4 60,155,622 53,779,339 (38,972,927) (36,143,937) 21,182,695 17,635, , ,784 (14,868,755) (13,435,206) (2,497,212) (2,471,365) 5 (1,182,4
|
|
|
- 镡四 樊
- 5 years ago
- Views:
Transcription
1 CHINA MENGNIU DAIRY COMPANY LIMITED * NBA 2018 FIFA * 1
2 4 60,155,622 53,779,339 (38,972,927) (36,143,937) 21,182,695 17,635, , ,784 (14,868,755) (13,435,206) (2,497,212) (2,471,365) 5 (1,182,498) (2,850,668) 584, ,844 7 (399,872) (293,700) (531,587) (225,477) 6 2,624,961 (461,386) 8 (594,283) (351,379) 2,030,678 (812,765) 2,047,839 (751,155) (17,161) (61,610) 2,030,678 (812,765) (0.193) (0.193) 2
3 2,030,678 (812,765) 194,835 (128,597) 30,617 3, ,069 (128,597) (270,160) 94,371 (270,160) 94,371 (41,091) (34,226) 1,989,587 (846,991) 2,023,028 (823,053) (33,441) (23,938) 1,989,587 (846,991) 3
4 12,715,454 12,698,374 1,363,399 1,271,844 59,333 67,486 1,055, ,794 4,532,899 4,527,518 2,193,901 2,086,247 7,194,010 4,132, , , , ,386 54,602 1,585,183 2,495,681 54,769 15,566 32,121,025 29,287,118 10,690,539 4,195,737 5,584 36,501 3,510,268 3,314, ,646,834 2,340,099 2,541,423 2,704, , ,863 5,958,877 6,070,078 25,819,790 19,622, , ,138 26,017,706 19,837,309 4
5 12 6,342,273 5,405,620 7,324,223 6,510,886 7,935,027 3,045,417 22,912 52,559 1, , , , , ,594 22,563,429 15,294,817 2,864 7,852 22,566,293 15,302,669 3,451,413 4,534,640 35,572,438 33,821,758 6,015,097 5,542,163 10,894 36, , ,385 70,028 62,190 1,629,837 2,143,378 8,465,315 8,318,030 27,107,123 25,503, , ,374 (262,929) (354,409) 12,716,143 12,940,822 9,793,487 7,901,126 22,604,273 20,844,913 4,502,850 4,658,815 27,107,123 25,503,728 5
6 1. P.O. Box 309, Ugland House, Grand Cayman KY1 1104, Cayman Islands 2.1 (a) (b) (c) (i) (ii)(iii) (i) (ii) (iii) 6
7 (a) (b) (c) B10 B % 7
8 3. UHT 8
9 3. 53,014,983 2,513,086 4,042, ,490 60,155, , , ,507 1,132,513 53,726,771 2,629,304 4,042, ,997 61,288,135 (1,132,513) 60,155,622 3,753,841 (210,645) (262,572) (93,885) 3,186, ,011 (399,872) (531,587) (214,330) 2,624,961 (594,283) 2,030,678 35,685,811 2,056,731 12,944, ,834 51,351,345 (11,223,810) 17,813, ,916 58,138,731 17,946,490 2,206,829 3,206,490 1,031,113 24,390,922 (11,223,810) 17,861,632 2,864 31,031,608 9
10 3. 1,206, , ,196 38,474 1,623,040 80,810 1,703,850 1,975, , ,400 20,363 2,410,322 4,240,527 * 6,650,849 68,616 4, ,719 1, ,442 (1,364) (888) (807) (20) (3,079) 67,252 3, ,912 1, ,363 56,126 56,126 10
11 3. 48,102,872 2,179,940 3,150, ,632 53,779, , , , ,149 48,639,658 2,308,083 3,150, ,852 54,718,488 (939,149) 53,779,339 2,708,266 (258,975) (2,724,266) (132,689) (407,664) 477,844 (293,700) (225,477) (12,389) (461,386) (351,379) (812,765) 28,933,430 2,309,669 12,829, ,420 44,705,331 (8,691,755) 12,895, ,138 49,124,427 14,579,687 2,183,081 3,010, ,729 20,676,869 (8,691,755) 11,627,733 7,852 23,620,699 11
12 3. 1,178, , ,193 34,671 1,538,492 63,032 1,601,524 2,422, ,224 1,453,539 4,352 4,184, ,663 * 4,352, ,113 5,801 2,338,850 2,129 2,448,893 (14,125) (6,210) (216) (189) (20,740) 87,988 (409) 2,338,634 1,940 2,428,153 40,939 40,939 * a. 90% b. 90% 10% 12
13 4. 60,155,622 53,779,339 85,354 37,494 a 100, ,308 29,127 b 17, ,090 36,693 47, ,235 1,483 2,363 3,711 91, , , ,784 60,493,801 54,481,123 (a) (b) Danone Arla Foods Amba 13
14 5. 20,555 13,209 63,099 25,696 28,280 20,634 2,253, ,712 7,216 84, ,857 86,972 63,530 (3,079) (20,740) 439, , ,347 2,371 11,698 18,204 a 125,439 97, ,844 1,182,498 2,850,668 (a) 43.35% 42.30% 21,320, ,602,20545% 25.41% 23.88% 53,381, ,036,618 13,424, % 21.98% 50,738,000 14
15 6. 38,950,047 36,157,504 22,880 (13,567) 38,972,927 36,143,937 4,662,362 4,051, , ,663 12,582 43,544 40,939 5,133,784 4,479,474 1,622,015 1,536,404 2,447 2,457 24,536 24,760 54,852 37, , ,141 a 216, , , ,752 1,486, ,638 b 9,400 7,695 (a) (b) 2,726,000 3,190,000 15
16 7. 245, , %500,000, , ,914 3,994 6, (907) (26,238) 25, , , % 25% 713, ,010 10,993 28,200 (130,095) (191,831) 594, ,379 2,624,961 (461,386) 25% 25% 656,240 (115,347) (a) 5, ,309 10,993 28,200 (b) (271,164) (132,385) (b) (181,050) (191,709) 132,897 56,369 (22,612) (83,056) 263, , % (76.16%) 594, ,379 16
17 8. (a) (b) 563,449,000 2,957,934,000 1,635,273,000 (c) 12,475,000 7,491, , , (a) / (b) 471, ,327 (a) (b) 17
18 10. (a) 3,925,027 3,923,977 (5,052) 1,033 2,550 (30,994) (35,300) 3,895,066 3,886,175 (b) 3,895, ,895,363 18
19 11. 61, ,780 2,705,969 2,198,968 (121,032) (71,649) 2,646,834 2,340,099 2,439,605 2,041, , ,670 78,150 63,584 3,702 10,312 2,646,834 2,340, ,569,969 4,733, , , ,853 23,768 21,789 9,758 6,342,273 5,405,620 19
20 ,000,000 50% 56,040,000 20
21 6.9% 99.2% 99.5%
22 22
23 Interbrand 2017 BrandZ (C-BPI) C C-BPI NBA 2018 FIFA FIFA 23
24 60.77% UHT 50% UTHM-PLUS
25 Danone S.A. Danone Danone Danone 6 DanoneYstral C LC-37 LC-37 BB12 25
26 51% Arla Arla CBU CBU CBU CBU CBU CBU CBU CBU KA CBU 26
27 Key Account KA 42 WhiteWave Foods Company WhiteWave 51% 49% Danone WhiteWave 8 VTIS Silk 27
28 Laboratory Information Management System LIMS SAP LIMS SAP LIMS SAP Business Intelligence BI 100% 47 Danone Food Safety Item FSI 3M 28
29 14 FSI Neptune 100% 100% ISO9001FSSC
30 % Arla Garden Arla Foods Standard Operational Procedure SOP 100% Arla Foods AsureQuality ISO % 30
31 SAP SAP SAP LIMS Wei Sales Platform WSP BI Tier 4 SAP + Supplier Relationship Management SRM SAP WSP BI BI BI 31
32 Total Marketing Solution TMS 14 CBU CBU CBU CBUArla CBU KA BI Data Management Platform DMP Database Intelligence DBI DMP 32
33
34 NBA 2018 FIFA FIFA 2018 FIFA 2018 FIFA 2018 FIFA FIFA 14 34
35 4 11 M-PLUS M-PLUS M-PLUS
36 C LC-37 C C NBA Arla Arla NBA CBA 2,000 H5 (C-BPI) C-BPI Interbrand 2017 BrandZ 20 TOP 10 TOP 10 36
37 % C % 32.8% % 34.9% % 10.7% % 25.0% 4.7% % 9.9% 19.9% % 5.7% (EBITDA) EBITDA6.9% 1.8% 6.0%
38 %22.6% 19.6% % %33.7% % 0.5% 38
39 UHT % 89.4% % 49.6% M-PLUS 6 A2 39
40 % 19.5% C LC C LC % 30.9%
41 BB % 4.1% Q % 5.9% INFAT TM 41
42 Arla 100% % 0.6% WhiteWave
43 ,500 1,500 1,
44 41,141 2, ,998,575 10,930,005 44
45 Danone Arla Foods WhiteWave UC Davis 2018 FIFA
46 2020 A.5.1 A.5.1 Tim Ørting Jørgensen Filip Kegels Pascal De Petrini A
47 (i) (ii)
48 Tim Ørting Jørgensen Pascal De Petrini Julian Juul Wolhardt 48
5 34,474,336 29,465,755 (20,952,057) (18,963,182) 13,522,279 10,502, , ,073 (9,975,083) (7,143,794) (1,360,443) (1,087,499) 6 (508,327)
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 20 BrandZ 20 2018 FIFA 4 27161 FIFA100% 2.3 2018 FIFA Route to Market RTM * 1 5 34,474,336 29,465,755 (20,952,057) (18,963,182) 13,522,279 10,502,573 5 267,221
4 29,465,755 27,257,154 (18,963,182) (18,075,749) 10,502,573 9,181, , ,963 (7,143,794) (6,448,888) (1,087,499) (1,135,934) 5 (592,749) (
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 20 C LC-37 1117 * 1 4 29,465,755 27,257,154 (18,963,182) (18,075,749) 10,502,573 9,181,405 4 127,073 169,963 (7,143,794) (6,448,888) (1,087,499) (1,135,934) 5
4 27,257,154 25,564,409 (18,075,749) (17,421,599) 9,181,405 8,142,810 4 169,963 177,611 (22,285) (6,912) (6,448,888) (5,565,274) (1,135,934) (1,093,65
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 6.6%272.6 1.8 33.7% LIMS SAP 100% Danone * 1 4 27,257,154 25,564,409 (18,075,749) (17,421,599) 9,181,405 8,142,810 4 169,963 177,611 (22,285) (6,912) (6,448,888)
4 49,026,516 50,049,243 (33,651,042) (34,615,630) 15,375,474 15,433,613 4 521,268 449,074 (10,985,039) (10,563,695) (1,871,250) (1,941,237) 5 (392,591
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 31.4%23.7 20 11 20155005 10.5 1.5Danone 100% SAP LIMS Danone NBA NBA 10 100% * 1 4 49,026,516 50,049,243 (33,651,042) (34,615,630) 15,375,474 15,433,613 4 521,268
C 27.7% 100% SAP Danone NBA 2011 2
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 25,564,409 25,835,834 (1.1)% 8,142,810 8,381,818 (2.9)% 1,338,669 1,048,609 27.7% 0.689 0.540 27.6% 0.686 0.534 28.5% * 1 C 27.7% 100% SAP Danone NBA 2011 2 4
4 50,049,243 43,356,908 (34,615,630) (31,659,663) 15,433,613 11,697,245 4 449,074 288,633 (10,563,695) (8,168,238) (1,941,237) (1,605,791) 5 (713,207)
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 15.4% 44.1% 25% 51% WhiteWave C 96% * 1 4 50,049,243 43,356,908 (34,615,630) (31,659,663) 15,433,613 11,697,245 4 449,074 288,633 (10,563,695) (8,168,238) (1,941,237)
(, 香 港 訊 ) 中 國 領 先 乳 製 品 生 產 商 之 一 的 中 國 蒙 牛 乳 業 有 限 公 司 及 其 子 公 司 ( 統 稱 蒙 牛 或 本 集 團 ) ( 股 份 代 號 : 2319) 宣 佈 其 截 至 2015 年 12 月 31 日 止 年 度 經 審 計 的 全 年
[ 新 聞 稿 ] 蒙 牛 2015 年 全 年 淨 利 約 人 民 幣 23.7 億 元 * * * * * 深 化 戰 略 合 作 優 化 銷 售 運 營 模 式 2015 年 全 年 業 績 摘 要 : 截 至 12 月 31 日 止 12 個 月 2014 年 2015 年 變 動 人 民 幣 百 萬 元 人 民 幣 百 萬 元 百 分 比 收 入 50,049 49,027-2.0% 毛
94% UHT 2
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 * 25,835,834 20,667,898 25.0% 8,381,818 5,518,775 51.9% 1,048,609 749,494 39.9% 0.540 0.419 28.9% 0.534 0.419 27.4% * 9 * 1 94% UHT 2 * 4 25,835,834 20,667,898
3 30,265,415 25,710,460 (22,478,979) (18,858,229) 7,786,436 6,852, ,472 80,959 (5,429,141) (4,653,460) (1,036,039) (863,750) (59,745) (113,045)
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 30,265,415 25,710,460 1,237,273 1,115,799 2,485,117 2,131,571 5,997,027 5,476,428 0.712 0.681 0.16 0.1413 302.654 17.7% 12.373 650 20 16 * 1 3 30,265,415 25,710,460
3 14,434,223 12,097,615 (10,647,051) (8,864,575) 3,787,172 3,233,040 57,242 16,625 (2,601,746) (1,942,467) (492,891) (376,279) (22,875) (86,688) 726,9
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 1 14,434,223 12,097,615 3,787,172 3,233,040 618,820 661,898 1,168,703 1,748,270 0.356 0.424 0.355 0.424 19.31%144.342 614 3 14,434,223 12,097,615 (10,647,051)
3 10,021,178 7,546,355 (7,569,947) (5,788,670) 2,451,231 1,757,685 31,895 10,731 (1,658,650) (1,083,543) (213,776) (191,661) (15,428) (10,871) 595,272
CHINA MENGNIU DAIRY COMPANY LIMITED * 2319 10,021,178 7,546,355 485,143 343,425 1,412,391 627,695 0.35 0.25 0.35 0.25 32.8%100.2124.851 AC 35.1%33.3% 20 471 * 1 3 10,021,178 7,546,355 (7,569,947) (5,788,670)
44801-02A 1..33
香 港 交 易 及 結 算 所 有 限 公 司 及 香 港 聯 合 交 易 所 有 限 公 司 對 本 公 告 之 內 容 概 不 負 責, 對 其 準 確 性 或 完 整 性 亦 不 發 表 任 何 聲 明, 並 明 確 表 示 概 不 就 因 本 公 告 全 部 或 任 何 部 分 內 容 而 產 生 或 因 依 賴 該 等 內 容 而 引 致 之 任 何 損 失 承 擔 任 何 責 任 CHINA
5(a) 11,012,220 9,888,914 6(a) (6,674,627) (6,073,292) 4,337,593 3,815,622 5(b) 296, ,230 (1,825,164) (1,620,198) (284,865) (237,454) 6 2,523,58
Dali Foods Group Company Limited 3799 11,012,220 9,888,914 11.4% 4,337,593 3,815,622 13.7% 39.4% 38.6% 0.8 (EBITDA) 2,824,982 2,520,522 12.1% 1,969,879 1,754,799 12.3% 17.9% 17.7% 0.2 0.14 0.13 12.3% 0.085
4 1,383, ,629 (746,162) (461,904) 637, ,725 33,385 10, ,634 9,235 (119,841) (33,899) (44,891) (40,490) (47,439) (28,609) (7,671) (3,
CHINA SHENGMU ORGANIC MILK LIMITED 1432 1,383,627 905,629 +52.8% 637,465 443,725 +43.7% 333,609 279,090 +19.5% 1 4 1,383,627 905,629 (746,162) (461,904) 637,465 443,725 33,385 10,016 4 9,634 9,235 (119,841)
20,232,000 4,310,000 0.33 20,232,000 19,134,000 5.7% 4,310,000 5,184,000 2014/15 2 100% 5.7% 20,232,000 19,134,000 3 2014/15 20,232,000 19,134,000 5.7% 14,351,000 13,032,000 16,783,000 16,326,000 4,310,000
4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7
CHANGSHOUHUA FOOD COMPANY LIMITED 1006 5.4% 3,379,700,000 3,207,200,000 10.7%805,600,000 23.8% 13.8% 359,800,000 316,100,000 12.3% 295,500,000 263,200,000 8.7% 8.2%51.5 45.9 10 1 4 3,379,679 3,207,224
2016 6 302015 2016 6 30 6 30 2016 2015 4 817,361 855,414 (682,150) (632,696) 135,211 222,718 4 9,174 2,306 (131) 897 250 (49,336) (48,034) (79,460) (7
EGL Holdings Company Limited 6882 2016 6 30 6 30 2016 2015 % 817,361 855,414-4.4 135,211 222,718-39.3 15,074 84,440-82.1 3.00 16.81 16.5% 26.0% 1.8% 9.9% 4.6% 26.5% 7-1 - 2016 6 302015 2016 6 30 6 30 2016
( 4 3,100,711 2,132,428 (1,623,168) (1,062,620) 1,477,543 1,069,808 52,722 87,098 4 47,424 28,405 (265,468) (128,111) (107,470) (101,733) 6 (99,147) (
CHINA SHENGMU ORGANIC MILK LIMITED 1432 3,100,711 2,132,428 45.4% 1,477,543 1,069,808 38.1% 800,652 711,228 12.6% 1 ( 4 3,100,711 2,132,428 (1,623,168) (1,062,620) 1,477,543 1,069,808 52,722 87,098 4 47,424
4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,
RIVERINE CHINA HOLDINGS LIMITED 1417 2017 12 31 2017 12 31 2016 12 31 2017 12 31 3(a) 363,303 309,268 4(a) (296,434) (248,625) 66,869 60,643 3(b) 7,611 10,283 (4,682) (4,188) (42,690) (31,267) 5 (1,496)
REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %
REDCO PROPERTIES GROUP LIMITED 1622 28.4% 1,646.8 48.2% 1,694.9 113.3% 289.1 1,256.4 44% 3.8 18.07 1 4 1,646,835 1,282,569 (1,026,015) (944,546) 620,820 338,023 2,069 278 (45,785) (26,606) (85,022) (75,145)
REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%
REDCO PROPERTIES GROUP LIMITED 1622 17.4% 3,502.8 3,194.6 2.8% 347.2 13.2% 20.5% 4.0 4 64.0 1 3 3,502,804 2,984,586 4 (2,556,547) (2,018,459) 946,257 966,127 (2,446) 20,679 4 (82,821) (53,655) 4 (141,818)
2018 Hope Education Group Co., Ltd
2018 Hope Education Group Co., Ltd. 2018 7 14 2018 8 3 1 2018 Hope Education Group Co., Ltd. 2018 7 14 2018 8 3 2 2018 Hope Education Group Co., Ltd. 2018 7 14 2018 8 3 1 Hope Education Group Co., Ltd.
* % 146, , ,124 20,694 (26.9) 61,026 20, , , * % 123,341 76, ,029 93, , ,
Boyaa Interactive International Limited 0434 * % 222,370 170,196 30.7 745,194 63,035 66,374 (5.0) 260,004 159,335 103,822 53.5 485,190 128,270 107,444 19.4 471,708 67,441 59,630 13.1 211,271 *** 70,711
C Ann.indd
Modern Education Group Limited 1082 20121231 20121231 128,180,0002011167,060,00023.27% 4,050,000201110,590,00061.74% 2012123120110.025 20121231 2011 1 1231 2012 2011 4 128,176 167,056 5 21,555 1,050 7
* % 279, ,642 (30.7) ***** 89, ,493 (48.4) 368, ,135 (36.0) * % 60, ,922 (52.2) ***** 24,550 38,508 (36.2) 84, ,430 (48.
Boyaa Interactive International Limited 0434 * % 368,972 576,135 (36.0) 735,602 129,959 170,971 (24.0) 220,730 239,013 405,164 (41.0) 514,872 250,101 361,134 (30.7) 457,267 188,002 208,054 (9.6) 243,245
Boyaa Interactive International Limited 0434 * % 159, ,370 (28.1) 735,602 52,050 63,035 (17.4) 220, , ,335 (32.3) 514, ,390 12
Boyaa Interactive International Limited 0434 * % 159,870 222,370 (28.1) 735,602 52,050 63,035 (17.4) 220,730 107,820 159,335 (32.3) 514,872 105,390 128,270 (17.8) 457,267 82,022 67,441 21.6 243,245 ***
China Mengniu Dairy Company Limited ( 於開曼群島註冊成立之有限公司 ) Stock 股份代號 Code : 2319 : 2319 二零零六年中期報告 僅供識別
China Mengniu Dairy Company Limited ( 於開曼群島註冊成立之有限公司 ) Stock 股份代號 Code : 2319 : 2319 二零零六年中期報告 僅供識別 01 02 08 12 13 15 16 17 31 32 7,546,355 4,754,042 +58.7% 343,425 246,527 +39.3% 0.25 0.22 +13.6% 0.25
3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1
Virscend Education Company Limited 1565 707,690 626,007 81,683 13.0 296,353 254,623 41,730 16.4 125,150 114,321 10,829 9.5 * 151,444 114,321 37,123 32.5 109,677 79,120 30,557 38.6 0.0487 0.0352 0.0135
PowerPoint 簡報
中 国 蒙 牛 乳 业 有 限 公 司 (2319.HK) 2015 年 中 期 业 绩 2015 年 8 月 1 法 律 声 明 本 介 绍 片 由 中 国 蒙 牛 乳 业 有 限 公 司 ( 公 司 ) 编 备, 只 作 企 业 通 讯 和 一 般 参 考 之 用 公 司 无 意 在 任 何 司 法 管 辖 区 使 用 本 介 绍 片 作 为 出 售 或 招 揽 他 人 购 买 公 司 任 何
* % 243, , ,147 87, ,315 85, , , ,250 31, *** 82,108 56, * % 558, ,937 3
Boyaa Interactive International Limited 0434 * % 701,413 481,821 45.6 681,262 317,129 303,664 4.4 406,197 384,284 178,157 115.7 275,065 429,537 297,299 44.5 416,209 214,086 101,508 110.9 135,507 *** 235,931
Glorious Property Holdings Limited ,374 1, , % 1, ,895 1
Glorious Property Holdings Limited 00845 886.9 26,374 1,364.4 24,761.2 425.0% 1,585.0119,895 1 886.9 62.3% 1,364.4 1,676.9 18.6% 0.18 0.22 2 3 886.9 2,349.9 62.3% 123,81479.4% 25,535 26,374 18,980 39.0%
4. 27(2) 5. 6. 7. 8. 0.01 10,000,000,000 0.01 9.
1. 2. Codan Trust Company (Cayman) Limited Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman, KY1-1111, Cayman Islands 3. (a) (b) 4. 27(2) 5. 6. 7. 8. 0.01 10,000,000,000 0.01 9. A 1 2 3 4-7 8-9
: 978 2014 2 3 5 12 18 19 21 22 23 168 200 17 1701 Royal Bank of Canada Trust Company (Cayman) Limited 4th Floor, Royal Bank House 24 Shedden Road, George Town Grand Cayman KY1-1110 Cayman Islands 183
C Ann.indd
220 16,931.934.5% 29.2%2.9 957.8 4.1% 311.9 39.9% 2.6 (GDP)9.2% 16,931.934.5% 10,0005,000 1 67.3% 165.1 2 10,688.621.5% 60.2% 1. 3 2. 3. 4. 5. 4 3 16,931,929 12,590,784 4 (11,989,317) (8,547,727) 4,942,612
untitled
0151 2011 6 30 6 30 2011 2010 % 1,279,454 1,002,392 +27.6 421,920 381,658 +10.5 203,595 195,451 +4.2 1 239,122 224,216 +6.6 167,018 161,259 +3.6 % % 33.0 38.1-5.1 15.9 19.5-3.6 13.1 16.1-3.0 15.3 16.6-1.3
C Ann.indd
20171231 20171231138.792016 46.2% 23.6%0.5 8.112016 101.3% 6.5%20164.3% 33.192016101.2% 12.299.93 * 1 20171231 20171231 2017 2016 3 13,879,207 9,495,022 (10,598,430) (7,202,155) 3,280,777 2,292,867 4 106,810
CITYCHAMP WATCH & JEWELLERY GROUP LIMITED 256 6 9 183 22 ................................................................ 1.......................................................... 3...................................................
............................................................ 1........................................................ 4....................... 5.....
Tsui Wah Holdings Limited 1314 2015 8 14 3 50 2 16 20 (www.hkexnews.hk) 48 183 22 2015 7 14 ............................................................ 1........................................................
9 30 2014 9 30 9 30 9 30 2014 4 952,446 893,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4
Tsui Wah Holdings Limited 1314 9 30 9 30 2014 952,446 893,451 6.6% # 668,256 623,420 7.2% 276,281 263,018 5.0% ## 7,909 7,013 12.8% 154,968 148,286 4.5% 81,266 88,862 (8.5%) 5.75 6.33 (9.2%) 9 30 34 29
................................................................ 1 1....................................................... 4 2.......................
WAI CHI HOLDINGS COMPANY LIMITED 1305 11 17 21 183 22 ................................................................ 1 1....................................................... 4 2..................................................
,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45
Tsui Wah Holdings Limited 1314 2015 3 31 3 31 2015 2014 1,801,000 1,473,691 22.2% # 1,266,388 1,105,011 14.6% 522,188 355,412 46.9% ## 12,424 13,268 (6.4%) 157,591 156,043 1.0% 157,407 156,031 0.9% 184
Nexteer Automotive Group Limited % 3, , % %
Nexteer Automotive Group Limited 1316 2016 12 31 14.3% 3,842.2 2015 12 31 3,360.5 21.4% 661.7 2015 12 31 544.9 43.5% 294.7 2015 12 31 205.4 256 2016 12 31 2015 1 2016 12 31 12 31 2016 2015 2 3,842,244
i
Boyaa Interactive International Limited 0434 238 1 2 12 15 183 17M 48 ... 1... 3... 4... 5... 7... 8... 8... 8... 8... 9... 12 i 238 1 2 12 15 1 5 571 0.00005 6 2 Boyaa Interactive International Limited
C Ann.indd
SHIFANG HOLDING LIMITED 1831 1 19,125 20,443 1,266 1,500 4 5 27,013 22,907 47,404 44,850 6,472 5,583 50,511 51,527 6 101,021 7 10,314 9,714 5 4,390 5,382 220 522 117,729 109,492 290,657 182,220 338,061
22 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 1 15 02 2016 2 Codan Trust Company (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111
* % 129, ,280 (22.7) 20,694 55,078 (62.4) 20,230 21,598 (6.3) 170, ,956 (30.2) * % 76, ,742 (30.7) 93, ,214 (29.9) 170,
Boyaa Interactive International Limited 0434 * % 170,196 243,956 (30.2) 813,480 66,374 100,283 (33.8) 333,941 103,822 143,673 (27.7) 479,539 107,444 131,305 (18.2) 427,944 59,630 57,593 3.5 357,799 ***
C06863_2016IR_1219_1515.pdf
Huishan China Huishan Dairy Holdings Company Limited 06863 2016/2017 02 03 04 33 41 42 43 44 46 49 50 2016/17 6863 16 19 01 ir@huishangroup.com www.huishandairy.com 16 19 01 Floor 4, Willow House Cricket
C140130200Ann.indd
SHIFANG HOLDING LIMITED 1831 377.228.3%270.3 111.932.1%76.0 514.4 (i)(ii) (iii) 0.61530.1799 3.4%0% 1 2 55,146 60,045 21,466 37,957 4 75,134 5 59,993 60,162 7 160,947 431,250 297,552 664,548 6,789 7,900
12 31 2013 2 12 31 2013 4 4,007,636 2,916,266 (2,440,117) (1,847,409) 1,567,519 1,068,857 (890,308) (588,906) (185,792) (147,410) 5 79,098 38,957 6 4,
Cosmo Lady (China) Holdings Company Limited 2298 2014 12 31 12 31 4,007,636 2,916,266 +37.4% 575,056 371,466 +54.8% 425,227 275,508 +54.3% % 39.1% 36.7% +6.7% % 14.3% 12.7% +12.6% % 10.6% 9.4% +12.8% 24.86
4. 27(2) 5. 6. 7. 8. 10,000,000 1,000,000,000 0.01 9. 2
Keen Ocean International Holding Limited 1. Keen Ocean International Holding Limited 2. Codan Trust Company (Cayman) Limited Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman, KY1-1111, Cayman
1,151 561 1,694 9 34,363 18,454 25 11,235 30,046 47,292 48,525 48,443 49,086 10 34,621 29,344 3,699 4,836 6,535 39,457 39,578 7,835 8,947 8,986 9,508
CROSSTEC Group Holdings Limited 3893 1 4 132,719 130,578 (85,425) (86,376) 47,294 44,202 6 4 4 125 44 (19,949) (15,615) (11,183) 16,293 28,635 (3) 5 16,293 28,632 6 (4,785) (4,849) 11,508 23,783 (59) (59)
% (EBITDA) % % %
China Harmony New Energy Auto Holding Limited 03836 2016 6 30 2016 4,928.2 4,011.4 2015 4.9%916.8 2015 15.8% 611.1 2015 11.6% 428.6 70.1% 2015 3.4 12.4% 20151.5 2015 2.2 4.5% 20150.2 20150.7 46.8% 20150.6
untitled
BExcellent Group Holdings Limited 1775 2018 7 31 7 312017 7 31 376,400,000 8.4% 408,100,000 658,0000.9%664,000 10.911.0% 12.1 34,100,000 29.0% 24,200,000 38,500,000 7.0% 41,200,000 167,600,000 7 31 3.0
untitled
0151 2016 6 30 6 30 2016 2015 % 9,709,476 11,137,915-12.8 4,640,456 4,728,961-1.9 2,375,732 2,273,497 +4.5 1 2,831,773 2,695,484 +5.1 1,756,442 1,749,939 +0.4 % % 47.8 42.5 +5.3 24.5 20.4 +4.1 29.2 24.2
, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)
Tsui Wah Holdings Limited 1314 9 30 9 30 2017 895,772 904,841 (1.0)% # 561,805 590,505 (4.9)% 325,481 303,899 7.1% * 8,486 10,437 (18.7)% 72,286 115,562 (37.4)% 14,410 48,009 (70.0)% 1.02 3.40 (70.0)%
2014 12 31 2014 2014 20143 2014 2014 3 2
SHIMAO PROPERTY HOLDINGS LIMITED 813 2014 12 31 1. 560.81 2013 35.1% 2. 24.5%182.25 2013 146.41 201335.3% 201432.5% 3. 9.7%81.04 79.078.0% 4. 234.3 2013 9.8% 5. 2014 702.16 4.7% 6. 2014 12 313,607 7. 2014
* % 403, , ,126 53,150 (43.3) 142,367 80, , , * % 125, ,082 (6.8) 5,315 15,059 (64.7) 33,193 35,607 (6.8)
Boyaa Interactive International Limited 0434 * % 576,135 536,604 7.4 745,194 170,971 194,608 (12.1) 260,004 405,164 341,996 18.5 485,190 361,134 341,849 5.6 471,708 208,054 197,569 5.3 211,271 *** 216,412
* % 219, ,720 (20.9) ***** 64, ,985 (51.8) 284, ,705 (31.0) * % 91, ,500 (30.7) ***** 33,231 57,835 (42.5) 124, ,335 (34
Boyaa Interactive International Limited 0434 * % 284,235 411,705 (31.0) 735,602 96,219 116,645 (17.5) 220,730 188,016 295,060 (36.3) 514,872 193,984 252,438 (23.2) 457,267 153,778 141,369 8.8 243,245 ***
Pine Care Group Limited % % 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA
Pine Care Group Limited 1989 2019 3 31 9.4% 186.8 18.0% 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA 2019 3 31 2019 2018 3 31 2018 1 EBITDA 2018 26.8 19.9% 2019 32.1 2019 3 31 94.2% 93.2%
5 212, ,902 (70,641) (67,902) 141, , ,943 3,014 (65,496) (57,985) (66,271) (61,919) (1,804) (1,333) (4,594) (6,018) 6 10,386 (5,241)
PURAPHARM CORPORATION LIMITED 1498 % 87,106 82,867 4,239 5.1 80,329 72,217 8,112 11.2 22,653 26,179 (3,526) (13.5) 22,161 5,639 16,522 293.0 212,249 186,902 25,347 13.6 141,608 119,000 22,608 19.0 8,285
China Water_C_GM Cir.indb
1129 (1) (2) (3) (4) 3-4 1721 38 338 2333301-04 48 * .................................................................. 1............................................................ 3.............................................................
C110122D_Vitar.indb
VITAR INTERNATIONAL HOLDINGS LIMITED 195 3 6 1 2607 13 16 48 28 26 .................................................................... 1 2..............................................................
* % 403, ,104 (8.4) 53, ,120 (53.0) 80,140 73, , ,957 (14.4) * % 135, , ,059 26,067 (42.2) 35,607 29,539 20
Boyaa Interactive International Limited 0434 * % 536,604 626,957 (14.4) 813,480 194,608 258,784 (24.8) 333,941 341,996 368,173 (7.1) 479,539 341,849 328,178 4.2 427,944 197,569 136,038 45.2 357,799 ***
目 錄 頁 次 釋 義......................................................... 1 董 事 會 函 件..................................................... 3 言.............
此乃要件 請即處理 閣下如對本通函任何方面或應採取的行動有任何疑問 應諮詢 閣下的股票經紀 其他持牌證 券商 銀行經理 律師 專業會計師或其他專業顧問 閣下如已售出或轉讓名下所有金嗓子控股集團有限公司的股份 應立即將本通函連同隨附的代 表委任表格送交買主或承讓人 或經手買賣的銀行 股票經紀或其他代理人 以便轉交買主或 承讓人 香 交易及結算所有限公司及香 聯合交易所有限公司對本通函的內容概不負責 對其準確性
, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1
GOLDEN THROAT HOLDINGS GROUP COMPANY LIMITED 6896 2017 12 31 2016 12 31144.118.8%624.1 2016 12 31119.321.5%435.6 69.8% 2016 12 3182.9 43.8%106.2 2016 12 3141.540.3% 61.4 2017 12 31 0.06 2018 6 7-1 - 2017
UKF (HOLDINGS) LIMITED Kopenhagen Fur Auction 2,000,000 50% 75% 1
UKF (HOLDINGS) LIMITED 01468 Kopenhagen Fur Auction 2,000,000 50% 75% 1 341,390 6.4% 319,570 33,154.12 16% 27,788.52 34.61% 2.9% 2 571 1 4 9 163 3 3 60,819 106,577 (48,501) (67,737) 12,318 38,840 4 2,199
Shineroad International Holdings Limited 1587 6 17 18 19 20 35 291103 06 43 44 (www.hkexnews.hk) (www.shineroad.com) 48 18322 ...................................................................... 1...............................................................
............................................................. 1....................................................... 3 1............................
CHINA ALUMINUM CANS HOLDINGS LIMITED 6898 1 3 Lavender www.hkexnews.hk 48 ............................................................. 1....................................................... 3 1.......................................................
Kingwell_C_MT Cir.indb
KINGWELL GROUP LIMITED 1195 413 70 B1B68 18317M 48 ...................................................... 1................................................. 4.................................. 14...............................
C160210242Ann.indd
220 2015 22,101.91.7% 36.8%4.3 2,669.4 36.6% 834.5 192.3% 20153.864 2015(GDP)6.9% 1 2015 201522,101.9834.5 2015 20157,567.4 4.9% 520155 20165 2015 201514,051.10.3% 1.2% 2015 25 2 2016 2015 201512313.864
2016 2 3 6 14 15 21 31 33 35 36 37 39 103 104 1 2016 * * * * 168 200 14 1407 http://arttextile.etnet.com.hk Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1 1111 Cayman Islands Royal Bank of
C160932347Ann.indd
Trony Solar Holdings Company Limited 2468 1 4 37,102 115,717 (38,349) (126,053) (1,247) (10,336) 5 15,609 5,844 (6,571) (7,636) (62,895) (57,313) (55,104) (69,441) 9 (2,946) (511) 7 (984) (58,050) (70,936)
7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,
TEN PAO GROUP HOLDINGS LIMITED 1979 21.0% 1,142.0 39.5% 300.4 75.8 26.5% 70.4 86.8% 221.6 49.3% 3.719.4% 45.6% 109.3 8 2 1 7 1,142,032 943,713 9 (920,417) (795,244) 221,615 148,469 8 9,013 2,737 8 11,593
HUAXI HOLDINGS COMPANY LIMITED ( ) : 1689 2016 2 3 5 9 11 19 26 28 29 30 32 33 34 77 183 1906 07 Clifton House, P. O. Box 1350 Grand Cayman, KY1-1108 Cayman Islands Appleby Trust (Cayman) Ltd. Clifton
2 3 7 8 18 29 31 33 34 36 37 39 100 01 Floor 4 Willow House Cricket Square P.O. Box 2804 Grand Cayman KY1-1112 Cayman Islands 18 2 13 2-12 305 33 18 0660 www.0660.hk 02 373,582,000 380,680,000 1.9% 8,798,000
KPa-BM Holdings Limited * 2663 (I) (II) (III) *
KPa-BM Holdings Limited * 2663 (I) (II) (III) 5 17 627 42 43 48 183 22 * ... 1... 5... 18... 19... 37... 42 6 27 1 5711 6 BUILDMAX HOLDINGS LIMITED 2 25% 10,000 571 0.01 60.0% 40.0% 1508 26.7%26.7%26.7%
China Dredging Environment Protection Holdings Limited 871 2015 2 3 5 6 13 20 22 23 25 26 27 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 1 168 200 36 19 Codan Trust
0.4% 25.7% 2, % 92.2% 2, , % HONMA HONMA 50 2
Honma Golf Limited 6858 9.3% 4.5% 6.9% 171.3% 51.0% 15.3% 15.1% 5.6% 4.0% 27.3% 10.5% 74.6% 18 22.8% 8.1% 48.2% 4.7% Honma 1 0.4% 25.7% 2,036.5 18.5 2.3 17.7% 92.2% 2,134.5 19.4 3,256.3 29.6 42.5% HONMA
* % 277, , ,811 38,091 (34.9) 109,174 44, , , * % 131, ,960 (5.4) 9,687 17,397 (44.3) 48,148 24,
Boyaa Interactive International Limited 0434 * % 411,705 350,856 17.3 745,194 116,645 132,485 (12.0) 260,004 295,060 218,371 35.1 485,190 252,438 223,580 12.9 471,708 141,369 129,675 9.0 211,271 *** 147,322
18,840,000 16,320,000 15.44%(i) (ii) 30,520,000 11,170,000 (i) (ii) 2
China Assurance Finance Group Limited 8090 1 18,840,000 16,320,000 15.44%(i) (ii) 30,520,000 11,170,000 (i) (ii) 2 3 18,836 16,316 3 2,051 3,296 (25,269) (23,650) (6,042) (1,863) 4 (17,001) (2,515) 6 (27,425)
... 1... 5.... 6... 6... 7... 8... 8.... 9... 9... 9... 10... 10... 10... 10... 11... 14.... 16 - i -
1319 13 16 20 48 148 31-1 - ... 1... 5.... 6... 6... 7... 8... 8.... 9... 9... 9... 10... 10... 10... 10... 11... 14.... 16 - i - 13 16 20 Kwan Lik Holding Limited - 1 - 20% Kwan Lik Holding Limited Kwan
,473,691 1,084,415 12,778 5,804 (452,982) (331,973) (395,241) (286,732) (66,548) (40,851) (209,777) (152,944) (66,423
Tsui Wah Holdings Limited 1314 2014 3 31 3 31 2014 2013 1,473,691 1,084,415 35.9 # 1,105,011 870,223 27.0 355,412 203,965 74.3 ## 13,268 10,227 29.7 156,043 131,297 18.8 156,031 129,598 20.4 12 1,699 (99.3)
Agile Property Holdings Limited 6 14 2007 3 28 .................................................................. 1-5............................................................. 6.............................................................
www.hkexnews.hk www.ico.com.hk 2 3 5 6 12 23 26 37 39 40 41 43 44 45 82 CPA FRM 2015 10 30 2015 11 1 Clifton House 75 Fort Street P.O. Box 1350 Grand Cayman KY1-1108 Cayman Islands 188 30 Estera Trust
i
COUNTRY GARDEN HOLDINGS COMPANY LIMITED 2007 2015 5 20 10 88 JW 3(1-4) 19 23 48 183 22 2015 4 14 ... 1 1.... 4 2.... 4 3.... 4 4.... 5 5.... 5 6.... 5 7.... 6 8.... 6 9.... 6... 7... 11... 19 i 2015 5
A 20%
TIANNENG POWER INTERNATIONAL LIMITED 00819 18 1518 48 18 15 18 5A 20% 15 18 1 5B 10% 571 0.1 2 TIANNENG POWER INTERNATIONAL LIMITED 00819 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111
, % % % 31.0% % 14.3% 2.4% % 1,400 2
813 2018 6 30 1. 2018 723.2 60.3% 2017271 2018 451 66.5% 2. 2018 6 305,162 2018 773 3. 18.8% 425.71 2017 358.22 14.7%18.98 4. 2017 29.6% 31.0%24.7% 132.07 2017105.91 5. 20.2%44.01 2017 36.61 201713.4%
RM GROUP HOLDINGS LIMITED 932 % 96,174 97, % 74,000 74, % EBIT 1 9,709 13, % 7,432 10, % %
RM GROUP HOLDINGS LIMITED 932 % 96,174 97,243-1.10% 74,000 74,690-0.92% EBIT 1 9,709 13,398-27.53% 7,432 10,562-29.63% 1.44 2.05-29.76% 1.44 2.03-29.06% 1 EBIT 1 4 96,174 97,243 (22,174) (22,553) 74,000
2013 6 25 .............................................................. 1........................................................ 5..................................... 20...............................
untitled
0151 2014 12 31 12 31 2014 2013 3,775,338 3,817,711-1.1 1,519,239 1,586,053-4.2 776,785 883,180-12.0 1 898,929 988,802-9.1 620,505 687,316-9.7 % % 40.2 41.5-1.3 20.6 23.1-2.5 16.4 18.0-1.6 2-11.4-41.3
5 1,307,639, ,927, ,427,750 27,484,976 (163,402,642) (130,478,323) (110,382,274) (77,483,595) (341,276,031) (277,865,036) (126,932,303) (
Union Medical Healthcare Limited * 2138 969.8 44.2% 1,398.7 964.9 35.5% 1,307.6 203.5 36.7% 278.1 25% 36% 16,200 32.7% 21,500 44 45.5% 64 28.5 21.0 5.0 9.5 * 1 5 1,307,639,358 964,927,119 6 43,427,750
China SCE_12IR_Cover_ol.pdf 1 12年8月23日 下午5:54 C M Y CM MY CY CMY K 1. 2 2. 4 3. 5 4. 15 5. 17 6. 19 7. 21 8. 23 9. 25 10. 26 1 2012 5 10 2012 4 1 2012 4 1 2012 4 1 2012 4 1 2012 4 1 2012 4 1 2012 4 1 Cricket
CHINA LEON INSPECTION HOLDING LIMITED % % %
CHINA LEON INSPECTION HOLDING LIMITED 1586 2018 2018233.8 2017200.9 16.4% 2018122.9 2017110.7 11.0% 2018 14.0 2017 35.6 60.7% 0.00750.0075 2018 12 31 2017 12 31 1 2018 12 31 2018 2017 5 233,750 200,921
% %
CHINA GREENFRESH GROUP CO., LTD. * 6183 2015 12 31 2015 12 31 2014 762.12216.45 39.67 276.47 78.5939.72 261.11 54.7226.51 37.8234.26 1 217.7342.64 24.36% 256.73 2014 37.50% 49.2 20.00 17.00 2 2015 12 31
,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24
1982 2018 9 30 9 30 2018 2017 2,881.5 2,114.3 +36.3% 497.3 484.2 +2.7% 17.3% 22.9% -5.6 236.0 292.1-19.2% 241.2 292.1-17.4% 8.4% 13.8% -5.4 10.4 14.1-26.2% 10.4 14.1-26.2% 3.6 5.0 1 2018 9 30 2017 9 30
2 981, ,770 7 (240,945) (77,087) 740, ,683 (24,901) (1,014) 715, , , , , , , , , ,28
CNQC INTERNATIONAL HOLDINGS LIMITED 1240 2 3 4 11,053,456 7,302,293 5 (9,247,614) (6,227,767) 1,805,842 1,074,526 9,598 3,763 4,228 1,504 5 (165,624) (123,375) 5 (552,981) (389,389) 1,101,063 567,029 5,681
,080, , (678,995) (581,252) 401, , (175,324) (76,350) 12 (292,818) (200,776) 13 11,784 14, (2,468) (859)
RICI HEALTHCARE HOLDINGS LIMITED 1526 12 31 12 311,080.12016 935.415.5% 12 31401.22016354.1 13.3% 12 3162.22016 58.9 12 31 EBITDA153.7 249.938.5% 12 31 12 31 1 12 31 12 31 11 1,080,149 935,383 12 (678,995)
* % 745, ,480 (8.4) 260, ,941 (22.1) 485, , , , , ,799 (41.0) *** 232, ,726 (38.7)
Boyaa Interactive International Limited 0434 745.2 813.5 8.4% 471.7 427.9 10.2% 211.3357.8 41.0% 232.8 379.7 38.7% 46.5% 1 * % 745,194 813,480 (8.4) 260,004 333,941 (22.1) 485,190 479,539 1.2 471,708 427,944
, ,926 4 (253,327) (255,828) 182, ,098 6,243 4,066 (1,224) (1,805) 4 (100,440) (125,460) 4 (119,220) (127,701) (32,360) 12,
MODERN MEDIA HOLDINGS LIMITED 72 * 523,252 435,608 518,926-16.1% (47,793) (39,788) 3,013 (0.11) ** (0.09) 0.01 784,611 653,190 692,618-5.7% 1.00 * 1.2012 1 ** 1 2 3 435,608 518,926 4 (253,327) (255,828)
Boyaa Interactive International Limited 0434 * % 457, , , , , , ,969 92, , , ,231
Boyaa Interactive International Limited 0434 * % 457,951 308,927 48.2 681,262 216,982 216,094 0.4 406,197 240,969 92,833 159.6 275,065 283,851 191,231 48.4 416,209 137,836 70,160 96.5 135,507 *** 153,823