untitled - PDF 免费下载

CONTENTS 2 3 4 5 6 7 11 51 5 2010 1

Security@san-huan.com.cn twb@san-huan.com.cn security@san-huan.com.cn 7 2

2,705,325,469.26 2,418,040,829.56 11.88% 1,296,743,054.44 1,244,096,010.64 4.23% 507,600,000.00 507,600,000.00 0.00% / 2.55 2.45 4.08% 16 1,034,997,304.09 610,479,054.47 69.54% 100,921,026.39 15,449,000.59 553.25% 106,879,866.96 27,806,975.22 284.36% 75,489,043.80 15,357,591.28 391.54% 72,653,914.26 7,614,848.86 854.11% / 0.1487 0.03 395.67% / 0.1431 0.03 377.00% % 5.82% 1.30% 4.52% -58,444,093.04 65,258,109.90-189.56% / -0.115 0.129-189.15% -1,161,886.61 6,407,936.25 712,790.93-1,736,480.82-1,387,230.21 2,835,129.54-5.82 5.94 0.1487 0.1487 5.60 5.72 0.1431 0.1431 3

57,670 24.32% 123,426,636 72,666,636 0 TRIDUS INTERNATIONAL INC 5.64% 28,621,226 28,621,226 0 5.20% 26,399,792 0 26,399,792 TAIGENE METAL COMPANY L.L.C 4.35% 22,071,005 0 0 3.59% 18,220,067 0 3.03% 15,375,364 0 0 1.38% 7,009,164 0 3 1.20% 6,083,700 0 0.81% 4,109,978 0 0.75% 3,823,541 0 10 50,760,000 26,399,792 TAIGENE METAL COMPANY L.L.C 22,071,005 18,220,067 15,375,364 7,009,164 3 6,083,700 4,109,978 3,823,541 3,800,000 1 2 100 35 100 24.32 4

1 69.54% 294.36% 7,548.90 391.54% 1 101,079.86 75,045.30 25.76% 71.25% 65.26% 2.69% 1,542.44 1,412.40 8.43% -5.21% -6.46% 1.23% 101,079.86 75,045.30 25.76% 71.25% 65.26% 2.69% 1,542.44 1,412.40 8.43% -5.21% -6.46% 1.23% 40,529.70 76.91% 62,092.59 64.52% 102,622.28 69.20% % 10,547.77 -- 13,184.70 5,273.88 100.00% -- 150.00% / 0.20 -- 0.25 0.10 100.00% -- 150.00% 6

1 2 3 4 5 6 2010 1 2007 6 4 2,000 2007 6 4 2010 6 3 2010 1 29 2011 1 28 2,000 7

2009 7 9 1,500 1 2010 3 23 2011 3 22 2010 1 4 1,000 2010 1 4 2010 7 4 2010 1 4 3,000 2010 1 4 2011 1 4 2010 1 15 2,000 2010 1 21 1,000 2010 1 21 1,000 1 8

2010 1 29 2,000 2010 1 29 2010 11 29 122010 2 3 4,900 2010 2 26 2,000 2010 2 26 2010 8 25 2010 2 26 1500 2010 3 11 2,000 172010 3 22 1,000 1 9

26,000 20.05% 10

515,889,540.44 217,732,865.95 504,923,677.74 163,440,530.57 170,000.00 1,209,634.31 611,664,234.10 285,753,362.56 462,913,923.99 216,179,054.67 71,224,403.83 24,968,435.36 55,956,217.20 2,978,417.02 5,914,356.68 3,469,735.50 5,628,510.34 27,164,197.44 4,531,362.56 23,729,299.75 483,776,959.96 56,092,103.24 351,112,591.11 60,774,052.76 18,698,616.93 18,698,616.93 32,484,307.32 32,484,307.32 1,707,052,265.60 636,323,938.16 1,413,131,714.23 503,055,397.59 130,286,319.81 688,258,771.18 128,598,613.31 686,571,064.68 474,750.00 23,887,146.97 489,750.00 24,349,279.06 704,994,013.08 38,100,861.52 736,633,795.57 39,590,584.92 63,515,327.54 616,000.00 38,687,996.66 616,000.00 63,196,860.62 20,151,127.90 65,561,165.57 20,396,176.24 30,124,298.70 30,124,298.70 5,733.38 21,975.26 5,675,900.53 1,452,037.94 4,791,520.26 1,452,037.94 998,273,203.66 772,465,945.51 1,004,909,115.33 772,975,142.84 2,705,325,469.26 1,408,789,883.67 2,418,040,829.56 1,276,030,540.43 11

662,527,966.63 118,982,226.63 500,763,758.69 104,242,928.69 14,500,000.00 4,500,000.00 4,669,000.00 255,820,238.90 268,911,093.48 239,034,389.03 211,283,924.00 24,637,000.23 20,811,857.85 9,755,669.09 4,964,298.25 50,884,054.53 20,498,697.26 60,871,652.95 32,886,825.78 5,343,358.77 108,763.18-6,451,582.31-10,081,570.05 12,489,143.40 9,550,204.96 1,787,622.76 59,364,632.16 36,001,073.41 62,011,034.77 51,144,574.76 1,085,566,394.62 479,363,916.77 872,441,544.98 394,440,981.43 90,760.21 90,760.21 53,992,145.66 4,302,156.52 35,144,496.51 2,802,156.52 54,082,905.87 4,302,156.52 35,235,256.72 2,802,156.52 1,139,649,300.49 483,666,073.29 907,676,801.70 397,243,137.95 507,600,000.00 507,600,000.00 507,600,000.00 507,600,000.00 133,597,887.40 70,312,851.04 133,597,887.40 70,312,851.04 77,845,562.39 77,845,562.39 77,845,562.39 77,845,562.39 577,699,604.65 269,365,396.95 525,052,560.85 223,028,989.05 1,296,743,054.44 925,123,810.38 1,244,096,010.64 878,787,402.48 268,933,114.33 266,268,017.22 1,565,676,168.77 925,123,810.38 1,510,364,027.86 878,787,402.48 2,705,325,469.26 1,408,789,883.67 2,418,040,829.56 1,276,030,540.43 12

1,034,997,304.09 457,990,374.00 610,479,054.47 261,398,199.44 1,034,997,304.09 457,990,374.00 610,479,054.47 261,398,199.44 935,763,984.20 418,294,290.23 587,641,123.46 236,606,754.87 770,259,479.15 383,180,676.34 471,379,350.96 208,848,350.55 1,331,412.04 530,106.35 1,255,944.21 684,069.09 37,774,642.83 13,000,138.41 34,297,303.28 9,488,287.38 108,763,110.17 19,432,937.71 65,872,111.67 13,647,311.99 19,498,677.55 4,489,338.21 15,869,904.22 4,267,158.64-1,863,337.54-2,338,906.79-1,033,490.88-328,422.78 - - 1,687,706.50 34,519,736.68-7,388,930.42 17,904,143.66 - - 100,921,026.39 74,215,820.45 15,449,000.59 42,695,588.23 8,027,279.34 505,895.36 14,017,893.88 114,654.81 2,068,438.77 1,659,919.25-106,879,866.96 74,721,715.81 27,806,975.22 42,810,243.04 19,399,468.19 5,543,307.91 9,988,561.29 4,200,000.00-87,480,398.77 69,178,407.90 17,818,413.93 38,610,243.04 75,489,043.80 69,178,407.90 15,357,591.28 38,610,243.04 11,991,354.97 2,460,822.65 0.15 0.03 0.15 0.03 0.00 0.00 87,480,398.77 69,178,407.90 17,818,413.93 38,610,243.04 75,489,043.80 69,178,407.90 15,357,591.28 38,610,243.04 11,991,354.97 2,460,822.65 13

979,466,492.56 383,466,994.74 674,028,616.02 274,540,468.63 58,442,381.32 52,261,403.20 24,182,096.42 21,249,019.87 31,762,025.69 2,147,486.47 6,870,755.49 3,406,486.73 1,069,670,899.57 437,875,884.41 705,081,467.93 299,195,975.23 914,800,065.37 358,821,260.53 467,375,158.34 271,793,732.39 115,484,062.51 16,623,507.96 92,718,110.03 14,190,735.65 45,329,837.95 9,468,835.41 39,032,615.71 8,713,638.99 52,501,026.78 27,859,731.97 40,697,473.95 23,261,552.74 1,128,114,992.61 412,773,335.87 639,823,358.03 317,959,659.77-58,444,093.04 25,102,548.54 65,258,109.90-18,763,684.54 19,000,000.00 30,387,409.00 244,888.63 24,477,556.42 323,610.00 70,000.00 671,500.00 170,000.00 1,525,389.46 299,624.42 1,355,726.54 366,513.51 1,848,999.46 30,757,033.42 21,272,115.17 25,014,069.93 69,183,987.17 651,312.51 47,985,339.01 926,184.00 19,500,000.00 69,183,987.17 651,312.51 47,985,339.01 20,426,184.00-67,334,987.71 30,105,720.91-26,713,223.84 4,587,885.93 10,500,000.00 10,500,000.00 483,982,226.63 88,982,226.63 255,090,000.00 69,000,000.00 483,982,226.63 88,982,226.63 265,590,000.00 69,000,000.00 322,242,928.69 74,242,928.69 331,000,000.00 169,000,000.00 35,357,370.78 15,250,288.21 38,446,414.37 18,902,705.00 8,161,535.64 5,284,823.98 782,843.19 19,105.12 555,601.54 26,476.24 358,383,142.66 89,512,322.02 370,002,015.91 187,929,181.24 125,599,083.97-530,095.39-104,412,015.91-118,929,181.24-3,985,140.52-385,838.68-1,398,882.26-379,389.82-4,165,137.30 54,292,335.38-67,266,012.11-133,484,369.67 466,564,700.76 163,440,530.57 443,373,137.72 213,864,085.90 462,399,563.46 217,732,865.95 376,107,125.61 80,379,716.23 14

46,362,993.83 1,324,731.42 188,202.13 47,499,523.12 3,400,062.07 2,922,932.17 477,129.90 5,402,647.56 5,402,647.56 55,165,703.46 1,324,731.42 188,202.13 2,922,932.17 53,379,300.58 15

507,600,000.00 133,597,887.40 77,845,562.39 525,052,560.85 266,268,017.22 1,510,364,027.86 507,600,000.00 133,597,887.40 77,845,562.39 525,052,560.85 266,268,017.22 1,510,364,027.86 52,647,043.80 2,665,097.11 55,312,140.91 75,489,043.80 11,991,354.97 87,480,398.77 75,489,043.80 11,991,354.97 87,480,398.77-22,842,000.00-9,326,257.86-32,168,257.86-22,842,000.00-9,326,257.86-32,168,257.86 1 2 507,600,000.00 133,597,887.40 77,845,562.39 577,699,604.65 268,933,114.33 1,565,676,168.77 16

507,600,000.00 132,776,017.44 71,180,702.47 486,078,203.06 801,823.56 252,868,266.94 1,451,305,013.47 507,600,000.00 132,776,017.44 71,180,702.47 486,078,203.06 801,823.56 252,868,266.94 1,451,305,013.47 821,869.96 6,664,859.92 38,974,357.79-801,823.56 13,399,750.28 59,059,014.39 73,557,217.71 12,919,912.18 86,477,129.89 821,869.96-801,823.56 227,160.75 247,207.15 821,869.96 73,557,217.71-801,823.56 13,147,072.93 86,724,337.04 10,500,000.00 10,500,000.00 10,500,000.00 10,500,000.00 6,664,859.92-34,582,859.92-10,247,322.65-38,165,322.65 6,664,859.92-6,664,859.92-27,918,000.00-10,247,322.65-38,165,322.65 1 2 507,600,000.00 133,597,887.40 77,845,562.39 525,052,560.85 266,268,017.22 1,510,364,027.86 17

507,600,000.00 70,312,851.04 77,845,562.39 223,028,989.05 878,787,402.48 507,600,000.00 70,312,851.04 77,845,562.39 223,028,989.05 878,787,402.48 46,336,407.90 46,336,407.90 69,178,407.90 69,178,407.90 69,178,407.90 69,178,407.90-22,842,000.00-22,842,000.00-22,842,000.00-22,842,000.00 1 2 507,600,000.00 70,312,851.04 77,845,562.39 269,365,396.95 925,123,810.38 18

507,600,000.00 69,912,851.04 71,180,702.47 190,963,249.82 801,823.56 840,458,626.89 507,600,000.00 69,912,851.04 71,180,702.47 190,963,249.82 801,823.56 840,458,626.89 400,000.00 6,664,859.92 32,065,739.23-801,823.56 38,328,775.59 66,648,599.15 66,648,599.15 400,000.00-801,823.56-401,823.56 400,000.00 66,648,599.15-801,823.56 66,246,775.59 6,664,859.92-34,582,859.92-27,918,000.00 6,664,859.92-6,664,859.92-27,918,000.00-27,918,000.00 1 2 507,600,000.00 70,312,851.04 77,845,562.39 223,028,989.05 878,787,402.48 19

20-40 3-10% 2.25-4.85% 5-10 3-10% 9-19.4% 5-10 3-10% 9-19.4% 5-10 3-10% 9-19.4% 24

17% 5% 5%7% 25% 27

83,558,550.18 30

272,629,158.57 202,431.00 272,426,727.57 182,124,661.76 3,125,363.17 178,999,298.59 81,730,462.51 81,730,462.51 66,665,055.50-66,665,055.50 122,247,877.64 274,698.90 121,973,178.74 98,833,278.61 274,698.90 98,558,579.71 7,646,591.14 7,646,591.14 6,889,657.31-6,889,657.31 484,254,089.86 477,129.90 483,776,959.96 354,512,653.18 3,400,062.07 351,112,591.11 31

23,412,862.46 23,412,862.46 17,698,497.77-17,698,497.77 8,688,701.98 8,688,701.98 3,306,732.83-3,306,732.83 5,848,199.30 5,848,199.30 145,707.00-145,707.00 25,565,563.80 25,565,563.80 17,537,059.06-17,537,059.06 63,515,327.54 63,515,327.54 38,687,996.66-38,687,996.66 34 17,698,497.77 5,714,364.69 23,412,862.46 3,306,732.83 5,381,969.15 8,688,701.98 145,707.00 5,702,492.30 5,848,199.30 21,150,937.60 16,798,826.14 37,949,763.74 30,000,000.00 78.04 78.04 30,000,000.00 28.96 28.96 23,580,000.00 24.80 24.80 83,580,000.00

2 1 2010 10701110002-01 57,043 625.52 524.80 2,997.75 1,060 518 1,090.22 2 99012009290052 100ZGKE01EF0912 553,507.58 214,327.09 553,507.58 214,327.09 310,833.95 418,841.89 310,833.95 418,841.89 2010 8 4 2010 8 11 35

PRECISION MAGNETICS TUAS PTE LTD TRIDUS INTERNATION INC TECHNO SEMICHEM 38

P1 75,489,043.80 15,357,591.28 F 2,835,129.54 7,742,742.42 P2=P1-F 72,653,914.26 7,614,848.86 S0 507,600,000.00 507,600,000.00 S1 - - Si - - Mi - - Sj - - Mj - - Sk - - M0 12 12 S=S0+S1+Si*Mi/M0-Sj*Mj/M0-Sk 507,600,000.00 507,600,000.00 Y1=P1/S 0.1487 0.0303 Y2=P2/S 0.1431 0.0150 P1 75,489,043.80 15,357,591.28 F 2,835,129.54 7,742,742.42 P2=P1-F 72,653,914.26 7,614,848.86 S0 507,600,000.00 507,600,000.00 S1 - - Si - - Mi - - 40

87,480,398.77 17,818,413.93-1,863,337.54-1,033,490.88 40,144,235.15 39,517,006.86 2,378,527.17 2,741,210.61 16,241.88 31,570.13 1,172,532.98 108,401.45-318,263.18-19,498,677.55 14,620,795.81-1,687,706.50 7,388,930.42-884,380.27-93,174.11 - - -129,539,005.68 40,078,845.05-168,269,491.90 51,019,608.62 108,240,215.35-98,515,040.55-15,131,000.00-8,743,230.62-58,444,093.04 65,258,109.90 - - - - - - - - - 462,399,563.46 376,107,125.61 466,564,700.76 443,373,137.72 - - - - -4,165,137.30-67,266,012.11 41

133,622,954.85 41.19 32,931,536.30 24.65 2,689,696.21 0.83 2,530,566.37 94.08 188,111,256.92 57.98 3,208,442.75 1.71 38,670,545.42 45

229,185.94 0.83 224,971.87 98.16 265,882.82 1.10 251,631.96 94.64 27,311,912.46 99.17 151,929.09 0.56 23,869,241.96 98.90 154,193.07 0.65 27,541,098.40 100 376,900.96 24,135,124.78 100 405,825.03 46

P1 75,489,043.80 F 2,835,129.54 P2=P1-F 72,653,914.26 E0 1,244,096,010.64 Ei Mi Ej 22,842,000.00 Mj 5,6 Ek Mk M0 12 E1 1,296,743,054.44 E2=E0+P1/2+Ei*Mi/M0-Ej*Mj/M0+Ek*Mk/M0 1,270,419,532.54 Y1=P1/E2 5.94% Y2=P2/E2 5.72% 3 1 1,039,634.31 85.95% 2 148,750,310.11 32.13% 3 129,741,436.68 36.60% 4 13,785,690.39 42.44% 5 24,827,330.88 64.17% 6 9,831,000.00 210.56% 7 14,881,331.14 152.54% 8 10,701,520.64 598.65% 7 9 18,847,649.15 53.63% 10 424,518,249.62 69.54% 11 298,880,128.19 63.41% 12 42,890,998.50 65.11% 13 829,846.66 80.30% 14 9,076,636.92 122.84% 15 9,410,906.90 94.22% 16 60,131,452.52 391.54% 50

1 2 O O 51