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 20,847 (124,247) (100,143) 6 (118,566) (79,296) (833) 37 1
2 981,664 487,770 7 (240,945) (77,087) 740,719 410,683 (24,901) (1,014) 715,818 409,669 577,317 276,299 163,402 134,384 740,719 410,683 556,973 275,285 158,845 134,384 715,818 409,669 8 0.461 0.232 8 0.461 0.232 2
2 2 498,787 560,403 109,956 282,933 282,933 5,367 11,628 10 127,219 108,674 132,064 1,150 574 2,462 1,095 1,171 1,224 93,031 123,687 96,358 1,009,582 1,089,070 342,064 1,625,816 906,948 1,618,392 273,850 10 2,817,877 2,097,074 1,772,782 60,970 77,934 47,270 11 9,137,882 12,044,327 13,101,184 695 560 13,917,090 15,126,843 16,539,628 14,926,672 16,215,913 16,881,692 13 3,000 3,000 158,485 13 9,519 13 2,227,382 (1,287,205) 774,708 (9,865) 547,890 (29,427) (305,726) 1,500,586 748,281 (157,106) (19,793) 28,072 (37,745) 1,480,793 776,353 (194,851) 3
2 2 4,486,186 6,305,393 8,269,384 52,245 47,110 2,433 4,538,431 6,352,503 8,271,817 12 5,258,113 7,430,354 6,826,579 212,189 103,939 33,585 3,437,146 1,552,764 1,935,970 8,592 8,907,448 9,087,057 8,804,726 13,445,879 15,439,560 17,076,543 14,926,672 16,215,913 16,881,692 4
1 Clifton House, 75 Fort Street, PO Box 1350, Grand Cayman, KY1-1108, Cayman Islands 2 (a) 75% 2.75 951,872,727 13 304,599,273 5
(i) (ii) 647,273,454 304,599,273 3 (i) (ii) 3 (iii) (iv) 75% 540,000,000 25% 85,689,000 6
(b) 8,907,448,000 3,024,284,000 1,899,666,000 2,817,877,000 (c) 19 (d) 622 622 9 7
3 (i) (ii) (iii) 8
1,671,737 3,003,074 6,378,645 11,053,456 1,422,860 1,422,860 1,671,737 4,425,934 6,378,645 12,476,316 216,803 44,894 973,492 1,235,189 63,985 22,428 1,694 88,107 35,423 6,213 3,043 44,679 957,919 2,424,558 3,919,816 7,302,293 1,836,907 1,836,907 957,919 4,261,465 3,919,816 9,139,200 59,487 130,051 494,497 684,035 45,968 16,632 994 63,594 68,648 107,136 1,651 177,435 1,321,724 2,355,050 12,313,575 15,990,349 523,159 1,762,891 11,980,454 14,266,504 1,152,739 2,323,154 14,567,417 18,043,310 482,897 1,902,516 15,029,569 17,414,982 9
1,235,189 684,035 (238,733) (14,744) 104,607 (102,262) 5,681 20,847 (124,247) (100,143) (833) 37 981,664 487,770 15,990,349 18,043,310 826,920 552,434 (1,890,597) (2,379,831) 14,926,672 16,215,913 14,266,504 17,414,982 331,514 216,961 (1,152,139) (2,192,383) 13,445,879 15,439,560 1,964,370,000 1,590,395,000 18% 22% 10
4 4,668,902 3,369,928 6,378,645 3,919,816 1,710 8,668 2,766 2,217 1,433 1,664 11,053,456 7,302,293 9,381,719 6,344,374 1,650,995 794,916 20,742 163,003 5 11,053,456 7,302,293 3,767,779 2,539,187 4,833,004 3,096,240 118,307 52,261 16,609 39,599 30,708 31,515 11,326 13,264 50,405 33,991 37,702 29,603 6,261 77,820 5,692 4,289 9,164 554 527 875,042 662,690 93 1,556 115,960 128,350 33,975 13,908 13,407 39,730 16,232 9,966,219 6,740,531 11
6 433 4,813 4,193 2,053 12,835 1,055 1,146 5,681 20,847 (3,872) (3,892) (264,390) (170,761) (32,505) (91,886) (66,445) (32,889) (367,212) (299,428) 282,367 227,569 (84,845) (71,859) (39,402) (28,284) (124,247) (100,143) (118,566) (79,296) 7 16.5% 12% 17% 32,009 586 907 9,915 169,994 104,561 120 (28) 9,305 28,610 (37,947) 12 240,945 77,087
8 577,317 276,299 1,251,873 1,190,229 0.461 0.232 2 951,872,727 13(a) 9,519,000 13(a) 300,000,000 577,317 276,299 1,251,873 1,190,229 424 1,252,297 1,190,229 0.461 0.232 13
9 0.12 161,100,000 0.12 161,085 14
10 1,013 56 5,847 5,228 114,730 25,310 611,787 746,223 732,420 777,774 48,569 50,066 235,100 179,652 283,669 229,718 1,612,680 573,821 3,133 309,690 7,797 3,052 5,853 20,333 11,507 9,887 14,327 222 82,189 110,170 27,613 35,802 1,286 2,021 2,270 155,975 491,177 24,584 33,133 2,817,877 2,097,074 94,220 28,096 20,559 59,430 114,779 87,526 12,440 21,148 15 127,219 108,674
(a) (b) 14 60 1 30 690,362 697,037 31 60 29,809 57,311 61 90 1,267 7,030 90 10,982 16,396 732,420 777,774 42,058,000 79,148,000 1 30 19,427 55,722 31 60 11,649 7,030 61 90 2,256 5,683 90 8,726 10,713 42,058 79,148 43,319,000 105,546,000 (c) (d) (e) 0% 7.68% 0% 7.216% 16
11 5,751,787 7,933,075 2,716,795 3,385,107 67,437 90,856 601,863 635,289 9,137,882 12,044,327 3.12% 2.34% 7.22% 7.22% 9,137,882,000 12,044,327,000 12. 46,509 5,904 50,725 66,818 1,530,474 1,472,327 1,627,708 1,545,049 8,198 122,948 902 62,837 166,720 76,560 425 3,647 53,065 17,709 4,932 12,368 234,242 296,069 274,600 169,830 97,279 65,419 3,024,284 5,353,987 3,396,163 5,589,236 5,258,113 7,430,354 17
14 60 1 30 1,597,136 1,467,709 31 60 21,744 58,926 61 90 1,513 5,209 90 7,315 13,205 1,627,708 1,545,049 13 2,000,000 20,000 a 4,000,000 40,000 6,000,000 60,000 a 1,000,000 10,000 1,000,000 10,000 300,000 3,000 b 951,873 9,519 951,873 9,519 18
(a) 20,000,000 2,000,000,000 0.01 70,000,000 (i) 6,000,000,0000.01 (ii) 1,000,000,000 0.01 26 2.75 0.01% (b) 951,872,727 2(a) 2,236,900,908 2.35 9,519,000 2,227,381,908 19
14 (a) 205,640 64,489 329,093,000 335,276,000 (b) 20
(MSR) 14,000,000,000 26,000,000,000 16,000,000,000 19,500,000,000 21
49,000,000,000 76,100,000,000 470,000 60% I 3,176.1 62,423 50,880 II 3,202.5 64,939 49,316 6,378.6 127,362 5 124,326 5 293,013 22
17 383 17 15,700,000 337 0.8% 100% 16 512 17 309,100,0006,489 11.4% 97.46% 11 12 561 5 6 25 1,108,100,000 23,694 38.9% 48.84% 17 16 651 20 1,767,000,000 38,930 54.8% 62.37% 23
(Canberra Link) 25 16 9 12 26% 877,800,000 16,386.1 49,158.3 3,003,100,000 2,424,600,000 1,617,700,000 957,900,000 N4C24 N4C18 900,000,000 3,345,500,000 1,479,800,000 24
761 482 578 18 20 101 111 1,357,600,000 1,495,300,000 11,100,000,000 7,300,000,000 51.4% 9,400,000,000 6,300,000,000 1,700,000,000 957,900,000 9,400,000,000 6,400,000,000 62.7% 50,083 16.3% 14.7% 165,600,000 123,400,000 1.5% 1.7% 553,000,000 389,400,000 5.0% 5.3% 25
740,700,000 410,700,000 80.4% 577,300,000 276,300,000 108.9%0.461 0.232 30 26
900,000,000 482 393 829,400,000 Samsung Asia Pte Ltd Samsung Asia Pte Ltd HiLife HiLife HiLife 7,858,200,000 7,923,300,000 230,382,000 265,429,000 36,706,000 38,133,000 9,137,882,000 12,044,327,000 27
1,625,800,000 906,900,000 71.8% 15.1% 7.9% 4.2% 80.3% 90.0% 2,617,650,000 2.75 951,872,727 28
19,900,000 48,800,000 14 2,034 2,398 875,000,000 662,700,000 19,500,000 19,500,000 6.5% 29
304,599,273 0.12 183 22 18322 30
(i) (ii) (iii) 31