www.sinobiopharm.com 1177 1,573,016 37.4% 224,748 29.9% 18.11 21.6% 220,126 22.0% 17.7414.2% 18.1% 630,078 2 2 2 6 1
130 2
GMP PVC GMP 3
GMP GMP CN20110001 MSCI 50 1 http://www.sinobiopharm.com 4
(GDP)6.5% 1 5
1 5 128 3 3 8 1.1 5 2.1 1 2 1 1 63 43 16133 128 1 4 1,573,016 37.4% 224,748 220,126 29.9% 22.0% 18.11 17.74 21.6% 14.2% 630,078 6
1 12,895,516,937 12.73 1,013,002,116 33.6% 57.6% 500,139 31.8% 7,414 33,011 6.2% 134,323 7
18,077 257,286 3.4% 33,002 10.3% 10,959 19.5% 137,321 8.7% 11,838 60,733 26.6% 49,554 14.7% (DDS) GMP 58,416 30,362 15.9% 8
229,298 14.6% 11,613 38,849 50.3% 16,316 17,067 37.0%13,359 18,07337.1% 12,306 51.4% 163,991 10.4% DDS 137,838 23.4% 50,671 75.0% 118,829 7.6% 77,944 20.0% 22,094 23.7% 9
90,024 5.7% 18,725 9.5% 57,461 72.6% 71,499 4.5% 46,597 18,059 56.0% 62,950 4.0% 38,390 23.2% 15,399 23.4% 52,383 3.3% 37,715 13,696 10
9,982 0.6% 1 8,651 26.7% 77,794 54,014 416,342 264,743 126,708 55,000 47,000 33,000 31,000 28,000 28,000 67,634 11.2% (i) 18,55419,042Karolinska Development AB 272,858,2948% (ii) 12,341 94,373 6,761 4,622 11
8 3 63 4 489 54 37 206 25 26 141 170,251 10.8% 16 133 128 1 4 652 19 67 350 12
A.6.7 630,078 418,814 301,448 74,131 54,406 220,990 39,540 31,600 13
3,729,349 2,093,534, 1,188,507 832,429 31.9% 39.8% 21,072 1,465,953,000 947,513,000, (i) (ii)47,667,000 42,666 14
15
3 15,730,163 11,446,729 (3,087,103) (2,397,271) 12,643,060 9,049,458 3 435,991 391,219 (6,266,927) (4,756,239) (769,991) (386,826) (1,722,640) (1,501,660) (1,702,509) (1,469,177) 4 (109,385) (53,167) 65,498 272,230 5 4,275,606 3,015,015 6 (784,223) (504,294) 3,491,383 2,510,721 2,201,258 1,804,961 1,290,125 705,760 3,491,383 2,510,721 8 17.74 15.53 17.73 15.53 7 16
3,491,383 2,510,721 125,954 (184,841) 125,954 (184,841) 3,617,337 2,325,880 2,324,383 1,622,048 1,292,954 703,832 3,617,337 2,325,880 17
5,237,775 3,483,253 372,920 370,163 1,028,019 789,362 9,908,639 88,926 254,788 219,249 355,487 1,048,155 777,944 540,138 185,539 190,421 456,209 382,574 144,142 42,979 18,721,462 7,155,220 1,165,798 918,819 3,575,447 2,051,290 3,243,166 3,030,718 4,163,421 2,647,426 123,409 943,726 9 6,300,784 4,188,140 18,572,025 13,780,119 1,663,155 928,607 335,365 292,595 5,490,419 3,725,942 3,014,477 741,307 10,503,416 5,688,451 8,068,609 8,091,668 26,790,071 15,246,888 18
582,699 241,912 544,056 2,209,897 254,902 184,030 1,381,657 2,635,839 25,408,414 12,611,049 10 279,208 170,033 (426,660) 20,869,081 9,038,761 20,721,629 9,208,794 4,686,785 3,402,255 25,408,414 12,611,049 19
1. (a) (b) (c) 20
(i) (ii) (iii) (i)(ii) (iii) 2. (a) (b) (c) (i) (ii) 21
15,311,880 5,128 413,155 15,730,163 4,484,596 (101,271) 4,688 4,388,013 95,662 65,498 (273,567) 4,275,606 (784,223) 3,491,383 20,117,155 15,248,852 1,115,784 36,481,791 355,487 456,209 37,293,487 7,581,030 3,331,138 382,638 11,294,806 590,267 11,885,073 296,774 19,406 18,779 334,959 891,105 162 190,365 1,081,632 485 27 512 22
11,110,984 3,813 331,932 11,446,729 2,653,002 182,128 137,970 2,973,100 44,448 272,230 (274,763) 3,015,015 (504,294) 2,510,721 12,767,300 5,702,433 959,179 19,428,912 897,649 256,667 20,583,228 4,878,842 3,223,360 318,374 8,420,576 269,212 8,689,788 234,642 22,500 15,651 272,793 727,978 122 30,803 758,903 618 37 655 23
(a) 90% (b) 10,836,781 1,535,196 7,856,530 5,057,319 28,151 25,401 18,721,462 6,617,916 10% 24
3. 15,379,572 11,149,095 350,591 297,634 15,730,163 11,446,729 95,662 44,448 12,581 12,681 9,397 25,483 16,367 21,695 2,986 4,855 159,359 89,107 3,782 3,981 66,795 31,233 366,929 233,483 1,456 1,504 67,606 81,974 74,258 69,062 157,736 435,991 391,219 25
4. 109,385 53,167 5. 3,087,103 2,397,271 304,567 245,401 16,204 17,057 1,089 723 13,099 9,612 1,702,509 1,469,177 (1,456) (1,504) 512 655 (95,662) (44,448) (9,397) (25,483) (159,359) (89,107) 46,219 (63,829) (10,429) 3,449 2,871 1,202,215 791,830 263,738 155,683 1,465,953 947,513 24,692 31,633 87,667 (87,438) 26
6. 738,962 484,764 45,261 19,530 784,223 504,294 (2011 6 16.5% 16.5% 15% 25% 10% 5% 7. 2 2 18322 27
8. (a) 2,201,258 1,804,961 12,408,142 11,624,789 17.74 15.53 (b) 2,201,258 1,804,961 12,408,142 11,624,789 10,722 12,418,864 11,624,789 17.73 15.53 28
9. 2,293,801 1,135,025 3,472,730 2,557,019 534,253 496,096 6,300,784 4,188,140 10. 12,637,791,487 0.025 7,412,192,209 0.025 279,208 170,033 29
3.10 3.10(A) 30