Link Holdings Limited * 8237 * 1
4 26,499,970 19,424,936 13,790,710 9,679,853 (9,959,825) (8,516,586) (5,479,657) (5,456,971) 16,540,145 10,908,350 8,311,053 4,222,882 1,397,222 366,786 447,736 76,495 (961,341) (1,148,798) (571,494) (688,972) (15,224,217) (18,037,733) (7,642,051) (10,304,275) 5 (4,937,957) (2,667,059) (2,394,942) (1,190,652) 6,309,513 12,510,649 6,309,513 12,510,649 25,045 68,442 (147,478) 6 3,148,410 2,000,637 4,459,815 4,478,649 7 (2,458,782) (1,493,203) (2,026,543) (1,424,550) 689,628 507,434 2,433,272 3,054,099 661,917 75,975,416 661,917 75,975,416 (112,526) (12,915,821) (112,526) (12,915,821) 180,281 180,281 2
6,372,841 (2,356,271) (3,795,697) 543,625 6,922,232 60,883,605 (3,246,306) 63,783,501 7,611,860 61,391,039 (813,034) 66,837,600 457,899 (2,053,588) 2,186,391 663,866 231,729 2,561,022 246,881 2,390,233 689,628 507,434 2,433,272 3,054,099 6,662,573 58,371,741 (1,527,918) 63,833,191 949,287 3,019,298 714,884 3,004,409 7,611,860 61,391,039 (813,034) 66,837,600 9 0.01 (0.07) 0.06 0.02 3
10 204,100,121 192,136,997 10 152,700,976 142,642,525 2,992,496 75,317,965 72,397,016 11 3,203,703 1,662,721 12 17,208,051 10,956,600 455,523,312 419,795,859 178,403 103,619 13 10,782,387 8,081,901 317,845,329 325,996,570 328,806,119 334,182,090 14 19,082,803 31,029,543 15 8,677,620 21,379,555 16 80,747,879 58,572,830 15 52,531,997 29,500,000 1,429,708 377,337 17 209,934 162,470,007 141,069,199 166,336,112 193,112,891 621,859,424 612,908,750 16 143,914,283 143,160,547 13,821,487 11,559,366 18 14,555,550 13,653,792 172,291,320 168,373,705 449,568,104 444,535,045 19 3,490,000 3,490,000 441,451,085 432,774,276 444,941,085 436,264,276 4,627,019 8,270,769 449,568,104 444,535,045 4
1 2 3 4 2,800,000 107,645,695 15 (14,110,972) 52,888,425 149,223,163 4,655,739 153,878,902 (2,053,588) (2,053,588) 2,561,022 507,434 75,975,416 75,975,416 75,975,416 (12,915,821) (12,915,821) (12,915,821) 180,281 180,281 180,281 (2,814,547) (2,814,547) 458,276 (2,356,271) 63,239,876 (2,814,547) (2,053,588) 58,371,741 3,019,298 61,391,039 2,800,000 107,645,695 63,239,876 15 (16,925,519) 50,834,837 207,594,904 7,675,037 215,269,941 5
1 2 3 4 5 3,490,000 333,122,249 63,759,124 15 (25,714,718) 10,698,249 50,909,357 436,264,276 8,270,769 444,535,045 457,899 457,899 231,729 689,628 661,917 661,917 661,917 (112,526) (112,526) (112,526) 6,154,575 6,154,575 1,355,409 7,509,984 260,862 (760,154) (499,292) (637,851) (1,137,143) 549,391 6,415,437 (302,255) 6,662,573 949,287 7,611,860 2,014,236 2,014,236 (4,593,037) (2,578,801) 3,490,000 333,122,249 64,308,515 2,014,251 (19,299,281) 10,698,249 50,607,102 444,941,085 4,627,019 449,568,104 1. 2. 3. 4. 5. 6
1,720,860 (280,915) (174,392) (1,210,599) (5,719,888) (11,505,800) (2,578,801) 693,385 (17,984,541) (26,538,090) (1,540,982) (2,992,496) (30,297,715) (39,254,489) 23,031,997 18,596,546 9,619,547 (13,864,850) (9,444,536) (13,588,095) (4,034,933) (2,667,059) 1,163,666 6,484,951 (27,413,189) (33,050,453) 325,996,570 102,476,136 2,151,676 (1,707,491) 300,735,057 67,718,192 317,845,329 77,495,804 (17,110,272) (9,777,612) 300,735,057 67,718,192 7
1 22 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman, KY1-1111, Cayman Island 168-20035 3503 34 18 2 A) 8
9 1 10 28 * 15 1 16 2 1 2 * 2 B) 3 (a) 9
26,499,970 26,499,970 2,131,231 5,531,903 7,663,134 693,385 (4,145,130) (1,088,024) 25,045 3,148,410 17,703,986 1,720,950 19,424,936 (9,185,830) 14,228,268 5,042,438 (3,110,243) 68,442 2,000,637 10
288,613,189 272,083,776 173,037,458 153,599,126 461,650,647 425,682,902 322,678,784 328,295,047 784,329,431 753,977,949 256,463,463 229,579,420 12,493,808 21,395,420 268,957,271 250,974,840 65,804,056 58,468,064 334,761,327 309,442,904 11
(b) 279,017,200 264,082,513 172,901,523 153,599,126 3,604,589 2,114,220 455,523,312 419,795,859 (c) 4 10% 22,360,473 13,673,655 11,576,855 6,615,049 554,015 1,467,775 358,399 722,790 3,024,359 1,803,979 1,542,763 870,319 1,720,950 867,555 1 561,123 758,577 312,693 604,140 26,499,970 19,424,936 13,790,710 9,679,853 1 12
5 3,577,237 2,667,059 1,634,267 1,190,652 272,696 180,413 185,000 128,750 903,024 451,512 4,937,957 2,667,059 2,394,942 1,190,652 6 6,599,966 7,979,816 3,315,224 4,371,757 456,716 528,903 237,612 312,584 838,658 938,713 452,364 509,389 4,222,790 8,449,078 2,148,388 7,514,309 25,045 (68,442) 147,478 27,029 27,029 716,883 730,647 363,895 368,330 1,228,544 1,414,334 671,513 712,986 13
7 17% 17% 25% 10% 25% 881,404 70,043 449,165 1,390 172,095 172,095 1,577,378 1,251,065 1,577,378 1,251,065 2,458,782 1,493,203 2,026,543 1,424,550 8 14
9 457,899 (2,053,588) 2,186,391 663,866 3,490,000,000 2,800,000,000 3,490,000,000 2,800,000,000 3,490,000,000 2,800,000,000 10 5,768,046 18,015,0805,424,847 661,917 75,975,416112,526 12,915,821 15
6,309,513 12,510,6491,577,378 1,251,605 11 42.3%21,150,000 3,203,7031,662,721 12 9,940,800,000 5,719,888 13 3,504,813 2,163,526 1,679,183 757,336 5,172,322 4,965,856 426,069 195,183 10,782,387 8,081,901 30 16
30 2,602,274 1,086,931 3160 802,640 572,880 6190 97,850 213,449 90 2,049 290,266 3,504,813 2,163,526 2,602,274 1,659,811 1 802,640 213,449 1 3 99,899 200,373 3 12 79,004 1 10,889 3,504,813 2,163,526 17
14 2,515,975 1,265,502 6,405,118 7,583,089 10,161,710 22,180,952 19,082,803 31,029,543 30 30 2,108,050 956,836 3160 154,233 6190 121,231 90 286,694 154,433 2,515,975 1,265,502 15 18
16 17,110,272 29,108,805 25,703,030 34,528,802 32,869,800 80,747,879 58,572,830 143,914,283 143,160,547 224,662,162 201,733,377 1.252.00 1.252.00 1.684.182.084.04 17 5 7 1 2.63% 84,852 2 2.63% 125,082 209,934 19
132,500,000 18 CMI Financial Holding Company Limited CMI Hong Kong25,278,000 0.33 13.37 0.01 25,278,000 11,174,000 (475,751) 10,698,249 14,104,000 (600,501) 13,503,499 20
13,653,792 14,104,000 (600,501) 903,024 150,504 (1,266) (211) 14,555,550 13,653,792 13.37%13.37% 19 50,000,000,000 50,000,000,000 0.001 0.001 50,000,000 50,000,000 3,490,000,000 3,490,000,000 0.001 0.001 3,490,000 3,490,000 21
3,490,000,000 3,490,000 2,800,000,000 2,800,000 690,000,000 690,000 3,490,000,000 3,490,000 3,490,000,000 3,490,000 20 (i) Tjiagus Thamrin a 1,720,950 867,555 CMI Hong Kong b 185,000 128,750 (a) (b) (ii) 1,404,711 2,527,858 710,875 1,459,934 100,397 160,880 48,273 112,280 1,505,108 2,688,738 759,148 1,572,214 22
(iii) (iv) 21 949,246 1,070,902 469,739 949,246 1,540,641 1 2 4,373,621 2,496,736 23,088 299,582 4,396,709 2,796,318 23
22 5,084,602 675,436 23 24 50,000,000 24
26.519.4 36.5%0.51 0.69 0.46 2.1 0.010.07 317.8 326.0 25
22.413.7 84.5% 70.6% 49,686 26,266 66.1% 64.9% 617.9 728.5 409.1 470.4 0.551.5 2.1% 7.7% 3.01.8 11.3% 9.3% 1.7 8.8% 26
166.3193.1 317.8326.0 80.7 58.6 100% 53.2%48.5% 42.3% PT. Hang Huo Investment 5765 7.99.4 27
197.9 185.5 28
42.3% 97.1 97.1 22.8 22.8 22.8 51.3 51.3 4.1 6.0 4.0 1.7 80.1 78.1 28.6 29
17.0 10.8 56.2 30
PT. Hang Huo International Tjiagus Thamrin Siti Maryam Mucti Verdy Veriady Thamrin Ira Karmila Tharmin Yeo Bing Hong Pretty Ariestawati Novita Tri Noviardi Thamrin Agus Setiawan 2,000,000 10Gunung Kijang Gunung KijangTjiagus Thamrin 2,000,00010,987,400 99 5.7 15 5.48 5.67 31
6A.32 571 XV XV7 8 352 5.46 5.67 32
1,900,000,000 54.44% Vertic Holdings Limited VerticVertic 50% 25% 25% XVVertic Vertic Vertic 500 50% 250 25% 250 25% Vertic 25% XV Vertic 25% XV 352 5.46 5.67 XV2 3336 33
Vertic 1,900,000,000 1 1,900,000,000 2 54.44% 54.44% CMI Financial Holding Company Limited CMI Hong Kong 690,000,000 3 690,000,000 3 690,000,000 3 19.77% 19.77% 19.77% 1. Vertic 50% 25% 25% 2. XV 3. CMI Hong Kong CMI Hong Kong CMI Hong Kong 34
CMI Hong Kong 25,278,000 76,600,000 2.19% 25,278,000 76,600,000 2.19% 25,278,000 76,600,000 2.19% CMI Hong Kong CMI Hong Kong CMI Hong Kong XV2 3 10% XV2 3 336 35
www.hkgem.com www.linkholdingslimited.com 36