Book (c).pdf

2 3 4 6 10 20 38 50 52 54 57 58 60 71 81 83 84 85 88 90 92 94 181 1

100% 49.81% 00123 35.14% 00405 2

620 Avenue of the Americas, 6th Floor New York, NY 10011, USA (646) 885 3218 (646) 885 3043 http://www.yuexiuproperty.com http://www.irasia.com/listco/hk/yuexiuproperty http://www.hkexnews.hk 160 26 28 26-00123 -123.HK -123 HK 350,000,000 3.25 4596 500,000,000 4.50 4597 (852) 2511 6671 (852) 2511 0832 contact@yuexiu.com.hk 3

8,119,945 9,569,006-15.1% 8,976,364 10,272,148-12.6% 47.0% 40.0% +7 2,481,834 5,235,666-52.6% 0.2672 0.5640-52.6% 0.095 0.085 +11.8% 9,263,401 6,127,658 +51.2% 69,996,933 61,213,284 +14.3% 42,440,452 37,854,687 +12.1% 22,158,140 20,186,647 +9.8% 2.383 2.174 +9.6% 4

2012 5

2011 2012 300 2012 6

2012 2012 2012 20 + + + 50% 7

7.8% 8% 2.6% 2.8 10

2012 ( ) 89.76 12.6% 134.4 9.84 ( ) 47.0%7 10.332.5%0.2672 0.022 0.018 0.042 0.034 0.064 0.052 11

1 40% 0.031 0.025 123 103.52 35.9% 70.1% 100 96 123% 108% 161.28 130.36 11 118 85 + 49 45 + + 1. 12

2012 3.5 5 5 10 5 3.25%(T+255) 10 4.5%(T+275)BBB- Baa3 80.26 12 378 316 1,440 12 1,350 + 13

50% 140 1,000 100 2012 2012 2012 2012 14

2012 7.5% 132 107 3 25 15

+ + + + + + 1,440 25 553 887 266 154 16

2012 17

89.76 12.6% 134.4 9.84 47.0% 7 24.82 52.6% 4.37 10.33 2.5% 123 35.9%100 123% 103.52 70.1%96 108% 11,900 20.1% 20

2012 1 8,500 3.27 38,500 2 48,400 13.99 28,900 3 3,600 0.55 15,300 4 100 0.02 20,000 5 17,700 4.44 25,100 6 2,400 0.51 21,300 7 16,800 3.41 20,300 8 77,900 14.68 18,800 9 70,900 10.25 14,500 10 23,800 5.00 21,000 11 62,900 11.32 18,000 12 14,600 2.55 17,500 13 32,400 3.99 12,300 14 26,300 3.00 11,400 15 168,900 12.51 7,400 16 44,600 2.95 6,600 17 2,200 0.24 10,900 17,900 3.40 19,000 47,700 5.91 12,400 687,600 101.99 14,800 18 76,400 5.08 6,600 19 100,900 5.61 5,600 177,300 10.69 6,000 20 98,500 5.01 5,100 21 8,200 1.19 14,500 22 9,800 0.78 8,000 23 53,800 3.34 6,200 170,300 10.32 6,100 1,035,200 123.00 11,900 21

7 83% 17% + 68%32% 61 123 22

2012 78.03 8.56 15.0% 56.116.97 4.2% 13,900 1 6,900 2.02 29,300 2 10,100 3.89 38,500 3 23,900 10.00 41,800 4 23,600 5.73 24,300 5 42,500 9.92 23,300 6 40,000 8.52 21,300 7 46,400 3.17 6,800 8 6,100 0.97 15,900 9 165,300 13.45 8,100 10 90,600 6.22 6,900 11 13,600 1.27 9,300 22,400 4.31 19,000 491,400 69.47 14,100 69,700 8.56 12,000 561,100 78.03 13,900 23

117.88 91.64 12,900 85 1 2,600 1.06 40,800 2 78,300 22.45 28,700 3 3,500 0.62 17,700 4 17,700 4.44 25,100 5 2,400 0.51 21,200 6 80,100 15.00 18,700 7 88,900 12.70 14,300 8 53,500 10.97 20,500 9 62,900 11.32 18,000 10 14,600 2.55 17,500 11 32,400 3.99 12,300 12 26,300 3.00 11,400 13 126,200 9.21 7,300 14 10,700 0.73 6,800 17,700 1.60 9,100 617,800 100.15 16,200 15 9,500 0.60 6,300 16 100,900 5.61 5,600 17 4,700 0.42 8,900 18 76,800 4.90 6,400 19 98,500 5.01 5,100 20 8,200 1.19 14,500 916,400 117.88 12,900 24

2012 80.26 12 378 316 1 95.48% 64,300 188,400 1.64 870 2 95.48% 90,500 323,900 12.50 3,900 3 47.74% 157,200 446,600 16.50 3,700 4 100% 120,700 277,700 2.54 910 5 48.45% 165,200 536,300 4.96 930 6 100% 200,000 601,000 5.30 880 7 100% 128,500 488,600 10.11 2,100 8 100% 45,500 183,600 4.00 2,200 9 95.48% 141,800 424,100 12.01 2,800 10 95.48% 49,300 203,600 5.68 2,800 11 47.5% 1,130,000 98,000 3.50 12 100% 700 3,900 1.52 39,000 2,293,700 3,775,700 80.26 25

1,440 12 42.9% 15.8% 17.5% 13.8%8.8%0.7%0.5% 59.1% 40.9% 26

2012 1 100% 62,500 62,500 2 95% 210,500 210,500 3 95% 232,000 232,000 4 100% 125,000 125,000 5 95% 34,900 34,900 6 95% 25,600 25,600 7 95% 9,600 9,600 8 99.06% 135,400 135,400 9 100% 397,900 189,600 208,300 10 95% 221,900 221,900 11 95% 164,400 164,400 12 95% 141,400 141,400 13 95% 484,200 484,200 14 95% 134,100 134,100 15 95.48% 2,401,000 405,700 1,995,300 16 95% 323,400 323,400 17 95.48% 323,900 323,900 18 47.74% 446,600 446,600 19 95.48% 188,400 188,400 115,200 55,200 60,000 6,177,900 3,018,800 3,159,100 20 95% 384,700 140,300 244,400 21 95% 536,900 394,900 142,000 22 100% 152,700 152,700 23 95% 476,800 476,800 24 100% 427,300 427,300 25 95% 290,700 290,700 2,269,100 978,600 1,290,500 27

26 99.95% 320,600 81,200 239,400 27 100% 706,700 109,800 596,900 28 100% 183,600 183,600 29 100% 219,800 219,800 30 100% 601,000 601,000 31 100% 488,600 488,600 2,520,300 410,800 2,109,500 32 100% 1,452,200 474,700 977,500 33 48.45% 536,300 536,300 1,988,500 474,700 1,513,800 34 100% 647,200 647,200 35 95.48% 627,700 627,700 1,274,900 647,200 627,700 36 47.50% 98,000 98,000 14,328,700 5,530,100 8,798,600 37 100% 70,500 70,500 38 100% 1,400 1,400 39 100% 3,900 3,900 75,800 75,800 14,404,500 5,530,100 8,874,400 28

2012 1 62,500 34,300 28,200 2 210,500 164,500 46,000 3 232,000 132,600 99,400 4 125,000 106,300 18,700 5 34,900 20,700 500 13,700 6 25,600 9,600 16,000 7 9,600 7,000 2,600 8 135,400 97,200 38,200 9 397,900 285,300 10,400 102,200 10 221,900 141,700 1,800 78,400 11 164,400 109,200 55,200 12 141,400 88,900 2,500 50,000 13 484,200 265,500 48,700 170,000 14 134,100 84,700 49,400 15 2,401,000 1,404,700 519,100 477,200 16 323,400 184,300 35,000 104,100 17 323,900 223,600 100,300 18 446,600 299,000 9,500 138,100 19 188,400 147,100 41,300 115,200 32,800 82,400 6,177,900 3,304,100 1,162,400 1,711,400 20 384,700 268,700 21,900 94,100 21 536,900 335,000 82,200 119,700 22 152,700 110,100 4,300 38,300 23 476,800 236,500 130,000 110,300 24 427,300 338,400 31,100 57,800 25 290,700 98,500 112,000 80,200 2,269,100 1,387,200 381,500 500,400 29

26 320,600 312,900 7,700 27 706,700 347,900 203,300 155,500 28 183,600 133,400 23,700 26,500 29 219,800 115,500 32,300 72,000 30 601,000 456,500 10,300 134,200 31 488,600 323,000 24,700 140,900 2,520,300 1,689,200 294,300 536,800 32 1,452,200 1,040,000 157,000 255,200 33 536,300 400,800 18,100 117,400 1,988,500 1,440,800 175,100 372,600 34 647,200 303,300 204,900 139,000 35 627,700 306,800 165,600 155,300 1,274,900 610,100 370,500 294,300 36 98,000 67,600 30,400 14,328,700 8,431,400 2,451,400 3,445,900 37 70,500 70,500 38 1,400 1,400 39 3,900 3,900 75,800 75,800 14,404,500 8,507,200 2,451,400 3,445,900 3.39 16.16 38.61 1,479 30

2012 258 210 123% 106100 106% 1 51,900 2 73,400 3 297,400 4 74,300 5 93,400 6 305,000 7 151,000 206,000 8 323,400 9 188,400 10 196,500 11 122,200 12 289,100 13 474,700 14 541,100 15 73,400 46,200 16 109,800 23,700 2,578,100 1,062,800 31

57.19 25.3% 33.1% 41.6% 35.57 1 34,300 34,300 2 74,700 63,300 11,400 3 31,500 28,100 3,400 4 45,800 45,800 5 32,500 19,200 11,100 2,200 6 32,000 20,700 11,300 7 21,000 21,000 8 500 500 9 35,000 16,700 18,300 264,600 28,300 87,800 148,500 571,900 121,900 254,900 195,100 1 244,300 162,300 43,300 38,700 2 111,400 111,400 355,700 162,300 154,700 38,700 15.67 68% 47.15 32

2012 4.65 82.2% 3.8%2.8% 1 8.31 13.8% 6.8%8.1% 1.3 17.07 11.9143%7.18 11.545.53 4.73 17% 48.8% 2.46 35.14% 6.88 48.6% 2.42 20.75 30.08 31% 33

0.2672 0.5640 0.022 0.018 0.045 0.037 0.031 0.025 0.042 0.034 0.095 0.077 272.75 197.60 1.99 70.6048.21 22.03 13.07 39 34

2012 12,566,252 14,347,503 7,250,185 6,808,442 314,323 625,679 20,130,760 21,781,624 161 224 56 318 20,130,977 21,782,166 6,828,742 10,590,713 7,219,978 4,842,425 5,490,657 3,349,028 591,600 3,000,000 20,130,977 21,782,166 (7,060,453) (4,820,904) 13,070,524 16,961,262 22,158,140 20,186,647 35,228,664 37,147,909 37.1% 45.7% 139 54 45 45.7%37.1%75.9%47.0% 3.5 5 5 10 5 3.25% 10 4.5% 50:50 35

9.32 20 10.79 5.54 14.56 18.8721.23 0.60 36 6,200 5,800

2012 13.21 13.21 (a) 8 5 3 3 3 (b) 4 2 (c) 5 3 (d) 103 (e) 5 5 (f) 3 18 (g) 38 (i) (ii)51% (b) (e) (f) (iii) (d) (g) (iv)35% (v) (a) (c) (d) (e) (f) (g) 37

38

2012 39

1. 2. 3. 4. 5. 6. 1. 2. 40

2012 6. 3. 4. 5. 41

1. 2. 3. 4. 5. 6. 1. 2. 3. 42

2012 4. 5. 6. 43

221,900 2,401,000 15 44

2012 484,200 323,400 10 5 7 2 45

297,400 210,500 CBD 310 46

2012 384,700 536,900 10 6 47

601,000 183,600 10 48

2012 1,452,200 647,200 145104 41 65 30 35 300 130 49

1 100% 62,500 62,500 2 95% 210,500 210,500 3 95% 232,000 232,000 4 100% 125,000 125,000 5 95% 34,900 34,900 6 95% 25,600 25,600 7 95% 9,600 9,600 8 99.06% 135,400 135,400 9 100% 397,900 189,600 208,300 10 95% 221,900 221,900 11 95% 164,400 164,400 12 95% 141,400 141,400 13 95% 484,200 484,200 14 95% 134,100 134,100 15 95.48% 2,401,000 405,700 1,995,300 16 95% 323,400 323,400 17 95.48% 323,900 323,900 18 47.74% 446,600 446,600 19 95.48% 188,400 188,400 115,200 55,200 60,000 6,177,900 3,018,800 3,159,100 20 95% 384,700 140,300 244,400 21 95% 536,900 394,900 142,000 22 100% 152,700 152,700 23 95% 476,800 476,800 24 100% 427,300 427,300 25 95% 290,700 290,700 2,269,100 978,600 1,290,500 26 99.95% 320,600 81,200 239,400 27 100% 706,700 109,800 596,900 28 100% 183,600 183,600 29 100% 219,800 219,800 30 100% 601,000 601,000 31 100% 488,600 488,600 2,520,300 410,800 2,109,500 32 100% 1,452,200 474,700 977,500 33 48.45% 536,300 536,300 1,988,500 474,700 1,513,800 34 100% 647,200 647,200 35 95.48% 627,700 627,700 1,274,900 647,200 627,700 36 47.50% 98,000 98,000 98,000 98,000 37 100% 70,500 70,500 38 100% 1,400 1,400 39 100% 3,900 3,900 75,800 75,800 14,404,500 5,530,100 8,874,400 50

2012 34,300 28,200 62,500 164,500 46,000 132,600 99,400 106,300 18,700 20,700 500 13,700 9,600 16,000 7,000 2,600 97,200 38,200 285,300 10,400 102,200 189,500 141,700 1,800 78,400 221,900 109,200 55,200 164,400 88,900 2,500 50,000 141,400 265,500 48,700 170,000 179,200 84,700 49,400 1,404,700 519,100 477,200 70,900 184,300 35,000 104,100 223,600 100,300 299,000 9,500 138,100 147,100 41,300 32,800 82,400 3,304,100 1,162,400 1,711,400 1,029,800 268,700 21,900 94,100 335,000 82,200 119,700 256,200 110,100 4,300 38,300 236,500 130,000 110,300 338,400 31,100 57,800 98,500 112,000 80,200 1,387,200 381,500 500,400 256,200 312,900 7,700 36,500 347,900 203,300 155,500 133,400 23,700 26,500 115,500 32,300 72,000 219,800 456,500 10,300 134,200 323,000 24,700 140,900 1,689,200 294,300 536,800 256,300 1,040,000 157,000 255,200 400,800 18,100 117,400 1,440,800 175,100 372,600 303,300 204,900 139,000 306,800 165,600 155,300 610,100 370,500 294,300 67,600 30,400 67,600 30,400 70,500 1,400 3,900 75,800 8,507,200 2,451,400 3,445,900 1,542,300 51

WWF 20:3021:30 300 1,500 52

2012 341 100% 400 1.9 53

10 16 200 80 1,000 54

2012 55

100 56

2012 2012 2012 2012 2012 2012 LEED-CS 2012 2012 10 2012 10 2012 10 57

60 49 1052 002152 12 50 51 58

2012 44 493 65Macquarie University 40 58 20 116 555 65 817 393 1052 207 302933 1339 Chu & Lau Nominees Limited Sun Hon Investment And Finance Limited Wydoff Limited Wytex Limited 59

60

2012 73 (www.yuexiuproperty.com) A.4.1 61

62

2012 25 4/4 21/21 2/2 1 2/4 21/21 2/2 2 2/3 20/20 1/2 4/4 21/21 2/2 4/4 21/21 2/2 4/4 21/21 2/2 4/4 21/21 2/2 4/4 21/21 1/2 4/4 20/21 2/2 1. 2. 63

(www.yuexiuproperty.com) 15 64

2012 (a) (b) (c) 2/2 2/2 2/2 65

1/1 1/1 1/1 1/1 66

2012 : 1/1 1/1 1/1 1/1 1/1 67

1052 405 15 6,500,000 8,500,000 68

2012 www.yuexiuproperty.com 69

113 21 28 3 115A50 2,000 70

181 192 5 83 0.042 0.034 319,459 0.0310.025 232,530 0.022 0.018 167,422 719,411 28 26 38 3,410,000 71

15 36 2,481,834 5,235,666 918,840 (607,264) 552,760 69,996,933 61,213,284 50,799,557 36,953,836 38,353,575 (46,876,718) (40,584,474) (34,659,758) (24,438,585) (19,325,881) (962,075) (442,163) (477,053) (439,502) (5,903,397) 22,158,140 20,186,647 15,662,746 12,075,749 13,124,297 72

2012 11.55 7.18 54.94 18.18 * * * * 58 59 91 73

I 1701-A 1/1/2012 31/12/2014 31/12/2013 366,475 3,619,000 381,863 0601-F 1/1/2012 31/12/2014 31/12/2013 24,963 26,016 1701-B 1/1/2012 31/12/2014 31/12/2013 60,411 845,000 62,948 0440-A 1/1/2012 31/12/2012 30,932 1701-C 1/1/2012 31/12/2014 31/12/2013 61,698 570,000 64,289 1701-D 1/1/2012 31/12/2014 31/12/2013 46,470 430,000 48,422 6301-A E 1/1/2012 31/12/2014 31/12/2013 198,934 1,924,000 207,296 74

2012 0440-C 1/1/2012 31/12/2012 9,128 6301-B 1/1/2012 31/12/2014 31/12/2013 265,750 2,942,000 276,920 0601-B 1/1/2012 31/12/2014 31/12/2013 44,793 46,684 0440-B 1/1/2012 31/12/2012 7,606 1901 2001 1/1/2012 31/12/2014 30/9/2013 1,512,000 16,308,000 30/9/2014 1,577,029 1,645,309 6301-C 1/1/2012 1/6/2012 31/5/2012 231,792 0601-C 1/1/2012 31/12/2014 31/12/2013 48,761 50,819 0440-G 1/1/2012 31/12/2012 78,091 II 6301-C 1/6/2012 31/12/2014 31/12/2013 231,792 988,000 241,535 III 6301-D F 1/6/2012 31/5/2013 245,814 1,048,000 75

I II III 45(b)(VII) (XV) 35.58% Tower Top Development LimitedTower Top99.99% Tower Top 99% Tower Top (a) (b) (c) 3000 740 14A.38 (i) (ii) (iii) 45(b)(I) (VI) 45(b)(V) XV 352 1. 4,550,000 0.05 3,640,000 0.04 1,374,961 0.01 76

2012 2. 23/06/2004(a) 0.607 1,620,375 1,620,375 23/06/2004(a) 0.607 623,221 623,221 (a) (i) 30%(ii)60%(i) XV352 336 4,631,163,657 49.81 77

4,631,163,657 4,631,163,657 Superb Master Ltd. 302,247,835 Excellence Enterprises Co., Ltd.Excellence 4,323,213,675 Bosworth International LimitedBosworth 3,160,100,867 Sun Peak Enterprises Ltd.Sun Peak 735,387,900 Novena Pacific LimitedNovena 735,387,900 Shine Wah Worldwide LimitedShine Wah 205,463,700 Morrison Pacific LimitedMorrison 205,463,700 Perfect Goal Development Co., Ltd.Perfect Goal 176,458,100 Greenwood Pacific LimitedGreenwood 176,458,100 Seaport Development LimitedSeaport 45,803,108 Goldstock International LimitedGoldstock 45,803,108 5,702,147 (i) Bosworth 3,160,100,867Bosworth Excellence Excellence (ii) Novena 735,387,900 Novena Sun Peak Sun Peak Excellence (iii) Morrison 205,463,700 Morrison Shine Wah Shine Wah Excellence (iv) Greenwood 176,458,100 Greenwood Perfect Goal Perfect Goal Excellence (v) Goldstock 45,803,108Goldstock Seaport SeaportExcellence ( 10%10% 78

2012 10% 30% 1% 10 (i)30% (ii) 60%(i) (i) (ii) (a) (b) (a)(b) (c)10 76 77 (c) 10,251,984 (5,908,364) 4,343,620 0.395 02/05/2003 02/05/2003-01/05/2013 (b) 2.01 1,142,572 1,142,572 0.784 27/10/2003 27/10/2003-26/10/2013 (b) 6,363,085 (1,090,635) 5,272,450 0.814 23/12/2003 23/12/2003-22/12/2013 (b) 2.00 26,436,751 (7,421,053) 19,015,698 0.607 23/06/2004 23/06/2004-22/06/2014 (b) 1.93 (a) (b) (c) 79

180,000 30% 80

2012 83 192 141 81

82

2012 5 8,119,945 9,569,006 6 (4,262,064) (5,564,912) 3,857,881 4,004,094 856,419 703,142 (617,232) (595,802) 21 239,187 107,340 16 1,566,979 4,955,613 20 436,938 6 (465,277) (255,344) 6 (830,923) (729,957) 4,804,785 8,081,746 7 60,984 53,339 8 (552,673) (472,950) (80,363) 221,886 19 155,460 22 (89) (761) 23 246,440 480,886 4,634,544 8,364,146 9 (2,075,470) (3,008,018) 10 2,559,074 5,356,128 2,481,834 5,235,666 77,240 120,462 2,559,074 5,356,128 11 0.2672 0.5640 0.2664 0.5623 94 192 12 83

2,559,074 5,356,128 2,276 (83,015) 147,906 (324,866) (754) 149,428 (407,881) 2,708,502 4,948,247 2,623,412 4,844,145 85,090 104,102 2,708,502 4,948,247 94 192 84

2012 15 763,564 2,624,912 2,199,676 16 6,185,441 11,922,571 7,632,075 17 283,234 557,609 547,113 22 990,734 100,477 110,289 23 5,964,993 2,008,062 1,608,654 24 895,944 722,573 1,154,600 39 81,679 82,594 62,843 75,889 15,165,589 18,094,687 13,315,250 25 34,672,854 29,777,812 17,305,880 26 3,147,952 2,666,073 2,621,017 5,439,939 2,064,505 6,254,647 28 11,645 100,798 47,847 29 18,424 4,523 10,041 1,569,860 847,434 3,329,834 625,729 501,004 442,329 30 2,202,948 1,306,754 1,021,635 31 7,060,453 4,820,904 6,451,077 54,749,804 42,089,807 37,484,307 32 81,540 1,028,790 85

33 336,173 327,476 171,301 45,944 45,944 45,944 10,002,524 5,392,740 7,900,585 34 8,809,342 6,108,568 4,633,355 35 6,828,742 10,590,713 6,033,686 1,533,756 770,604 536,868 27,556,481 23,236,045 19,321,739 32 122,552 27,274,863 19,760,000 18,162,568 42,440,452 37,854,687 31,477,818 35 13,302,235 11,191,453 11,702,660 39 5,707,741 5,966,240 3,635,359 66,389 68,184 34 243,872 19,320,237 17,225,877 15,338,019 23,120,215 20,628,810 16,139,799 86

2012 36 852,196 851,021 850,915 36 8,878,673 8,871,970 8,870,951 38 516,153 375,716 768,399 38 399,952 343,551 38 11,511,166 9,744,389 5,172,481 22,158,140 20,186,647 15,662,746 962,075 442,163 477,053 23,120,215 20,628,810 16,139,799 94 192 87

15 10,042 9,036 16 4,779 18 21,617,867 18,541,119 21,627,909 18,554,934 1,622 1,585 1,003,599 1,007,914 31 949,988 246,984 1,955,209 1,256,483 18 50,538 46,543 306,860 565,914 35 1,061,503 4,032,895 1,418,901 4,645,352 536,308 (3,388,869) 22,164,217 15,166,065 88

2012 210,891 35 6,723,164 3,618,512 6,934,055 3,618,512 15,230,162 11,547,553 36 852,196 851,021 36 8,878,673 8,871,970 38 5,431 7,019 38 399,952 343,551 38 5,093,910 1,473,992 15,230,162 11,547,553 94 192 89

40 (1,248,121) (3,221,581) 60,984 53,339 (1,707,341) (1,191,290) (4,332) (1,264) (838,911) (529,543) (3,737,721) (4,890,339) (892,222) (535,149) (39,731) (954,084) (752) 951 60,353 18,967 856,419 703,142 20 4,905,920 19 (295,467) (615,739) 99,528 78,683 (350,000) (540,393) 11,846 (896,194) (285,119) 2,909,164 (1,578,205) 90

2012 6,290 942 24,500 9,030 (658,306) (303,261) (351) (474,823) 414,772 1,337,265 96,402 562,484 20,306 13,495,362 10,782,974 (11,181,486) (5,941,249) 70 (63) (48,940) (165,947) 3,110,872 4,865,099 2,282,315 (1,603,445) 4,823,603 6,450,864 (45,521) (23,816) 7,060,397 4,823,603 32 (3,017) 7,060,397 4,820,586 7,060,453 4,820,904 (56) (318) 7,060,397 4,820,586 94 192 91

851,021 8,871,970 10,564,883 449,949 20,737,823 12 2.1 (101,227) (7,786) (109,013) 851,021 8,871,970 10,463,656 442,163 20,628,810 2,481,834 77,240 2,559,074 2,276 2,276 140,056 7,850 147,906 20 (754) (754) 141,578 7,850 149,428 2,623,412 85,090 2,708,502 1,175 5,115 6,290 1,588 (1,588) 97 505,460 505,557 24,500 24,500 20 (94,786) (94,786) (658,306) (352) (658,658) 1,175 6,703 (659,797) 434,822 (217,097) 852,196 8,878,673 12,427,271 962,075 23,120,215 92

2012 850,915 8,870,951 6,138,494 485,733 16,346,093 12 2.1 (197,614) (8,680) (206,294) 850,915 8,870,951 5,940,880 477,053 16,139,799 5,235,666 120,462 5,356,128 (83,015) (83,015) (308,506) (16,360) (324,866) (391,521) (16,360) (407,881) 4,844,145 104,102 4,948,247 106 836 942 183 (183) 9,030 9,030 (303,261) (303,261) 106 1,019 (303,444) 9,030 (293,289) (17,925) (148,022) (165,947) 106 1,019 (321,369) (138,992) (459,236) 851,021 8,871,970 10,463,656 442,163 20,628,810 94 192 93

1 160 26 2 2.1 4 (a) 12 12 94

2012 2 2.1 (a) 16 11,922,571,000 2,882,571,000 9,040,000,000 19,306 (99,899) (18,536) 99,005 (770) 894 (0.0020) 0.0107 (0.0020) 0.0106 95

2 2.1 (a) 127,841 109,013 206,294 (115,614) (97,078) (196,083) (3,671) (4,149) (1,531) (8,556) (7,786) (8,680) (b) 1 7 96

2012 2 2.1 (c) 1 19 27 28 32 1 7 7 9 10 11 12 10 12 27 9 10 11 12 13 20 97

2 2.2 (a) 50% 50% (b) 98

2012 2 2.2 (b) 39 (c) (d) (e) 99

2 2.2 (f) 20% 50% 100

2012 2 2.2 (g) 2.3 101

2 2.4 (a) (b) 102

2012 2 2.4 (c) (i) (ii) (iii) (d) 103

2 2.5 25 50 3 30 3 5 5 2.7 104

2012 2 2.6 105

2 2.6 106

2012 2 2.6 16 2.7 2.8 2 107

2 2.9 2.9.1 (a) (b) 2.12 (c) 12 108

2012 2 2.9 2.9.2 2.9.3 109

2 2.9 2.9.4 (a) 2.12 (b) 110

2012 2 2.10 2.11 2.12 111

2 2.13 2.14 2.15 2.16 112

2012 2 2.17 2.18 113

2 2.18 2.19 (a) 114

2012 2 2.19 (b) (c) (d) 115

2 2.20 2.21 (a) (b) (c) (d) 116

2012 2 2.21 (e) (f) (g) 2.22 2.23 117

2 2.24 2.25 2.26 2.27 118

2012 3 3.1 (a) (i) 5% 3,000,000 9,000,000 (ii) 100 54,000,000 66,000,000 (iii) 10% 61,000,000 49,000,000 119

3 3.1 (b) 43 (c) 31 120

2012 3 3.1 (c) 8,307,545 8,088,594 5,920,028 1,301,417 23,617,584 336,173 336,173 45,944 45,944 8,327,597 123,431 104,940 15,501 8,571,469 11,862,070 5,512,141 4,084,430 5,769,699 27,228,340 327,476 327,476 45,944 45,944 5,637,236 5,637,236 1,095,055 3,869,178 3,064,797 8,029,030 50,538 50,538 306,860 119,061 91,830 517,751 4,217,036 914,569 2,858,266 7,989,871 46,543 46,543 551,256 551,256 121

3 3.2 35 20,130,977 21,782,166 31 (7,060,453) (4,820,904) 13,070,524 16,961,262 22,158,140 20,186,647 35,228,664 37,147,909 37% 46% 122

2012 3 3.3 8.96 7.23 123

4 (a) (b) 124

2012 4 (c) (i) (ii) (iii) (d) 9 125

4 (e) (f) (g) (h) (i) (ii) 126

2012 5 127

5 6,946,344 410,252 489,251 1,242,381 9,088,228 (79,430) (5,438) (883,415) (968,283) 6,946,344 330,822 483,813 358,966 8,119,945 2,410,082 758 2,030,554 58,035 4,499,429 (54,704) (1,090) (20,205) (75,999) (89) (89) 246,440 246,440 8,476,738 401,702 453,777 753,943 10,086,160 (50,576) (8,489) (458,089) (517,154) 8,476,738 351,126 445,288 295,854 9,569,006 2,679,367 (8,481) 5,470,397 29,117 8,170,400 (47,226) (898) (19,206) (67,330) (761) (761) 480,886 480,886 128

2012 5 54,081,016 354,674 6,185,441 751,014 61,372,145 990,734 990,734 5,964,993 5,964,993 55,071,750 354,674 12,150,434 751,014 68,327,872 966,934 515 39,731 814 1,007,994 45,686,760 349,060 11,922,571 300,371 58,258,762 100,477 100,477 2,008,062 2,008,062 45,787,237 349,060 13,930,633 300,371 60,367,301 548,567 2,517 984,084 217 1,535,385 129

5 4,499,429 8,170,400 (131,582) (88,654) 20 436,938 4,804,785 8,081,746 60,984 53,339 (552,673) (472,950) (80,363) 221,886 155,460 (89) (761) 246,440 480,886 4,634,544 8,364,146 68,327,872 60,367,301 39 81,679 82,594 625,729 501,004 961,653 262,385 69,996,933 61,213,284 130

2012 5 166,416 147,741 2,254,878 1,929,069 7,952,534 9,364,683 66,065,954 58,427,692 995 56,582 7,040 10,540 8,119,945 9,569,006 68,327,872 60,367,301 1,669,061 845,983 69,996,933 61,213,284 6 377,388 188,596 3,605,558 5,085,660 182,305 42,699 549 128 57,717 49,754 62 62 15 (1,103) 31,202 17 18,220 17,514 45,609 14,513 6,500 6,700 13 876,749 777,620 15,901 (4,023) 372,809 339,788 5,558,264 6,550,213 131

7 60,984 53,339 8 1,396,061 997,103 249,963 193,673 51,585 514 9,732 1,707,341 1,191,290 (1,154,668) (718,340) 552,673 472,950 8.15% 5.88% 132

2012 9 (a) 16.5% 16.5% (b) 25%25% 5% 10% 5% 10%5% 10% (c) 30% 60% (d) 3,269 25 302,720 262,669 1,114,630 415,094 15,284 (6,501) 508,685 1,945,478 130,882 391,253 2,075,470 3,008,018 133

9 (d) 4,388,193 7,884,021 25%25% 1,097,048 1,971,005 68,558 2,667 (141,274) (41,266) 96,309 28,056 (5,004) (4,774) 15,284 (6,501) (271,223) (222,526) 130,882 391,253 990,580 2,117,914 1,084,890 890,104 2,075,470 3,008,018 134

2012 10 4,334,625,000 110,042,000 11 2,481,834 5,235,666 9,289,774 9,283,749 0.2672 0.5640 2,481,834 5,235,666 9,289,774 9,283,749 25,946 26,444 9,315,720 9,310,193 0.2664 0.5623 135

12 6.58 0.087 3.050.045 0.018 0.022 0.025 0.0314.00 0.042 0.034 0.04 0.033 319,459 304,758 0.031 0.025 232,530 0.0220.018 0.045 0.037 167,422 343,551 719,411 648,309 13 681,030 614,071 48,745 38,994 19,245 18,082 66,308 59,821 345 78 61,076 46,574 876,749 777,620 136

2012 13 5% 20% 5% 5% 1,250 16% 24% 14 (a) 1,537 11,917 77 13,531 1,595 10,900 112 12,607 1,626 9,339 93 11,058 2,275 9,337 11,612 (i) 1,332 7,323 56 8,711 1,930 11 1,941 180 180 180 180 180 180 540 10,295 48,816 349 60,000 (i) 137

14 (b) 1,759 10,760 66 12,585 1,948 9,818 110 11,876 (i) 1,558 4,211 5,769 1,834 9,356 64 11,254 1,846 8,426 89 10,361 (ii) 1,662 4,211 72 5,945 1,660 10 1,670 180 180 180 180 180 180 540 12,267 46,782 411 60,000 (i) (ii) 138

2012 15 (a) 526,500 442,333 1,600,373 87,840 61,318 2,718,364 (246,964) (166,586) (59,110) (46,028) (518,688) 279,536 275,747 1,600,373 28,730 15,290 2,199,676 279,536 275,747 1,600,373 28,730 15,290 2,199,676 (1,789) (13,092) (336) (23) (15,240) 55,029 449,860 19,027 11,233 535,149 19 646 11 576 1,233 (19,891) (1,371) (496) (21,758) 41,686 (41,686) (28,362) (3,924) (9,810) (7,720) (49,816) (31,202) (31,202) 16 6,870 6,870 302,523 258,731 2,008,547 36,251 18,860 2,624,912 539,738 421,088 2,008,547 98,842 70,170 3,138,385 (237,215) (162,357) (62,591) (51,310) (513,473) 302,523 258,731 2,008,547 36,251 18,860 2,624,912 139

15 (a) 302,523 258,731 2,008,547 36,251 18,860 2,624,912 38 213 5 256 40,028 811,195 24,758 16,241 892,222 19 60,711 1,738 6,304 68,753 (57,286) (2,594) (473) (60,353) 3,995,639 (3,995,639) 20 (4,055,804) (492) (9,504) (4,065,800) (38,278) (2,831) (10,958) (5,712) (57,779) 1,103 1,103 16 94,431 94,431 1,265,819 1,265,819 282,394 256,113 150,633 48,708 25,716 763,564 541,279 421,438 150,633 119,331 82,809 1,315,490 (258,885) (165,325) (70,623) (57,093) (551,926) 282,394 256,113 150,633 48,708 25,716 763,564 50 140

2012 15 (b) 3,533 10,214 2,310 7,431 23,488 (1,534) (4,470) (1,092) (6,630) (13,726) 1,999 5,744 1,218 801 9,762 1,999 5,744 1,218 801 9,762 669 669 (5) (5) (71) (193) (392) (734) (1,390) 1,928 5,551 1,490 67 9,036 3,533 10,214 2,955 7,431 24,133 (1,605) (4,663) (1,465) (7,364) (15,097) 1,928 5,551 1,490 67 9,036 1,928 5,551 1,490 67 9,036 113 2,156 2,269 (70) (193) (454) (546) (1,263) 1,858 5,358 1,149 1,677 10,042 3,533 10,214 3,068 9,587 26,402 (1,675) (4,856) (1,919) (7,910) (16,360) 1,858 5,358 1,149 1,677 10,042 5.68 23.75 44 141

16 (a) 11,922,571 7,632,075 483 (25,510) 39,731 954,084 15 (94,431) (6,870) (328,717) (561,221) 2,829,365 20 (9,709,000) 1,566,979 4,955,613 32 (41,540) (1,025,600) 6,185,441 11,922,571 (b) 4,779 15,403 431 (4,779) (11,055) 4,779 40.31 104.64 44 142

2012 16 10 50 616,211 505,447 50 52,854 4,779 10 50 5,569,230 11,364,270 6,185,441 11,922,571 4,779 143

17 557,609 547,113 53,849 19 7,288 164,706 20 (428,149) (25,839) (18,220) (17,514) 283,234 557,609 283,234 557,609 10 50 283,234 557,609 0.26 2.70 44 144

2012 18 59,714 59,714 (a) 21,558,153 18,481,405 21,617,867 18,541,119 (b) (50,538) (46,543) (a) 193.12 155.48 2.5 5.5 2.5 5.5 6,782,762 2,973,397 14,775,391 15,508,008 21,558,153 18,481,405 (b) 32,776 32,781 17,762 13,762 50,538 46,543 (c) 181 191 145

19 (a) 50% 3.50 350,000 (i) (505,460) (155,460) (i) 68,753 7,288 2,330,000 23,726 54,533 (591,600) (69,368) (812,412) 1,010,920 (505,460) 505,460 350,000 (54,533) 295,467 146

2012 19 (a) 500,000 0.10 (b) 99% 1% 6.18 388,326 229,674 618,000 (i) (618,000) 147

19 (b) (i) 1,233 1,169,000 1,903 2,261 (426,317) (130,080) 618,000 618,000 (2,261) 615,739 1,000,000 0.10 0.10 148

2012 20 Tower Top (a) 256,474 (b) 180,464 436,938 (a) Tower Top Tower Top Development LimitedTower Top99.99% Tower Top99% 134.40 Tower Top 149

20 (a) Tower Top Tower Top 4,065,800 9,709,000 428,149 60,883 3,272 1,084,618 425,105 (10,352,861) (4,430,802) (1,773,181) (77,906) (857,923) 4,868,728 1,697,763 2,129,581 34 (410,402) 8,285,670 (8,850,027) (19,720) 857,923 (17,372) Tower Top 256,474 Tower Top 150

2012 20 (a) Tower Top Tower Top 4,868,728 (19,720) (425,105) 4,423,903 (b) 4.94 (i) 783,000 11,983 1,043 1,314 (401,735) (148) (58,392) (5,895) (16,880) 314,290 494,000 (314,290) 754 180,464 151

20 (b) (ii) 494,000 (11,983) 482,017 21 8.56 7.03 2.39 1.07 22 411,142 61,231 45(c) 580,591 59,589 (999) (20,343) 990,734 100,477 45(c) (556,849) (236,344) 152

2012 22 1,930 3,508 (2,019) (4,269) (89) (761) 1,559 1,599 775,932 94,828 777,491 96,427 (366,349) (35,196) 411,142 61,231 192 23 3,779,558 1,952,255 2,129,581 45(c) 55,854 55,807 5,964,993 2,008,062 45(c) (1,153,531) (156,871) 20 Tower Top 26 153

23 36.57 18.20 28.78 10.55 261,024 206,435 246,440 480,886 8,975,078 2,901,058 (5,195,520) (948,803) 3,779,558 1,952,255 192 154

2012 24 722,573 1,154,600 752 (951) (6,500) 214,322 (426,279) 32 (40,000) 895,944 722,573 25 34,672,854 29,777,812 252.72 189.65 44 155

26 3,147,952 2,666,073 172,000,000 43,000,000 44 27 19,557 18,819 44,273 34,207 63,830 53,026 28 93 99 8,455 99,069 3,097 1,630 11,645 100,798 82,038,000 165,231,000 156

2012 29 27,710 60,753 (9,286) (56,230) 18,424 4,523 10,195 2,112 6,246 409 125 183 77 11,086 58,030 27,710 60,753 16,441,000 2,521,000 1,983,000 2,002,000 125 1,983 1,877 1,983 2,002 157

29 9,286,000 56,230,000 9,286,000 56,230,000 9,286 56,230 56,230 65,906 (46,944) (9,676) 9,286 56,230 30 158

2012 31 6,719,894 4,630,781 624,870 84,844 340,559 190,123 325,118 162,140 7,060,453 4,820,904 949,988 246,984 1,001,870 522,493 812,952 222,580 5,927,110 3,630,865 5,563 1,135 128,671 650,727 128,671 6,450 2,802 16,819 2,802 16,819 7,060,453 4,820,904 949,988 246,984 0.5 0.8 159

32 20 (a) 41,540 1,025,600 40,000 3,017 173 81,540 1,028,790 (b) 67,472 55,080 122,552 160

2012 33 43,778 22,111 292,395 305,365 336,173 327,476 79,610 33,419 221,188 292,344 25,800 744 6,494 296 3,039 59 42 614 336,173 327,476 161

34 5,110,750 4,188,168 204,198 152,116 2,313,221 908,395 420,134 1,004,911 859,889 9,053,214 6,108,568 8,809,342 6,108,568 243,872 9,053,214 6,108,568 20 7.28% 162

2012 35 7,716,554 6,732,744 2,596,384 14,803 5,585,587 4,458,552 4,126,686 3,603,552 94 157 94 157 13,302,235 11,191,453 6,723,164 3,618,512 56 318 520,000 680,000 1,617,031 936,623 314,322 636,623 3,944,474 5,651,562 2,551,062 747,114 3,322,143 747,114 845,143 67 67 67 67 6,828,742 10,590,713 1,061,503 4,032,895 20,130,977 21,782,166 7,784,667 7,651,407 6,828,675 10,590,646 67 67 7,219,929 4,842,387 49 38 5,490,612 3,348,909 45 119 591,600 3,000,000 20,130,816 21,781,942 161 224 163

35 1,061,436 4,032,828 67 67 3,751,928 827,446 49 38 2,971,142 2,790,909 45 119 7,784,506 7,651,183 161 224 6.60% 5.72% 1.23% 3.15% 9.88% 3.18% 2.43% 7.65% 2.11% 7,250,402 6,808,984 7,250,344 6,808,667 12,566,252 14,347,503 220,000 217,061 314,323 625,679 314,323 625,679 20,130,977 21,782,166 7,784,667 7,651,407 164

2012 36 9,282,763 850,915 8,870,951 9,721,866 37 1,249 106 836 942 183 183 9,284,012 851,021 8,871,970 9,722,991 37 14,420 1,175 5,115 6,290 1,588 1,588 9,298,432 852,196 8,878,673 9,730,869 200 200 0.1 0.1 37 58,028 (1,249) (12,585) 44,194 44,194 (14,420) 29,774 165

37 0.3950 4,344 10,252 0.7840 1,143 1,142 0.8140 5,272 6,363 0.6070 19,015 26,437 29,774 44,194 10% (i) (ii) (iii) 166

2012 38 (a) a 1,699 203,590 (238,256) 407,512 5,320 10,185,018 10,564,883 12 2.1 (4,149) (97,078) (101,227) 1,699 203,590 (242,405) 407,512 5,320 10,087,940 10,463,656 2,276 2,276 203,856 203,856 (50,964) (50,964) (12,836) (12,836) 2,481,834 2,481,834 350 (350) (1,588) (1,588) 97 97 20 (754) (754) (658,306) (658,306) 1,699 203,283 (240,129) 547,568 3,732 11,911,118 12,427,271 399,952 11,511,166 11,911,118 167

38 (a) a 1,699 202,575 (157,859) 716,018 7,497 5,368,564 6,138,494 12 2.1 (1,531) (196,083) (197,614) 1,699 202,575 (159,390) 716,018 7,497 5,172,481 5,940,880 (83,015) (83,015) (404,465) (404,465) 101,116 101,116 (5,157) (5,157) 5,235,666 5,235,666 1,015 (1,015) (183) (183) (1,994) 1,994 (17,925) (17,925) (303,261) (303,261) 1,699 203,590 (242,405) 407,512 5,320 10,087,940 10,463,656 343,551 9,744,389 10,087,940 1.66 1.48 1.48 0.18 (a) 168

2012 38 (b) 1,699 5,320 1,817,543 1,824,562 (1,588) (1,588) 4,334,625 4,334,625 (658,306) (658,306) 1,699 3,732 5,493,862 5,499,293 399,952 5,093,910 5,493,862 1,699 7,497 2,228,852 2,238,048 (183) (183) (1,994) 1,994 (110,042) (110,042) (303,261) (303,261) 1,699 5,320 1,817,543 1,824,562 343,551 1,473,992 1,817,543 169

39 5,774,633 3,366,222 12 2.1 109,013 206,294 5,883,646 3,572,516 9(d) 639,567 2,336,731 19 812,412 130,080 20 (1,773,181) 66,416 (101,413) (2,798) 812 32 (55,080) 5,626,062 5,883,646 272,325 18,608 42,843 625 334,401 12 17,475 17,475 272,325 18,608 60,318 625 351,876 118 118 17,688 (21,377) 238 (3,451) 20 9,173 (21,107) (11,934) 299,304 18,608 17,834 863 336,609 170

2012 39 254,647 22,415 277,062 12 18,626 18,626 254,647 41,041 295,688 17,678 18,608 19,277 625 56,188 272,325 18,608 60,318 625 351,876 2,631,034 80,028 121,729 2,649,327 20,521 606,395 6,109,034 12 138,777 (12,289) 126,488 2,769,811 80,028 121,729 2,649,327 20,521 594,106 6,235,522 (2,685) 5 (2,680) 251,843 (10,365) 79,505 184,163 88 130,882 636,116 53,580 12,836 66,416 19 812,412 812,412 20 (1,542,050) (19,949) (223,116) (1,785,115) 2,289,331 69,668 254,814 2,813,541 20,609 514,708 5,962,671 171

39 1,162,041 64,469 264,068 1,914,287 16,995 221,424 3,643,284 12 242,695 (17,775) 224,920 1,404,736 64,469 264,068 1,914,287 16,995 203,649 3,868,204 3,184 (2,372) 812 1,280,938 17,931 (35,769) 735,040 3,526 391,253 2,392,919 (106,570) 5,157 (101,413) 19 130,080 130,080 32 (49,127) (5,953) (55,080) 2,769,811 80,028 121,729 2,649,327 20,521 594,106 6,235,522 172

2012 39 9,643 36,968 40,292 72,036 45,626 22,551 81,679 82,594 62,843 20,685 13,561 11,923 2,873,743 3,772,899 1,898,165 2,813,313 2,179,780 1,725,271 5,707,741 5,966,240 3,635,359 14.39 11.02 2.48 1.90 1.23 0.91 173

40 4,804,785 8,081,746 75,999 67,330 2,791 (1,103) 31,202 (239,187) (107,340) (1,566,979) (4,955,613) (436,938) 46,944 9,676 15,006 (75,889) (9,527,577) (6,467,516) 85,881 (52,951) (1,794,733) 2,470,780 7,442,610 (1,760,008) (1,795) 68,184 (51,614) 15,692 58,910 (6,774) (158,330) (542,891) (1,248,121) (3,221,581) 41 157,551 415,400 335,388 1,074,865 287,778 287,882 780,717 1,778,147 174

2012 42 200,023 626,790 353,685 829,463 553,708 1,456,253 43 (a) 1,886,682 2,122,850 (b) 33,491 37,545 1,886,682 2,122,850 33,491 37,545 (a) (b) (c) (d) 60,000,000 60,000,000 4,500,000,000 175

44 (a) 252.72 189.65 1.72 0.43 40.31 104.64 5.68 23.75 (b) 0.26 2.70 (c) 111.64 102.54 45 (a) YXF YXIDL YXCSWL YCTIIC GYTEOM GYPIL GSDCL GYFL GSLL GYFIG GYIIM GGHSSIA GYHL GYHL GYHL GYHL GYHL 176

2012 45 (b) (I) (II) (III) (IV) (V) (VI) (2,207) (1,793) 156 129 (24,606) (228) YXF YXF (301) YXIDL YXIDL (286) 49,756 34,414 20,569 17,828 (26,209) (3,519) (4,565) (22,129) 1,058 1,078 YXCSWL YXCSWL 2,433 2,493 177

45 (b) (VII) YCTIIC YCTIIC 3,619 (VIII) GYTEOM GYTEOM 845 (IX) (X) (XI) (XII) GYPIL GYPIL 570 GSDCL GSDCL 430 GYFL GYFL 1,048 GSLL GSLL 16,308 (XIII) GYFIG GYFIG 2,942 (XIV) GYIIM GYIIM 1,924 (XV) GGHSSIA GGHSSIA 988 178

2012 45 (c) (ii) (iii) (15,179) (490,002) (i) (v) (vi) 106,065 76,579 (iii) (vii) (1,153,531) (156,871) (i) (iv) (vi) 579,592 39,246 (i) (iii) (556,849) (236,344) (i) (iii) (587,662) (25,178) (ii) (iii) (15,171) (489,700) (i) (ii) 15,171,000 486,420,000 4.2 12 (iii) (iv) (v) 50,211,000 20,772,000 (vi) 999,000 20,343,000 (vii) 977,679,000 9.0 179

45 (d) 540 540 59,111 59,049 349 411 60,000 60,000 46. 20 8.47 180

2012 1 1 100 100 1 1 100 100 1 1 100 100 7,000,000 100 100 1 1 100 100 2 1 100 100 1 198,000 100 100 1 2,000 1 99,000 100 100 1 1,000 1 1 100 100 7,500,000 100 100 1 1 100 100 181

2 1 100 100 Elsburg Limited 10,000 100 100 1 1,000 100 100 1 500,000 100 100 1 1 1 100 100 1 1 100 100 95 95 88,315,800 95 95 28,684,800 95 95 37,236,300 100 100 259,670,000 75 75 111,450,000 182

2012 190,000,000 1,908,610,000 100 100 95 95 2,145,800 98.13 98.13 35,882,800 98.62 98.62 95.48 95.48 380,000,000 99.75 99.75 13,712,500 12,994,800 99.75 99.75 98.25 98.25 8,921,500 955,300 80 80 97.60 100 37,520,000 1 1 100 100 183

95 95 28,684,800 95 95 12,734,400 95 95 16,231,400 99.06 99.06 2,730,600 100 100 539,578,600 95 95 18,287,700 95 95 16,386,800 2 1 100 100 95 95 14,083,200 95 95 12,853,900 95 95 28,684,800 95 95 14,448,600 184

2012 23,074,600 14,083,200 14,440,300 11,952,000 26,700,000 11,952,000 11,952,000 19,776,700 118,873,900 5,000,000 11,952,000 28,684,800 95 95 95 95 95 95 95 95 100 100 95 95 95 95 95 95 100 100 99.84 99.84 95 95 95 95 185

99.75 99.75 154,612,700 99.28 99.28 5,000,000 95 95 14,083,200 98.84 98.84 1,612,244,900 100 100 12,000,000 100 100 299,480,000 Honstar Investments Limited 1 1 100 100 1 1 100 100 2 1 100 100 95 95 570,000,000 2 1 100 100 2 1 100 100 186

2012 1 1 100 100 3 1 100 100 1 1 100 100 100 1 100 100 2 1 100 100 1 1 100 100 100 1 100 100 1 99,000 100 100 1 1,000 2 1 100 100 Super Gain Development Limited 350,000 100 100 1 10,000 100 100 1 187

1,000 100 100 1 100 100 100 100 1 1 100 100 10,000 100 100 1 2 1 100 100 100 1 100 100 500,000 1 10,000 100 100 1 (B.V.I.) 1 1 100 100 5,000 100 100 1 1 1 100 100 188

2012 1 1 100 100 10,000,000 100 100 1 100 100 20,000,000 95 95 100,000,000 47.50 523,613,085 48.45 50,000,000 100 95 560,000,000 100 261,416,400 100 100 50,000,000 95 95 605,000,000 189

100 100 28,994,528 2,980,000 99.95 99.95 99.95 99.95 3,000,000 49.88 49.88 800,000 100 95 3,000,000 100 100 2,280,000,000 99.75 99.75 1,920,000,000 95 95 3,000,000 99.74 99.74 500,000 99.70 99.70 2,000,000 99.70 99.70 500,000 95.48 200,000,000 190

2012 95.48 150,000,000 95 95 10,000,000 95 300,000,000 100 100 10,000,000 100 100 650,000,000 95.48 500,000,000 95 95 3,000,000 57 57 5,000,000 95.48 60,000,000 100 300,000,000 95.48 30,000,000 191

57.14 52 52 33.33 45/44 45/44 28.57 30 30 28.20 28.20 35.14 35.58 192