193, , % 39, , % (124,560) (14,899) 736.0% (1) (62,985) (8,396) 650.2% EBITDA (2) (49,145) 1,577-3,216.4% (1) EBITDA EBITDA
|
|
- 目 崔
- 5 years ago
- Views:
Transcription
1 Forgame Holdings Limited
2 193, , % 39, , % (124,560) (14,899) 736.0% (1) (62,985) (8,396) 650.2% EBITDA (2) (49,145) 1,577-3,216.4% (1) EBITDA EBITDA (2) EBITDA TalkingData (1) (1) TalkingData TalkingData 2
3 8.5% 11.0% 3.9% 6.9% DataEye (2) ios Android ios ios HTML5 HTML5 DataEye (3) HTML % HTML5 HTML5 HTML5 HTML5 IP HTML5 Android QQ QQ ios 2016 (2) DataEye DataEye (3) DataEye HTML5 DataEye 3
4 Liberators 100 Yinker Inc. Yinker Inc % Yinker Inc. Yinker Inc. Yinker Inc. HTML5 4
5 Liberators % Liberators HTML %
6 % Liberators Liberators % 40.0% 59.3 (i) 3.2 (ii) (iii) 6.7 (iv) 48.0 (i) (ii) (iii) 44 (1) wan wan (1) 6
7 MPUs (1) 1, ARPPU (2) , ,223 MPUs (1) 9 12 ARPPU (1) (2) MPU MPUs (i) (ii) Liberators ARPPU ARPPU 91wan % MPUs 12,000 9,000 ARPPU 367 7
8 , , % (154,677) (191,172) -19.1% 39, , % (12,997) (28,180) -53.9% (37,035) (39,252) -5.6% (47,128) (78,527) -40.0% 7,606 17, % (6,088) (402) 1,414.4% 1, % 4,823 4, % (12,831) N/A (4,020) (6,282) -36.0% 2,581 1, % (6,674) N/A (47,999) N/A (120,719) (9,484) 1,172.9% (3,841) (5,415) -29.1% (124,560) (14,899) 736.0% 8
9 % , , , , , , , , , , , , % (i) (ii) % 14.0 MPUs % (i) HTML5 (ii) 9
10 % 71.3 (i) (ii) (iii) Liberators % % 79.8% 151, , , , , , % % wan 10
11 % wan % % Animoca Appionics
12 % (i) (ii) % (i) (ii) Liberators HTML5 (iii) 12
13 (iv) EBITDA EBITDA EBITDA ( ) ( ) (124,560) (14,899) 3,737 6,503 3,165 6,674 47,999 (62,985) (8,396) 20,253 23,557 (10,254) (18,999) 3,841 5,415 EBITDA (49,145) 1,577 13
14 , ,095 2,508 11, , ,000 1,108,987 1,127, %0% 14
15 (i) (ii) (iii) (iv)
16 468 1, , ,
17 20% 54% 1% 4% 9% 35% 19% 60% % 74 13% 21 4% % % 17
18 Liberators 100 Yinker Inc % Yinker Inc Yinker Inc. 474,411,730 Yinker Inc % Yinker Inc. (a) 1 (b) 2 18
19 4 193, ,457 4 (154,677) (191,172) 39, ,285 (12,997) (28,180) (37,035) (39,252) (47,128) (78,527) 7,606 17,147 (6,088) (402) 1,692 4,823 4,702 (12,831) (4,020) (6,282) 2,581 1,333 (6,674) (47,999) 5 (120,719) (9,484) 6 (3,841) (5,415) (124,560) (14,899) (5,202) 10, , , (118,905) (14,722) 19
20 (124,175) (14,450) (385) (449) (124,560) (14,899) (118,520) (14,273) (385) (449) (118,905) (14,722) 7 (0.91) (0.11) 7 (0.91) (0.11) 20
21 18,571 26,197 31,322 58,650 31,734 43,857 12,496 15,651 69, ,255 9,845 2,410 9,373 12, , , ,738 71,927 28,728 43, , , , ,129 1,196,224 1,243,405 1,378,619 1,525, ,073,597 2,099,777 (95,398) (100,750) (678,536) (554,361) 1,299,749 1,444,754 (413) (28) 1,299,336 1,444,726 21
22 , , ,176 24,091 29,751 40,063 1,620 10,081 14,029 78,628 78,183 79,283 80,385 1,378,619 1,525,111 22
23 1 Osiris International Cayman Limited Suite #4-210, Governors Square, 23 Lime Tree Bay Avenue, P.O. Box 32311, Grand Cayman KY1-1209, Cayman Islands
24 3 (a) (b)
25 4 179,734 13, ,720 (151,732) (2,945) (154,677) 28,002 11,041 39,043 11, ,841 25
26 282,456 27, ,457 (182,982) (8,190) (191,172) 99,474 18, ,285 13,313 1,073 14, ,096 16, , ,058 26, ,457 26
27 122, ,207 71, , , ,457 10% 5 130, ,608 61,615 92,290 8,941 22,841 7,403 12,587 6,505 9,043 13,748 14,514 a 500 (5,431) (14,297) 1, , (1,692) 3,165 6,674 47,999 12,831 3, ,434 (a) 500,000 27
28 6 528 (1,481) 3,313 6,896 3,841 5,415 (a) (b) 16.5% (c) 17% (d) 25% 15% 15% 15% 28
29 12.5% 12.5% 150% (e) 10% 10% 5% 7 (a) (124,175) (14,450) 137,128, ,062,163 (0.91) (0.11) 29
30 (b) 8 30
31 9 66,879 76,372 1,920 3,343 (11,061) (7,788) 57,738 71,927 (a) ,707 20, ,960 17, ,567 7, ,152 13, ,125 9, ,288 11,162 68,799 79, ,871,000 17,319,000 31
32 ,408 6, ,090 2, ,426 3, ,863 2, ,661 5, ,728 3,100 37,176 24,091 32
33 A.2.1 A
34 10% (i) (ii) (iii) 131,829,614 9,741, , ,252,096 1,316, ,167,534 4,900, ,575, , ,798, , ,223,684 2,395, ,812,278 9,741, ,829,614 10% 3.21 C.3 D.3 34
35 3.10(2) (i) (ii) 72.5 (iii) ,041, , (i) % (ii) % (iii) % 35
36 314,191, ,160, ( ( com) 36
309,457 337,452-8.3% 118,285 250,511-52.8% (9,237) (21,645) -57.3% (14,899) (21,773) -31.6% (8,396) (3,447) 143.6% EBITDA 1,577 504 212.9% EBITDA EBIT
Forgame Holdings Limited 00484 34 2410 1 309,457 337,452-8.3% 118,285 250,511-52.8% (9,237) (21,645) -57.3% (14,899) (21,773) -31.6% (8,396) (3,447) 143.6% EBITDA 1,577 504 212.9% EBITDA EBITDA 324% 61%
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)
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%
1,183, , % 1,001, , % 329, , % (1) 325, , % (1) 2
Forgame Holdings Limited 00484 1 1,183,128 776,649 52.3% 1,001,911 697,561 43.6% 329,215 283,591 16.1% (1) 325,202 240,031 35.5% (1) 2 91wan 91wan 3 47.8% 7.994 14 35 2013 2013 4 5 6 ARPG beta MPU 518,000
,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
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%
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
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
............................................................ 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........................................................
, ,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)%
Boyaa Interactive International Limited % % % % % 1
Boyaa Interactive International Limited 0434 681.3 517.7 31.6% 416.2 313.8 32.6% 135.5 142.8 5.1% 218.7 159.7 36.9% 0.089 0.112 65.6 30.0% 1 2 Android ios ios Android 3 472.6 25.7% 594.0 91.3% 87.2% 87.3
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..................................................
* % 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 ***
,152 31, , ,141 5,182 2,803 10,554 6,584 57,095 8, , , , , ,457 67, ,670 38,217 1,130,205 1
YIHAI INTERNATIONAL HOLDING LTD. 1579 2 017 12 3 1 2017 12 31 2016 2017 1,646.2 2016 1,088.0 51.3% 2017 611.8 2016 416.9 46.7% 2017 261.1 2016 186.7 39.9% 2017 260.7 2016 186.7 39.6% 2017 0.269 0.267 1
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
C110122D_Vitar.indb
VITAR INTERNATIONAL HOLDINGS LIMITED 195 3 6 1 2607 13 16 48 28 26 .................................................................... 1 2..............................................................
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
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
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)
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)
, ,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
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
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
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
Shineroad International Holdings Limited 1587 6 17 18 19 20 35 291103 06 43 44 (www.hkexnews.hk) (www.shineroad.com) 48 18322 ...................................................................... 1...............................................................
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
,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0
Bosideng International Holdings Limited 3998 3 31 8.0% 5,787.3 0.5 45.1% 112.5% 280.9 708.7 2.6 3 313 31 1 3 31 3 31 3 5,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870,009 4 55,824 85,775 (1,766,182)
,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)
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 ***
* % 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
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
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
* % 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
Jiayuan International Group Limited , ,787, % 52% , , % % 3,
Jiayuan International Group Limited 2768 2018 12 31 2018 20,180.4 1,787,209 201795% 52% 2018 12 31 10,458.8 2,852.337.5%2018 28.4% 3,306.3 201831.6% 33.8% 2018 1,862.9 38.6% 1 1,463.2 32.5% 2018 72.21
, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29
AP RENTALS HOLDINGS LIMITED * 1496 2016 3 31 3 31 2016 2015 239,341 228,225 +4.9 76,828 69,321 +10.8 20,923 42,925 51.3 1 42,188 42,925 1.7 2 2.94 6.02 32.1% 30.4% 2 8.7% 18.8% 2 17.4% 38.8% 1 2016 3 31
7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,
KWAN ON HOLDINGS KWAN ON HOLDINGS LIMITED 1559 4 207,275 316,341 (183,115) (290,857) 24,160 25,484 464 608 (67) 355 (16,967) (11,825) (6,899) 1 7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380
2015 [2014] % IP 50% 51 B2B B2B B2C % 2015 B2B B2C
WISDOM HOLDINGS GROUP 智美控股集團 1661 2015 6 30 6 團 2015 6 30 6 2014 2014 6 30 671.3 49.9%2015 6 30 6106.9 2014 6 30 646.9 42.6%2015 6 30 666.9 2014 6 30 6 31.8% 2015 6 30 6 47.4% 2014 6 30 6 250.0 24.8%187.9
,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)
Agile Property Holdings Limited 6 14 2007 3 28 .................................................................. 1-5............................................................. 6.............................................................
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
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)
* % 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
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
EJE (HONG KONG) HOLDINGS LIMITED * 8101 GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM (1) (2) * 1
EJE (HONG KONG) HOLDINGS LIMITED * 8101 GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM (1) (2) * 1 5 132,409 135,524 (90,801) (98,470) 41,608 37,054 5 1,905 1,674 (10,460) (8,142) (45,962) (40,726) (4,919)
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
untitled
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED 631 2012 6 30 2012 6 30 % 2,345.1 1,781.8 +31.6 951.8 809.8 +17.5 485.0 415.6 +16.7 493.7* 415.6/387.2** +18.8/+27.5 0.16 0.13 +23.1 * 2011 **
3 748, ,758 3 (517,583) (435,198) 230, ,560 4 (32,567) (33,356) 4 (78,051) (62,928) (821) ,513 97, (8,298) (3,575) 5 (7,3
Century Sage Scientific Holdings Limited 1450 628.8 19.0% 748.5 193.6 19.3% 231.0 77.8 24.8% 97.1 3.9 3.1 1 3 748,535 628,758 3 (517,583) (435,198) 230,952 193,560 4 (32,567) (33,356) 4 (78,051) (62,928)
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
i
Sun International Group Limited 8029 10% 22-2622 15 19 28 26 www.hkgem.com i ............................................................. 1........................................................ 3....................................................
5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9
China Vanguard You Champion Holdings Limited ( ) GEMGEM GEM GEM GEM GEM GEM GEM GEM GEM 1 5 25,347 26,359 (9,642) (12,913) 15,705 13,446 6 13,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268)
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
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
............................................................. 1....................................................... 3 1............................
CHINA ALUMINUM CANS HOLDINGS LIMITED 6898 1 3 Lavender www.hkexnews.hk 48 ............................................................. 1....................................................... 3 1.......................................................
5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234
LEGEND STRATEGY INTERNATIONAL HOLDINGS GROUP COMPANY LIMITED 1355 1 5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150)
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.
, ,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)
PHOENIX SATELLITE TELEVISION HOLDINGS LIMITED ,957,487, % 286,248, % 1 1
PHOENIX SATELLITE TELEVISION HOLDINGS LIMITED 02008 2017 12 31 12 31 12 31 3,957,487,0004.2% 286,248,00024.2% 1 1 12 31 3,957,487,000 2016 12 31 3,798,273,000 4.2% 5.9%3,829,558,000 12 31 3,617,143,000
1, % %12.9% HTML5 QQ HTML532% HTML % % (i) (ii) (iii) (iv) HTML5 1 2
Feiyu Technology International Company Ltd. 1022 % 45,778 54,858 (16.6) 18,371 39,953 (54.0) (40,816) (50,538) (19.2) (37,442) (50,183) (25.4) (1) (33,210) (17,788) 86.7 (0.02) (0.03) (1) 1 1,050 5.2%
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)
* % 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 ***
Billion_C_GM Cir.indb
BILLION INDUSTRIAL HOLDINGS LIMITED 2299 1 15012529 (http://www.hkexnews.hk) (http://www.baihong.com) 18317 1712171648 ............................................................. 1 1....................................................
5 203, ,384 (133,194) (136,447) 70, , ,184 4,725 (60) (73,316) (68,894) (66,848) (74,287) (66,806) 4, (2,851) (2,365)
MODERN MEDIA HOLDINGS LIMITED 72 * 237,941 203,368 279,384 (80,657) (68,938) 5,780 (0.1858) (0.1588) 0.0132 * 1.1700 1 1 Staff No.: 210mmx280mm P.1/31 S:26/8/2016_22:13 FT 5 203,368 279,384 (133,194)
目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表 2 3 5 7 9 13 23 29 4
China Dredging Environment Protection Holdings Limited : 871 871 2014 目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表 2
4 422, ,872 (421,324) (642,374) 1,472 77, ,552 76,388 6 (1,536,513) (511,793) (50,825) (48,211) (271,931) (380,172) (6,591) (3,391) (59,3
Hidili Industry International Development Limited 1393 % 422,796 719,872 (41.3%) 1,472 77,498 (98.1%) (2,349,199) (1,354,396) 73.4% (2,285,173) (1,422,951) 60.6% EBITDA (775,282) (245,894) 215.3% ) (111.71)
2, % 17.0% 9.0% , % - 2 -
China Yongda Automobiles Services Holdings Limited 03669 515.59 437.3917.9% 58.85 45.1230.4% 11.41% 10.31% 1.10 16.02 9.08 76.5% 15.10 8.5177.4% 0.91 0.58 0.3360.27-1 - 2,472 1.4% 17.0% 9.0% 2.17 1,240
i
JETE POWER HOLDINGS LIMITED * 8133 21 33 9 13A 14 17 48 18322 http://www.hkgem.com http://www.jetepower.com * i ................................................................. 1.............................................................
* % 268, ,789 (12.3) 38,091 87,053 (56.2) 44,533 44, , ,036 (19.7) * % 138, , ,397 31,975 (45.6) 24,303 22,596 7.
Boyaa Interactive International Limited 0434 * % 350,856 437,036 (19.7) 813,480 132,485 178,200 (25.7) 333,941 218,371 258,836 (15.6) 479,539 223,580 221,873 0.8 427,944 129,675 73,830 75.6 357,799 ***
2 3 4 6 8 9 19 22 31 45 46 47 48 50 52 55 56 140 2007 8 8 2008 5 5 GDP 19 39 1.2 64% 7 11 12 9 39 235,523 261,906 394,162 305,762 1,197,353 www.maoye.cn 28 26 2 3 12 31 2012 2011 2010 2009 2008 1 11,067,240
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
C Ann.indd
SHENZHOU INTERNATIONAL GROUP HOLDINGS LIMITED * 2313 4,772,638,000 9.5% 56.9%6.4% 14.0%63.5% 1,375,023,000 6.6%0.828.8% 920,962,000 11.3% 0.690.656.2% * 1 4 4,772,638 4,358,808 5 (3,397,615) (3,068,940)
* % 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
* % 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 ***
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
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
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
ASCENT INTERNATIONAL HOLDINGS LIMITED 264 8510 15 18 48 ................................................................ 1........................................................... 3............................................
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
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
Kingsoft Cloud Chi.indb
Kingsoft Corporation Limited 03888 KINGSOFT CLOUD 2013 2 278 78 48 183 17M 2013 2 7 ......................................................................... 1 3 1..................................................................
,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
i
INSPUR INTERNATIONAL LIMITED 596 (1) (2) (3) 1 A 30 B&C 16 20 www.hkex.com.hk 183 17M ... 1... 3... 3... 4... 4... 5... 5... 5... 6... 6... 6... 7... 11... 16 i 1 A 30 B&C 20% 10% 571 1 0.01 % 2 INSPUR
China Water_C_GM Cir.indb
1129 (1) (2) (3) (4) 3-4 1721 38 338 2333301-04 48 * .................................................................. 1............................................................ 3.............................................................
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
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)
* % 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
6 77,618 73,176 (23,994) (21,959) 53,624 51, ,700 10, ,394 (424,851) (14,286) (27,490) (25,971) (20,368) (20,388) (25,694) (25,362) 9 10
NATIONAL AGRICULTURAL HOLDINGS LIMITED 1236 77,618,000 73,176,000 6.1% 17,979,000 440,883,000 0.88 25.29 1 6 77,618 73,176 (23,994) (21,959) 53,624 51,217 7 12,700 10,275 8 5,394 (424,851) (14,286) (27,490)
84.9% 69.6% RPG 2
Feiyu Technology International Company Ltd. 1022 % 201,420 129,230 55.9 177,851 112,353 58.3 97,908 55,345 76.9 63,970 51,418 24.4 (1) 113,366 75,670 49.8 0.04 0.05 0.04 0.05 (1) 1 84.9% 69.6% www.openbook.com.cn
1 2 4 5 16 21 23 24 25 26 27 28 1 CA Cricket Square Hutchins Drive PO Box 2681 Grand Cayman KY1-1111 Cayman Islands 43 19 10 1009 Butterfield Fulcrum Group (Cayman) Limited Butterfield House 68 Fort Street
% (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
: 1966.HK 2017
: 1966.HK 2017 目錄 1. 2 2. 3 3. 5 4. 6 5. 24 6. 27 7. 30 8. 32 9. 34 10. 36 11. 37 1966.HK 21 2017 50 500 1,209 02 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman, KY1-1111 Cayman Islands 1588
3 989,048 902,420 3 25,861 20,627 (402,840) (380,162) (256,279) (237,601) (55,812) (49,785) (58,153) (51,525) (105,918) (88,123) (68,619) (65,572) 5 (
1181 989,048 902,420 * 1,236,310 1,128,025 9.6% 53,200 36,853 * 66,500 46,066 44.4% 12.69 8.83 * 15.86 11.04 43.7% 9.5 6.6 43.9% 58 50 * 1 : 0.8 1 3 989,048 902,420 3 25,861 20,627 (402,840) (380,162)
JHP Fintech Inc. [] [] [] : [][] [] : [] [] : [] [ ] [] : [][] 1% % 0.005% : [] : [] [] C [][] [][][][] [][][][][][ ][][] [][][] 1.0% 0.00
JHP FINTECH INC. (a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) JHP Fintech Inc. [] [] [] : [][] [] : [] [] : [] [ ] [] : [][] 1% 0.0027% 0.005% : [] : [] [] 32 342C [][] [][][][] [][][][][][ ][][] [][][]
241429 IRA Chi.indb
China Yongda Automobiles Services Holdings Limited 03669 18,990.0 16,807.013.0% 2,012.91,646.4 22.3% 10.60%9.80% 0.8 9.35% 1.25 1 404.7 356.013.7% 383.0 330.016.1% 0.26 1,104 9.2% 44.3% 34.9% 1.84 88%
,880,792 6,816,599 (4,761,690) (3,653,395) 4,119,102 3,163, ,622 65,686 (2,451,503) (1,951,137) (630,180) (608,809) 9 (165,361) (1
Bosideng International Holdings Limited 3998 3 31 30.3% 8,880.8 46.4% 57.1% 615.5 3.52.5 3 31 3 31 1 3 31 3 31 3 8,880,792 6,816,599 (4,761,690) (3,653,395) 4,119,102 3,163,204 4 65,622 65,686 (2,451,503)
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
2 4 7 17 24 25 27 28 29 1 Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 88 35 81 16 617000 168 200 37 3702 Butterfield Fund Services (Cayman) Limited Butterfield House
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)
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