Boyaa Interactive International Limited 0434 945.3 681.3 38.8% 567.9 416.2 36.4% 280.1 135.5 106.7% 306.2 218.7 40% 30.0% 0.059 0.075 0.121 0.153 1
* % 945,319 681,262 38.8 409,544 406,197 0.8 535,775 275,065 94.8 567,852 416,209 36.4 280,065 135,507 106.7 *** 306,177 218,676 40.0 42.07 43.54 (3.4) 38.07 25.47 49.5 * % 243,906 199,441 22.3 92,415 102,533 (9.9) 151,491 96,908 56.3 138,315 118,910 16.3 65,979 33,999 94.1 *** 70,246 57,982 21.2 2
* % 736,732 593,996 24.0 159,846 60,848 162.7 48,741 26,418 84.5 945,319 681,262 38.8 * % 177,914 172,059 3.4 52,196 20,816 150.7 13,796 6,566 110.1 243,906 199,441 22.3 3
* % 426,153 216,979 96.4 519,166 464,283 11.8 945,319 681,262 38.8 * % 130,958 61,725 112.2 112,948 137,716 (18.0) 243,906 199,441 22.3 4
* ** % % 2,157 2,015 886 143.5 7.0 160 179 178 (10.1) (10.6) 1,997 1,836 708 182.1 8.8 **** 5,828 5,805 4,895 19.1 0.4 1,580 1,610 1,562 1.2 (1.9) 4,248 4,195 3,333 27.5 1.3 **** 27,909 27,064 23,322 19.7 3.1 8,084 8,106 8,021 0.8 (0.3) 19,825 18,958 15,301 29.6 4.6 ARPPU 407.6 419.5 387.5 5.2 (2.8) 57.0 56.5 51.8 10.0 0.9 ARPPU 48.3 48.1 43.2 11.8 0.4 17.9 17.7 16.1 11.2 1.1 ARPPU 10.8 14.8 12.9 (16.3) (27.0) 7.2 6.3 8.6 (16.3) 14.3 * % ** % *** A **** 5
945.3 38.8% 25 21 0.7 2.0 ARPPU Facebook Line 6
17 595 YaoYaoCity Limited YaoYaoCity 12% 15% 15% 51% 7
945.3 681.3 38.8% 535.8 275.1 94.8% 56.7% 40.4% 217.0 96.4% 426.2 45.1% 31.8% 265.1 42.4% 377.5 8
416.2 36.4% 567.9 147.7 21.0% 178.7 21.7% 18.9% 111.4 5.4% 117.4 16.4% 12.4% 54.9 19.1 2.1 11.6 A 9
A A 6.2 0.2 29.2 89.6% 55.4 164.7 335.0 17.7% 16.5% A 135.5 106.7% 280.1 10
10.5 4.0 12.1 18.7 7.1 21.5 A 16.9 18.9 A A 243.9 199.4 22.3% 886,000 2,157,000 151.5 96.9 56.3% 131.0 61.7 112.2% 11
105.6 80.5 31.1% 118.9 16.3% 138.3 59.6% 56.7% 43.1 45.4 5.3% 34.8 42.8 18.7% 18.4 12
5.1 1.5 3.2 53.1% 0.8 0.1 13.2 7.3 79.6% 41.3 78.7 16.8% 17.8% A 66.0 34.0 94.1% 13
1.9 0.7 2.2 5.5 2.1 6.3 A 2.8 7.3 1,029.3 965.6 (92.7%) (4.8%) (2.5%) 837.9 112.5 370.0 14
223.0 6.2% 6.0% 44.5 4.8 54.7 7.4 43.8 10.9 7.4 15
5.0 15% 3.2 12% YaoYaoCity 9.9 YaoYaoCity 15% 10.0 51% 51% 100% 9.36% 80,145,000 9.36% 4,600,000 61,325,000 16
832 625 48 80 79 137.2 20.4% 8,827,506 74,215,932 263 31,207,258 The Core Admin Boyaa RSU Limited 17
0.059 0.075 45.0 0.062 0.078 0.121 0.153 30% The Core Admin Boyaa RSU Limited (i) (ii) Boyaa Global Limited Emily Technology Limited Comsenz Holdings Limited Sequoia Capital 18
15,176 10,804 19,626 1,032 3 21,839 7,977 4 63,975 1,685 4,383 6 22,085 42,651 9,285 187,037 33,481 5 94,312 59,376 33,001 19,690 6 107,000 7 370,000 223,000 1,029,331 965,566 1,526,644 1,374,632 1,713,681 1,408,113 19
8 245 239 8 632,329 738,070 8 (19) (33) 137,045 53,512 702,896 422,831 1,472,496 1,214,619 9,130 1,481,626 1,214,619 14,234 591 10 115,169 97,651 24,238 39,202 78,414 56,050 217,821 192,903 232,055 193,494 1,713,681 1,408,113 1,308,823 1,181,729 1,495,860 1,215,210 20
11 945,319 681,262 12 (377,467) (265,053) 567,852 416,209 12 (178,682) (147,685) 12 (117,398) (111,415) 13 54,877 19,082 326,649 176,191 8,518 2,018 (6,389) (13,656) 2,129 (11,638) 6,222 177 335,000 164,730 14 (55,413) (29,223) 279,587 135,507 52,182 4,521 (8,870) 56,703 (8,870) 336,290 126,637 280,065 135,507 (478) 336,768 126,637 (478) 15 42.07 43.54 15 38.07 25.47 16 91,853 65,640 21
123 31,038 271,263 302,424 135,507 135,507 (8,870) (8,870) (8,870) 135,507 126,637 8 54 742,184 742,238 8 22 22 8 (62,617) (62,617) 9 (33) 33 A 8 40 58,503 58,543 (16,061) 16,061 47,372 47,372 116 738,070 (33) 31,344 16,061 785,558 239 738,070 (33) 53,512 422,831 1,214,619 22
239 738,070 (33) 53,512 422,831 1,214,619 1,214,619 280,065 280,065 (478) 279,587 52,182 52,182 52,182 4,521 4,521 4,521 56,703 280,065 336,768 (478) 336,290 26,590 26,590 26,590 8 6 7,288 7,294 7,294 9 (14) 14 3 240 240 240 8 (587) (587) (587) 16 (112,428) (112,428) (112,428) 6 (105,741) 14 26,830 (78,891) (78,891) 18 9,608 9,608 6 (105,741) 14 26,830 (78,891) 9,608 (69,283) 245 632,329 (19) 137,045 702,896 1,472,496 9,130 1,481,626 23
265,434 227,138 (30,427) (16,579) 235,007 210,559 18 (4,764) (9,616) (7,014) (1,277) (393) (169,883) (420,000) 4 (2,608) (1,360,000) (223,000) (30,873) 3 (8,200) 258,274 446,618 1,213,000 17 3 800 2,000 41,481 3,286 8,450 2,018 (65,199) (196,485) 24
8 (587) 16 (112,428) 8 7,188 8 742,238 8 (62,617) 9 22 (105,827) 679,643 63,981 693,717 965,566 274,682 (216) (2,833) 1,029,331 965,566 25
1. PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 2. A 32 26
11 16 38 10 28 27 15 9 3. 7,977 8,946 (i) 8,200 (1,146) 6,222 177 240 (800) 21,839 7,977 (i) IPTV15% 5,000,000 12% 3,200,000 27
4. (i) 2,608 61,380 (13) 63,975 (i) 1% 2,650 61,325 63,975 28
4,600,000 9.36% 61,325,000 24.2% 3% 15% 15% 5. 95,204 60,268 (892) (892) 94,312 59,376 (a) 30 120 0 60 67,306 46,668 60 90 14,832 7,788 90 180 10,705 4,440 180 2,361 1,372 95,204 60,268 29
(b) 29,103,000 4,831,000 0 60 21,507 3,366 60 90 2,750 1,111 90 4,846 354 29,103 4,831 17,314,000 6. (i) 22,085 107,000 (i) YaoYaoCity 2,373,964 B 1,625,461 9,946,000 30
YaoYaoCity 12,148,000 YaoYaoCity 24% 3% 25% 15% Source Code Fund I L.P. Source Code Fund 1,808,000 1,329,000 8,129,000 Source Code Fund 7. 370,000 223,000 6.2% 6.0% 8. 1,000,000,000 0.00005 0.00005 1,000,000,000 757,992,000 737,559,000 105,423,190 106,737,190 9(c) 31
360,000 18 123 (a) 177,014 9 54 742,184 9(c) 70,968 4 22 9(c) (33) (b) (62,617) A (c) 129,577 6 40 58,503 737,559 37 239 738,070 (33) (d) (90) (587) (e) 20,523 1 6 7,288 9(c) (14) 14 16 (112,428) 757,992 38 245 632,329 (19) (a) 177,014,000 0.00005 5.35 947,025,000 742,238,000 54,000 742,184,000 (b) 62,617,000 32
(c) 129,577,460 A A A (d) 90,000 587,000 8.16 (e) 20,523,187 7,294,000 The Core Admin Boyaa Option Limited 106,000 9. (a) (i) 50,415,000 775,000 1,180,000 6,760,563 4 12 25% 18 12.5% 24 12.5% 25 48 2.083% 33
(ii) 25,195,000 362,500 590,000 3,380,282 (b) 9,700,000 (iii) 29,527,781 59,130,563 (20,523,187) (177,088) (75,000) (29,527,782) 8,827,506 29,527,781 8,827,506 6,418,783 20,523,187 0.06 8.54 0.05 6,307,675 25,195,000 0.10 197,500 362,500 0.15 209,655 590,000 0.15 2,112,676 3,380,281 8,827,506 29,527,781 34
(b) (a) 50,516,783 4 12 25% 18 12.5% 24 12.5% 25 48 2.083% 79,654,565 29,527,782 50,516,783 (4,124,633) (390,000) (1,314,000) 74,215,932 79,654,565 44,748,853 7.68 35
(c) The Core Admin Boyaa RSU Limited Boyaa Global 35,769,526 0.00005 70,967,664 22,000 106,737,190 1,314,000 (b) 105,423,190 33,000 8 46,062,853 (b) 14,000 10. 670 635 45,189 43,671 31,274 19,368 (i) 19,887 9,769 16,453 2,718 3,395 2,500 8,937 3,162 5,192 115,169 97,651 (i) 36
30 90 0 30 448 468 31 60 22 61 90 11 90 222 134 670 635 11. 409,544 406,197 535,775 275,065 945,319 681,262 426,153 216,979 519,166 464,283 945,319 681,262 5% 37
12. 310,812 189,450 152,620 122,339 110,601 83,709 26,590 47,372 17,458 12,900 10,860 3,406 7,766 5,151 7,173 4,700 7,099 2,101 (a) 5,322 21,381 5,211 3,624 766 232 18,875 11,269 8,913 673,547 524,153 (a) 3% 5% 7% 3% 38
(b) 44,901 30,163 1,129 522 2,864 1,322 48,894 32,007 13. 3,476 9,296 8,733 5,339 44,541 4,837 854 (1,929) (303) (30) (9) 86 (932) 54,877 19,082 14. 52,791 31,074 2,622 (1,851) 55,413 29,223 39
(a) (b) 16.5% (c) 25% 15% 15% 12.5% 15% 15% 15% 150% 40
(d) 10% 10% 5% 335,000 164,730 (6,222) (177) 328,778 164,553 25% 25% 82,195 41,138 (10,145) (13,705) (19,126) (8,459) (390) 4,345 11,699 (1,856) (1,060) 55,413 29,223 41
15. (a) 280,065 135,507 665,739 311,226 42.07 43.54 48 48 397,714,000 34.07 (b) A 42
A 280,065 135,507 A 16,922 280,065 152,429 665,739 311,226 50,501 64,065 19,362 27,420 83,913 A 111,827 735,602 598,451 38.07 25.47 43
16. 0.059 0.075 45,015,000 0.062 59,012,498 46,838,000 0.089 0.112 82,607,000 65,590,000 17. 9,508 7,392 14,698 10,385 24,206 17,777 18. 10,000,000 51% IPTV 44
10,000 (5,236) 4,764 5,236 1,127 14 18,083 (331) (4,521) 19,608 (9,608) 10,000 75,000 60,000 750,000 945,319,000 276,315,000 45
19. 9.36% 80,145,000 (i) (ii) (iii) 46
* % 945,319 681,262 38.8 (377,467) (265,053) 42.4 567,852 416,209 36.4 (178,682) (147,685) 21.0 (117,398) (111,415) 5.4 54,877 19,082 187.6 326,649 176,191 85.4 2,129 (11,638) (118.3) 6,222 177 3,415.3 335,000 164,730 103.4 (55,413) (29,223) 89.6 279,587 135,507 106.3 10,519 18,741 (43.9) 3,995 7,116 (43.9) 12,076 21,515 (43.9) A 16,922 (100.0) 18,875 (100.0) 306,177 218,676 40.0 47
* % 243,906 199,441 22.3 (105,591) (80,531) 31.1 138,315 118,910 16.3 (45,413) (43,108) 5.3 (34,835) (42,827) (18.7) 18,361 5,127 258.1 76,428 38,102 100.6 1,495 3,185 (53.1) 762 54 1,311.1 78,685 41,341 90.3 (13,184) (7,342) 79.6 65,501 33,999 92.7 1,877 5,491 (65.8) 713 2,085 (65.8) 2,155 6,304 (65.8) A 2,797 (100.0) 7,306 (100.0) 70,246 57,982 21.2 * % 48
736,750.00 90,000 0.00005 8.30 8.20 20,000 165,030.00 8.28 8.23 20,000 165,400.00 8.13 8.08 20,000 162,300.00 8.20 8.06 30,000 244,020.00 90,000 736,750.00 0.059 1 0.7924 0.075 49
A.2.1 50
(http://www.hkexnews.hk ) (http:// www.boyaa.com.hk ) 51