Boyaa Interactive International Limited 0434 745.2 813.5 8.4% 471.7 427.9 10.2% 211.3357.8 41.0% 232.8 379.7 38.7% 46.5% 1
* % 745,194 813,480 (8.4) 260,004 333,941 (22.1) 485,190 479,539 1.2 471,708 427,944 10.2 211,271 357,799 (41.0) *** 232,817 379,726 (38.7) 31.21 50.81 (38.6) 29.60 49.25 (39.9) * % 208,590 186,523 11.8 65,396 75,157 (13.0) 143,194 111,366 28.6 129,859 99,766 30.2 13,702 221,761 (93.8) *** 17,433 229,394 (92.4) 2
* % 551,262 569,636 (3.2) 67,678 149,298 (54.7) 126,254 94,546 33.5 745,194 813,480 (8.4) * % 147,948 129,532 14.2 14,528 36,178 (59.8) 46,114 20,813 121.6 208,590 186,523 11.8 3
* % 336,825 349,746 (3.7) 408,369 463,734 (11.9) 745,194 813,480 (8.4) * % 101,406 85,778 18.2 107,184 100,745 6.4 208,590 186,523 11.8 4
* ** % % 1,997 1,781 1,749 14.2 12.1 41 43 76 (46.1) (4.7) 1,956 1,738 1,673 16.9 12.5 **** 5,830 5,536 5,639 3.4 5.3 570 622 838 (32.0) (8.4) 5,260 4,914 4,801 9.6 7.0 **** 24,211 22,438 26,491 (8.6) 7.9 2,407 2,437 5,753 (58.2) (1.2) 21,804 20,001 20,738 5.1 9.0 ARPPU 555.8 501.8 351.6 58.1 10.8 155.3 137.4 89.7 73.1 13.0 ARPPU 92.3 92.3 55.8 65.4 0 15.4 13.1 15.8 (2.5) 17.6 ARPPU 30.0 43.0 81.4 (63.1) (30.2) 10.0 10.0 9.3 7.5 0 * % ** % *** **** 5
212.9 68.5 745.2 8.4%232.8 38.7% 212.9 17.2% (1) (2) 46.5% 6
1.7 14.2% 2.0 5.6 3.4% 5.8 26.5 8.6% 24.2 ARPPU 2.5% ARPPU 73.1% 43 6517 Boyaa Poker Tour BPT 2016 2016 2016 7
745.2 813.5 8.4% 485.2 479.5 1.2% 65.1% 58.9% 8
349.7 3.7% 336.8 45.2% 43.0% 385.5 29.1% 273.5 427.9 10.2% 471.7 63.3% 52.6% 146.7 69.4% 44.918.0% 6.0% 9
139.9 98.6% 277.817.2% 37.3% 62.1 236.4 29.7 34.9 2.0 7.5 10
63.5 56.7% 27.5 420.1 238.8 15.1% 11.5% 357.8 41.0% 211.3 5.1 5.4 11.0 6.4 5.1 11.6 11
208.6 186.5 11.8% 143.2 111.428.6% 101.4 85.8 18.2% 78.7 86.8 9.3% 99.8 30.2% 129.9 53.5% 62.3% 12
18.3 20.19.7% BPT 114.9 37.6 205.7% 9.0 215.1 9.1 6.9 32.2% 0.3 1.1 13
1.1 42.9 102.5% 264.7 12.6 13.7 221.8 93.8% 0.8 1.0 1.9 1.9 1.9 3.9 14
11.5%13.2% 27.7 65.5 0.75% 1,563.3 1,065.8 78.9% 15.6% 5.5% 837.9 501.2 (a) 177.4 (b) 101.2 (c) 222.6 173.4 15
179.6 280.5 002354 2,385,093 165.0 228.9 1,742582 85.15% 60.73% 16
5% 325.3 482.4 17
5% 37.3 22.013.2 5.6 24.116.4 300 11.3 17 14.0 20.4 18
1.5 9.8 usens Inc.0.5 3.3 usens Inc. 910 694151 65 19
194.5 32.6% 19,421,22137,170,304 301 48,290,734 The Core Admin Boyaa RSU Limited 20
42,553 28,164 4,413 5,473 3 14,466 18,829 4 179,639 280,484 7,760 7,029 21,930 17,611 6 325,285 259,857 596,046 617,447 5 73,275 77,858 24,604 30,664 6 222,561 27,748 65,468 1,563,281 1,065,802 1,688,908 1,462,353 2,284,954 2,079,800 21
7 248 248 7 609,826 590,113 7 (17) (18) 139,542 155,266 1,271,966 1,060,695 2,021,565 1,806,304 2,021,565 1,806,304 15,195 41,628 9 84,072 95,760 20,685 22,774 143,437 113,334 248,194 231,868 263,389 273,496 2,284,954 2,079,800 22
10 745,194 813,480 11 (273,486) (385,536) 471,708 427,944 11 (44,924) (146,741) 11 (277,826) (139,869) 12 62,065 236,402 211,023 377,736 13 34,559 41,543 13 (4,813) (6,647) 13 29,746 34,896 3 (2,008) 7,478 238,761 420,110 14 (27,490) (63,473) 211,271 356,637 (96,575) (13,671) 68,548 106 (258) 9,303 9,061 (18,618) (4,868) 192,653 351,769 23
211,271 357,799 (1,162) 211,271 356,637 192,653 352,931 (1,162) 192,653 351,769 15 31.21 50.81 15 29.60 49.25 24
245 632,329 (19) 137,045 702,896 1,472,496 9,130 1,481,626 357,799 357,799 (1,162) 356,637 (13,671) (13,671) (13,671) (258) (258) (258) 9,061 9,061 9,061 (4,868) 357,799 352,931 (1,162) 351,769 23,089 23,089 23,089 7 3 2,907 2,910 2,910 8 (1) 1 (45,122) (45,122) (45,122) 3 (42,216) 1 23,089 (19,123) (19,123) (7,968) (7,968) 3 (42,216) 1 23,089 (19,123) (7,968) (27,091) 248 590,113 (18) 155,266 1,060,695 1,806,304 1,806,304 25
248 590,113 (18) 155,266 1,060,695 1,806,304 1,806,304 211,271 211,271 211,271 (96,575) (96,575) (96,575) 68,548 68,548 68,548 106 106 106 9,303 9,303 9,303 (18,618) 211,271 192,653 192,653 21,546 21,546 21,546 7 1,062 1,062 1,062 8 (1) 1 18,652 (18,652) 19,713 1 2,894 22,608 22,608 248 609,826 (17) 139,542 1,271,966 2,021,565 2,021,565 26
27 267,043 163,232 (7,501) (91) 259,542 163,141 19 (23,531) (16,104) (590) (270) (1,504,504) (4,283,661) 4 (13,099) (1,000) (27,748) (65,468) 65,468 20,000 3 (150) (4,600) 4,666 1,702,650 3,842,340 370,000 967 1,927 52 34 3 3,200 28 964 1,894 28,900 39,454 232,579 (90,741) 16 (45,122) 7 1,062 3,016 1,062 (42,106) 493,183 30,294 1,065,802 1,029,331 4,296 6,177 1,563,281 1,065,802
1. PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 2. 28
9 15 15 16 2 10 28 7 12 3. 18,829 21,839 3,922 (a) 150 6,600 1,407 (b) (2,505) (1,853) (20,564) (2,008) 7,478 14,466 18,829 (a) 150,000 15% (b) 3,200,000 12% 2,505,000 695,000 (c) 29
4. 280,484 63,975 233,501 13,099 1,000 (113,662) 37 (16,101) 613 44 (932) (1,935) 179,639 280,484 (a) 164,953 229,791 (b) 1,000 50,693 (c) 13,686 179,639 280,484 (a) 164,953,000 228,921,000 68,548,000 (b) 9.36% 30
49,693,000 23.8% 3% 15% 15% (c) usens, Inc 3D 291,094 1,500,0009,818,000uSens usens 500,0003,281,000 1.74 usens 8 usens 31
5. 73,275 77,858 73,275 77,858 (a) 30 120 0 60 50,932 51,724 61 90 10,138 12,687 91 180 5,140 6,139 180 7,065 7,308 73,275 77,858 (b) 27,409,000 32,172,000 0 60 20,006 21,766 61 90 5,380 1,852 90 2,023 8,554 27,409 32,172 32
6. (a) 160,000 163,221 (b) 165,285 96,636 325,285 259,857 (c) 222,561 325,285 482,418 (a) 8,000 5.05 (b) (c) d 33
7. 2,000,000,0000.00005 0.00005 2,000,000,000 765,504,000 765,067,000 85,461,038 90,298,503 8(c) 757,992 38 245 632,329 (19) (a) 7,075 3 2,907 8(c) (1) 1 16 (45,122) 765,067 38 248 590,113 (18) (a) 437 1,062 8(c) (1) 1 18,652 765,504 38 248 609,826 (17) (a) 436,709 7,074,937 1,062,000 2,910,000 The Core Admin Boyaa Option Limited 111,204 34
8. (a) (i) 26,360,000 1225% 2425% 25 48 2.083%3.108 35,932,000 3.108 2.95 49.29% 2% 10 (ii) 25,563,721 8,827,506 26,360,000 (436,709) (7,074,937) (5,705,791) (2,548,848) 19,421,221 25,563,721 35
19,421,2214,724,971 436,709 0.36 4.42 0.05 0.388 88,232 120,232 0.10 0.775 45,749 65,249 0.15 1.163 72,240 78,240 3.108 3.108 19,215,000 25,300,000 19,421,221 25,563,721 (b) 4,955,000 4 1225% 2425% 3012.5% 36 12.5% 37 48 2.083% 5.61 36
47,383,431 74,215,932 4,955,000 (5,375,662) (16,662,814) (4,837,465) (15,124,687) 37,170,304 47,383,431 36,903,401 34,223,281 3.55 (c) 4,837,465(b) 85,461,038 90,298,503 The Core Admin Boyaa RSU Limited 7,517,585 4,599,115(b)1,000 1,000 9. 1,025 727 46,692 44,967 20,769 25,640 9,851 12,946 5,000 3,189 3,099 2,546 3,381 84,072 95,760 37
30 90 0 30 737 420 31 90 1 39 90 287 268 1,025 727 10. 260,004 333,941 485,190 479,539 745,194 813,480 336,825 349,746 408,369 463,734 745,194 813,480 10% 38
63,660 61,626 19,702 8,451 83,362 70,077 11. 234,019 307,268 27,528 104,894 172,967 151,951 21,546 23,089 19,230 23,645 7,574 10,893 9,635 10,195 8,156 9,468 1,800 7,000 9,091 7,362 1,650 2,218 68,548 14,492 14,163 596,236 672,146 113,486 52,043 1,625 1,753 3,523 3,565 10,647 129,281 57,361 39
12. 212,937 20,583 38,332 17,310 964 4,197 (2,380) (3,988) 227 1,708 2,282 1,707 695 1,407 (71) 250 175 1 (39) 2,006 164 62,065 236,402 13. 28,900 40,545 744 998 4,915 34,559 41,543 (565) (4,473) (4,248) (2,174) (4,813) (6,647) 29,746 34,896 40
14. 47,886 35,011 (20,396) 28,462 27,490 63,473 (a) (b) 16.5% (c) 25% 15% 15% 15% 15% 15% 15% 150% 41
(d) 10% 10% 5% (e) 238,761 420,110 2,008 (7,478) 240,769 412,632 25%25% 60,192 103,158 (2,453) (19,669) (20,914) (23,908) 611 6,183 4,086 (514) (427) (9,432) (5,950) 27,490 63,473 42
15. (a) 211,271 357,799 676,834 704,147 31.21 50.81 (b) 211,271 357,799 676,834 704,147 35,675 20,232 1,282 2,155 713,791 726,534 29.60 49.25 43
16. 0.059 0.075 57,254,00045,122,000 17. (a) 11,323 300,000 (b) 10,381 8,957 3,626 11,432 14,007 20,389 44
* % 745,194 813,480 (8.4) (273,486) (385,536) (29.1) 471,708 427,944 10.2 (44,924) (146,741) (69.4) (277,826) (139,869) 98.6 62,065 236,402 (73.7) 211,023 377,736 (44.1) 29,746 34,896 (14.8) (2,008) 7,478 (126.9) 238,761 420,110 (43.2) (27,490) (63,473) (56.7) 211,271 356,637 (40.8) 5,133 6,371 (19.4) 5,436 5,097 6.7 10,977 11,621 (5.5) 232,817 379,726 (38.7) 45
* ** % % 208,590 185,748 186,523 11.8 12.3 (78,731) (67,479) (86,757) 9.3 16.7 129,859 118,269 99,766 30.2 9.8 (20,081) (10,943) (18,312) 9.7 83.5 (114,935) (57,363) (37,598) 205.7 100.4 8,969 19,545 215,056 (95.8) (54.1) 3,812 69,508 258,912 (98.5) (94.5) 9,087 8,034 6,873 32.2 13.1 (271) (278) (1,108) (75.5) (2.5) 12,628 77,264 264,677 (95.2) (83.7) 1,074 (9,370) (42,916) (102.5) (111.5) 13,702 67,894 221,761 (93.8) (79.8) 818 1,216 1,878 (56.4) (32.7) 977 1,294 1,868 (47.7) (24.5) 1,936 2,589 3,887 (50.2) (25.2) 17,433 72,993 229,394 (92.4) (76.1) * % ** % 46
A.2.1 47
48
29.2 (http://www.hkexnews.hk) (http://www.boyaa.com.hk) 49