BEIJING BEIDA JADE BIRD UNIVERSAL SCI-TECH COMPANY LIMITED 08095 GEM GEM GEM GEMGEM GEM GEMGEM 1
3 498,406 422,535 772,851 643,879 (275,237) (224,107) (419,902) (342,098) 223,169 198,428 352,949 301,781 4 5,358 928 9,519 3,563 (32,652) (28,144) (59,377) (48,733) (31,431) (34,364) (58,385) (62,497) (36,632) (26,682) (61,525) (39,159) 127,812 110,166 183,181 154,955 6 165 (4,296) (7,739) (6,427) 51,020 (3,416) 45,697 6,468 (133) (211) (298) (380) 178,864 102,243 220,841 154,616 7 (22,767) (20,204) (33,813) (29,104) 8 156,097 82,039 187,028 125,512 (933) (2,173) (11,567) (11,220) 21,662 (4,953) 2,620 (10,050) 255 255 (3) 12 1 2
20,729 (6,874) (8,935) (21,014) 176,826 75,165 178,093 104,498 104,164 37,862 119,274 64,488 51,933 44,177 67,754 61,024 156,097 82,039 187,028 125,512 124,278 30,737 111,060 42,778 52,548 44,428 67,033 61,720 176,826 75,165 178,093 104,498 9 7.56 2.75 8.65 4.74 3
) 11 315,703 311,778 19,987 17,761 5,370 6,154 4,330 4,276 769,513 685,366 320,114 316,421 11,991 11,991 221,035 232,606 7,900 9,400 16,343 12,991 1,692,286 1,608,744 196,620 158,851 12 939,032 753,562 1,172 1,159 496,333 658,235 1,633,157 1,571,807 3,325,443 3,180,551 4
) 13 398,791 435,484 225,561 220,850 28,192 33,659 652,544 689,993 980,613 881,814 2,672,899 2,490,558 2,310 2,310 2,670,589 2,488,248 14 137,872 137,872 1,741,529 1,630,469 1,879,401 1,768,341 791,188 719,907 2,670,589 2,488,248 5
128,176 449,966 133,630 (33,178) 105,717 12,552 677,774 1,474,637 548,174 2,022,811 9,696 112,553 122,249 122,249 (10,643) (11,220) 153 64,488 42,778 61,720 104,498 3,157 3,157 2,104 5,261 9,696 112,553 (10,643) (11,220) 3,310 64,488 168,184 63,824 232,008 137,872 562,519 133,630 (43,821) 94,497 15,862 742,262 1,642,821 611,998 2,254,819 137,872 562,519 149,610 (59,266) 132,592 16,295 828,719 1,768,341 719,907 2,488,248 3,353 (11,567) 119,274 111,060 67,033 178,093 875 875 (155) 155 3,373 3,373 3,353 (11,567) (155) 119,429 111,060 71,281 182,341 137,872 562,519 149,610 (55,913) 121,025 16,140 948,148 1,879,401 791,188 2,670,589 6
(126,256) (143,467) (57,834) (75,900) 21,204 191,731 (162,886) (27,636) 984 (2,273) 658,235 509,341 496,333 479,432 496,333 479,432 1,172 1,198 497,505 480,630 (1,172) (1,198) 496,333 479,432 7
1. H GEM 5 100080 207 3 1008719976 7605 2. 34GEM 8
3. 463,087 390,358 704,619 584,896 32,685 29,284 63,776 53,862 2,634 2,893 4,456 5,121 498,406 422,535 772,851 643,879 4. 383 318 859 700 654 1,934 568 568 3,753 610 6,158 2,863 5,358 928 9,519 3,563 9
5. 10
704,619 63,776 4,456 772,851 161,752 29,948 44,519 93 236,312 859 (7,739) (8,591) 220,841 10,688 1,787 14 850 13,339 (2,847) (2,842) 51,386 45,697 (298) (298) 584,896 53,862 5,121 643,879 143,338 23,248 2,424 (37) 168,973 700 (6,427) (8,630) 154,616 8,775 1,663 20 936 11,394 (1,424) (1,834) 9,726 6,468 (380) (380) 11
1,818,233 294,998 1,139,300 28,257 3,280,788 7,152 19,181 18,322 44,655 3,325,443 19,019 194,378 556,116 769,513 320,114 320,114 21,016 1,225 36,000 58,241 1,735,444 284,845 1,061,105 29,477 3,110,871 7,493 45,274 16,913 69,680 3,180,551 21,866 197,220 466,280 685,366 316,421 316,421 96,305 873 126,119 223,297 12
768,204 638,758 1,378,650 1,283,755 4,629 5,121 15,635 16,257 15 60,623 63,135 3 772,851 643,879 1,454,908 1,363,147 10% 6. 2,826 3,396 5,368 5,664 (2,991) 900 2,371 763 (165) 4,296 7,739 6,427 7. 26,111 22,063 37,157 30,963 8 8 26,119 22,063 37,165 30,963 (3,352) (1,859) (3,352) (1,859) 22,767 20,204 33,813 29,104 13
15% 25%25% 8. 546 451 1,092 818 6,400 5,429 12,588 10,911 21 (39) 27 (36) 9. 104,164,000 37,862,000 1,378,720,0001,378,720,000 119,274,000 64,488,000 1,378,720,0001,359,435,000 14
10. 11. 19,481,00097,000 12. 918,024 733,313 (104,948) (81,045) 813,076 652,268 2,817 2,200 3,162 2,642 47,941 51,178 154 151 1,000 1,000 68,228 40,782 (30,290) (29,517) 93,012 68,436 10,756 10,903 19,956 19,344 2,232 2,611 939,032 753,562 15
0 90 419,379 433,569 91 180 143,212 88,628 181 365 157,471 75,084 365 93,014 54,987 813,076 652,268 13. 276,341 259,707 478 541 77,327 69,327 18,686 43,838 3,807 3,507 2,328 2,256 4,067 4,087 15,757 52,221 398,791 435,484 0 90 240,755 203,745 91 180 26,854 35,186 181 365 3,770 11,256 365 4,962 9,520 276,341 259,707 16
14. H H 0.10 700,000 678,720 1,378,720 70,000 67,872 137,872 15. 40%1,134,0004,955,000 270 2 80 407 3,986 (7) 4,738 (875) 2,226 6,089 17
16. (a) 55 48 1,218 1,225 40 508 1,258 1,733 201 201 40% 400 (b) 47,941 51,178 154 151 27 27 16 3,807 3,507 2,328 2,256 5,849 7,259 4,067 4,087 18
(c) 1,597 1,619 104 30 1,701 1,649 17. 503,000,000 503,000,000 18. 8,901 19,801 89,312 127,693 19
20.0%7.7296.439 46%47%3.529 3.01816.9% 19.2% 1.7931.504 4,570650 85.0%1.1936,450 20
7.0465.84920.5% 15.7% 82 91% 6,3805,39018.4% 21
10.611 7.4%11.393 22
GEM17.24 (i) (ii) 536,400,000 GEM19.07(1)8% 346,400 1 190,000 2 536,400 1. (i) 2(ii) 1.13 (iii) 3,340 7.868 2. 1.9 1.9 23
3,127,869 880,297 (2,748,900) (770,948) 378,969 109,349 GEM H 4.975 26.706 2.256 2.106 0.154.35% 5.66% 24
H 0.10 700,000,000678,720,000 90% 10% 7,450 820 88% 12% 1.039 680830 700 8.4%8.9% 2.21 6.6% (i) 17.5% 1.1351.179 3.5% LED 25
(ii) 19% 6,6506,650 2.0% (iii) 3,916,340 3,1203,370 1.0%00981 1,060 LED 5.03 47,852,000 40,344,000 47,748,00040,256,000 47,748,000 40,256,000 26
1.193 1.234500 2,458 6.9% 27
1.1341.003 XV 352 GEM5.46 H H 205,414,000 205,414,000 29.34% 14.90% 205,414,000 205,414,000 29.34% 14.90% 28
Heng Huat Heng Huat Heng Huat 300Heng Huat Investments Limited Heng Huat Heng Huat 205,414,000 Heng Huat 100602020 352GEM5.46 29
336 1. (a) 200,000,000 28.57% 14.50% 2. (a) 200,000,000 28.57% 14.50% 3. (a) 200,000,000 28.57% 14.50% 4. (a) 115,000,000 16.43% 8.34% 5. (a) 85,000,000 12.14% 6.16% 6. (a) 85,000,000 12.14% 6.16% 7. (a) 85,000,000 12.14% 6.16% 30
8. 110,000,000 15.71% 7.98% 9. Heng Huat Investments Limited (b) 205,414,000 29.34% 14.90% 10. (b) 205,414,000 29.34% 14.90% 11. (c) 84,586,000 12.08% 6.13% 12. New View Venture Limited (c) 84,586,000 12.08% 6.13% 13. 50,000,000 7.14% 3.63% (a) 14.50% (i) 1.158.34% 46% 48% (ii) 8,5006.16% 100% 46% 100% (iii) 31
(b) Heng Huat (c) New View Venture Limited New View Venture Limited 336 GEM GEM GEM GEM 5.48 5.67 32
GEM GEM www.hkgem.com www.jbu.com.cn 33