,152 31, , ,141 5,182 2,803 10,554 6,584 57,095 8, , , , , ,457 67, ,670 38,217 1,130,205 1

Similar documents
i

i

4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,

Glorious Property Holdings Limited ,374 1, , % 1, ,895 1

, ,414 (682,150) (632,696) 135, , ,174 2,306 (131) (49,336) (48,034) (79,460) (7

3 662, ,888 (68,568) (88,607) 594, ,281 40,205 49,290 (431,939) (358,813) (104,793) (92,393) (19,179) (14,839) (11,375) (11,662) (2,717) (

,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

2 981, ,770 7 (240,945) (77,087) 740, ,683 (24,901) (1,014) 715, , , , , , , , , ,28

4. 27(2) ,000,000 1,000,000,


C Ann.indd


, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)

, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4


309, , % 118, , % (9,237) (21,645) -57.3% (14,899) (21,773) -31.6% (8,396) (3,447) 143.6% EBITDA 1, % EBITDA EBIT

,820,316 28,232,094 9 (27,239,193) (21,625,122) 13,581,123 6,606,972 1,331, ,150 9 (1,831,870)

2018 Hope Education Group Co., Ltd

,427,689 9,302,948 9 (7,682,260) (7,367,700) 3,745,429 1,935, , ,162 9 (507,542) (384,205) 9 (1,108,200) (508,7

7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,

, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

C110122D_Vitar.indb

5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9

目 錄 頁 次 釋 義 董 事 會 函 件 言

i -

3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1

REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%

, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29

4. 27(2) ,000,000,

REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0

,473,691 1,084,415 12,778 5,804 (452,982) (331,973) (395,241) (286,732) (66,548) (40,851) (209,777) (152,944) (66,423

1, , ,363 18, ,235 30,046 47,292 48,525 48,443 49, ,621 29,344 3,699 4,836 6,535 39,457 39,578 7,835 8,947 8,986 9,508

4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7

A 20%

,080, , (678,995) (581,252) 401, , (175,324) (76,350) 12 (292,818) (200,776) 13 11,784 14, (2,468) (859)

UKF (HOLDINGS) LIMITED Kopenhagen Fur Auction 2,000,000 50% 75% 1

* % 129, ,280 (22.7) 20,694 55,078 (62.4) 20,230 21,598 (6.3) 170, ,956 (30.2) * % 76, ,742 (30.7) 93, ,214 (29.9) 170,

C Ann.indd

3 748, ,758 3 (517,583) (435,198) 230, ,560 4 (32,567) (33,356) 4 (78,051) (62,928) (821) ,513 97, (8,298) (3,575) 5 (7,3


Jiayuan International Group Limited , ,787, % 52% , , % % 3,

4 1,383, ,629 (746,162) (461,904) 637, ,725 33,385 10, ,634 9,235 (119,841) (33,899) (44,891) (40,490) (47,439) (28,609) (7,671) (3,

1




% 5, % 15.9% 2, % HONMA HONMA ,991, ,339,910,000 2

% %

5 1,307,639, ,927, ,427,750 27,484,976 (163,402,642) (130,478,323) (110,382,274) (77,483,595) (341,276,031) (277,865,036) (126,932,303) (

EJE (HONG KONG) HOLDINGS LIMITED * 8101 GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM (1) (2) * 1

193, , % 39, , % (124,560) (14,899) 736.0% (1) (62,985) (8,396) 650.2% EBITDA (2) (49,145) 1,577-3,216.4% (1) EBITDA EBITDA

i

* % 279, ,642 (30.7) ***** 89, ,493 (48.4) 368, ,135 (36.0) * % 60, ,922 (52.2) ***** 24,550 38,508 (36.2) 84, ,430 (48.

Boyaa Interactive International Limited 0434 * % 159, ,370 (28.1) 735,602 52,050 63,035 (17.4) 220, , ,335 (32.3) 514, ,390 12

81.8% 21,501, ,464,200 62,100,000 9 Kahuer Holding Co., LimitedKahuer60% Kahuer (a)(b) (c) 450,000,000 20,000, ,000,000 34,00


untitled

untitled

Pine Care Group Limited % % 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA

5(a) 11,012,220 9,888,914 6(a) (6,674,627) (6,073,292) 4,337,593 3,815,622 5(b) 296, ,230 (1,825,164) (1,620,198) (284,865) (237,454) 6 2,523,58

( 4 3,100,711 2,132,428 (1,623,168) (1,062,620) 1,477,543 1,069,808 52,722 87, ,424 28,405 (265,468) (128,111) (107,470) (101,733) 6 (99,147) (

C Ann.indd

2015 [2014] % IP 50% 51 B2B B2B B2C % 2015 B2B B2C

A 1..33

* % 243, , ,147 87, ,315 85, , , ,250 31, *** 82,108 56, * % 558, ,937 3

0.4% 25.7% 2, % 92.2% 2, , % HONMA HONMA 50 2

7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,

5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234


: 1966.HK 2017


GEM 2

目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表


Billion_C_GM Cir.indb

2

1,183, , % 1,001, , % 329, , % (1) 325, , % (1) 2

RM GROUP HOLDINGS LIMITED 932 % 96,174 97, % 74,000 74, % EBIT 1 9,709 13, % 7,432 10, % %

KPa-BM Holdings Limited * 2663 (I) (II) (III) *

C Ann.indd

i



C Ann.indd



KAKIKO GROUP LIMITED

* % 146, , ,124 20,694 (26.9) 61,026 20, , , * % 123,341 76, ,029 93, , ,

2, % 17.0% 9.0% , % - 2 -

5 212, ,902 (70,641) (67,902) 141, , ,943 3,014 (65,496) (57,985) (66,271) (61,919) (1,804) (1,333) (4,594) (6,018) 6 10,386 (5,241)

C Ann.indd

i

i

i


Kingsoft Cloud Chi.indb

i

1

cover-C- FINAL.ai

Transcription:

YIHAI INTERNATIONAL HOLDING LTD. 1579 2 017 12 3 1 2017 12 31 2016 2017 1,646.2 2016 1,088.0 51.3% 2017 611.8 2016 416.9 46.7% 2017 261.1 2016 186.7 39.9% 2017 260.7 2016 186.7 39.6% 2017 0.269 0.267 1

12 31 35,152 31,738 180,088 116,141 5,182 2,803 10,554 6,584 57,095 8,608 288,071 165,874 147,617 130,496 4 131,457 67,080 5 76,670 38,217 1,130,205 1,021,999 32,671 1,518,620 1,257,792 1,806,691 1,423,666 6 68 68 (5) (5) 8 1,501,326 1,266,142 1,501,389 1,266,205 4,420 1,505,809 1,266,205 9 136,582 73,277 10 115,033 54,747 49,267 29,437 300,882 157,461 300,882 157,461 1,806,691 1,423,666 2

3 12 31 3 1,646,221 1,088,014 11 (1,034,415) (671,072) 611,806 416,942 11 (164,615) (127,921) 11 (76,415) (53,841) 12 43,748 21,481 (35,264) 13 6,651 33,692 13 (52,095) 13 (45,444) 33,692 369,080 255,089 14 (107,990) (68,369) 261,090 186,720 260,670 186,720 420 8 (514) (514) 261,090 186,206 260,670 186,206 420 15 0.269 0.234 15 0.267 0.234

1. 2013 10 18 1961 3 22 P.O. Box 31119 Grand Pavilion, Hibiscus Way, 802 West Bay Road, Grand Cayman, KY1-1205, Cayman Islands 2016 7 13 2018 3 21 2. (i) 622 (ii) (iii) 2017 1 1 12 7 4

(iv) 2018 1 1 2 2014 2016 40 9 9 2018 1 1 9 39 2018 1 1 2018 1 1 2017 5

15 18 11 (1) (2) (3) (4) (5) 15 15 2018 1 1 2018 1 1 16 16 2016 1 6

2019 1 1 3. 12 31 871,282 583,778 429,921 288,745 1,301,203 872,523 281 104 93,924 73,856 94,205 73,960 43,413 18,194 142,860 116,351 186,273 134,545 104 61,341 61,445 831 3,652 2,264 3,334 3,095 6,986 1,646,221 1,088,014 2017 2016 12 31 55.6% 55.7% 7

4. 12 31 21,352 12,866 110,107 54,224 131,459 67,090 (a) (2) (10) 131,457 67,080 (a) 30 90 30 12 31 3 131,457 66,878 3 6 202 131,457 67,080 (b) 2017 12 31 2016 202,000 12 31 3 6 202 8

12 31 1 1 10 (8) 10 12 31 2 10 5. 12 31 46,202 24,276 57,095 8,608 11,499 4,150 8,676 1,933 5,667 2,032 358 508 129,497 41,507 (57,095) (8,608) 72,402 32,899 3,672 3,271 522 1,595 390 420 323 (a) (346) (261) 4,268 5,318 76,670 38,217 9

(a) 12 31 1 1 261 159 85 102 12 31 346 261 6. 2016 1 1 2016 12 31 2017 12 31 5,000,000,000 5,000,000,000 50,000 50,000 2016 1 1 488,000,000 4,880 31 (a) 54,222,222 542 4 (b) 237,777,778 2,378 16 (c) 260,000,000 2,600 17 (c) 6,900,000 69 2016 12 31 2017 12 31 1,046,900,000 10,469 68 10

(a) 2016 7 13 54,222,222 (b) (b) 2016 6 20 2,378 237,777,778 0.00001 2016 7 13 237,777,778 0.00001 2,378 15,907 (c) 2016 7 13 3.3 260,000,000 0.00001 2016 8 12 3.3 6,900,000 0.00001 880,770,000 759,301,000 2,669 17,000 880,749,000 759,284,000 39,093,000 7. 77,220,000 77,220,000 5 5 8 11

8. a b d 2016 1 1 17,649 (445) 8,843 514 115,332 141,893 186,720 186,720 c (4,161) (4,161) (514) (514) 14,316 (14,316) 6(c) 759,284 759,284 6(b) (16) (16) 6(a) 221,927 221,927 6(c) (39,093) (39,093) 102 102 2016 12 31 955,590 (445) 23,159 102 287,736 1,266,142 2017 1 1 955,590 (445) 23,159 102 287,736 1,266,142 260,670 260,670 30,339 (30,339) 8,510 8,510 16 (33,996) (33,996) 2017 12 31 921,594 (445) 53,498 8,612 518,067 1,501,326 12

(a) (b) 50% (c) 2016 2 JLJH YIHAI Ltd. 53,680,000 638,108 4,166,000 Vistra Fiduciary (HK) Limited 77,220,000 6 (b) (d) 9. 30 90 2017 12 31 12 31 3 134,084 70,156 3 6 1,582 2,576 6 1 916 545 136,582 73,277 10. 12 31 30,823 8,746 27,490 8,933 25,572 16,019 16,182 8,755 9,417 3,281 3,420 135 806 1,176 258 4,045 2,802 1,065 855 115,033 54,747 13

11. 12 31 909,285 583,667 183,768 122,303 37,469 19,499 30,110 33,116 17,729 12,295 14,471 13,825 14,108 9,854 14,001 10,753 12,541 7,061 11,674 5,696 9,027 5,825 1,196 2,055 1,950 322 330 851 372 773 503 279 152 4 5 77 112 10,345 16,905 13,980 1,275,445 852,834 12. 12 31 23,008 12,523 887 517 (263) (284) (780) 7,547 (a) 20,400 1,674 43,748 21,481 14

(a) 14 2015 13. 12 31 32,759 6,651 933 (52,095) (45,444) 33,692 14. 12 31 111,960 69,085 (3,970) (716) 107,990 68,369 (a) (b) 2017 12 31 (c) 2017 2016 12 31 25% 15

(d) 2008 1 1 10% 5% 2017 12 31 2017 12 31 12 31 369,080 255,089 108,408 66,703 672 1,666 (1,090) 107,990 68,369 15. (a) 2017 2016 12 31 12 31 260,670 186,720 969,680 797,220 26.9 23.4 16

(b) 2017 12 31 2016 12 31 12 31 260,670 186,720 (a) 35,264 260,670 221,984 969,680 797,220 41,458 5,291 9 974,971 838,687 26.7 23.4 (a) 2015 12 14 54,222,222 A 2016 7 13 16. 2017 36,642,000 4.97985 2016 2,646,000 2018 3 21 4.97985 2017 12 31 52.134 2018 4 27 2017 17

2017 2017 2017 2017 12 31 1,646.2 51.3% 261.1 39.9% 2017 2016 2017 12 31 31 23 2017 12 31 5 2017 105.9 265.2% 2017 Hai Di Lao Holdings Pte. Ltd. 2017 12 31 82 2016 86.4% 2017 23.43 2016 304.0% 18

2017 3 5 5 2017 12 31 44 6 20 5 2017 1,646.2 51.3% 261.1 39.9% 2017 2016 2017 12 31 31 23 19

2017 2017 12 31 5 2017 105.9 265.2% 2017 2017 12 31 82 2016 86.4% 23.43 2016 304.0% 2017 915.9 2016 51.2% 20

2017 21

12 31 12 429,921 14,896 28.9 288,745 9,323 31.0 871,282 31,903 27.3 583,778 21,573 27.1 1,301,203 46,799 27.8 872,523 30,896 28.2 93,924 5,059 18.6 73,856 4,290 17.2 281 11 25.5 104 6 18.8 94,205 5,070 18.6 73,960 4,296 17.2 142,860 6,007 23.8 116,351 4,962 23.4 43,413 1,908 22.8 18,194 706 25.8 186,273 7,915 23.5 134,545 5,668 23.7 61,341 1,359 45.1 104 2 52.0 61,445 1,361 45.1 (1) 3,095 872 3.5 6,986 577 12.1 1,646,221 62,017 26.5 1,088,014 41,437 26.3 (1) 22

12 31 12 1,301,203 79.0% 872,523 80.2% 94,205 5.7% 73,960 6.8% 186,273 11.3% 134,545 12.4% 61,445 3.7% 0.0% 3,095 0.3% 6,986 0.6% 1,646,221 100.0% 1,088,014 100.0% 2017 2016 2017 3 5 5 2017 12 31 44 6 20 5 23

2016 12 31 1,088.0 51.3% 2017 1,646.2 12 31 12 429,921 33.0% 288,745 33.1% 871,282 67.0% 583,778 66.9% 1,301,203 100.0% 872,523 100.0% 2016 12 31 872.5 49.1% 2017 1,301.2 2017 12 31 79.0% 49.2% 48.9% 2017 3 2017 24

12 31 12 93,924 99.7% 73,856 99.9% 281 0.3% 104 0.1% 94,205 100.0% 73,960 100.0% 2016 12 31 74.0 27.3% 2017 94.2 2017 12 31 5.7% 170.0% 27.2% 2017 12 31 12 142,860 76.7% 116,351 86.5% 43,413 23.3% 18,194 13.5% 186,273 100% 134,545 100% 25

2016 12 31 134.5 38.5% 2017 186.3 2017 12 31 11.3% 138.6% 22.8% 2017 12 31 12 61,341 99.8% 104 0.2% 61,455 100% 2017 2017 12 31 3.7% 26

12 31 12 915,911 55.6% 605,728 55.70% 587,076 35.7% 442,358 40.70% 105,942 6.4% 28,986 2.70% 23,434 1.4% 5,836 0.50% 13,858 0.9% 5,106 0.40% 1,646,221 100.0% 1,088,014 100.00% 2017 2017 915.9 51.2% 2017 2017 587.1 32.7% 105.9 265.5% 23.4 2016 301.5% 27

12 31 12 (2) 874,665 53.2% 593,427 54.60% (3) 715,674 43.4% 473,799 43.50% 55,882 3.4% 20,788 1.90% 1,646,221 100.0% 1,088,014 100.00% (2) (3) 2016 12 31 671.1 54.1% 2017 1,034.4 28

12 31 12 % % 471,003 36.2% 328,037 37.6% 227,928 53.0% 161,832 56.0% 243,075 27.9% 166,205 28.5% 38,072 40.4% 25,381 34.3% 37,931 40.4% 25,338 34.3% 141 50.1% 43 41.4% 79,157 42.5% 63,078 46.9% 66,649 46.7% 56,282 48.4% 12,508 28.8% 6,796 37.4% 21,260 34.6% 21,217 34.6% 43 41.6% 2,312 74.7% 446 6.4% 611,804 37.2% 416,942 38.3% 2016 12 31 416.9 46.7% 2017 611.8 2016 12 31 38.3% 2017 37.2% 2017 2016 127.9 28.7% 2017 164.6 2016 11.8% 2017 10.0% 29

2016 53.8 42% 2017 76.4 2016 4.9% 2017 4.6% 2016 21.5 103.3% 2017 43.7 2016 33.7 234.9% 2017 45.4 2016 255.1 44.7% 2017 369.1 2016 68.4 57.9% 2017 108.0 2016 26.8% 2017 29.3% 2016 186.7 39.9% 2017 260.7 2016 0.234 2017 0.269 2016 17.2% 2017 15.9% 30

2017 12 31 2017 12 31 1,130.2 2016 12 31 1,022.0 2017 12 31 (4) 16.7% 2016 12 31 11.1% (4) 2017 12 31 147.6 2016 12 31 130.5 2016 12 31 63.4 2017 12 31 49.1 2017 2017 12 31 131.5 2016 12 31 67.1 2017 2016 12 31 21.8 2017 12 31 22.0 31

2017 12 31 136.6 2016 12 31 73.3 2016 12 31 31.2 2017 12 31 37.0 2017 12 31 2017 12 31 2017 12 31 2017 12 31 (5) (5) 2017 12 31 1,919 1,370 334 215 2017 12 31 183.8 32

2017 7 11 60% 40% 62.70% 2017 2017 2018 33

2017 3 2018 2020 3.5 2017 12 31 2017 3,000 2017 2017 12 31 34

2017 12 31 2017 12 31 2017 12 31 2017 12 31 2017 12 31 2017 12 31 35

720.2 (1) (2) (3) (4) (5) 2017 12 31 10.56% 2016 2 24 2016 2 24 2016 6 30 2016 12 28 9,140,000 2016 12 28 2017 12 31 2017 12 31 2017 12 31 36

2018 4 27 2017 12 31 4.97985 2018 5 17 2018 5 7 52.134 2018 3 21 2018 4 22 2018 4 27 2018 4 27 2018 4 20 2018 4 20 183 17 1712-1716 2018 5 4 2018 5 7 2018 5 7 2018 5 3 183 17 1712-1716 (www.hkexnews.hk ) (www.yihchina. com ) 2017 12 31 37

2018 3 21 * * 38