股份代號 1246 2019 BOILL HEALTHCARE HOLDINGS LIMITED 保集健康控股有限公司 於開曼群島註冊成立之有限公司 (Incorporated in the Cayman Islands with limited liability) Stock Code: 1246 2019 2019 ANNUAL REPORT 年報
2 3 4 9 11 19 27 34 39 41 43 44 46 127 128 1 2019
PO Box 1350 Clifton House 75 Fort Street Grand Cayman KY1-1108 Cayman Islands 111 25 168 200 37 3704 Estera Trust (Cayman) Limited PO Box 1350 Clifton House 75 Fort Street Grand Cayman KY1-1108 Cayman Islands 183 54 1246 www.boillhealthcare.com.hk 2
419,800,000 738,100,000 318,400,000 43.1% 223,900,000221,700,000 2.212.39 138,200,00062.8% 180,200,000 34.8% 3 2019
81,800,000220,000,000 62.8% 15,200,000 337,900,00034.8% 1150,602 79,457 44% 463,931 931,770 4
6,300,000 14,900,000200,000 49,00058,100,000 8,700,000 6,000,000 419,800,000 318,400,000 43.1% 138,200,00062.8% 180,200,000 34.8% 10,400,00087.9% 22,100,000 12,700,000 80,000,000 26,300,000 93,900,000 9,800,00084,100,000 5 2019
2,000,00078.4% 223,900,000221,700,000 99,900,000 51.9 64.9 64.9 12.0 15.0 15.0 8.0 10.0 10.0 8.0 10.0 10.0 79.9 99.9 99.9 6
159,200,000 68,200,000 263,100,000 368,300,000 2,134,500,000 1,923,900,000 630,100,000 787,000,000 60,000,000 4.8% 12.0% 4.7% 11.0% 938,800,000 260,300,000 62,100,000 210,400,000 75.0%75.9% 322,600,000 231,800,000 7 2019
334,000,000 14112417 8
56 42 52 20 GEM8085 559 404 8148 228 9 2019
58 600000 6818 65 31 45 20 1039 15 8155 38 15 10
ESG ESG ESG ESGESG ESG ESG ESG ESG ESG ESG ESG ESG 400 358 11 2019
(i)(ii) ESG ESG 9,183 ESG ESG285 ESG 3.3 ESG 12
ESG 25.5 LED 13 2019
ESG 1,159,522 54,480 799,836 10,301 2,238 15,468 ESG 1516 14
ESG ESG ESG 3 15 2019
12 2% 15% 22% 39% 30 3140 4150 5160 60 61% 30% 31% 16
ESG 34 517 21 294 17 2019
ESG 18
A.2.1 A.6.7 A.2.1 A.6.7 19 2019
108 3.13 10 20
10/10 2/2 1/1 10/10 1/1 6/6 1/1 6/6 1/1 10/10 1/1 10/10 4/4 2/2 2/2 0/1 10/10 4/4 2/2 0/1 10/10 4/4 2/2 2/2 1/1 4/4 1/1 1/1 1/1 0/1 21 2019
A.6.5 3.21 C.3 22
21 B.1 21 A.5 21 23 2019
1,080 700 15 622 24
(i) (ii) (iii) 900,000,000 5% 25,905,000 64 21 25 2019
168 200 37 3704 (PO Box 1350, Clifton House, 75 Fort Street, Grand Cayman KY1-1108, Cayman Islands) 113 ir@boill.com(852) 3914 7530 (https://www.boillhealthcare.com.hk) 168 200 37 3704 ir@boill.com 26
39 40 128 622 5 11 18 18 44 9,074,000,000 0.025 35 4943 27 2019
10% 907,400,000 30% 12 1% 12 1% 12 0.1% 5,000,000 10 1 28
(i) (ii) (iii) 108 (3) 3.13 29 2019
XV (i)xv7 8 (ii)352 (iii) XV2 3 336 3 1 2 2,600,000,000 28.65% 2 2,600,000,000 28.65% 1. 2,600,000,0000.20 2. 100% 3. 9,074,000,000 0.025 336 21.2% 29.8% 15.2% 20.5% 30
5% 5.8% 18.0% 2.0% 10.1% 5% 43 14A 191 31 2019
32
33 2019
39 126 3(b) 223,867,000 938,780,000 3(b) BDO Limited BDO International Limited 34
4(f) 5(b) 19 1,769,918,000 27,331,000 35 2019
4(j) 5(c) 22 115,524,000 36
37 2019
P06838 38
50 7 419,762 738,147 (430,208) (824,201) (10,446) (86,054) 11 (20,531) 11 (2,026) 8 (15,212) 45,275 (12,718) (22,063) (80,006) (106,348) 9 (8,725) 65,593 (14,661) (11,242) 10 (84,085) (93,868) 11 (225,853) (231,264) 15 1,986 9,208 (223,867) (222,056) 12 389 (223,867) (221,667) (684) (1,481) (6,210) (100,853) 163,890 (107,063) 161,725 (330,930) (59,942) 39 2019
50 (200,114) (214,164) 389 (23,753) (7,892) (223,867) (221,667) (275,210) (102,000) 389 (55,720) 41,669 (330,930) (59,942) 17 2.21 2.39 2.21 2.39 40
50 50 18 365,929 389,808 57,742 17,336 19 1,769,918 1,559,467 20 22,223 43,094 21 192 875 26 168 25 74,838 120,788 2,474 2,233,076 2,113,349 78,427 370 22 115,524 438,928 72,781 23 45,158 917,927 24 20,366 42,409 68,316 31 3,930 25 119,873 36,175 43,434 26 6,136 14,947 121,916 2,511 351 8,053 27 8,632 101,111 64,969 27 62,106 210,385 410,740 339,078 889,464 1,708,506 28 40,404 21,893 35,137 31 42,315 29 220,040 184,266 253,306 30 159,206 68,216 50,687 270 32 805,501 874,520 802,310 10,122 848 770 1,277,858 1,149,743 1,142,210 (938,780) (260,279) 566,296 1,294,296 1,853,070 644,723 41 2019
50 50 32 87,701 280,800 33 376 841 3,262 34 14,663 48,943 96,680 102,740 330,584 99,942 1,191,556 1,522,486 544,781 35 226,850 226,850 161,850 410,450 685,660 332,271 637,300 912,510 494,121 38 554,256 609,976 50,660 1,191,556 1,522,486 544,781 42
# 161,850 895,993 10,000 2,165 (21,072) 26,517 (572,817) 502,636 50,660 553,296 50 (32) (8,483) (8,515) (8,515) 161,850 895,993 10,000 2,165 (21,104) 26,517 (581,300) 494,121 50,660 544,781 (213,775) (213,775) (7,892) (221,667) (2,165) 114,329 112,164 49,561 161,725 (2,165) 114,329 (213,775) (101,611) 41,669 (59,942) 35 65,000 455,000 520,000 520,000 39 517,647 517,647 65,000 455,000 520,000 517,647 1,037,647 226,850 1,350,993* 10,000* * 93,225* 26,517* (795,075)* 912,510 609,976 1,522,486 226,850 1,350,993* 10,000* * 94,611* 26,517* (760,153)* 948,818 609,976 1,558,794 50 (1,386) (34,922) (36,308) (36,308) 226,850 1,350,993* 10,000* * 93,225* 26,517* (795,075)* 912,510 609,976 1,522,486 (200,114) (200,114) (23,753) (223,867) (75,096) (75,096) (31,967) (107,063) (75,096) (200,114) (275,210) (55,720) (330,930) 226,850 1,350,993* 10,000* * 18,129* 26,517* (995,189)* 637,300 554,256 1,191,556 * 410,450,000 685,660,000 # 43 2019
50 (225,853) (231,264) 12 389 (225,853) (230,875) 8 (6) (425) 14,661 11,242 8 (3,143) (10,223) 8 (6,334) (14,769) 11,812 27,298 9 (1,481) 8 27,331 (17,407) 2,286 11 20,531 11 2,026 8 2,374 8 (284) (1,326) 10 84,085 93,868 (97,731) (116,881) 93 371,300 598,393 (115,484) 12,542 25,907 5,706 (42,901) (479) 8,726 106,969 93,166 (36,142) 103,871 (137,624) (5,981) (181) (1,095) 448,517 323,657 (15,508) (18,405) (7,191) (7,992) 425,818 297,260 44
50 6 425 (23,349) (1,947) 15,185 16,488 39 (859,471) (52,682) 19 (322,631) (95,249) (68,730) 327,522 40 24,261 3,153 14,769 (327,636) (694,614) 35 520,000 374,400 785,821 (231,800) (809,976) (240,000) 121,625 29,913 (29,689) (353,541) (89,569) (91,395) (229,433) 215,222 (131,251) (182,132) 210,385 410,740 (17,028) (18,223) 62,106 210,385 45 2019
1. P.O. Box 1350, Clifton House, 75 Fort Street, Grand Cayman KY1-1108, Cayman Islands 168 200 37 3704 44 2. (a) 9 15 15 22 2 15 28 9 939 (1)(2)(3) 9 (i) 9 39 939 9 9 46
2. (a) 9 (i) 9 15 (i) (ii) (iii) 9(i)(ii) SPPI9 SPPI SPPI 47 2019
2. (a) 9 (i) (I) 192,000 39 9 39 9 39 9 192 192 42,409 42,409 32,477 32,477 14,947 14,947 101,111 101,111 210,385 210,385 48
2. (a) 9 (ii) 939 39 9 9(1)12 12(2) 9 12 12 12 30 (1) (2)90 49 2019
2. (a) 9 (ii) 9 (iii) 9 (iv) 9 9 9 15 1511 18 15 15 15 15 50
2. (a) 15 15 18 15 a 9,636 9,636 a 42,409 (9,636) 32,773 b (50,018) (50,018) b (184,266) 50,018 (134,248) a 11 15 9,636,000 b 15 15 50,018,000 15 15 15 3,930 3,930 24,296 (3,930) 20,366 (42,315) (42,315) (262,355) 42,315 (220,040) 51 2019
52 2. (a) 15 30 15 15 15 15
2. (a) 15 15 15 15 15 15 22 53 2019
2. (a) 2 28 28 (b) 16 1 1 23 1 2 8 9 1 28 1 3 3 3 1 12 1 23 1 10 4 28 1 2 3 4 54
2. (b) 16 16 17 12 16 17 16 17 16 42(a) 1,444,000 16 16 23 12 55 2019
2. (b) 9 28 9 928 3 3 12 12 23 23 10 28 56
2. (b) 1 8 3 3. (a) (b) 223,867,000938,780,000 57 2019
3. (b) (i) (ii) (iii) 900,000,000 5% 25(a) (b) 25,905,000 (c) 21 4. (a) 58
4. (a) 12 (i) (ii) (b) (i) (ii)(iii) 59 2019
4. (c) (d) 25% 25% 20% 25% 20% 50% 25% 33% 60
4. (d) (e) (f) (g) (h) A. (i) 61 2019
4. (h) A. (i) (ii) (1)12 12 (2) 62
4. (h) A. (ii) 9 12 30 (1) (2)90 (iii) 63 2019
4. (h) A. (iv) (v) (vi) 9 (h) B. (i) 64
4. (h) B. (i) (ii) 65 2019
4. (h) B. (ii) (iii) (iv) (v) (vi) 39 66
4. (i) (j) (k) A. 15 67 2019
4. (k) A. (i) (ii) (iii) (iv) 68
4. (k) A. (iv) (i) (ii) (a) (b) (c) (k) B. (a) (b) (c) (d) 69 2019
4. (k) B. (e) (f) (g) (l) 70
4. (l) 40 (m) 71 2019
4. (n) 12 (o) 72
4. (o) (p) (q) 73 2019
4. (r) (s) (t) (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) 74
4. (t) (b) (vi) (vii) (a) (a)(i) (viii) (i) (ii) (iii) 5. (a) 3(b) (b) 1,769,918,000 1,559,467,000 75 2019
5. (c) 4(i) 4(j) (d) 24 25 (e) (f) 18 76
5. (g) (h) (i) 30% 60% (j) 77 2019
6. i. ii. iii. iv. 81,817 337,945 419,762 (17,245) (47,864) (16,459) (20,567) (102,135) 6,334 (14,661) (84,085) (31,306) (225,853) 78
6. (6) (6) 11,291 277 30 214 11,812 (27,331) (27,331) (8,676) (8,676) (49) (49) (3,143) (3,143) (284) (284) 31 2 5 345,942 345,980 79 2019
6. 220,041 518,106 738,147 7,866 (23,310) (128,881) 65,998 (1,609) (87,802) 2.675 14,769 (11,242) (2,286) (93,868) (53,121) (231,264) 389 (425) (425) 26,527 401 239 27,167 105 (17,407) (17,407) (6,040) (6,040) (1,481) (1,481) (58,072) (58,072) (10,535) 13 241 (10,281) (1,326) (1,326) 2,374 2,374 20,531 20,531 2,026 2,026 79 96,096 100 1,643,793 1,740,068 838 80
6. 32,330 283,407 11,451 2,174,224 2,501,412 22,223 2,511 46,008 2,572,154 8,159 59,776 2,299 232,896 303,130 159,206 893,202 10,122 14,663 275 1,380,598 81 2019
6. 113,289 736,079 952 2,051,981 2,902,301 43,094 351 57,067 3,002,813 17,629 88,687 98,328 204,644 68,216 1,155,320 848 48,943 2,356 1,480,327 25(a) 81,817 220,041 22,593 24,101 337,945 518,106 2,135,477 2,089,056 419,762 738,147 2,158,070 2,113,157 82
6. 63,919,000 151,218,000 10% 332,111 514,185 332,111 514,185 81,817 220,041 5,834 3,921 87,651 223,962 81,817 220,041 337,945 518,106 419,762 738,147 7. 15 81,817 220,041 331,994 516,293 5,951 1,813 419,762 738,147 83 2019
8. 6,334 14,769 6 425 3,143 10,223 19 (27,331) 17,407 (2,374) 33 284 1,326 2,352 3,499 (15,212) 45,275 9. (8,676) 6,040 1,481 (49) 58,072 (8,725) 65,593 84
10. 96,575 106,898 2,256 2,473 18 19 (14,746) (15,503) 84,085 93,868 11. 1,847 1,540 215,838 598,393 4,400 5,300 11,812 27,193 21,235 10,275 50 20,531 50 2,026 3,161 1,549 13 62,327 106,232 3,178 3,048 (2,848) (2,980) 62,657 106,300 85 2019
12. Pride Review LimitedPride Review 100%30,000,000 Pride Review 7,866 (2,252) 5,614 (2,939) 2,675 2,675 Pride Review (2,286) 17 389 Pride Review (3,563) (838) 5,432 1,031 0.004 389,000 17 8,945,780,000 86
13. 1,680 18 1,698 497 497 1 432 14 446 1 432 14 446 3,041 46 3,087 120 120 120 120 120 120 120 120 2 60 60 420 420 540 3,041 46 3,627 87 2019
13. 1,091 12 1,103 422 422 1 600 18 618 1 600 18 618 2,713 48 2,761 120 120 45 45 76 76 2 76 76 76 76 3 53 53 4 55 55 4 55 55 5 45 45 6 6 6 487 487 607 2,713 48 3,368 1. 2. 3. 4. 5. 6. 88
14. 13 4,893 7,409 1,018 813 72 61 5,983 8,283 1,000,000 2 2 1,000,001 1,500,000 1 1,500,001 2,000,000 2,000,001 2,500,000 2,500,001 3,000,000 3,000,001 3,500,000 1 2 4 4 15. 16.5% 2,000,000 8.25%2,000,000 16.5% 25% 25% 30% 60% 89 2019
15. 193 25,355 27,062 6,939 11,274 34 (34,280) (47,737) (1,986) (9,208) (225,853) (230,875) 16.5% 16.5% (37,266) (38,094) (3,686) (9,770) (2,917) (316) 20,417 20,205 (530) (101) 15,060 8,505 6,939 11,274 (3) (911) (1,986) (9,208) 16. 90
17. (200,114) (214,164) 12 389 (200,114) (213,775) 9,074,000 8,945,780 18. 1,812 117,769 1,195 1,857 4,721 364,416 491,770 (1,272) (94,718) (680) (1,248) (4,044) (101,962) 540 23,051 515 609 677 364,416 389,808 540 23,051 515 609 677 364,416 389,808 31 2 40 23,276 23,349 (161) (11,003) (214) (277) (157) (11,812) (12,003) (179) (12,182) (27) (26) (30) (12) (23,139) (23,234) 352 76 277 342 329 364,553 365,929 1,729 9,951 982 1,468 2,186 364,553 380,869 (1,377) (9,875) (705) (1,126) (1,857) (14,940) 352 76 277 342 329 364,553 365,929 91 2019
18. 1,195 199,620 1,002 1,666 7,078 210,561 (530) (145,331) (477) (830) (5,651) (152,819) 665 54,289 525 836 1,427 57,742 665 54,289 525 836 1,427 57,742 1,114 70 302 340 121 1,947 39 73 116 81 274 544 19 364,416 364,416 (326) (25,450) (270) (392) (860) (27,298) (21) (5,858) (32) (32) (322) (6,265) 40 (966) (163) (274) (1,403) 1 37 50 37 125 540 23,051 515 609 677 364,416 389,808 1,812 117,769 1,195 1,857 4,721 364,416 491,770 (1,272) (94,718) (680) (1,248) (4,044) (101,962) 540 23,051 515 609 677 364,416 389,808 364,553,000 364,416,000 32 19. 1,559,467 39 1,643,166 322,631 95,249 8 (27,331) 17,407 18 (364,416) (84,849) 168,061 1,769,918 1,559,467 1,769,918,000 1,559,467,000 32 92
19. 1,769,918,000 1,607,500,000 1,559,467,000 1,250,000,000 1 68% 1,769,918 1,769,918 1,559,467 1,559,467 93 2019
19. 19,890 54,405 24,504 29,765 52,684 113,226 36,247 36,521 44,460 66,690 187,200 287,040 (1) 19,890 54,405 36,247 36,521 (2) 799,204,770 554,112,000 (3) 5.50% 4.75% (4) 15 20% 15% 94
20. 52,682 52,682 (25,903) (11,242) (4,556) 1,654 22,223 43,094 44% 44% 488,003 374,086 1,087 416 (438,582) (276,560) 50,508 97,942 44% 44% 22,223 43,094 (33,320) (25,550) (14,114) (47,434) (25,550) 95 2019
21. 192 2,165,000 1,481,000 192,000 22. 20,531,000 23. 45,158 96
24. 20,366 24,712 2(a) 31 17,697 20,366 42,409 2(a) 159,636,000 31 30 4,546 10,767 31 60 159 13,217 61 90 14,651 90 1,010 728 20,366 24,712 17,697 20,366 42,409 47 97 2019
25. 805 1,252 3,970 124,486 (a) 189,936 31,225 194,711 156,963 12 (b) (74,838) (120,788) 119,873 36,175 (a) 30,278,000 27,572,00010 12 70,161,00032 (b) 74,838,0004.75 120,520,000 98
26. 6,304 14,947 a 6,136 14,947 b 168 6,304 14,947 (a) (b) 27. 70,738 311,496 a (8,632) (101,111) 62,106 210,385 b 50,181 253,094 3,571 16,986 58,402 70,738 311,496 (a) 8,632,000 101,111,000 (b) 99 2019
28. 30 1,594 10,166 31 60 1,186 3,193 61 90 13,721 23 90 23,903 8,511 40,404 21,893 29. 9,870 12,133 44,144 86,740 2(a) 31 48,087 168,026 37,306 220,040 184,266 2(a) 15 50,018,000 30. (a) Excellent Speed Limited Excellent Speed 38,140,000 49,456,000 606,000 3,704,000 Excellent Speed 50% 50% Excellent Speed5 Excellent Speed 2,256,000 2,473,000 (b) 120,460,000 15,056,000 100
31. 2(a) 3,930 9,636 (40,361) (48,087) (1,954) (1,931) (42,315) (50,018) 47 101 2019
31. 50,018 (45,923) 39,942 (1,722) 42,315 15 15 2429 32. (%) (%) (a) 2.375 2.5 10,805 (b) 4.75 175,401 4.75 76,714 (c) 12 630,100 10 787,001 805,501 874,520 (b) 4.75 87,701 4.75 280,800 893,202 1,155,320 (a) 69,800,000 (b) 2,134,471,000 1,923,883,000 (c) 60,000,000 102
33. 841 3,262 (284) (1,326) (181) (1,095) 376 841 34. 91,760 4,920 96,680 15 (49,750) (2,339) 4,352 (47,737) 42,010 2,581 4,352 48,943 15 (29,227) (701) (4,352) (34,280) 12,783 1,880 14,663 197,161,000 154,700,000 59,354,000 29,258,000 103 2019
35. 0.025 16,000,000,000 400,000 16,000,000,000 400,000 6,474,000,000 161,850 895,993 1,057,843 2,600,000,000 65,000 455,000 520,000 9,074,000,000 226,850 1,350,993 1,577,843 2,600,000,0000.20 520,000,000 36. 104
36. 10% 10% 10% 30% 12 1% 12 1% 12 0.1% 5,000,000 10 1 (i) (ii) (iii) 37. 105 2019
38. 49% 49% 32% 32% (5,856) (10,518) (17,897) 2,626 18,605 40,142 535,651 569,834 81,817 81,817 250,682 36,668 130 36,798 (263,943) (98,436) (56,058) (154,494) (263,943) (11,951) (55,928) (67,879) (13,261) (11,951) (106,822) (118,773) 141,621 47,699 5,437 53,136 348,741 311 1,986,395 1,986,706 2,069,551 (7,784) (230,222) (238,006) (267,063) (2,256) (87,701) (89,957) (288,574) (12,519) 42,368 29,849 56,560 (8,056) (305,013) (313,069) (248,251) (10,805) 263,102 252,297 119,917 (31,380) 457 (30,923) (71,774) 106
39. 68% 1,100,000,000 18 544 19 1,643,166 52,875 311,705 529 (1,530) (50,959) (338,683) (781,383) 836,264 781,383 (517,647) 1,100,000 860,000 240,000 1,100,000 529 (860,000) (859,471) 107 2019
40. 12 Pride Review 18 1,403 277 8,655 77 5,739 (431) (10,676) (770) 4,274 17,336 10,676 Pride Review (2,286) 30,000 30,000 Pride Review 30,000 (5,739) 24,261 108
41. 50,687 802,310 (323,628) 110,245 338,683 240,000 2,473 91,395 (91,395) 1 2,765 68,216 1,155,320 91,936 (231,800) 2,256 84,085 (5,356) (89,569) 2,154 (24,834) 159,206 893,202 42. (a) 1,444 3,278 1,557 1,444 4,835 109 2019
42. (b) 334,034 1,076 335,110 43. (a) 3,627 3,368 13 (b) (c) 297,229,00036,714,000 12 13,534,000 958,000 110
44. 10,000,000 51% 51% 652,575,078 68% 68% 1 100% 100% 1 100% 100% 106,000,000 306,000,000 100% 100% 500,000 100% 100% 111 2019
45. 168 168 20,366 20,366 190,741 190,741 6,136 6,136 8,632 8,632 62,106 62,106 6,304 281,845 288,149 40,404 40,404 177,896 177,896 159,206 159,206 270 270 893,202 893,202 1,270,978 1,270,978 112
45. 192 192 42,409 42,409 32,477 32,477 14,947 14,947 101,111 101,111 210,385 210,385 14,947 386,382 192 401,521 21,893 21,893 37,306 37,306 68,216 68,216 1,155,320 1,155,320 1,282,735 1,282,735 46. 113 2019
46. 1 2 3 6,304 6,304 6,304 6,304 1 2 3 192 192 14,947 14,947 15,139 15,139 1 2 3 114
47. 1010 100100 1010 51,859 311,000 100100 2,197,000 108,000 26 115 2019
47. 5% 5% 6,304 (315) 6,304 (315) 192 10 14,947 (747) 15,139 (747) 10 116
47. 630,100 787,001 5% 5% 5% 5% 5% 5% 5% 5% 5% 31,505 39,350 10% 80% 88% 117 2019
47. 12 30 90 118
47. (i) (ii) 4(h)B(ii) 22,905 13,217 6,287 42,409 119 2019
47. 938,780,000(i) 900,000,000 (ii) 120
47. 40,404 40,404 40,404 177,896 177,896 177,896 159,206 159,206 159,206 270 270 270 849,917 87,872 937,789 893,202 1,227,693 87,872 1,315,565 1,270,978 21,893 21,893 21,893 37,306 37,306 37,306 68,216 68,216 68,216 922,584 300,807 1,223,391 1,155,320 1,049,999 300,807 1,350,806 1,282,735 EBITDA EBITDA 121 2019
47. (i) 931,948 1,208,480 62,106 210,385 869,842 998,095 (ii) 637,300 912,510 1.36 1.1 (i) 30(a) 32 (ii) 48. 122
49. 58 83 1,201,763 1,461,352 268 1,201,821 1,461,703 1,085 646 6,136 14,789 3,713 13,443 10,934 28,878 2,279 2,302 38,746 53,160 630,099 787,001 671,124 842,463 (660,190) (813,585) 541,631 648,118 35 226,850 226,850 314,781 421,268 541,631 648,118 123 2019
49. * 895,993 93,267 (650,477) 338,783 (372,515) (372,515) 35 455,000 455,000 75,052 (75,052) 1,350,993 93,267 75,052 (1,098,044) 421,268 (106,487) (106,487) 1,350,993 93,267 75,052 (1,204,531) 314,781 * 50. (a) 26,439,000 8,515,000 1,354,000 (b) 20,531,000 2,026,000 124
50. (846,758) 22,557 (824,201) (20,531) (20,531) (2,026) (2,026) (231,264) (231,264) 35,647 (26,439) 9,208 389 389 (195,228) (26,439) (221,667) 165,244 (1,354) 163,890 163,079 (1,354) 161,725 (32,149) (27,793) (59,942) (187,725) (26,439) (214,164) 389 389 (7,892) (7,892) (195,228) (26,439) (221,667) (74,207) (27,793) (102,000) 389 389 41,669 41,669 (32,149) (27,793) (59,942) 2.09 0.30 2.39 2.12 0.27 2.39 125 2019
50. 36,659 (36,308) 351 925,772 (36,308) 889,464 1,889,378 (36,308) 1,853,070 1,558,794 (36,308) 1,522,486 1,558,794 (36,308) 1,522,486 16,568 (8,515) 8,053 1,717,021 (8,515) 1,708,506 653,238 (8,515) 644,723 553,296 (8,515) 544,781 553,296 (8,515) 544,781 126
1 150,602 79,457 68% 12,320 8,772 100% 127 2019
419,762 738,147 487,119 532,194 558,150 430,208 (824,201) (676,104) (480,404) (408,371) (10,446) (86,054) (188,985) 51,790 149,779 (20,531) (2,026) (15,212) 45,275 7,409 13,148 22,755 (12,718) (22,063) (7,141) (2,251) (80,006) (106,348) (81,616) (88,508) (61,155) (14,661) (11,242) (133,043) (202,989) (270,333) (25,821) 111,379 (8,725) 65,593 (193,633) (103,184) (3,497) (84,085) (93,868) (127,891) (71,176) (1,186) (225,853) (231,264) (591,857) (200,181) 106,696 1,986 9,208 10,076 6,788 (16,134) 223,867 (222,056) (581,781) (193,393) 90,562 389 1,054 223,867 (221,667) (580,727) (193,393) 90,562 2,572,154 3,002,813 1,786,933 1,916,771 544,771 (1,380,598) (1,480,327) (1,242,152) (1,727,732) (223,347) 1,191,556 1,522,486 544,781 189,039 321,424 637,300 912,510 494,121 189,039 321,424 128