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 *** 147,322 142,391 3.5 232,817 * % 189,335 180,660 4.8 53,610 66,111 (18.9) 135,725 114,549 18.5 124,168 116,136 6.9 73,928 70,045 5.5 *** 76,611 75,777 1.1 1
* % 277,720 268,232 3.5 24,811 38,091 (34.9) 109,174 44,533 145.2 411,705 350,856 17.3 * % 131,500 138,960 (5.4) 9,687 17,397 (44.3) 48,148 24,303 98.1 189,335 180,660 4.8 * % 217,754 155,371 40.2 193,951 195,485 (0.8) 411,705 350,856 17.3 * % 94,413 78,619 20.1 94,922 102,041 (7.0) 189,335 180,660 4.8 2
* ** % % 1,644 2,349 1,544 6.5 (30.0) 43 44 60 (28.3) (2.3) 1,601 2,305 1,484 7.9 (30.5) **** 5,599 6,700 5,300 5.6 (16.4) 390 477 641 (39.2) (18.2) 5,209 6,223 4,659 11.8 (16.3) **** 25,652 31,151 22,067 16.2 (17.7) 1,491 2,003 2,926 (49.0) (25.6) 24,161 29,148 19,141 26.2 (17.1) ARPPU 416.9 486.7 382.9 8.9 (14.3) 235.2 173.8 131.0 79.5 35.3 ARPPU 112.8 64.1 120.0 (6.0) 76.0 19.9 22.8 11.5 73.0 (12.7) ARPPU 42.8 42.4 47.2 (9.3) 0.9 12.1 10.5 10.0 21.0 15.2 * % ** % *** **** 3
2410 189.3 4.814.9 76.6 1.18.3 4
2.3 30.0 1.6 6.7 16.45.6 31.2 17.7 25.7 ARPPU 173.835.3% 235.2 73 BPT BPT BPT BPT 2017 5
189.3 180.74.8% 71.7% 28.3% 63.4% 36.6% 65.2 64.51.0% 124.2 116.16.9% 65.6% 64.3% 6
5.3 8.134.6% 53.3 54.21.5% 2.3 22.5 14.7 4.8 7
0.2 0.6 8.7 10.4 16.2% 10.6% 13.0% 73.9 70.0 5.5% 8
76.6 0.6 0.71.4 75.8 1.41.4 2.9 411.7 350.9 17.3% 71.7% 28.3% 62.2% 37.8% 9
159.3 127.325.1% 252.4 223.612.9% 61.3% 63.7% 17.7 13.927.3% 114.5 105.58.5% 11.4 33.6 10
27.2 12.6 0.3 1.5 17.2 19.2 10.1% 10.9% 12.9% 141.4 129.7 9.0% 11
147.3 1.2 1.63.1 142.4 3.13.2 6.5 11.8% 11.5% 27.3 27.7 0.75% 1,224.4 1,563.3 66.9% 24.3% 8.8% 12
837.9 564.9 (a) 193.9 (b) 101.2 (c) 269.8 109.7 158.0 179.6 13
6,678,260 0.7%143.6 165.0 1,589.2505.2 85.0% 150.1% 5% 851.5 325.3 5.6 31.2 14
300.0200.0 300.0 99% 198.9 15
5% 4.1 17.9 4.1 17.7 300.0100.0 16
11.0 14.0 200.0 17
806 57716069 98.7 33.9% 13,308,22130,800,399 291 50,919,159 The Core Admin Boyaa RSU Limited 18
42,191 42,553 3,569 4,413 14,195 14,466 3 158,025 179,639 7,430 7,760 25,035 21,930 5 530,461 325,285 780,906 596,046 4 58,315 73,275 24,633 24,604 5 321,084 27,304 27,748 1,224,388 1,563,281 1,655,724 1,688,908 2,436,630 2,284,954 19
248 248 613,876 609,826 (17) (17) 121,276 139,542 1,413,335 1,271,966 2,148,718 2,021,565 2,148,718 2,021,565 12,055 15,195 7 112,512 84,072 15,654 20,685 147,691 143,437 275,857 248,194 287,912 263,389 2,436,630 2,284,954 1,379,867 1,440,714 2,160,773 2,036,760 20
2 189,335 180,660 411,705 350,856 8 (65,167) (64,524) (159,267) (127,276) 124,168 116,136 252,438 223,580 8 (5,320) (8,140) (17,701) (13,900) 8 (53,333) (54,170) (114,529) (105,528) 9 2,280 22,469 11,432 33,551 67,795 76,295 131,640 137,703 10 16,132 4,819 29,018 12,958 10 (1,451) (1,771) (333) 10 14,681 4,819 27,247 12,625 194 (633) (271) (1,459) 82,670 80,481 158,616 148,869 11 (8,742) (10,436) (17,247) (19,194) 73,928 70,045 141,369 129,675 (10,096) (21,147) (18,165) (55,406) (3,435) 6,761 (6,054) 5,500 (13,531) (14,386) (24,219) (49,906) 60,397 55,659 117,150 79,769 21
73,928 70,045 141,369 129,675 73,928 70,045 141,369 129,675 60,397 55,659 117,150 79,769 60,397 55,659 117,150 79,769 12 10.80 10.36 20.71 19.20 12 10.39 9.73 19.89 18.00 13 22
248 609,826 (17) 139,542 1,271,966 2,021,565 2,021,565 141,369 141,369 141,369 (18,165) (18,165) (18,165) (6,054) (6,054) (6,054) (24,219) 141,369 117,150 117,150 5,953 5,953 5,953 4,050 4,050 4,050 4,050 5,953 10,003 10,003 248 613,876 (17) 121,276 1,413,335 2,148,718 2,148,718 23
248 590,113 (18) 155,266 1,060,695 1,806,304 1,806,304 129,675 129,675 129,675 (55,406) (55,406) (55,406) 5,500 5,500 5,500 (49,906) 129,675 79,769 79,769 12,716 12,716 12,716 4 4 4 (1) 1 3 1 12,716 12,720 12,720 248 590,116 (17) 118,076 1,190,370 1,898,793 1,898,793 24
167,698 158,498 (13,842) (30,427) 153,856 128,071 (4,123) (17,240) (529) (710,698) (1,497,932) (150) 2,505 444 33,815 189,146 1,516,650 9 1,576 23,378 10,912 (500,277) 48,031 6 4,050 4 4,050 4 (342,371) 176,106 1,563,281 1,065,802 3,478 4,185 1,224,388 1,246,093 25
1. P.O. Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 26
9 15 15 16 2 4 9 10 28 2. 53,610 66,111 116,645 132,485 135,725 114,549 295,060 218,371 189,335 180,660 411,705 350,856 27
94,413 78,619 217,754 155,371 94,922 102,041 193,951 195,485 189,335 180,660 411,705 350,856 10% 66,965 63,660 18,025 19,702 84,990 83,362 3. 179,639 (21,370) (244) 158,025 28
(a) 143,583 164,953 (b) 1,000 1,000 (c) 13,442 13,686 158,025 179,639 (a) 143,583,000 164,953,000 (b) (c) usens, IncuSens 8uSens 29
4. 58,315 73,275 58,315 73,275 30 120 0 60 38,932 50,932 61 90 5,445 10,138 91 180 6,531 5,140 180 7,407 7,065 58,315 73,275 19,377,000 27,409,000 0 60 10,439 20,006 61 90 7,176 5,380 90 1,762 2,023 19,377 27,409 30
5. (a) 160,000 160,000 (b) 370,461 165,285 530,461 325,285 (c) 321,084 851,545 325,285 (a) 805.05 (b) 300 20099% 31
(c) (d) 6. (a) (i) 19,421,221 25,563,721 (1,508,000) (10,709) (4,605,000) (4,540,791) 13,308,221 21,012,221 1,508,000 4,050,0004.03 32
(ii) 0.05 76,232 112,232 0.10 14,749 61,749 0.15 72,240 78,240 3.108 13,145,000 20,760,000 13,308,221 21,012,221 (b) 37,170,304 47,383,431 (2,778,425) (4,420,020) (3,591,480) (1,691,545) 30,800,399 41,271,866 24,052,150 34,780,551 4.11 33
7. 1,888 1,025 46,262 46,692 49,758 20,769 9,581 9,851 3,511 3,189 1,512 2,546 112,512 84,072 30 90 0 30 783 737 31 60 137 1 61 90 136 90 832 287 1,888 1,025 34
8. 53,065 54,026 136,971 106,992 42,506 43,657 92,712 84,410 2,683 5,732 5,953 12,716 4,727 5,003 9,465 9,876 2,398 2,527 4,764 4,887 2,091 2,311 4,457 4,653 2,246 3,238 4,316 5,223 1,063 1,700 3,555 3,588 774 1,074 1,000 1,977 3,328 10,834 4,029 421 418 844 812 9,869 4,894 16,552 8,518 123,820 126,834 291,497 246,704 31,172 28,669 58,600 55,177 446 442 825 860 766 911 1,616 1,797 3,185 3,623 9,201 6,066 35,569 33,645 70,242 63,900 35
9. (194) 21,287 5,634 31,227 151 (1,842) 560 (1,519) (a) 73 1,044 3,002 1,155 227 227 1,576 1,576 695 (1) (15) 675 1,753 675 1,766 2,280 22,469 11,432 33,551 (a) 36
10. 11,543 3,426 23,378 10,912 508 175 706 383 4,081 1,218 4,934 1,663 16,132 4,819 29,018 12,958 (320) (333) (1,451) (1,451) (1,451) (1,771) (333) 14,681 4,819 27,247 12,625 11. 8,092 9,926 16,851 18,364 650 510 396 830 8,742 10,436 17,247 19,194 37
(a) (b) 16.5% (c) 25% 15% 15% 15% 15% 15%15% 150% 38
(d) 10% 10%5% 958,087,000 (e) 158,616 148,869 271 1,459 158,887 150,328 25% 39,722 37,582 (13,744) (5,122) (2,526) (8,735) 341 145 (1,109) (18) (5,147) (4,658) (290) 17,247 19,194 39
12. (a) 73,928 70,045 141,369 129,675 684,267 676,064 682,742 675,527 10.80 10.36 20.71 19.20 40
(b) 73,928 70,045 141,369 129,675 684,267 676,064 682,742 675,527 24,597 43,443 24,560 44,872 2,618 193 3,591 193 711,482 719,700 710,893 720,592 10.39 9.73 19.89 18.00 41
13. 14. (a) 100,000 300,000 (b) 9,495 10,381 1,456 3,626 10,951 14,007 42
15. 43
* % 411,705 350,856 17.3 (159,267) (127,276) 25.1 252,438 223,580 12.9 (17,701) (13,900) 27.3 (114,529) (105,528) 8.5 11,432 33,551 (65.9) 131,640 137,703 (4.4) 27,247 12,625 115.8 (271) (1,459) (81.4) 158,616 148,869 6.5 (17,247) (19,194) (10.1) 141,369 129,675 9.0 1,244 3,099 (59.9) 1,616 3,165 (48.9) 3,093 6,452 (52.1) 147,322 142,391 3.5 * % 44
* ** % % 189,335 222,370 180,660 4.8 (14.9) (65,167) (94,100) (64,524) 1.0 (30.7) 124,168 128,270 116,136 6.9 (3.2) (5,320) (12,381) (8,140) (34.6) (57.0) (53,333) (61,196) (54,170) (1.5) (12.8) 2,280 9,152 22,469 (89.9) (75.1) 67,795 63,845 76,295 (11.1) 6.2 14,681 12,566 4,819 204.6 16.8 194 (465) (633) (130.6) (141.7) 82,670 75,946 80,481 2.7 8.9 (8,742) (8,505) (10,436) (16.2) 2.8 73,928 67,441 70,045 5.5 9.6 573 671 1,426 (59.8) (14.6) 728 888 1,421 (48.8) (18.0) 1,382 1,711 2,885 (52.1) (19.2) 76,611 70,711 75,777 1.1 8.3 * % ** % 45
14 A.2.1 46
10 13.51B (1) 6863 13.51B (1) 47
(http://www.hkexnews.hk) (http://www.boyaa.com.hk) 48