subsidiary,  Siderar,
               agreed to acquire  assets  and  facilities  of Acindar  Industria
               Argentina de Aceros S.A. ("Acindar") related to the production of
               welded steel pipes in the province of Santa Fe in  Argentina,  as
               well as 100% of the issued and outstanding shares of Impeco S.A.,
               which in turn owns a plant located in the province of San Luis in
               Argentina.  Purchase price paid totaled USD 55.2 million, subject
               to  subsequent  adjustments.  These two plants have a  production
               capacity of 140 thousand tons per year of tubes to be used in the
               construction,  agricultural  and  manufacturing  industries.  The
               acquisition  has  been  approved  by  the  Argentine  competition
               authorities   and  was  completed  on  January  31,  2006.   This
               acquisition did not give rise to goodwill.

       The acquired business contributed revenues of USD 50.4 million in the
       nine month period ended September 30, 2006. The fair value of assets and
       liabilities arising from acquisition are as follows:



                                                                       USD thousands
                                                                      ----------------
                                                                            
       Property, plant and equipment                                           47,825
       Inventories                                                              8,180
       Deferred tax liabilities                                                 (875)
       Others assets and liabilities, net                                          53
                                                                      ----------------
       Net                                                                     55,183
                                                                      ----------------


          b)   In April  2006,  the  Company  acquired a 50% equity  interest in
               Acerex S.A. de C.V.  ("Acerex") through its subsidiary Hylsa S.A.
               de C.V.  for a total  purchase  price of USD 44.6  million.  Upon
               completion  of this  transaction  Hylsa S.A. de C.V. owns 100% of
               Acerex.  Acerex is a service center dedicated to processing steel
               to  produce  short-length  and steel  sheets in  various  widths.
               Acerex  operates as a cutting and processing  plant for Ternium's
               Mexican  operations  and as an  independent  processor  for other
               steel companies.

       As permitted by IFRS 3, the Company accounted for this acquisition under
       the economic entity model, which requires that the acquisition of an
       additional equity interest in a controlled subsidiary be accounted for at
       its carrying amount, with the difference arising on purchase price
       allocation (amounting to USD 24.3 million) being recorded directly in
       equity.

          c)   On June 19, 2006,  Siderar  completed the  acquisition of 940,745
               additional   shares  of  Hylsamex,   representing  0.2%  of  that
               company's  issued  and  outstanding  common  stock,  for a  total
               consideration  of USD 3.3  million.  Ternium's  voting and equity
               interest  in Hylsamex  after this  acquisition  totals  99.9% and
               86.8%,  respectively.  This  acquisition  was effected  through a
               trust fund  established by Siderar in 2005 in connection with the
               initial  acquisition  of  Hylsamex  (see note  3(a) to  Ternium's
               Annual Combined Consolidated Financial Statements at December 31,
               2005).  Goodwill resulting from this acquisition  totaled USD 0.7
               million.



                                       12


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

12 Related party transactions

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

The following transactions were carried out with related parties:



                                                                  Nine-month period ended September, 30
                                                                 ----------------------------------------
                                                                        2006                 2005
                                                                 -------------------- -------------------
                                                                               (Unaudited)
(i)     Transactions

(a)  Sales of goods and services
                                                                            
         Sales of goods to associated parties                                  1,905                   -
         Sales of goods to other related parties                              66,146              27,652
         Sales of services to associated parties                               2,169               3,244
         Sales of services to other related parties                              858               3,186
                                                                 -------------------- -------------------
                                                                              71,078              34,082
                                                                 -------------------- -------------------
(b)  Purchases of goods and services
         Purchases of goods from associated parties                           62,570              65,921
         Purchases of goods from other related parties                        30,717              27,562
         Purchases of services from associated parties                         2,316                   -
         Purchases of services from other related parties                    120,837              45,222
                                                                 -------------------- -------------------
                                                                             216,440             138,705
                                                                 -------------------- -------------------
(c)   Financial results
         Income with associated parties                                        2,832              47,275
         Income with other related parties                                        31                  40
         Expenses with other related parties                                  (1,815)             (2,975)
                                                                 -------------------- -------------------
                                                                               1,048              44,340
                                                                 -------------------- -------------------



                                                                  At September 30,     At December 31,
                                                                        2006                2005
                                                                  ---------------------------------------
                                                                               (Unaudited)
(ii) Period-end balances
(a) Arising from sales/purchases of goods/services
         Receivables from associated  parties                                71,120               71,317
         Receivables from other related parties                              50,736               18,175
         Payables to associated parties                                      (9,181)             (13,644)
         Payables to other related parties                                  (40,716)             (17,914)
                                                                  ------------------ --------------------
                                                                             71,959               57,934
                                                                  ------------------ --------------------

b)  Other investments
         Time deposit with other related parties                             11,185               10,450
                                                                  ------------------ --------------------

(c)  Other balances
         Trust fund with other related parties                                  -                  5,185
                                                                  ------------------ --------------------


(d)  Financial debt
         Borrowings with other related parties                              (2,161)            (607,472)
                                                                  ------------------ --------------------


                                       13


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



13    Recent accounting pronouncements

a) IFRIC Interpretation 9, Reassessment of Embedded Derivatives

In February 2006, the International Financial Reporting Interpretations
Committee ("IFRIC") issued IFRIC Interpretation 9 "Reassessment of Embedded
Derivatives" ("IFRIC 9"). IFRIC 9 applies to all embedded derivatives within the
scope of International Accounting Standard No. 39. However, it does not address
(i) remeasurement issues arising from a reassessment of embedded derivatives, or
(ii) the acquisition of contracts with embedded derivatives in a business
combination nor their possible reassessment at the date of acquisition.

Paragraph 7 of IFRIC 9 states that an entity shall assess whether an embedded
derivative is required to be separated from the host contract and accounted for
as a derivative when the entity first becomes a party to the contract.
Subsequent reassessment is prohibited unless there is a change in the terms of
the contract that significantly modifies the cash flows that otherwise would be
required under the contract, in which case reassessment is required. Also,
paragraph 8 of IFRIC 9 states that a first-time adopter shall assess whether an
embedded derivative is required to be separated from the host contract and
accounted for as a derivative on the basis of the conditions that existed at the
later of the date it first became a party to the contract and the date a
reassessment is required by paragraph 7.

An entity shall apply this Interpretation for annual periods beginning on or
after 1 June 2006, although earlier application is encouraged.

The Company's management estimates that the application of IFRIC 9 will not have
a material effect on the Company's financial condition or results of operations.


b) IFRIC Interpretation 10, Interim Financial Reporting and Impairment

In July 2006, IFRIC issued IFRIC Interpretation 10 "Interim Financial Reporting
and Impairment" ("IFRIC 10"). IFRIC 10 provides guidance on whether impairment
losses related to goodwill (IAS 36), investments in equity instruments or
financial assets carried at cost (IAS 39), which were recognised in previous
periods, should ever be reversed in an interim period (IAS 34) and the effect of
that interaction on subsequent interim and annual financial statements.

IFRIC reached a consensus that an entity shall not reverse an impairment loss
recognised in a previous interim period in respect of goodwill or an investment
in either an equity instrument or a financial asset carried at cost. In
addition, paragraph 9 of IFRIC 10 states that "an entity shall not extend this
consensus by analogy to other areas of potential conflict between IAS 34 and
other standards".

An entity shall apply this Interpretation for annual periods beginning on or
after 1 November 2006, although earlier application is encouraged.

The Company's management estimates that the application of IFRIC 10 will not
have a material effect on the Company's financial condition or results of
operations.




--------------------------------------------------------------------------------
                                Roberto Philipps
--------------------------------------------------------------------------------
                             Chief Financial Officer
--------------------------------------------------------------------------------



                                       14



                                    SIGNATURE

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


                                  TERNIUM S.A.


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


Dated: November 6, 2006