SILVER GRANT INTERNATIONAL INDUSTRIES LIMITED 171 1
2017 12 31 3 100,439 120,280 3 90,143 48,814 3 715,158 905,740 169,094 (558,982) (53,622) 346,758 115,472 3 23,494 5,216 4 95,446 72,477 7,425 (12,189) (295,430) (290,111) 7 (22,318) 28,190 55,285 69,995 75,778 5 (178,446) (173,161) 168 103 311,112 12,917 365,812 (117,631) 6 (45,259) (39,436) 7 320,553 (157,067) 2 648 5,958 321,201 (151,109) 259,834 (40,442) 367 5,320 260,201 (35,122) 2
60,719 (116,625) 281 638 61,000 (115,987) 321,201 (151,109) 8 11.29 (1.52) 11.27 (1.75) 3
2017 12 31 321,201 (151,109) 41,097 14,608 443,910 (424,732) (5,216) (1,432) (1,776) 478,015 (411,556) 28,173 (28,190) 25,710 (5,573) 25,710 (5,590) 503,725 (417,146) 824,926 (568,255) 746,306 (433,084) 78,620 (135,171) 824,926 (568,255) 4
2017 12 31 2,583,770 2,355,619 3,918,338 3,744,918 191,955 182,465 39,462 46,463 1,334,651 865,037 6,999 6,831 300,655 288,903 223,044 8,598,874 7,490,236 102,425 98,928 606,242 100,526 146,668 10 70,350 18,886 311,364 697,014 671,372 1,140,253 407,682 844 1,730 1,182,473 301,850 734,988 3,347,446 3,246,149 11,946,320 10,736,385 5
2017 12 31 3,626,781 3,626,781 3,476,619 2,730,313 7,103,400 6,357,094 385,093 233,711 7,488,493 6,590,805 989,915 1,487,075 232,383 214,412 1,222,298 1,701,487 11 7,886 76,571 948,746 717,056 2,241,205 1,621,026 37,692 29,440 3,235,529 2,444,093 4,457,827 4,145,580 11,946,320 10,736,385 111,917 802,056 8,710,791 8,292,292 6
1. 2017 2016 12 31 662(3) 6 3 2016 12 31 2017 12 31 406(2), 407(2) 407(3) 7 12 12 2014 2016 / 7 (i) (ii) (iii) (iv) (v) 7
2. 2017 4 28 31,700,000 2017 6 30 103,245 252,450 (69,538) (170,101) 2,048 6,674 (32,275) (80,217) 3,480 8,806 (1,719) (2,848) 1,761 5,958 12 (1,113) 648 5,958 8
(1,695) (2,761) (1,007) (1,454) (47,197) (107,566) 217 612 826 2,075 999 3,095 (23) (70) 826 29 20 (46,951) (50,824) (1,505) 15,484 (3,121) 12 3. 100,439 120,280 23,494 5,216 90,143 48,814 715,158 929,234 174,310 9
2017 12 31 2 23,494 100,439 805,301 929,234 53,055 97,888 88,519 239,462 69,420 (75,736) (178,446) 311,112 365,812 10
5,216 120,280 48,814 174,310 113,804 143,372 (213,951) 43,225 55,722 (56,334) (173,161) 12,917 (117,631) 10% 715,158,000 (2016 80,957,000 2016 11
4. 2,864 5,422 65,138 52,258 22,157 16,755 836 699 1,786 (3,439) (3,122) 219 3,869 1,918 563 95,446 72,477 5. 112,123 123,740 66,323 49,421 178,446 173,161 12
6. 18,353 22,573 14,151 11 32,504 22,584 12,755 16,852 45,259 39,436 16.5% 5% 2008 1 1 25% 13
7. 2,800 2,800 92,332 47,947 (27,678) 229,973 66,663 4,140 4,194 1,133 1,545 159,541 115,292 6,793,000 (2016 :5,675,000 (93,646) (114,605) 2013 12 31 2016 12 31 8. 260,201 (35,122) (367) (5,320) 259,834 (40,442) 14
2,304,850 2,304,850 260,201 (35,122) 9. 0.02 (2016 0.23 367,000 (2016 5,320,000 2017 2016 12 31 2017 12 31 (2016 15
10. 30 60 0 30 70,350 12,074 31 90 2,432 91 180 1,412 181 360 1,403 360 1,565 70,350 18,886 11. 0 30 7,886 23,998 31 90 13,424 91 180 2,772 181 360 2,816 360 33,561 7,886 76,571 16
12. 2 31,700 12,279 7,001 768 74,047 111,550 (158,893) (9,263) 37,489 31,700 (37,489) 2,900 1,776 (1,113) 31,700 (111,550) (79,850) 2 17
2017 260,200,000 (2016 35,100,000 11.29 (2016 1.52 2017 330,700,000 27,100,000 (2016 357,800,000 29,000,000 251,500,000 75,800,000 2017 198,800,000 (2016 53,500,000 75,700,000 2018 2018 2018 2018 18
2017 15,900,000 2012 6 1 5% 1164 2016 5 6 2016 12 31 251,500,000 59,600,000 19
172,900,000 55,300,000 186,700,000 311,100,000 77,600,000 55,200,000 300,655 288,903 606,242 906,897 288,903 505,000,000 606,200,000 20
223,044 407,682 223,044 407,682 62,600,000 844 1,730 1,182,473 301,850 734,988 1,485,167 736,718 321,200,000 21
989,915 1,487,075 2,241,205 1,621,026 3,231,120 3,108,101 2017 2016 2016 12 31 65,100,000 2017 391,100,000 2018 2017 92,700,000 22
100,400,000 (2016 120,300,000 17% 2016 5 1 97%(2016 98%) 32% 97,900,000 (2016 143,400,000 21% 55,300,000 (2016 70,000,000 2017 6 30 31,700,000 90% 23
30% 2014 2014 2014 / 2017 198,800,000 (2016 53,500,000 2017 12 31 906,900,000 (2016 288,900,000 124.6 124.6 606.2 69.7 64.7 54.0 50.3 21.2 24.2 22.5 22.6 5.6 5.6 906.9 288.9 24
100,000,000 124,600,000 10% 60% 500,000,000 600,200,000 6% 1,000,000 1,200,000 30 6 57 12 45 35 32 3 25
2015 5 116,000,000 129,500,000 8.29% 2015 58,000,000 64,700,000 15 2017 12 31 7,500,000 50% 19,000,000 21,900,000 2016 20,200,000 24,200,000 18% 26
2017 20,000,000 24,000,000 20% 2018 (eid) 2017 66.77% 110,000 1,600,000 27
% 1,160,900 34,900 13,100 166% % 715.2 90.1 48.8 85% (27.1) (357.8) (92%) 2016 12 2017 45-55 60 23.03% 2016 9 90% 4,500,000 28
% 4,500,000 4,500,000 4,032,600 1,332,100 203% % 19,003.6 2,978.1 538% 762.0 87.7 769% 251.5 29.0 767% 2017 251,500,000 (2016 29,000,000 / 2018 2017 29
2015 10 8 100 3,400,000,000 4,082,000,000 1,800,000,000 2,161,000,000 50 24 50 18 1,000,000,000 1,200,500,000 150,000,000 180,100,000 15% 2016 2 19 2016 9 13 20 30
2017 12 31 2,424,700,000 (2016 2,205,200,000 228,300,000 (2016 200,500,000 131,800,000 (2016 182,500,000 737,500,000 (2016 719,800,000 2017 12 31 800,000 (2016 1,700,000 31
3,231,100,000 2,241.2 69% 989.9 31% 3,231.1 100% 2.30% 7.50% 1,485,200,000 1,745,900,000 111,900,000 762,200,000 45.5%(2016 48.9%) 1.0x(2016 1.3x) 746,300,000 7,103,400,000 (2016 6,357,100,000 12% 260,200,000 443,900,000 32
559 (2016 1,453 2016 12 31 909 159,500,000 (2016 115,300,000 38% 3% 20,000,000 2017 12 31 (2016 2018 5 23 2018 5 28 2018 5 21 183 22 2018 5 28 25% 33
A.6.7 2017 12 31 14 A.6.7 2017 5 23 2017 6 27 2018 4 2017 2017 10 34
2017 12 31 2017 12 31 2017 12 6 2708) 2017 1 20 2017 1 20 2017 1 20 2017 8 28 35
2017 1 20 2017 8 28 2018 3 23 36