Boyaa Interactive International Limited 0434 * % 368,972 576,135 (36.0) 735,602 129,959 170,971 (24.0) 220,730 239,013 405,164 (41.0) 514,872 250,101 361,134 (30.7) 457,267 188,002 208,054 (9.6) 243,245 *** 190,749 216,412 (11.9) 253,110 * % 84,737 164,430 (48.5) 33,740 54,326 (37.9) 50,997 110,104 (53.7) 56,117 108,696 (48.4) 34,224 66,685 (48.7) *** 34,893 69,090 (49.5) 1
* % 279,906 403,642 (30.7) ***** 89,066 172,493 (48.4) 368,972 576,135 (36.0) * % 60,187 125,922 (52.2) ***** 24,550 38,508 (36.2) 84,737 164,430 (48.5) * % 130,202 300,683 (56.7) 238,770 275,452 (13.3) 368,972 576,135 (36.0) * % 13,816 82,929 (83.3) 70,921 81,501 (13.0) 84,737 164,430 (48.5) 2
* ** % % 535 594 1,257 (57.4) (9.9) 17 21 32 (46.9) (19.0) 518 573 1,225 (57.7) (9.6) **** 3,183 3,338 4,792 (33.6) (4.6) 201 203 368 (45.4) (1.0) 2,982 3,135 4,424 (32.6) (4.9) **** 10,990 12,462 19,943 (44.9) (11.8) 839 871 1,450 (42.1) (3.7) 10,151 11,591 18,493 (45.1) (12.4) ARPPU 664.4 733.3 573.3 15.9 (9.4) 126.8 189.3 246.1 (48.5) (33.0) ARPPU 29.3 59.0 106.4 (72.5) (50.3) 18.0 22.5 11.3 59.3 (20.0) * % ** % *** **** ***** 3
2410 13.09571 XIVA 369.0 36.0%(1) (2) (3) 84.7 48.5% 31.9% 4
11.9% 34.949.5% 52.0% 35.8% 36.2% 0.6 9.9%0.5 3.3 4.6% 3.2 12.5 11.8% 11.0ARPPU 5
84.7 164.448.5% 60.2% 39.8% 67.0% 33.0% 28.6 55.748.6% 56.1 108.748.4% 66.2% 66.1% 5.7 8.834.6% 6
28.9 47.939.7% 11.8 18.2 5.2 6.7 0.2 0.8 7
4.4 9.4 46.9% 11.4% 12.4% 34.2 66.7 48.7% 34.9 0.1 0.20.3 69.1 0.50.7 1.2 8
689.8 858.2 90.2% 6.8% 3.0% 837.9 654.8 (a) 283.8 (b) 101.2 (c) 269.8 19.8 9
9 91.0 6,678,260 0.7% 43.3 114.2 103.842.8 62.9% 82.5% 5% 1,096.7 1,219.1 54.9 24.1 10
100.0 300.0 300.099% 296.7 5% 11
4.3 5.3 4.3 5.3 25.3 8.2 12
38,743 40,014 1,730 2,788 16,600 14,958 3 90,986 128,280 16,560 1,055 25,927 26,122 5 594,860 554,660 785,406 767,877 4 26,152 36,203 25,556 59,497 5 501,877 664,424 541,396 119,879 689,779 858,193 1,784,760 1,738,196 2,570,166 2,506,073 236 249 552,656 642,365 (27,283) (15) (15) (67,821) 93,634 1,804,620 1,515,211 2,289,676 2,224,161 2,289,676 2,224,161 13
11,087 2,899 7 85,969 97,218 18,176 13,668 169,766 163,619 269,403 279,013 280,490 281,912 2,570,166 2,506,073 1,515,357 1,459,183 2,300,763 2,227,060 14
2 84,737 164,430 368,972 576,135 8 (28,620) (55,734) (118,871) (215,001) 56,117 108,696 250,101 361,134 8 (5,748) (8,793) (26,853) (26,494) 8 (28,893) (47,928) (100,464) (162,457) 9 11,777 18,175 74,655 29,607 33,253 70,150 197,439 201,790 10 5,971 7,387 15,086 34,954 10 (791) (669) (880) (989) 10 5,180 6,718 14,206 33,965 193 (775) 1,641 (1,046) 38,626 76,093 213,286 234,709 11 (4,402) (9,408) (25,284) (26,655) 34,224 66,685 188,002 208,054 (8,061) (26,226) 18,528 (15,344) 20,944 (21,398) (23,677) (71,871) (5,149) (23,405) (50,927) (47,624) 29,075 43,280 137,075 160,430 15
34,224 66,685 188,002 208,054 34,224 66,685 188,002 208,054 29,075 43,280 137,075 160,430 29,075 43,280 137,075 160,430 12 5.12 9.72 27.84 30.43 12 5.07 9.39 27.41 29.27 13 16
249 642,365 (27,283) (15) 93,634 1,515,211 2,224,161 2,224,161 9 1 (101,407) 101,407 249 642,365 (27,283) (15) (7,773) 1,616,618 2,224,161 2,224,161 188,002 188,002 188,002 (71,871) (71,871) (71,871) 20,944 20,944 20,944 (50,927) 188,002 137,075 137,075 2,747 2,747 2,747 1,915 1,915 1,915 11,868 (11,868) (76,222) (76,222) (76,222) (13) (103,492) 103,505 (13) (89,709) 27,283 (9,121) (71,560) (71,560) 236 552,656 (15) (67,821) 1,804,620 2,289,676 2,289,676 17
248 609,826 (17) 139,542 1,271,966 2,021,565 2,021,565 208,054 208,054 208,054 (26,226) (26,226) (26,226) (21,398) (21,398) (21,398) (47,624) 208,054 160,430 160,430 8,358 8,358 8,358 4,489 4,489 4,489 (2) 2 4,487 2 8,358 12,847 12,847 248 614,313 (15) 100,276 1,480,020 2,194,842 2,194,842 18
160,615 227,686 (22,947) (13,297) 137,668 214,389 (4,282) (5,345) (25,353) (1,905,163) (1,420,520) (589,250) 169,134 998 2,053,305 685,758 277 27 134 1,576 33,614 8,548 13,242 29,990 (254,342) (698,968) (76,222) 1,915 4,489 (74,307) 4,489 (190,981) (480,090) 858,193 1,563,281 22,567 (17,715) 689,779 1,065,476 19
1. P.O. Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 20
9 15 2 9 9 101,407,000 9 9 9 9 1,234,000 90 15 18,176,000 15 2 16 21
16 16 16 2. 33,740 54,326 129,959 170,971 50,997 110,104 239,013 405,164 84,737 164,430 368,972 576,135 13,816 82,929 130,202 300,683 70,921 81,501 238,770 275,452 84,737 164,430 368,972 576,135 22
10% 66,413 66,807 16,587 17,075 83,000 83,882 3. 9 128,280 3,000 40,417 253 (82,654) 1,690 90,986 43,275 7,888 23,188 3,035 13,600 90,986 23
4. 27,386 36,203 (1,234) 26,152 36,203 30 120 0 60 18,015 27,369 61 90 1,637 2,952 91 180 4,166 2,155 180 3,568 3,727 27,386 36,203 24
5. 93,336 160,000 501,524 394,660 594,860 554,660 42,853 459,024 664,424 501,877 664,424 1,096,737 1,219,084 6. (a) 25
10,707,790 19,421,221 (813,991) (1,673,000) (1,195,484) (5,835,000) 8,698,315 11,913,221 813,9911,915,000 3.28 3.97 0.05 0.388 11,888 76,232 0.10 0.775 2,749 14,749 0.15 1.163 66,249 72,240 3.108 3.108 8,617,429 11,750,000 8,698,315 11,913,221 (b) 26
20,480,853 37,170,304 (842,606) (3,798,475) (11,711,609) (5,306,723) 7,926,638 28,065,106 6,724,469 23,866,179 3.10 3.85 7. 1,655 837 43,953 44,927 3,432 3,105 21,862 33,877 1,496 2,155 4,650 6,858 7,320 4,097 1,601 1,362 85,969 97,218 27
30 90 0 30 1,353 542 31 60 247 6 61 90 90 55 289 1,655 837 8. 25,543 46,181 104,746 183,152 22,274 42,535 83,280 135,247 669 2,405 2,747 8,358 2,682 4,339 8,849 13,804 2,072 2,796 6,417 7,560 1,825 2,303 6,243 6,760 897 570 2,907 4,886 1,165 1,314 4,330 4,869 550 464 1,650 1,538 2,390 5,844 16,147 16,678 352 419 1,058 1,263 2,842 3,285 7,814 19,837 63,261 112,455 246,188 403,952 28
16,652 25,972 49,831 84,572 221 1,046 531 818 1,699 2,434 1,264 3,455 4,694 12,656 18,447 30,466 56,224 100,708 9. 7,485 18,442 54,902 24,076 140 (338) (1,227) 222 3,730 151 10,590 3,153 1,576 134 291 12,562 141 (72) 140 (87) (10) (8) (2,446) 667 11,777 18,175 74,655 29,607 29
10. 6,342 6,612 13,242 29,990 703 1,844 706 (1,074) 775 4,258 5,971 7,387 15,086 34,954 (616) (669) (705) (989) (175) (175) (791) (669) (880) (989) 5,180 6,718 14,206 33,965 30
11. 2,146 8,596 8,276 (6,669) (1,137) (312) 2,146 (6,669) 7,459 7,964 3,838 14,641 14,358 16,859 (1,582) 1,436 3,467 1,832 4,402 9,408 25,284 26,655 (a) (b) 2,000,0008.25% 2,000,00016.5% 16.5% 31
(c) 25% 15% 15% 15% 15% 15%15% 150% (d) 10% 10% 5% 1,154,086,000 956,225,000 32
(e) 213,286 234,709 (1,641) 1,046 211,645 235,755 25% 52,911 58,939 (10,562) (11,683) (6,773) (6,898) 2,227 936 (7,293) (6,956) (4,089) (7,371) (1,137) (312) 25,284 26,655 33
12. (a) 34,224 66,685 188,002 208,054 668,589 685,804 675,369 683,822 5.12 9.72 27.84 30.43 (b) 34
34,224 66,685 188,002 208,054 668,589 685,804 675,369 683,822 6,865 23,868 10,482 24,487 42 488 73 2,469 675,496 710,160 685,924 710,778 5.07 9.39 27.41 29.27 13. 35
14. (a) 100,000 (b) 8,202 7,176 17,081 982 25,283 8,158 36
15. 3.05 37
* % 368,972 576,135 (36.0) (118,871) (215,001) (44.7) 250,101 361,134 (30.7) (26,853) (26,494) 1.4 (100,464) (162,457) (38.2) 74,655 29,607 152.2 197,439 201,790 (2.2) 14,206 33,965 (58.2) 1,641 (1,046) (256.9) 213,286 234,709 (9.1) (25,284) (26,655) (5.1) 188,002 208,054 (9.6) 572 1,755 (67.4) 749 2,268 (67.0) 1,426 4,335 (67.1) 190,749 216,412 (11.9) * % 38
* ** % % 84,737 124,365 164,430 (48.5) (31.9) (28,620) (35,771) (55,734) (48.6) (20.0) 56,117 88,594 108,696 (48.4) (36.7) (5,748) (8,431) (8,793) (34.6) (31.8) (28,893) (33,160) (47,928) (39.7) (12.9) 11,777 27,562 18,175 (35.2) (57.3) 33,253 74,565 70,150 (52.6) (55.4) 5,180 4,243 6,718 (22.9) 22.1 193 1,242 (775) (124.9) (84.5) 38,626 80,050 76,093 (49.2) (51.7) (4,402) (8,294) (9,408) (53.2) (46.9) 34,224 71,756 66,685 (48.7) (52.3) 144 184 511 (71.8) (21.7) 181 236 652 (72.2) (23.3) 344 450 1,242 (72.3) (23.6) 34,893 72,626 69,090 (49.5) (52.0) * % ** % 39
40