www.sinobiopharm.com 1177 217,09532.6% 29.29 32.6% 13.1% 418,814 2 1.5 2 2 7.5 2 1 1
130 2
GMP PVC GMP GMP GMP CN20110001 3
MSCI 500 50 50 http://www.sinobiopharm.com 6.9% 4
(a) 207,382 217,095 20.8% 32.6% 27.98 29.29 20.8% 32.6% (b) 1,481,930 9.4% 17.2% (c) 418,814 42,227 (d) 100 (e) 32 4 (f) 159,531 10.8% (g) 10 2,000 477 5
(h) 90% 11,000 (i) 133 (j) 400,044 16 50 20 4 33 38 54 2 337 308 62 59 6
654,325 44.2% 10,961 40,375 192,528 4.0% 32,355 316,868 4.8% 38,948 65.5% 12,897 62.3% 7
298,097 16.3% 152,53010.3% 17,274 1.7% 63,400 17.9% 56,739 5.7% (DDS) GMP 109,023 36,545 25.4% 159,700 10.8% 24,226 33,387 12.4% 21,483 5.3% 16,951 26.9% 16,126 5.1% 8
17,40931.2% 10,871 46.6% 205,465 11.2% DDS 157,292 31.6% 43,272 59.0% 125,102 8.4% 84,765 17.1% 24,268 35.1% 84,692 5.7% 63,692 15,506 42.5% 9
76,322 5.2% 21,799 12.8% 46,914 1205.5% 70,332 4.7% 49,233 20,266 65,718 4.4% 41,329 30.7% 17,231 6.7% 10,785 0.7% 1 8,939 20.6% 10
54,014 36,945264,743 212,236 48,000 39,000 37,000 21,500 19,000 18,200 82,043 12.6% (i) 19,042 14,793Karolinska Development AB 272,858,2948% (ii) 94,37340,856 8,873 9,713 3 9 15 47754 37 202 22 26 136 11
159,53110.8% 17 16 1 64 51 6 7 591 1358 330 12
2 1 A.6.7 418,814 376,587 74,131 136,947 220,990 167,897 40,176 46,424 13
2,093,534 1,838,392, 832,429 770,614 39.8% 41.9% 18,649 147,497 128,246 14
15
4 14,819,302 13,543,379 (3,090,625) (2,816,620) 11,728,677 10,726,759 4 642,861 274,531 (5,917,879) (5,453,137) (986,945) (1,039,434) (1,602,006) (1,526,075) (1,595,312) (1,368,192) 5 (77,945) (76,648) 409,076 297,495 6 4,195,839 3,203,491 7 (542,292) (474,984) 3,653,547 2,728,507 2,170,951 1,637,378 1,482,596 1,091,129 3,653,547 2,728,507 9 29.29 22.09 8 16
3,653,547 2,728,507 (264,544) 75,632 (264,544) 75,632 82,647 44,856 (14,727) (10,646) 67,920 34,210 (943) 538 66,977 34,748 (197,567) 110,380 3,455,980 2,838,887 1,955,372 1,735,105 1,500,608 1,103,782 3,455,980 2,838,887 17
3,483,253 2,687,355 2,226,104 370,163 421,494 416,099 443,962 789,362 459,013 271,934 88,926 88,926 88,926 219,249 181,427 168,448 1,048,155 894,714 1,054,578 540,138 369,447 308,709 190,421 147,926 188,559 382,574 360,928 180,159 42,979 40,217 129,356 7,155,220 5,651,447 5,476,834 918,819 895,133 796,302 10 2,051,290 1,995,827 1,564,204 3,030,718 3,195,528 1,280,263 349,199 2,647,426 2,122,358 2,027,890 943,726 408,557 386,210 11 4,188,140 3,765,873 2,272,093 13,780,119 12,732,475 8,326,962 12 928,607 826,734 643,305 292,595 193,025 215,572 3,725,942 3,267,111 2,580,665 741,307 1,369,473 1,190,069 5,688,451 5,656,343 4,629,611 8,091,668 7,076,132 3,697,351 15,246,888 12,727,579 9,174,185 18
241,912 201,603 118,704 2,209,897 1,678,968 256,505 184,030 169,230 56,840 2,635,839 2,049,801 432,049 12,611,049 10,677,778 8,742,136 13 170,033 170,033 170,033 9,038,761 7,734,966 6,320,489 9,208,794 7,904,999 6,490,522 3,402,255 2,772,779 2,251,614 12,611,049 10,677,778 8,742,136 19
1. (a) (b) (c) (i) (ii) (iii) (i)(ii) (iii) 20
2. 7 12 38 12 12 3. (a) (b) (c) (i) (ii) 21
14,368,898 450,404 14,819,302 3,683,381 312,435 96,408 4,092,224 65,940 409,076 (371,401) 4,195,839 (542,292) 3,653,547 13,593,055 4,756,297 1,155,258 19,504,610 1,048,155 382,574 20,935,339 4,540,580 3,048,506 258,579 7,847,665 476,625 8,324,290 316,207 30,223 11,192 357,622 1,142,608 24,599 292,973 1,460,180 300 300 22
13,092,875 450,504 13,543,379 3,336,932 (246,192) 95,941 3,186,681 21,497 297,495 (302,182) 3,203,491 (474,984) 2,728,507 12,222,148 4,323,101 583,031 17,128,280 894,714 360,928 18,383,922 4,583,751 2,535,330 224,808 7,343,889 362,255 7,706,144 289,859 28,931 6,882 325,672 820,130 7,357 1,498 828,985 16,149 2 312 16,463 23
(a) 90% (b) 1,748,730 1,591,820 5,379,774 4,032,911 26,716 26,716 7,155,220 5,651,447 10% 8 24
4. 14,368,898 13,206,895 450,404 336,484 14,819,302 13,543,379 65,940 21,497 17,117 17,379 28,270 12,656 32,656 37,605 7,925 14,934 266,084 135,739 5,266 5,196 8,486 25,290 18,232 448,548 271,724 2,224 2,786 21 94,957 54,637 42,495 194,313 2,807 642,861 274,531 25
5. 77,945 76,648 6. 3,090,625 2,816,620 308,175 284,155 22,563 22,265 14,233 8,267 12,651 10,985 1,595,312 1,368,192 20,271 (8,486) (2,224) (2,786) 300 16,463 (65,940) (21,497) (28,270) (12,656) (266,084) (135,739), 49,588 (54,637) 28,188 (42,495) 51,240 4,400 4,622 1,223,150 1,055,650 251,817 226,810 1,474,967 1,282,460 2,336 143 (94,957) 64,442 26
7. 563,865 554,009 (21,573) (79,025) 542,292 474,984 2011 6 16.5% 16.5% 15% 25% 10% 5% 8. 21.5 27
(a) 18322 (b) 18322 9. 2,170,951,000 1,637,378,000 7,412,192,209 7,412,192,209 10. 60 180 90 1,654,569 1,657,541 91 180 361,657 314,366 180 35,064 23,920 2,051,290 1,995,827 28
11. 1,135,025 1,476,675 2,557,019 2,025,760 496,096 263,438 4,188,140 3,765,873 12. 90 704,689 573,680 91 180 189,163 215,202 180 34,755 37,852 928,607 826,734 13. 7,412,192,209 0.025 170,033 170,033 29
1 12,895,516,937 12.731,013,002,116 33.6% 57.6% 3.10 3.10(A) 30