Boyaa Interactive International Limited 0434 * % 701,413 481,821 45.6 681,262 317,129 303,664 4.4 406,197 384,284 178,157 115.7 275,065 429,537 297,299 44.5 416,209 214,086 101,508 110.9 135,507 *** 235,931 160,694 46.8 218,676 1
* % 243,462 172,894 40.8 100,147 87,570 14.4 143,315 85,324 68.0 145,686 106,068 37.4 76,250 31,348 143.2 *** 82,108 56,761 44.7 * % 558,818 421,937 32.4 107,650 40,032 168.9 34,945 19,852 76.0 701,413 481,821 45.6 * % 183,305 146,692 25.0 45,301 18,410 146.1 14,856 7,792 90.7 243,462 172,894 40.8 2
* % 295,195 155,254 90.1 406,218 326,567 24.4 701,413 481,821 45.6 * % 118,146 60,237 96.1 125,316 112,657 11.2 243,462 172,894 40.8 * % ** % 2,015 1,618 732 175.3 24.5 179 182 177 1.1 (1.6) 1,836 1,436 555 230.8 27.9 **** 5,805 5,671 4,909 18.3 2.4 1,610 1,607 1,550 3.9 0.2 4,195 4,064 3,359 24.9 3.2 **** 27,064 25,960 21,777 24.3 4.3 8,106 8,095 7,221 12.3 0.1 18,958 17,865 14,556 30.2 6.1 3
* % ** % ARPPU 419.5 418.6 383.5 9.4 0.2 56.5 56.1 51.3 10.1 0.7 ARPPU 48.1 47.8 42.9 12.1 0.6 17.7 17.4 15.9 11.3 1.7 ARPPU 14.8 11.5 18.1 (18.2) 28.7 6.3 8.4 11.9 (47.1) (25.0) * % ** % *** A **** 2410 13.09 571 XIVA 4
555,000 230.8% 1,836,000 ARPPU 9,985,000 YaoYaoCity Limited 15% YaoYaoCity Limited WiFi 17 632 5
243.5 172.9 40.8% 732,000 2,015,000 58.9% 41.1% 49.4% 50.6% 97.8 66.8 46.3% 145.7 106.1 37.4% 59.8% 61.3% 45.4 41.3 9.9% 6
27.7 25.2 10.0% 14.6 7.9 0.4 8.9 A A 2.7 0.4 7
14.0 7.6 83.9% 15.6% 19.6% A 76.3 31.3 143.2% 2.3 0.9 2.7 5.4 2.1 6.2 A 8.4 3.3 8
799.8 965.6 799.8 734.1 65.7 70.6 520.0 223.0 6.3% 6.0% 34.5 1.7 9
24.9 5.8 18.2 6.7 5.8 10
12,487 10,804 1,791 1,032 21,637 7,977 4,864 4,383 9,985 42,429 9,285 93,193 33,481 3 98,872 59,376 36,671 19,690 2,000 107,000 2,725 4 520,000 223,000 799,752 965,566 1,460,020 1,374,632 1,553,213 1,408,113 245 239 631,945 738,070 (20) (33) 80,656 53,512 636,917 422,831 1,349,743 1,214,619 11
591 591 6 93,964 97,651 32,596 39,202 76,319 56,050 202,879 192,903 203,470 193,494 1,553,213 1,408,113 1,257,141 1,181,729 1,350,334 1,215,210 12
2 243,462 172,894 701,413 481,821 7 (97,776) (66,826) (271,876) (184,522) 145,686 106,068 429,537 297,299 7 (45,352) (41,260) (133,269) (104,577) 7 (27,717) (25,187) (82,563) (68,588) 8 14,641 7,898 36,516 13,955 87,258 47,519 250,221 138,089 591 296 7,235 1,701 (215) (9,182) (6,601) (16,524) 376 (8,886) 634 (14,823) 2,659 352 5,460 123 90,293 38,985 256,315 123,389 9 (14,043) (7,637) (42,229) (21,881) 76,250 31,348 214,086 101,508 116 116 (842) (9,513) 5,183 (11,724) (726) (9,513) 5,299 (11,724) 75,524 21,835 219,385 89,784 76,250 31,348 214,086 101,508 75,524 21,835 219,385 89,784 10 11.15 11.30 32.65 38.49 10 10.37 8.11 29.15 23.62 11 46,838 13
239 738,070 (33) 53,512 422,831 1,214,619 214,086 214,086 116 116 5,183 5,183 5,299 214,086 219,385 21,845 21,845 6 6,903 6,909 (13) 13 (587) (587) (112,428) (112,428) 6 (106,125) 13 21,845 (84,261) 245 631,945 (20) 80,656 636,917 1,349,743 14
123 31,038 271,263 302,424 101,508 101,508 (11,724) (11,724) (11,724) 101,508 89,784 33,492 33,492 33,492 33,492 123 52,806 372,771 425,700 15
16 167,628 141,168 (22,441) (8,672) 145,187 132,496 (5,604) (5,550) (1,065) (234) (1,060,000) (173,000) (9,985) (420,000) (2,609) (8,200) (10,000) (20,000) 107,243 393,542 763,000 311 13 2,000 34,474 1,108 7,295 1,701 (205,140) (200,420) (587) 11 (112,428) 6,678 (7,953) (106,337) (7,953) (166,290) (75,877) 965,566 274,682 476 (1,950) 799,752 196,855
1. PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 A 16 38 17
15 9 2. 100,147 87,570 317,129 303,664 143,315 85,324 384,284 178,157 243,462 172,894 701,413 481,821 118,146 60,237 295,195 155,254 125,316 112,657 406,218 326,567 243,462 172,894 701,413 481,821 10% 18
3. 99,764 60,268 (892) (892) 98,872 59,376 30 90 0 60 61,598 46,668 60 90 17,351 7,788 90 180 19,368 4,440 180 1,447 1,372 99,764 60,268 4. 520,000 223,000 6.3%6.0% 19
5. (a) (i) 29,527,781 59,130,563 (19,319,083) (150,000) (75,000) (29,527,782) 10,058,698 29,527,781 (ii) 0.05 7,465,779 25,195,000 0.10 231,500 362,500 0.15 248,743 590,000 0.15 2,112,676 3,380,281 10,058,698 29,527,781 (b) 20
79,654,565 29,527,782 50,516,783 (3,001,317) (607,000) 76,046,248 80,044,565 43,258,254 6. 1,042 635 45,639 43,671 26,379 19,368 6,390 16,453 6,607 6,914 4,414 3,395 3,493 7,215 93,964 97,651 21
30 90 0 30 470 468 31 60 407 22 61 90 6 11 90 159 134 1,042 635 7. 77,367 44,657 214,985 132,536 44,674 34,900 122,683 88,828 27,017 21,781 76,369 48,874 5,858 13,738 21,845 33,492 581 5,418 4,736 14,136 4,973 3,509 12,473 9,791 1,000 141 3,000 264 3,298 11,569 1,571 1,060 7,074 2,929 1,368 1,052 3,886 2,838 2,030 1,625 5,500 3,402 1,550 1,097 5,726 3,359 2,856 997 9,431 5,669 170,845 133,273 487,708 357,687 22
(a) 12,999 5,608 32,472 16,811 320 126 784 335 747 380 1,988 936 14,066 6,114 35,244 18,082 8. 16,039 1,699 34,547 1,699 90 2,830 2,243 7,567 3,026 1,546 3,439 (1,482) 386 (1,707) 564 854 (6) (8) (30) (9) (35) (83) (159) 14,641 7,898 36,516 13,955 23
9. 14,441 9,159 42,710 24,080 (398) (1,522) (481) (2,199) 14,043 7,637 42,229 21,881 (a) (b) 16.5% (c) 25% 15% 12.5% 24
15% 15% 150% (d) 10% 10% 5% 506,836,000 438,142,000 25
90,293 38,985 256,315 123,389 (2,659) (352) (5,460) (123) 87,634 38,633 250,855 123,266 25% 21,909 9,658 62,714 30,817 (3,017) (2,896) (7,649) (15,494) (4,796) (356) (14,617) (904) 479 1,426 3,116 8,111 (532) (195) (1,335) (649) 14,043 7,637 42,229 21,881 26
10. (a) 76,250 31,348 214,086 101,508 683,789 277,344 655,768 263,711 11.15 11.30 32.65 38.49 (b) A A 27
76,250 31,348 214,086 101,508 A 8,377 14,125 76,250 39,725 214,086 115,633 683,789 277,344 655,768 263,711 82,656 96,289 A 129,577 129,577 37,675 55,890 13,689 22,813 735,153 489,577 734,471 489,577 10.37 8.11 29.15 23.62 11. 0.089 0.112 82,607,000 65,590,000 0.062 59,012,498 46,838,000 28
% 701,413 481,821 45.6 (271,876) (184,522) 47.3 429,537 297,299 44.5 (133,269) (104,577) 27.4 (82,563) (68,588) 20.4 36,516 13,955 161.7 250,221 138,089 81.2 634 (14,823) (104.3) 5,460 123 4,339.0 256,315 123,389 107.7 (42,229) (21,881) 93.0 214,086 101,508 110.9 8,642 13,250 (34.8) 3,282 5,031 (34.8) 9,921 15,211 (34.8) A 14,125 (100.0) 11,569 (100.0) 235,931 160,694 46.8 29
% 243,462 172,894 40.8 (97,776) (66,826) 46.3 145,686 106,068 37.4 (45,352) (41,260) 9.9 (27,717) (25,187) 10.0 14,641 7,898 85.4 87,258 47,519 83.6 376 (8,886) (104.2) 2,659 352 655.4 90,293 38,985 131.6 (14,043) (7,637) 83.9 76,250 31,348 143.2 2,317 5,435 (57.4) 880 2,064 (57.4) 2,661 6,239 (57.3) A 8,377 (100.0) 3,298 (100.0) 82,108 56,761 44.7 30
31