Huan Yue Interactive Holdings Limited 505 5 2,557,297 2,001,740 (2,363,505) (1,769,310) 193,792 232,430 16,247 10,100 (23,685) (25,071) (93,306) (115,253) (23,423) (406) 69,625 101,800 16,079 18,817 (29,450) (24,723) 6(a) (13,371) (5,906) - 1 -
56,254 95,894 7 (7,616) (20,321) 48,638 75,573 47,730 74,470 908 1,103 48,638 75,573 8(a) 5.60 9.02 8(b) 5.58 9.01 15 9 3-2 -
48,638 75,573 (3,876) 1,039 44,762 76,612 43,854 75,509 908 1,103 44,762 76,612 15 9 3-3 -
940,826 978,621 12,156 13,351 3,547 5,100 9 119,650 138,153 3,126 3,037 29,015 34,286 12,177 4,823 1,120,497 1,177,371 10 683,978 654,182 11 500,755 529,726 2,979 1,765 148,778 116,093 10,090 10,000 171,746 166,319 1,518,326 1,478,085 12 25,866 13 714,073 615,299 14 574,907 627,751 977 11,607 14,296 48,319 1,330,119 1,302,976 188,207 175,109 1,308,704 1,352,480-4 -
12 576 14 161,000 231,000 23,704 45,050 49,760 8,387 8,775 215,013 313,239 1,093,691 1,039,241 77,417 75,458 992,761 936,714 1,070,178 1,012,172 23,513 27,069 1,093,691 1,039,241 15 9 3-5 -
1. 22 3 2. 34 3 34-6 -
3. (a) 9 15 22 99 3(b) 9 3(c) 15 9 15 9 15-7 -
9 3(b) 15 3(c) 34,286 1,127 35,413 1,177,371 1,127 1,178,498 529,726 (4,571) 525,155 1,478,085 (4,571) 1,473,514 (24,424) (24,424) (615,299) 24,424 (590,875) (1,302,976) (1,302,976) 175,109 (4,571) 170,538 1,352,480 (3,444) 1,349,036 (873) (873) (49,760) 873 (48,887) (313,239) (313,239) 1,039,241 (3,444) 1,035,797 (936,714) 3,328 (933,386) (1,012,172) 3,328 (1,008,844) (27,069) 116 (26,953) (1,039,241) 3,444 (1,035,797) (b) (c) (b) 99 939 9 39 9-8 -
(4,417) 1,089 (3,328) (116) (i) 9 39 9 9 9 9 ii 9 (ii) 9 39 39-9 -
39 9 39 9 166,319 166,319 10,000 10,000 116,093 116,093 529,726 (4,571) 525,155 3,037 3,037 825,175 (4,571) 820,604 1,765 1,765 1212-10 -
12-11 -
4,571,000 3,328,000 116,0001,127,000 39 9 39 462 4,571 9 5,033-12 -
(iii) 9 9 39 (c) 15 15 15 18 11 18 15 15 (i) 15 15 A. B. C. - 13 -
15 15 15 (ii) 15 15 24,424,000 873,000 (d) 22 22-14 -
4. 1510 55,431129,633 6.5-15 -
5. (a) (i) (ii) 15 2,240,406 1,765,747 89,904 98,791 210,611 123,346 2,540,921 1,987,884 149 5,380 15,879 7,515 348 961 16,376 13,856 2,557,297 2,001,740 2,044,930 1,672,124 157,822 69,530 114,952 96,398 56,719 27,055 41,503 26,343 39,291 21,020 36,087 41,290 65,993 47,980 2,557,297 2,001,740-16 -
(b) (i) - 17 -
13 2,540,921 1,987,884 16,376 13,856 2,557,297 2,001,740 265 265 2,540,921 1,988,149 16,376 13,856 2,557,297 2,002,005 64,371 76,024 (15,639) 4,413 48,732 80,437 1,600 334 196 26 1,796 360 (17,934) (18,702) (17,934) (18,702) (48,211) (44,515) (1,594) (1,765) (49,805) (46,280) (18,503) (18,503) 2,432,703 2,451,499 206,302 204,137 2,639,005 2,655,636 (1,509,120) (1,554,249) (19,503) (20,492) (1,528,623) (1,574,741) 9 3-18 -
(ii) 2,557,297 2,002,005 (265) 2,557,297 2,001,740 48,732 80,437 7,522 15,457 56,254 95,894 (iii) 2,639,005 2,655,636 (182) (180) 2,638,823 2,655,456 1,528,623 1,574,741 (182) (180) 16,691 41,654 1,545,132 1,616,215-19 -
6. (a) 1,796 360 7,522 15,457 6,761 3,000 16,079 18,817 (18,431) (20,531) * 497 1,829 (17,934) (18,702) (11,516) (6,021) (29,450) (24,723) (13,371) (5,906) * 2.15% 5.15% 1.28% 6.88% - 20 -
(b) * 2,359,025 1,765,870 46,097 74,834 48,078 44,373 4,850 18,503 174 179 1,553 1,728 4,245 6,332 7. 9 3 * 27,504,000 23,804,000 10,571 15,793 (8,965) (86) 1,606 15,707 6,010 4,614 7,616 20,321 14% 21% 50% - 21 -
8. (a) 47,730,000 74,470,000 852,974,217 826,025,589 (b) 47,730,000 74,470,000 855,216,934 826,141,611 9. 138,153 138,513 18,503 18,503 119,650 138,153-22 -
119,650 138,153 31.9% 31.5% 2.5% 2.5% 3%-19% 5%-29% 2.5% 2.5% 31.9% 31.5% 18,503,000-23 -
10. 88,678 85,617 460,950 373,846 133,828 194,197 522 522 683,978 654,182 8,612,000 6,269,000 11. 445,702 469,711 (9,883) (462) 435,819 469,249 12,550 12,044 28,389 27,440 22,642 19,495 1,355 1,498 500,755 529,726 9 3 7 90-24 -
7,237,000 10,176,000 5,242,000 11,676,000 (a) 391,765 444,176 36,181 24,981 7,849 7 24 85 435,819 469,249 9 3 161,963,000 161,815,000-25 -
12 34 25,832 25,866 576 26,442 15 3(c) 13. 642,807 500,492 24,424 13,499 24,588 30,292 34,484 16,691 17,950 10,784 13,361 714,073 615,299 15 3(c) - 26 -
761,382 622,421 457,527 2,128 23,160 16,531 16,854 1,727 2,951 14. 642,807 500,492 422,163 469,893 110,744 112,413 42,000 45,445 574,907 627,751 161,000 231,000 735,907 858,751-27 -
(i) 161,000 171,000 60,000 161,000 231,000 161,000 231,000 (ii) 391,000,000 420,500,000 (iii) 1% 5.16% 2.15% 7.5% 255,670 255,670 613,870 611,444 12,156 13,351 81,572 58,818 963,268 939,283 (iv) 3.35% 3.41% 2.21% 4.35% - 28 -
15. 17 20% 8,688,000 8,137,0006,525,000 6,124,000 1,000,000 0.7 0.62 400,000 300,000 10,060,000 991 5,280,000 2,152,000 2,628,000 0.85 0.72 5,280,000 2,900,000-29 -
(i) 0.86 7,737,000 5,817 0.92 4,021,000 3,256 1.00 551,000 401 0.80 4,116,000 2,868 (300,000) (225) (400,000) (307) (2,900,000) (2,180) 0.84 5,088,000 3,813 0.86 7,737,000 5,817 16. - 30 -
2,557.3 27.8% 74.536.0%47.7(1) (2)Funnytime Limited Funnytime Funnytime Funnytime30 Funnytime 18.5(3) 11.5 1,050 5.2% 736.9% 14.6% 634 60.4% 12.9% - 31 -
2 H5 H5 H5 H5 H5PK H5 H5 Funnytime H5 H5 Funnytime 16.4 18.0% 3.917.0% 4.122.6% 3.6-32 -
H5 IP - 33 -
LME 7,300 10% 65,054 65,548 2,540.927.8% 2,240.4 89.9 210.626.9% 9.0%70.7% 64.4 15.3% 11.5 22% 25% - 34 -
2,557.3 27.8% 2,540.9 1,987.927.8% 2,240.4 89.9 210.6 1,765.7 98.8 123.4 88.2% 3.5% 8.3% 88.8% 5.0% 6.2% 47,701 17,847 5,761 66.9% 25.0% 8.1% 16.4 0.6% 13.9 11.2% 顧期內 7.2% - 35 -
16.2 10.160.4% 9.5 23.4 0.4 Funnytime 18.5 0.93% 1.25% 115.3 19.1%93.374.8 28.7 46.1 13.4 5.9 7.5 11.5 7.6 20.3 14% 21% 50% - 36 -
47.7 74.5 26.8 Funnytime 18.5 188.2 78.1% 684.0 77.6 330.6 148.8 10.1171.7 574.9 79.2% 34.5% 40.6% - 37 -
963.3 939.3 30.4 28.3 11.0 1.5-38 -
11.5 3.0 1,2821,240-39 -
15-40 -
551,000 401,000 (www.huanyue.com.hk) (www.hkexnews.hk) - 41 -