動 2100 % (1) 144,862 150,269 (3.6%) 76,699 89,459 (14.3%) 100,690 6,326 1,491.7% (2) 99,837 11,929 736.9% EBITDA (3) 107,043 12,732 740.7% 1. 2. 3. EBITDA 1
135,794 48,256 1,580,309 1,582,352 1,716,103 1,630,608 1,533,579 1,488,774 15,099 7,278 167,425 134,556 182,524 141,834 1,716,103 1,630,608 2
PC IP IP IPIP IP IP IP IP 3D 180IP IP 50 9.6 10IP 3
1,050.0 5.2%26.7% 634.1 60.4% IP IP DNA IP TapTap 9.510 2D ios TapTap 4
(1) (2) 16.8 25.0 (32.8%) (3) 1.1 1.6 (31.3%) (4) 62.3 47.7 30.6% 1. 2. 16.8 32.8% PC 3. 1.1 31.3% 4. 62.3 30.6% 5
(1) 144,862 100 150,269 100 143,247 99 148,507 99 1,615 1 1,762 1 (68,163) (47) (60,810) (40) 76,699 53 89,459 60 (29,427) (20) (33,943) (23) (28,295) (20) (26,836) (18) (38,695) (27) (30,748) (20) (974) (1) 4,217 3 5,428 3 2,150 1 2,966 2 115,015 80 100,690 69 6,326 4 17,360 12 10,030 7 (1,711) (1) 116,339 80 16,356 11 (19,315) (13) (2,714) (2) 97,024 67 13,642 9 (1,950) (1) (6,335) (4) 95,074 66 7,307 5 276 0 (552) (0) 95,350 66 6,755 4 (2) 99,837 11,929 EBITDA (3) 107,043 12,732 6
1. 2. 3. EBITDA 144.9 150.3 3.6% 143.2 148.5 3.6% PC 1.6 1.8 11.1% 68.2 60.8 12.2% 67.4 59.7 12.9% 0.8 1.1 27.3% 76.7 89.5 52.9% 59.5% 7
29.4 33.9 13.3% 28.3 26.8 5.6% 38.7 30.7 26.1% 1.0 4.2 5.4 2.2 3.0 115.0 7% 9 8
100.7 6.3 17.4 10.0 1.7 116.3 16.4 19.3 2.7 97.0 13.6 2.0 6.3 95.1 7.3 EBITDA 99.8 11.9 738.7% EBITDA 107.0 12.7 742.5% 9
EBITDA 95,074 7,307 4,763 4,622 99,837 11,929 5,533 5,916 (17,642) (7,367) 19,315 2,254 EBITDA 107,043 12,732 182,524 141,834 1,716,103 1,630,608 (1) 11% 9% 1. 10
841.7 907.2 591.5 634.0 100 9 1.9% 1.9% (1) 1,433,298 1,425,650 77,229 90,414 22,538 25,091 97 94 1,533,162 1,541,249 1. 100 9 11
99.9 8.2 1.4 8,155 1,359 12
554 235 42.4 219 39.5 43 7.8 57 10.3 554 100 16.7 14.8 88.9 85.361.4% 56.8% 1,344,000 57,025,280 2.0% 14,617,500 0.0210.018 13
14
3 144,862 150,269 (68,163) (60,810) 76,699 89,459 (29,427) (33,943) (28,295) (26,836) (38,695) (30,748) (974) 4,217 5,428 2,150 2,966 9 115,015 4 100,690 6,326 17,427 12,387 (67) (2,357) 17,360 10,030 (1,711) 116,339 16,356 5 (19,315) (2,714) 97,024 13,642 8 (1,950) (6,335) 95,074 7,307 15
100,955 15,248 (1,510) (5,349) 99,445 9,899 (3,931) (1,606) (440) (986) (4,371) (2,592) 95,074 7,307 6 0.0367 0.0055 0.0365 0.0055 6 0.0361 0.0036 0.0359 0.0035 16
95,074 7,307 276 (552) 95,350 6,755 99,638 9,517 (4,288) (2,762) 95,350 6,755 100,955 15,248 (1,317) (5,731) 99,638 9,517 17
30,635 30,096 507 3,825 93,156 4,673 3,200 201 4,579 6,622 6,556 135,794 48,256 2,236 9,618 1,110 10 6,674 10,546 17,955 20,639 17,099 102,073 300 591,465 634,000 841,697 907,249 1,580,309 1,582,352 1,716,103 1,630,608 9 9 1,469,906 1,525,596 14,042 18,161 42,602 (56,843) 1,526,559 1,486,923 7,020 1,851 1,533,579 1,488,774 18
5,517 6,674 9,582 526 78 15,099 7,278 11 5,572 8,491 89,911 46,625 19,171 36,026 311 600 48,396 38,979 4,026 2,954 38 881 167,425 134,556 182,524 141,834 1,716,103 1,630,608 19
1 34 2 2.1 2 9 15 22 28 2.39 15 2.2 19 10 28 16 23 20
16 16 133,593,000 16 2.3 9 15 (a) 9 15 21
9 15 2,908 2,908 300 100,000 100,300 634,000 (100,000) 534,000 1,630,608 2,908 1,633,516 6,674 6,674 6,674 (6,674) 50,196 50,196 27,717 27,717 36,026 (36,026) 38,979 (38,979) 141,834 2,908 144,742 1,488,774 1,488,774 (b) 9 (i) 939 9 2.3(b)(ii) 22
9 9 9 9 9 9 9 (ii) 23
24
12 9 (c) 15 (i) 15 15 15 (ii) 25
26
1 3 3 27
2.4 3 8 28
* 143,247 1,615 144,862 5,248 150,110 72,635 72,635 5,248 77,883 70,612 1,615 72,227 72,227 75,881 818 76,699 2,504 79,203 4,897 121 5,018 127 5,145 110 271 381 7 388 (1,711) (1,711) (1,711) * 148,507 1,762 150,269 22,916 173,185 88,804 655 89,459 10,960 100,419 3,987 12 3,999 967 4,966 99 250 349 601 950 * 29
135,416 150,269 9,446 144,862 150,269 5,248 22,916 5,248 22,916 150,110 173,185 10% 10%78.4% 73.0% 31.1% 33.3% 27.4% 26.8% 19.9% 12.9% 124,298,000 33,522,000 399,000 30
4 115,015 86,645 79,654 21,511 11,584 20,950 27,409 9,899 9,741 5,399 4,348 3,570 5,198 2,878 3,754 5 5,417 4,115 13,898 (1,401) 19,315 2,714 (a) 31
(b) 16.5% (c) 25% 15% 150% (d) 10% 10%5% 32
6 (a) (i) 100,955 15,248 2,752,389,068 2,757,788,778 0.0367 0.0055 (ii) 99,445 9,899 2,752,389,068 2,757,788,778 0.0361 0.0036 33
(b) (i) 100,955 15,248 2,752,389,068 2,757,788,778 1,151,515 1,352,998 13,940,599 35,550,763 2,767,481,182 2,794,692,539 0.0365 0.0055 34
(ii) 99,445 9,899 2,752,389,068 2,757,788,778 1,151,515 1,352,998 13,940,599 35,550,763 2,767,481,182 2,794,692,539 0.0359 0.0035 7 0.021 0.018a 50,385 45,114 (1,913) (2,027) 48,472 43,087 (a) 0.021 0.018 59,761,00050,385,000 0.018 0.016 51,816,00045,114,000 (b) 35
8 (a) Bumps to Babes Limited Bumps Bumps Bumps (b) 3 5,248 22,916 (15,898) (27,043) 1 (123) (6) 282 (2,663) (10,491) (6,795) 460 (10,491) (6,335) (c) 8,541 (1,950) (6,335) 276 (552) 276 (552) (1,674) (6,887) 36
(991) (409) (27) (33) (38) (20) (1,056) (462) (0.0005) (0.0019) (0.0005) (0.0019) (c) 6,800 1,741 8,541 (47) (47) 37
9 7%14,000,000 47.4% 8,895 (21,295) 6,252 (6,148) 14,000 94,867 6,148 115,015 14,000 (995) 13,005 38
10 7,647 10,546 (973) 6,674 10,546 0 30 3,102 4,406 31 60 1,089 1,454 61 90 613 992 91 180 1,094 1,533 180 1,749 2,161 7,647 10,546 39
11 0 30 1,898 1,830 31 60 1,288 2,189 61 180 1,684 3,351 181 365 702 1,121 5,572 8,491 40
34 2410 A.2.1 41
A.2.1 A.2.1 16,247,710 29,194,000 7,000,000 0.53 0.50 3,644,240 1,756,000 0.47 0.455 820,930 7,368,000 0.60 0.52 4,224,860 13,070,000 0.59 0.55 7,557,680 29,194,000 16,247,710 42
(http://www.baioo.com.hk) (http://www.hkexnews.hk) 43