Pine Care Group Limited 1989 2019 3 31 9.4% 186.8 18.0% 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA 2019 3 31 2019 2018 3 31 2018 1
EBITDA 2018 26.8 19.9% 2019 32.1 2019 3 31 94.2% 93.2% 2019 2020 17.1% 23.4% 459 3 1998 40 21.5 9.5 2
Android ios GPS Pine Care Academy Silverage Dollar 3
(i) (ii) (iii) (iv) (i) (ii) (iii) 4
2019 3 31 5 186,782 170,688 5 489 6,323 (3,093) (3,093) (11,964) (8,193) (89,783) (83,102) (20,321) (16,523) (8,530) (8,352) (6,945) (6,603) (5,709) (5,067) (1,852) (2,323) (21,527) (21,939) (2,397) (2,901) 6 15,150 18,915 7 (1,690) (2,509) 13,460 16,406 13,435 16,418 25 (12) 13,460 16,406 9 1.5 1.8 5
2019 3 31 13,460 16,406 (604) 861 (686) 496 (1,290) 1,357 12,170 17,763 12,145 17,775 25 (12) 12,170 17,763 6
2019 3 31 331,420 252,650 376,747 389,592 9,278 12,371 21,726 * 6,554 3,041 11 33,833 33,833 3,083 2,983 5,265 3,084 787,906 697,554 103 435 10 2,251 867 3,607 9,161 50,879 71,778 56,840 82,241 12 1,992 1,545 13,892 16,186 56,396 18,319 3,781 1,961 76,061 38,011 (19,221) 44,230 768,685 741,784 7
5,059 2,306 537,120 513,285 4,441 3,621 14,984 14,453 561,604 533,665 207,081 208,119 13 9,029 9,029 191,179 194,202 200,208 203,231 6,873 4,888 207,081 208,119 * 1,000 8
1. Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 68 72 1 2017 2 15 2.1 2019 3 31 19,221,000 2019 5 44 3 1,980,000 2,640,000 39,380,000 2.2 3. 2 4 9 4 9 15 15 15 40 22 2014 2016 1 28 9
4. 2019 2018 3 31 85,770,000 2018 84,152,000 10% 5. 154,574 142,126 20,145 18,056 12,063 10,506 186,782 170,688 9 9 380 318 389 327 5,867 100 129 100 5,996 489 6,323 10
6. 14,239 13,419 27,902 11,858 (12,845) (572) 15,057 11,286 1,450 1,350 93,628 89,236 3,724 3,642 216 66 97,568 92,944 16,184 12,156 * (100) (129) * (9) (9) * (5,867) ** # (9,634) (11,532) * ** # 11
7. 16.5% 2018 16.5% 2019 3 31 2019 3 28 2 8.25% 2 16.5% 3,430 2,386 (90) 53 (1,650) 70 1,690 2,509 % % 15,150 18,915 2,500 16.5 3,121 16.5 (19) (0.1) (1,010) (5.3) 871 5.7 841 4.4 177 0.9 (209) (1.4) (272) (1.4) (90) (0.6) 53 0.3 (869) (5.7) (2) (165) (1.1) (320) (2.1) (398) (2.1) (9) (1) 1,690 11.2 2,509 13.3 12
8. 0.84 2018 2.52 7,584 22,753 0.78 2018 0.84 7,042 7,584 2019 3 31 0.78 9. 13,435,000 2018 16,418,000 902,880,000 2018 902,880,000 2019 2018 3 31 10. 2,251 867 1,325 408 888 357 35 102 3 2,251 867 13
2019 3 31 9 2019 3 31 9 2018 3 31 39 2018 3 31 39 2018 408 357 102 867 39 11. 2017 4 1 2018 3 31 2018 4 1 2019 3 31 33,833 33,833 12. 1,992 1,545 30 14
13. 5,000,000,000 0.01 50,000 50,000 902,880,000 0.01 9,029 9,029 15
(i) 2019 3 31 (ii) 2019 3 31 5 4 (i) (ii) 2018 170.7 9.4% 2019 186.8 (i) (ii) 2018 6 2018 6.3 92.3% 2019 0.5 5.9 2017 4 2019 2018 3.1 2018 8.2 46.0% 2019 12.0 16
2019 2018 9.6 11.5 2018 94.6 5.1% 2019 99.4 2019 53.2% 2018 55.4% 2018 16.5 23.0% 2019 20.3 2019 8.5 2018 8.4 2018 6.6 5.2% 2019 6.9 2018 5.1 12.7% 2019 5.7 2018 2.3 20.3% 2019 1.9 17
(i) (ii) (iii) (iv) (v) (vi) 2019 21.5 2018 21.9 2018 2.9 17.4% 2019 2.4 (i)2019 18.7 (ii) 16.5% 2018 2.5 32.6% 2019 1.7 2018 16.4 18.0% 2019 13.5 2019 3 31 2018 3 31 331.4 252.7 2019 78.8 (i) 69.2 (ii) 7.8 13.3 (iii) 12.0 18
2019 3 31 223 239 G1B 1 3 2019 3 31 2018 3 31 33.8 2019 3 31 2018 3 31 2019 3 31 2.13% 3.66% 2018 3 31 1.49% 2.35% 2019 3 31 2018 3 31 2035 2019 3 31 2018 3 31 207.1 208.1 2019 2019 2019 3 31 50.9 2018 3 31 71.8 19.2 2018 3 31 44.2 2019 3 31 0.75 2018 3 31 2.2 19
2019 3 31 593.5 2018 3 31 531.6 56.4 41.7 134.2 361.2 2018 3 31 18.3 23.9 109.1 380.3 2019 3 31 2018 3 31 2019 3 31 64% 2018 3 31 59% 2019 (i) (ii) 2019 77.9 2018 455.8 2019 3 31 25 0.5 2018 1.1 20
2019 3 31 2019 3 31 2019 3 31 (i) (ii) 2018 3 31 1.2 4.6 2018 3 31 11.7 2019 3 31 2019 3 31 208.3 2018 3 31 190.7 376.7 2018 3 31 372.5 3.1 2018 3 31 3.0 2019 3 31 21
2019 3 31 425 2018 3 31 430 2019 99.4 2018 94.6 2017 1 23 2019 8 30 2019 2019 2019 3 31 0.78 2018 0.84 2019 2019 9 10 2019 9 30 22
2019 2019 8 27 2019 8 30 2019 2019 8 26 183 54 2019 9 9 2019 9 10 2019 9 6 2019 3 31 14 2019 3 31 2019 3 31 23
2019 2019 3 31 (www.hkexnews.hk) (www.pinecaregroup.com) 2019 3 31 2019 6 18 24