( ) (: 729) 2015 /16
2 136,696 138,637 (82,070) (121,552) 54,626 17,085 15,037 11,498 (17,033) (12,196) (157,589) (93,691) (18,343) (7,612) 3 (176,682) (39,802) 8 (83,054) (89,746) 4 82,948 (4,105) 4 (304,195) (214,464) 5 (12,935) 22,511 (317,130) (191,953) 6(a) 181,923 (153,195) (499,053) (38,758) (317,130) (191,953) 6(b) 1.00 (0.89) 1.00 (0.89) 1
(317,130) (191,953) (110,361) 4,596 (3,831) (114,192) 4,596 (431,322) (187,357) 74,612 (147,845) (505,934) (39,512) (431,322) (187,357) 2015/16 2
856,112 871,647 8 798,560 932,447 9 2,110,617 1,849,768 9 352,337 369,622 10 298,667 107,866 93,634 93,634 11 47,586 48,249 12 231,500 76,265 14 451 467 8,820 9,731 4,798,284 4,359,696 305,965 192,715 13 150,117 148,185 14 599,631 399,060 11 10,059 10,569 18 33,567 53,862 80,925 128,871 320,019 640,468 411,478 1,820,732 1,664,759 (985,398) (880,203) 15 (215,496) (139,189) 16 (713,433) (493,158) (13,119) (13,101) 17 (760,752) (760,752) (2,688,198) (2,286,403) 3
(867,466) (621,644) 3,930,818 3,738,052 (50,873) (52,718) 18 (1,066,988) (1,156,011) (225,022) (215,118) (1,342,883) (1,423,847) 2,587,935 2,314,205 19 182,928 178,662 1,844,811 1,892,484 2,027,739 2,071,146 560,196 243,059 2,587,935 2,314,205 2015/16 4
178,662 6,604,261 26,505 15,506 1,868 511,179 20,623 (5,287,458) 2,071,146 243,059 2,314,205 181,923 181,923 (499,053) (317,130) (103,480) (103,480) (6,881) (110,361) (3,831) (3,831) (3,831) (107,311) (107,311) (6,881) (114,192) (107,311) 181,923 74,612 (505,934) (431,322) 36,752 36,752 (a) (6,824,625) 6,824,625 (a) (5,420,546) 5,420,546 19 4,266 220,729 (75,764) 149,231 149,231 (b) (273,757) (273,757) 786,319 512,562 6,507 6,507 6,507 182,928 365 (80,806) 1,419,585 1,868 435,415 27,130 41,254 2,027,739 560,196 2,587,935 5
169,769 6,174,125 20,047 15,506 1,868 21,839 (4,669,354) 1,733,800 329,039 2,062,839 (153,195) (153,195) (38,758) (191,953) 5,350 5,350 (754) 4,596 5,350 (153,195) (147,845) (39,512) (187,357) 48,103 48,103 3,800 178,600 182,400 182,400 86,075 86,075 86,075 (15,076) 15,076 6,830 6,830 6,830 173,569 6,352,725 25,397 15,506 1,868 86,075 13,593 (4,807,473) 1,861,260 337,630 2,198,890 (a) 6,824,625,000 5,420,546,000 (b) (i) 150,000,000 89.54%73.55%(ii)35,000,000 73.55%70.91% 2015/16 6
(149,577) (143,043) (337,617) (328,268) (186,000) (38,750) (77,500) 13,534 320,019 4,741 (89,863) (237,607) (482,097) 392,000 248,370 264,192 36,752 299,020 190,547 (183,963) (372,181) (44,617) 59,782 619,754 270,148 232,570 (354,992) (3,580) (103) 411,478 1,069,623 640,468 714,528 7
1. 34 867,466,000 760,752,000 23(b)1,000,000,000 491,500,000 19 2015/16 8
1. 2. 127,470 135,537 2,494 540 606 8,686 136,696 138,637 (i) (ii) 9
2. (iii) (iv) (a) 127,470 540 8,686 136,696 54,420 15,215 69,635 181,890 540 23,901 206,331 (60,834) (19,932)* (1,545) (12,067) (94,378) * 82,948,000 Orng EV Solutions, Inc. 2015/16 10
2. (a) 135,537 2,494 606 138,637 884 884 136,421 2,494 606 139,521 (80,683) (82,115) (1,935) (164,733) 1,636,723 3,425,245 5,881 1,387,944 6,455,793 (1,492,237) (653,488) (1,329) (8,720) (2,155,774) 1,501,810 3,018,066 4,487 1,192,540 5,716,903 (1,336,911) (468,203) (1,336) (17,328) (1,823,778) 11
2. (b) 206,331 139,521 (69,635) (884) 136,696 138,637 (94,378) (164,733) 246 4,878 (748) (640) (171,330) (23,633) (37,985) (30,336) (304,195) (214,464) 2015/16 12
2. (b) 6,455,793 5,716,903 93,634 93,634 33,567 53,862 36,022 160,056 6,619,016 6,024,455 (2,155,774) (1,823,778) (784,379) (689,566) (1,066,988) (1,156,011) (23,940) (40,895) (4,031,081) (3,710,250) (c) 13
3. 18 77,047 23,633 80,176 16,169 157,223 39,802 18 19,459 176,682 39,802 2015/16 14
4. (11,298) (6,035) 80,565 118,468 1,950 1,450 701 1,495 171 83,054 89,746 8,035 30,819 26,558 4,467 3,927 (566) (82,948) 5,094 (1,539) 513 19,459 Orng EV Solutions, Inc. 15
5. 12,935 (22,511) 12,935 (22,511) 12,935,000 22,511,000 6(a). 317,130,000 191,953,000 181,923,000 153,195,000 499,053,000 38,758,000 (i) 82,948,0004 2015/16 16
6(a). (ii) 1,693,113,000 Union Grace Holdings Limited Cherrylink Investments Limited Synergy Dragon Limited25% 750,000,000 750,000,000 8% 2,440,000,000750,000,000 1,690,000,000 Synergy Dragon Limited 750,000,000 17
6(b). 181,923 (153,195) 17,866,170 16,976,891 270,434 305,247 18,136,604 17,282,138 99,712 18,236,316 17,282,138 2015/16 18
7. 8. 3,642,090 29,435 391,381 4,062,906 27,906 37,311 65,217 65,459 65,459 2 79 707 60 848 3,642,092 57,420 457,547 37,371 4,194,430 44,240 44,240 (96,155) (96,155) (71) (2,010) (19,029) (1,308) (22,418) 3,642,021 55,410 386,603 36,063 4,120,097 3,073,866 6,477 3,080,343 92,231 2,014 76,068 11,198 181,511 1 4 104 20 129 3,166,098 2,018 82,649 11,218 3,261,983 46,245 1,048 29,581 6,180 83,054 (19,116) (19,116) (16) (100) (3,706) (562) (4,384) 3,212,327 2,966 89,408 16,836 3,321,537 429,694 52,444 297,195 19,227 798,560 475,994 55,402 374,898 26,153 932,447 19
8. 9. 366,505,000 164,318,000 45,262,000 9,791,000 308,696,000 315,210,000201,020,000 190,637,000 10. 298,667 107,866 2014/15 Smith Electric Vehicles Corp. (Orng EV Solutions, Inc.) 2015/16 20
11. 29,074 29,311 18,512 18,938 47,586 48,249 10,059 10,569 18,512,000 18,938,000 12. 45,500,000 186,000,00023(a) 76,265,000 21
13. 145,488 131,207 2,287 14,551 147,775 145,758 2,342 2,427 150,117 148,185 40,354 7,523 2,577 49,843 104,844 88,392 147,775 145,758 30 90 2015/16 22
14. 223,912 66,050 2,325 143,793 129,537 (38,362) (30,276) 33,415 33,556 234,999 200,660 600,082 399,527 451 467 599,631 399,060 600,082 399,527 15. 190,322 111,459 25,174 27,730 215,496 139,189 23
15. 49,728 37,659 70,708 39,474 95,060 62,056 215,496 139,189 25,174,00027,730,000 16. 416,956 339,285 241,634 132,133 52,542 20,320 2,301 1,420 713,433 493,158 55,021,000 98,395,000 2015/16 24
17. Mei Li New Energy LimitedMei LiMei Li 760,752,000 25
18. (a) 362,090 (28,074) 351,240 (19,383) (b) 704,898 (5,493) 804,771 (34,479) 1,066,988 (33,567) 1,156,011 (53,862) (a) 400,000,000 2014/15 14.31% 2015/16 26
18. (a) 338,747 87,755 (26,502) 400,000 (6,320) (1,680) (8,000) 49,673 49,673 (30,860) (30,860) 7,119 7,119 351,240 86,075 (19,383) 417,932 3 26,853 26,853 (16,003) (16,003) 3 (8,691) (8,691) 362,090 86,075 (28,074) 420,091 (b) 1,432,171,000 2014/15 27
18. (b) 13.07% 13.64% 961,330 515,819 (44,978) 1,432,171 16,885 16,885 (173,444) (90,715) 7,531 (256,628) 2,968 2,968 804,771 425,104 (34,479) 1,195,396 3 50,194 50,194 (150,067) (75,764) 836 (224,995) 3 28,150 28,150 704,898 349,340 (5,493) 1,048,745 213,317,000 254,640,0000.50 426,634,000 509,279,000 2015/16 28
19. 0.01 50,000,000 500,000 50,000,000 500,000 0.01 17,866,170 178,662 16,976,891 169,769 (a) 380,000 3,800 (b) 426,634 4,266 509,279 5,093 0.01 18,292,804 182,928 17,866,170 178,662 (a) 0.50380,000,000 0.01 0.48 (b) 213,317,000 0.50426,634,000 0.01 254,640,000 0.50 509,279,000 0.01 29
20. 1,976,619 2,103,739 1,281,781 1,340,103 3,258,400 3,443,842 (a) Smith Electric Vehicles Corp.Smith Orng EV Solutions, Inc. JV Smith JV10,000,000 77,500,000 JV (b) 23(a) 23(a) 186,000,000350,000,000 23(a) 2015/16 30
21. 12,767 4,589 78 48 1,845 1,719 14,690 6,356 31
22. (a) (i) 13 2015/16 32
22. (a) (i) 10,059 10,059 29,074 29,074 18,512 18,512 33,567 33,567 10,059 81,153 91,212 10,569 10,569 29,311 29,311 18,938 18,938 53,862 53,862 10,569 102,111 112,680 33
22. (a) (i) (ii) (iii) 5% 2,379,000 10% 4,216,000 11,530,000 2015/16 34
22. (a) (iii) 29,311 29,087 (237) 224 29,074 29,311 (237) 224 18,938 18,743 (426) 195 18,512 18,938 (426) 195 35
22. (a) (iii) 53,862 71,480 (836) (7,531) (19,459) (10,087) 33,567 53,862 (19,459) (10,087) (b) 2015/16 36
23. (a) Kingspark Group LimitedKingspark SK China Company Limited SKC Co., Ltd. Kingspark Premier Property Management Limited 722,000,000372,000,000 350,000,000 186,000,000 (b) 0.50 1,000,000,000 1,000,000,0000.50 491,500,000 37
23. (c) 5227 7,405,810,0001,747,680,000 2015/16 38
1 2 3 GDP 7% 15.623 6.55 23.977 13.673 39
2015/16 0.33% 0.08%40.91% 0.32% 0.08%13.67 30.8% 2016-2020 100 70% 1.2450 1 1 20132014 2014 1.54 12 0.08% 2013 1.37 4.5 0.03% 2014 2,349 7.5 0.32% 2013 2,198 1.76 0.08% 2014 2,372 7.8 0.33% 2013 2,212 1.75 0.08% 2015/16
100,000 219 % 27.6 % 41
Smith Electric Vehicles Corp.SMITH SMITH (SKD) SMITH SMITH (SKD) (SKD) SMITH (SKD) 82,948,000 3,2601,71090.6% 1,715 2015/16 42
378.HK SK (NCM) 2,4009,600SK SK (NCM) 136,700,000 138,600,000 1.4%(i) 8,100,000 (ii)2,500,000 (iii) 8,700,000 17,100,000 54,600,000219.3% 39.9% 12.3%27.6% (i) (ii) 43
192,000,000317,100,000 (i) 157,600,000 93,700,000 63,900,000 (ii) 18,300,000 7,600,000 10,700,000 (iii) 176,700,000 39,800,000 136,900,000 (iv) 82,900,000 Orng EV Solutions, Inc. LBITDA 28,600,000 54,400,000 25,800,000(i) 37,500,000 (ii) 82,900,000(iii) 181,900,000 153,200,000 499,100,000 38,700,000 (i) 82,900,000 (ii) 447,800,0006(a) 2015/16 44
127,500,000 135,500,000 5.9% 12.0% 36.2% 60,800,000 80,700,000 24.7%LBITDA 8,900,000 13,100,000 19,900,00082,900,000 102,800,000 82,100,000 25.2% 500,000 600,000 1,500,000 1,900,000 21.1% 45
(i) Synergy Dragon Limited 25% (ii) 20%(iii) 45% 8,700,000 12,100,000 (i)4,798,300,000 4,359,700,000 (ii) 1,820,700,0001,664,800,000 2,688,200,000 2,286,400,000 760,800,000 106,700,000139,100,000 23(b) 1,000,000,000 491,500,000 2015/16 46
(i) 201,000,000 190,600,000308,700,000 315,200,000 (ii) 686,400,000689,600,000 (iii) 98,000,000 1,423,800,0001,342,900,000 760,800,000 760,800,0001,067,000,000 1,156,000,000 48.6%42.5% 985,400,000880,200,000 2,027,700,000 2,071,100,000 0.01 20,0005,000 47
0.50 426,634,00017,866,170,734 18,292,804,734 (i) 964,214,491.80 0.50 1,928,428,983 (ii) 471,600,000 (iii) VMS Investment Group Limited400,000,000 8%0.60 666,666,666 1.70 150,000,000 150,000,000 840,106,498 690,106,49889.54% 73.55% Smith Electric Vehicles CorpSmith Orng EV Solutions, Inc.JV Smith Smith JV15,000,000JV 22,500,000JV Smith SmithJV JVSmith20,000,000JV 2015/16 48
JVSmith SmithJV JV 45.45% JV (i) 7.73 35,000,000 (ii) 7.73 35,000,000 73.55% 70.91% Kingspark Group LimitedKingspark SK China Company Limited SKC Co., Ltd. (i) Kingspark Premier Property Management LimitedPremier Property 39,291,010 Premier Property 90.91%(ii) KingsparkPremier Property 3,929,000 Premier Property9.09%722,000,000 (i) 338,182,608244,755,815 (ii) 33,817,39224,474,955 (i) Premier Property (ii) 70.91%67.19% Premier Property Premier Property 49
23(a) 80,900,000128,900,000 20 58 45 2,440 1,478 130,900,000 68,300,000 2015/16 50
XV 352 7 2,311,059,998 1 340,000,000 1 6 2,651,059,998 14.49% 16,800,000 1 5 6 16,800,000 0.09% 1,970,551,043 2 1,970,551,043 10.77% 15,000,000 2 5 15,000,000 0.08% 658,125,000 3 658,125,000 3.60% 12,000,000 3 5 12,000,000 0.07% 49,379,000 4 5 6 49,379,000 0.27% 1,000,000 16,000,000 5 17,000,000 0.09% 51
7 12,900,000 5 12,900,000 0.07% 12,900,000 5 12,900,000 0.07% 12,900,000 5 12,900,000 0.07% 10,000,000 2015 10 29 5 10,000,000 0.05% 1. 2,667,859,998(i) 2,311,059,998(ii) Champion Rise International Limited340,000,000 6 (iii) 16,800,00010,000,000 5 6,800,000 6 2. 1,985,551,043(i) Union Ever Holdings Limited 1,806,301,043(ii) Infinity Wealth International Limited 164,250,000 (iii) 15,000,000 5 3. 670,125,000(i) Captain Century Limited 658,125,00060% 40%(ii) 12,000,000 5 2015/16 52
4. 49,379,000 (i) 42,800,000 5 (ii) 6,579,000 6 5. 6. 0.50 7. 18,292,804,734 XV 352 53
336 5 1 2,311,059,998 2,311,059,998 12.63% Union Ever Holdings Limited 2 1,806,301,043 1,806,301,043 9.87% 3 448,780,000 1,026,116,124 1,474,896,124 8.06% 4 1,456,810,000 1,456,810,000 7.96% 1. 2,311,059,998 2. Union Ever Holdings LimitedUnion EverUnion Ever 1,806,301,043 Union Ever 2015/16 54
3. 448,780,000 1,026,116,124 (i) 448,780,000 (ii) 3,128,000 1,022,988,124Right Precious Limited Right Precious Limited 40%100% 67.13% 58.13% 4. 1,456,810,0006,660,000 Lion Cosmos LimitedLion Cosmos 707,150,000Li Ka Shing (Canada) Foundation LKSCF743,000,000 Lucky River Holdings LimitedLucky River Lion CosmosLKSCF LKSCF Lucky River Mayspin Management Limited Mayspin Management Limited 5. 18,292,804,734 336 55
(i) (ii) (iii) 10,000,000 10,000,000 2 0.630 12,000,000 12,000,000 2 0.450 3,000,000 3,000,000 2 0.630 12,000,000 12,000,000 ` 2 0.630 2015/16 56
14,600,000 14,600,000 3 0.230 16,200,000 16,200,000 3 0.061 8,000,000 8,000,000 2 0.450 4,000,000 4,000,000 2 0.630 12,000,000 12,000,000 2 0.450 4,000,000 4,000,000 2 0.630 900,000 900,000 4 0.061 8,000,000 8,000,000 2 0.450 4,000,000 4,000,000 2 0.630 57
900,000 900,000 4 0.061 8,000,000 8,000,000 2 0.450 4,000,000 4,000,000 2 0.630 900,000 900,000 4 0.061 8,000,000 8,000,000 2 0.450 4,000,000 4,000,000 2 0.630 2015 10 29 6,000,000 6,000,000 2 4,000,000 4,000,000 2 0.450 0.630 189,100,000 (1,500,000) 187,600,000 5 2 0.450 2015/16 122,800,000 (8,500,000) 114,300,000 5 2 0.630 58
7,200,000 7,200,000 3 0.230 10,000,000 10,000,000 2 0.450 8,000,000 8,000,000 2 0.630 481,600,000 (10,000,000) 471,600,000 0.492 0.603 0.490 21,800,000 0.230 18,900,000 0.061 129,800,000 0.450 1. 2. 3. 50% 25% 25% 4. 5. 10,000,000 6. 59
A.2.1 A.2.1 A.5.1 A.5.1 2015/16 60
378 (i) (ii) (i) 5,200,000 3,900,000 3,900,000 3,250,000 (ii) 480,000(iii) 480,000 13.51B (1) 61
(1) 0.50 1,000,000,000 1,000,000,000 19,296,338,734 5.18% 491,500,000 (2) 23 http://www.fdgev.com 2015/16 62