2018 CMON AR18 C+E_cover Final.indd 1 20/3/2019 下午12:15

Similar documents
目 錄 頁 次 釋 義 董 事 會 函 件 言



4. 27(2) ,000,000,

3 51,115,551 37,662,173 14,041,946 14,048,008 (12,294,931) (13,969,624) (4,241,232) (5,114,524) 38,820,620 23,692,549 9,800,714 8,933,484 3,648,828 52

EJE (HONG KONG) HOLDINGS LIMITED * 8101 GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM (1) (2) * 1

4. 27(2) ,000,000 1,000,000,

A 20%



Jiayuan International Group Limited , ,787, % 52% , , % % 3,

4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,

, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

書冊392.indb

4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7


i

cover-C- FINAL.ai


C110122D_Vitar.indb

85,426,000 39,437,000 45,989, % 30,643,000 (79,340,000 ) 48,697, % 8,794,000 6,086,000 2,708, % 7,171,000 25,573,000 18,402,000 7

Glorious Property Holdings Limited ,374 1, , % 1, ,895 1

i

7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,

untitled

: 1966.HK 2017



2

書冊1.indb

Cricket Square Hutchins Drive, P.O. Box 2681 Grand Cayman KY Cayman Islands SMP Partners (Cayman) Limite

3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1


GEM GEM GEM GEM GEM GEM GEM


,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

untitled

5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234

,706 14,252 2, % 69.5% 77.4% 15 2

C Ann.indd

Kingwell_C_MT Cir.indb


18,840,000 16,320, %(i) (ii) 30,520,000 11,170,000 (i) (ii) 2

1

UKF (HOLDINGS) LIMITED Kopenhagen Fur Auction 2,000,000 50% 75% 1

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0

5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9

: O16

C Ann.indd

I-1...



REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%

untitled

REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %

untitled



, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29

untitled

(CG Service)(chi) IR.indb

7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,

% %

目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表

China Water_C_GM Cir.indb

c01368.pdf


, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)

00C AR.indb




, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4

untitled

4 962, ,518 (102,844) (81,426) 859, , ,101 44,980 (152,495) (106,200) (326,934) (366,143) (249,260) (162,857) (34,027) (10,046) (2

公 司 簡 介

4 422, ,872 (421,324) (642,374) 1,472 77, ,552 76,388 6 (1,536,513) (511,793) (50,825) (48,211) (271,931) (380,172) (6,591) (3,391) (59,3

i

GEM GEM GEM GEM GEM GEM GEM GEM GEM



/

i


Hao Wen_C_AR.indb

,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24


GEM GEM GEM GEM GEM GEM GEM 1

... ii I-1... II-1... III-1 i

C Ann.indd

Sincere Watch (Hong Kong) Limited EGM-1 EGM



RM GROUP HOLDINGS LIMITED 932 % 96,174 97, % 74,000 74, % EBIT 1 9,709 13, % 7,432 10, % %

untitled


Make Life in Style


Kaisa Group Holdings Ltd. 佳兆業集團控股有限公司 於開曼群島註冊成立的有限公司 股份代號 僅供識別 Interim Report 2018 中期報告 中期報告 (Incorporated in the Cayman Islands with limit

Billion_C_GM Cir.indb

Transcription:

2018 CMON AR18 C+E_cover Final.indd 1 20/3/2019 下午12:15

GEM GEM GEMGEM GEM GEMGEM CMON http://cmon.comwww.hkexnews.hk 1

3 5 6 16 19 31 45 53 58 60 61 62 64 118 2

95 18 Tan Lip-Keat Tan Lip-Keat Tan Lip-Keat Tan Lip-Keat 22 111 20 Offices of Conyers Trust Company (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 201 Henderson Road #07/08 01 Apex @ Henderson Singapore 159545 95 18 3

Conyers Trust Company (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 183 22 Development Bank of Singapore (DBS Bank) Marina Bay Financial Centre Branch 12 Marina Boulevard Level 40 Marina Bay Financial Centre Tower 3 Singapore 018982 http://cmon.com 8278 4

Kickstarter 20% 1 CMON Kickstarter 9.9 8.3 12.2 Warner Brothers Sony Wacky Races Looney Tunes Bloodborne God of War CMON David PretiJules Vautour 1. http://icopartners.com/2019/01/games-and-crowdfunding-in-2018/ 5

Kickstarter 8378 Kickstarter Arcadia Quest: Riders Cthulhu: Death May Die HATE Zombicide: Invader Starcadia Quest A Song of Ice & Fire: Tabletop Miniatures Game Kickstarter Arcadia Quest: Riders Blood Rage Digital Cthulhu: Death May Die HATE Project: ELITE Starcadia Quest Zombicide: Invader0.3 0.8 2.4 1.5 0.6 0.9 3.4 Kickstarter Munchkin Dungeon0.7 9A GEM 6

29.8 5.4% 28.2 29.3 20.6% 23.3 KickstarterKickstarter Massive Darkness Rising Sun The World of SMOG: Rise of Moloch Zombicide: Green Horde14.0 Kickstarter Arcadia Quest: Riders Cthulhu: Death May Die HATE Starcadia Quest Zombicide: Invader 8.5 Kickstarter20.6 15.2 Kickstarter Kickstarter A Song of Ice & Fire: Tabletop Miniatures Game Arcadia Quest: Riders Cthulhu: Death May Die HATE Starcadia Quest Zombicide: lnvader 10.2 Kickstarter 14.0 92.8% 90.0% % % 23,261,711 82.5 29,301,745 98.3 4,583,409 16.2 365,440 1.2 4,007 9,098 27,849,127 98.7 29,676,283 99.5 358,284 1.3 140,457 0.5 28,207,411 100.0 29,816,740 100.0 7

% % Kickstarter 15,237,000 54.0 20,597,558 69.1 1,235,755 4.4 870,213 2.9 4,007 9,098 11,730,649 41.6 8,339,871 28.0 28,207,411 100.0 29,816,740 100.0 % % 21,638,549 76.7 15,602,540 52.3 4,553,980 16.1 11,230,864 37.7 1,542,619 5.5 1,156,739 3.9 416,832 1.5 1,439,011 4.8 37,231 0.1 373,586 1.3 18,200 0.1 14,000 28,207,411 100.0 29,816,740 100.0 15.4 13.0% 13.4 10.5 27.6% 7.6 1.5 2.2 8

14.4 2.8% 14.8 48.2% 4.3 52.5% 111,502 80,232 4,562 73,530 4.6 5.7 (i) 1.7 2.3(a) (b) (ii)95,560 423,129 A Song of Ice & Fire: Tabletop Miniatures Game(iii) 691,670 832,703 6.6 5.4 22.2% (i) 949,756(ii) 675,967 911,523 35,621 229,650 (i)201 Henderson Road #07/08 01, Apex @ Henderson, Singapore 159545 201 Henderson Road #09 23/24, Apex @ Henderson, Singapore 159545(ii) 9

851,310 69.6% 258,685 3.5 42.9% 2.0 3.5 14.3% 3.0 2.9 2.8 134,7743.3 3.94.4 8.3 (i) 3.3 20 (ii) 5.0 1204 1 3,864,897 134,774 1 2 579,200 116,312 2 5 1,017,223 252,191 5 2,811,934 2,902,679 8,273,254 3,405,956 10

Kickstarter Kickstarter A Song of Ice & Fire: Tabletop Miniatures Game Arcadia Quest: Riders Cthulu: Death May Die HATE Starcadia Quest Zombicide: InvaderKickstarterKickstarter 10.2 Project: ELITE Blood Rage Digital Munchkin Dungeon Kickstarter 1.40.7 51 66 3.43.5 4.5 200,000 4.6 200,000 11

3.9134,774 4.4 3.3 40.9% 39.2% 1.8 2.5 12

Kickstarter Kickstarter Kickstarter Kickstarter Kickstarter Kickstarter Arcadia Quest: Inferno Masmorra: Dungeons of Arcadia Rum & Bones: Second Tide Massive Darkness Kickstarter A Song of Ice & Fire: Tabletop Miniatures Game Arcadia Quest: Riders Cthulhu: Death May Die HATE Rising Sun Starcadia Quest The World of SMOG: Rise of Moloch Zombicide: Green Horde Zombicide: Invader Kickstarter Project: ELITE Blood Rage Digital 13

Zombicide Zombicide Jules Vautour Roumpini Nikolopaolou 14

0.23GEM306,000,000 () 53.849.3 51.9 21.5 21.5 17.2 17.2 1.6 8.6 8.3 4.9 4.9 Zombicide Zombicide 8.3 The Others: 7 Sins The Grizzled The World of SMOG 1.9 15

44 Razer (Asia Pacific) Pte. Ltd. Razer Razer Razer Razer 55 Fishworld Aquariums, Inc. Doust CorporationAtlantis Pets, Inc. www.coolminiornot.com Dark Age Games, Inc. Dark AgeCoolMiniOrNot Inc. 39 (KPMG Singapore) KPMG LLPInvestment Technology Group Inc. Opes Services Pte. Ltd. 16

53Quantum Asset Management Pte. Ltd. 53 CDW Holdings Limited BXE Zhong Xing Venture Pte Ltd.Blue Forest Echo Pte Ltd. Share Taxi Pte. Ltd.Sinkpia International Pte. Ltd. Microlight Sensors Pte Ltd.Eurock Limited Civil Service College Tan Lip-Keat 45 Amneal Pharmaceuticals Pty Ltd. Bristol-Myers Squibb Group Bristol-Myers Squibb PharmaceuticalBristol-Myers Squibb GroupTan Mayne Group Tan 53 Jones Day Baker Mckenzie Khattar Wong & Partners 17

David Preti 49 PretiPreti Preti PretiDustgame Limited Preti Guillotine Games Galapagos Jogos Preti Partner Reinsurance Europe SE Preti 41 19806899 Niraku GC Holdings, Inc.1245 18

35 60 6 6 5 12 13 19

45 52 GEM 20

30.0% 5% 97.6% 45.1% 5% 118 6 14 61 9.6 10.5 21

19 Tan Lip-Keat 84 Tan Lip-Keat 16 18 GEM 5.09 Tan Lip-Keat GEM 5.09Tan Tan 22

18 26 2.17 25 23

XVXV78 352 GEM 5.46 5.67 (4) (%) (1) 31,000,000 901,248,078 49.90 (2) 31,000,000 901,248,078 49.90 (3) 5,580,000 328,249,232 18.18 5,800,000 5,800,000 0.32 5,580,000 5,580,000 0.31 5,580,000 5,580,000 0.31 Tan Lip-Keat 5,580,000 5,580,000 0.31 (1) Cangsome Limited 609,173,654 15,500,000 Dakkon Holdings Limited 15,500,000 (2) 261,074,424 15,500,000 15,500,000 24

(3) Magic Carpet Pre-IPO Fund Magic Carpet Quantum Asset Management Pte. Ltd. Quantum Asset Quantum AssetMagic Carpet Magic Carpet Quantum Asset99.99% Quantum Asset Magic Carpet (4) XVXV78 XV 352GEM 5.46 5.67 XV23336 (%) (1) 901,248,078 49.90 (1) 901,248,078 49.90 Quantum Asset (2) 322,669,232 17.87 Magic Carpet (2) 322,669,232 17.87 David Preti (3) Preti 131,533,076 7.28 Magumaki Limited (3) DP 116,033,076 6.42 (1) 609,173,654 261,074,42415,500,000 25

(2) Magic Carpet Quantum AssetQuantum AssetMagic CarpetMagic Carpet Quantum Asset99.99% Quantum Asset Magic Carpet (3) DP PretiPreti DP Preti 15,500,000 XV23336 (i) (ii) 180,600,000 10.0% (iii) 12 1% GEM (iv) 21 10 (v) 1.00 (vi) (1) (2) (3) (vii) 78 26

74,620,000 0.232 0.229 13/08/2018 0.232 13/08/2018 12/08/2028 1 15,500,000 15,500,000 13/08/2018 0.232 13/08/2018 12/08/2028 1 15,500,000 15,500,000 13/08/2018 0.232 13/08/2018 12/08/2028 1 5,800,000 5,800,000 13/08/2018 0.232 13/08/2018 12/08/2028 2 5,580,000 5,580,000 13/08/2018 0.232 13/08/2018 12/08/2028 2 5,580,000 5,580,000 13/08/2018 0.232 13/08/2018 12/08/2028 2 5,580,000 5,580,000 Tan Lip-Keat 13/08/2018 0.232 13/08/2018 12/08/2028 2 5,580,000 5,580,000 13/08/2018 0.232 13/08/2018 12/08/2028 1 15,500,000 15,500,000 74,620,000 74,620,000 1. (a) 33%12 (b) 33%24 (c) 34%36 27

2. (a) 50%12 (b) 50%24 180,600,000 10% 28

GEM 33GEM 20 31 44 16 29

GEM 6A.32 GEM 11.04 25% GEM 30

GEM A.2.1 31

Tan Lip-Keat GEM 5.05(1) 5.05(2) GEM 5.05A 1. 2. 3. 4. 32

1. 2. GEM GEMGEM 33

B, C B, C A, B, C B, C Tan Lip-Keat B, C B, C B, C A B GEM C GEM A.2.1 34

7/7 1/1 7/7 1/1 7/7 1/1 7/7 1/1 7/7 1/1 Tan Lip-Keat 7/7 1/1 7/7 1/1 35

GEM 5.46 5.67 (a) (b) (c) (d) (e) (f) Tan Lip-Keat 1. 36

2. 3. Tan Lip-Keat 4/4 4/4 4/4 Tan Lip-Keat 1. 2. 3. 4. 37

1/1 1/1 Tan Lip-Keat 1/1 (a) (b) (c) (d) (e) GEM (f) GEM 17.104 32 33 38

Tan Lip-Keat 1. 2. 3. 4. 5. 6. 7. 8. GEM 1/1 Tan Lip-Keat 1/1 1/1 39

26 B.1.5 1,000,000 1,000,001 1,500,000 1 53 57 (i) (ii) (iii) 40

41

(i) (ii) (iii) (iv)(v) 220,000 10,420 230,420 GEM GEM 5.15 15 42

(http://cmon.com) E.1.5 (a) (b) (c) (d) (e) (f) (g) (h) (i) 43

GEM 21 201 Henderson Road #07/08 01, Apex @ Henderson, Singapore 159545 kai@cmon.com 44

GEM LED 45

7.67 3.77 0.09 0.017 0.66 0.35 80.47 49.74 1 (1) ) 16.70 3.07 2 (2) ) 63.78 46.66 769.39 408.83 204.39 37.62 564.99 371.21 15.09 6.19 500 345 9.80 5.23 1. 2. 46

66 51 67% 33%65% 35% 31 5075%85% 66 47

48

10.5% 0.7% 8.2% 0.2% 10% 11% 2% 1% 80.4% 76% 49

50

1. 25 33 2. (i) (ii) (iii) (iv) (v) (vi) (vii) 3. 30 (i) (ii) 51

52

58 117 53

6 5.1 2.0 57% 3 10 3 5 54

7 7.7 4.6 5 20 59% 35% 55

56

57

6 12,346,061 11,032,337 7 13,128,860 11,472,024 25,474,921 22,504,361 9 3,567,678 4,423,442 10 1,105,242 841,526 11 4,862,240 2,398,535 12 200,000 200,000 13 2,849,799 2,850,318 12,584,959 10,713,821 38,059,880 33,218,182 14 11,700 11,700 14 12,384,133 12,384,133 9,176,923 7,025,430 29 780,499 780,499 30 163,363 (22,319) (994) 22,494,299 20,200,768 64 117 58

19 4,408,357 3,271,182 16 265,458 281,297 4,673,815 3,552,479 17 72,385 1,917,091 18 1,088,823 1,774,894 19 3,864,897 134,774 15 3 3 2,174,295 2,372,464 20 3,691,363 3,265,709 10,891,766 9,464,935 15,565,581 13,017,414 38,059,880 33,218,182 64 117 58 117 59

5, 21 28,207,411 29,816,740 22 (13,405,569) (15,432,416) 14,801,842 14,384,324 23 80,232 111,502 4,562 (73,530) 22 (5,747,190) (4,618,091) GEM 22 (949,756) 22 (5,633,085) (5,420,655) 2,556,605 4,383,550 24 (229,650) (35,621) 2,326,955 4,347,929 27 (258,685) (851,310) 2,068,270 3,496,619 (21,325) (994) (21,325) (994) 2,046,945 3,495,625 32 0.0011 0.0019 64 117 60

11,700 12,384,133 3,528,811 780,499 16,705,143 3,496,619 3,496,619 (994) (994) 3,496,619 (994) 3,495,625 11,700 12,384,133 7,025,430 780,499 (994) 20,200,768 2.2 b 83,223 83,223 11,700 12,384,133 7,108,653 780,499 (994) 20,283,991 2,068,270 2,068,270 (21,325) (21,325) 30 163,363 163,363 2,068,270 163,363 (21,325) 2,210,308 11,700 12,384,133 9,176,923 780,499 163,363 (22,319) 22,494,299 64 117 61

2,326,955 4,347,929 163,363 1,765,063 1,150,803 1,574,274 924,702 25,332 34,597 31,949 200,000 102,732 229,650 35,621 6,284,637 6,628,333 (289,048) 1,284,855 655,764 (865,927) (2,380,482) (501,630) (1,844,706) 855,086 (90,199) (618,655) 425,654 (1,243,513) 2,761,620 5,538,549 (472,693) (474,466) 2,288,927 5,064,083 (3,078,787) (8,395,744) (3,826,982) (3,600,130) (6,905,769) (11,995,874) (200,000) 5,500,000 3,445,308 (632,702) (39,352) (229,650) (35,621) 4,637,648 3,170,335 20,806 (3,761,456) 2,850,318 6,612,768 (21,325) (994) 13 2,849,799 2,850,318 64 117 62

3,405,956 3,405,956 3,405,956 4,867,298 8,273,254 64 117 63

1 22 Offices of Conyers Trust Company (Cayman) Limited, Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman, KY1-1111, Cayman Islands GEM GEM 2 2.1 4 9 15 2 40 22 64

2 2.1 9 15 9 15 1 8 19 23 3 9 10 28 16 17 16 16 16 65

2 2.1 2.21 16 342,516,552 1,827,933 16 16 2.2 9 15 (a) 9 9 39 9 2.997.2.15 7.2.26 (i) 9 9 66

2 2.2 (a) 9 (ii) 9 9 2.9(g) 3.1(b) (b) 15 15 Kickstarter83,223 15 18 15 2,398,535 83,223 2,481,758 7,025,430 83,223 67 15 7,108,653

2 2.3 (a) (b) 68

2 2.4 (i) (ii) (iii) (a) (b) (c) 69

2 2.5 2.6 50 3 5 3 10 5 5 3 10 70

2 2.7 (a) (i) (ii) (iii) (iv) (v) (vi) 5 10 (b) 10 20 (i) (ii) (iii) (c) 3 5 71

2 2.8 2.9 39 (a) (b) (c) (d) 72

2 2.9 (e) 9 (f) (i) 73

2 2.9 (f) (ii) (g) 9 12 2.10 74

2 2.11 2.12 2.13 2.14 2.15 75

2 2.16 (a) (b) (c) 76

2 2.17 (i) (ii) (iii) 2.18 77

2 2.19 18 (i) (ii) 15 (i) (ii) 15 78

2 2.19 15 (iii) Kickstarter Kickstarter 15 (iv) (v) 2.20 2.19 2.21 2.22 79

2 2.23 30 2.24 12 2.25 80

3 3.1 (a) 121,841 30,446 100 (3,277,519) (3,405,956) (3,155,578) (3,375,510) 1% 26,191 28,017 81

3 3.1 (b) (i) (ii) 9 9 82

3 3.1 (b) (ii) 9 365 36 83

3 3.1 (b) (ii) 1 30 30 90 91 180 181 365 499,791 345,525 48,864 116,519 1,010,699 (10,162) (7,026) (994) (2,369) (20,551) 2 30 30 90 91 180 181 365 9,875 9,875 (4,781) (4,781) 2.03% 3091 180 2.03% 48.41% 181 365 84

3 3.1 (b) (ii) 30 30 90 91 180 181 365 499,791 345,525 48,864 126,394 1,020,574 (10,162) (7,026) (994) (7,150) (25,332) 34,597 25,332 34,597 (34,597) 25,332 34,597 12 85

3 3.1 (c) 1 12 25 5 72,385 72,385 1,088,823 1,088,823 3 3 3,864,897 579,200 1,017,223 2,811,934 8,273,254 202,438 215,494 466,666 1,430,189 2,314,787 5,228,546 794,694 1,483,889 4,242,123 11,749,252 1,917,091 1,917,091 1,774,894 1,774,894 3 3 134,774 116,312 252,191 2,902,679 3,405,956 85,923 104,385 409,901 1,375,184 1,975,393 3,912,685 220,697 662,092 4,277,863 9,073,337 86

3 3.1 (c) 1,000,000 1,000,000 (d) 6 5,065,791 61% 0% 6 12 1,516,477 18% 0% 1 2 1,690,986 21% 3,405,956 100% 8,273,254 100% 3,405,956 100% 87

3 3.1 (d) 100 * 11,052 100 * (11,052) 3.2 5,423,455 555,638 22,494,299 20,200,768 27,917,754 20,756,406 19% 3% 3.3 19 88

4 (a) (b) (i) (ii) (iii) 89

4 (c) 9 (d) 9 (e) 90

5 21,638,549 15,602,540 4,553,980 11,230,864 1,542,619 1,156,739 416,832 1,439,011 37,231 373,586 18,200 14,000 28,207,411 29,816,740 10% 4,995,474 5,073,242 5,567,678 3,711,001 1,714,460 2,141,253 68,449 106,841 12,346,061 11,032,337 91

6 2,317,172 118,287 2,864,119 55,900 10,677 5,366,155 (401,295) (43,272) (1,096,464) (33,576) (4,152) (1,578,759) 1,915,877 75,015 1,767,655 22,324 6,525 3,787,396 1,915,877 75,015 1,767,655 22,324 6,525 3,787,396 1,695,173 205,082 1,151,491 300,433 178,558 4,612,532 252,475 8,395,744 22 (351,045) (42,590) (658,533) (36,493) (15,233) (27,990) (18,919) (1,150,803) 3,260,005 237,507 2,260,613 286,264 169,850 4,584,542 233,556 11,032,337 4,012,345 323,369 4,015,610 356,333 189,235 4,612,532 252,475 13,761,899 (752,340) (85,862) (1,754,997) (70,069) (19,385) (27,990) (18,919) (2,729,562) 3,260,005 237,507 2,260,613 286,264 169,850 4,584,542 233,556 11,032,337 3,260,005 237,507 2,260,613 286,264 169,850 4,584,542 233,556 11,032,337 2,441,218 42,739 530,639 2,357 61,834 3,078,787 22 (631,244) (65,340) (823,683) (65,593) (36,344) (92,364) (50,495) (1,765,063) 5,069,979 214,906 1,967,569 220,671 133,506 4,494,535 244,895 12,346,061 6,453,563 366,108 4,546,249 356,333 189,235 4,614,889 314,309 16,840,686 (1,383,584) (151,202) (2,578,680) (135,662) (55,729) (120,354) (69,414) (4,494,625) 5,069,979 214,906 1,967,569 220,671 133,506 4,494,535 244,895 12,346,061 4,494,535 28 92

6 823,683 658,533 941,380 492,270 1,765,063 1,150,803 7 5,794,417 1,509,075 273,104 7,576,596 2,901,468 1,651,402 267,260 4,820,130 22 (537,432) (315,378) (71,892) (924,702) 8,158,453 2,845,099 468,472 11,472,024 9,664,008 3,371,206 640,402 13,675,616 (1,505,555) (526,107) (171,930) (2,203,592) 8,158,453 2,845,099 468,472 11,472,024 8,158,453 2,845,099 468,472 11,472,024 (1) 300,000 2,412,350 518,760 3,231,110 22 (741,719) (673,508) (159,047) (1,574,274) 7,716,734 4,583,941 828,185 13,128,860 9,964,008 5,783,556 1,159,162 16,906,726 (2,247,274) (1,199,615) (330,977) (3,777,866) 7,716,734 4,583,941 828,185 13,128,860 (1) 2,606,982624,128 93

7 1,415,226 852,810 159,048 71,892 1,574,274 924,702 8 1,105,242 841,526 106,601 6,475 2,849,799 2,850,318 200,000 200,000 4,261,642 3,898,319 72,385 1,917,091 1,088,823 1,774,894 8,273,254 3,405,956 3 3 9,434,465 7,097,944 94

9 3,567,678 4,423,442 200,000 102,732 10 1,020,574 758,437 (25,332) (34,597) 995,242 723,840 110,000 117,686 1,105,242 841,526 0 30 30 499,791 499,844 3090 345,525 175,424 91180 48,864 33,814 181365 126,394 49,355 1,020,574 758,437 95

10 9 12 3.1 11 3,749,291 1,203,654 460,505 1,013,580 545,843 174,826 106,601 6,475 4,862,240 2,398,535 4,829,730 2,321,463 12,959 8,045 19,551 69,027 4,862,240 2,398,535 12 200,000 200,000 28 96

13 2,849,799 2,844,365 5,953 2,849,799 2,850,318 2,680,167 2,697,988 18,555 121,841 30,446 39,020 97,366 8,771 5,963 2,849,799 2,850,318 14 0.00005 7,600,000,000 49,147 1,806,000,000 11,700 12,384,133 97

15 16 (220,399) (58,254) (45,059) (223,043) (265,458) (281,297) (281,297) (265,722) 27 15,839 (15,575) (265,458) (281,297) 98

16 16,007 (16,007) (281,297) 15,839 (265,458) (281,729) 432 (281,297) 99

17 7 60 60 429 1,917,091 120 71,956 72,385 1,917,091 71,956 1,917,091 429 72,385 1,917,091 18 624,128 1,220,000 107,300 220,000 220,000 137,395 334,894 1,088,823 1,774,894 100

19 4,408,357 3,271,182 5,031 3,267,610 592,256 134,774 3,864,897 134,774 8,273,254 3,405,956 3,207,462 3,405,956 2.38% 2.78%+3% 1,793,151+3.5% 3,267,610 +3.5% +2.5 1 3,864,897 134,774 1 2 579,200 116,312 2 5 1,017,223 252,191 5 2,811,934 2,902,679 8,273,254 3,405,956 (i) 5,164,621 3,405,956 816,190 101

19 (i) 28 2,292,443 (ii) 3,867,795 3,271,515 2.01% 0.62% (iii) 3.1 (iv) 102

19 (v) 4,990,704 3,277,519 3,405,956 5,031 8,273,254 3,405,956 20 3,265,709 4,509,222 a 15,749,566 18,775,050 b 80,333 451,520 c (15,149,363) (19,929,816) d (173,999) e 21 (254,882) (366,268) 3,691,363 3,265,709 103

20 (a) (b) (c) 2.19 (d) (e) 2.20 (f) 21 26,863,849 26,933,567 1,088,680 2,516,905 20(e) 254,882 366,268 28,207,411 29,816,740 27,118,731 27,299,835 1,088,680 2,516,905 28,207,411 29,816,740 104

22 7,592,042 10,459,716 3,374,618 3,358,625 25 3,350,820 3,468,684 949,756 220,000 220,000 10,420 23,567 642,641 639,736 1,201,252 1,300,544 423,129 95,560 832,703 691,670 6 1,765,063 1,150,803 7 1,574,274 924,702 911,523 675,967 490,949 362,952 543,597 389,792 824,886 876,297 31,949 10 25,332 34,597 9 200,000 102,732 802,595 663,269 25,735,600 25,471,162 7,592,042 10,459,716 3,374,618 3,358,625 823,683 658,533 1,415,226 852,810 200,000 102,732 20 23 39,448 66,423 35,174 45,079 5,610 80,232 111,502 105

24 229,650 35,621 25 2,987,609 3,266,360 199,848 202,324 163,363 3,350,820 3,468,684 2,301,919 1,666,655 1,048,901 1,802,029 3,350,820 3,468,684 26 (a) 542,060 510,637 421,647 144,000 144,000 18,496 38,340 704,556 1,114,624 106

26 (a) 190,026 190,026 206,975 9,248 216,223 145,059 9,248 154,307 542,060 18,496 560,556 36,000 36,000 36,000 36,000 36,000 36,000 Lip Keat Tan 36,000 36,000 36,000 36,000 108,000 108,000 144,000 542,060 18,496 704,556 107

26 (a) 200,000 51,948 12,481 264,429 200,000 328,819 8,620 537,439 110,637 40,880 17,239 168,756 510,637 421,647 38,340 970,624 36,000 36,000 36,000 36,000 36,000 36,000 Lip Keat Tan 36,000 36,000 36,000 36,000 108,000 108,000 144,000 510,637 421,647 38,340 1,114,624 108

26 (b) (a) (c) (d) (e) (f) 3 3 2 2 5 5 269,244 239,872 269,244 239,872 109

26 (f) 1,000,000129,000 1 1,000,001129,000 1,500,000194,000 2 1 2 2 27 21% 35% 17%17% 274,524 974,814 16 (15,839) 80,602 258,685 1,055,416 (139,079) 16 (65,027) 258,685 851,310 110

27 2,326,955 4,347,929 412,123 1,000,105 163,863 103,310 (27,249) (182,533) 104,841 (204,106) (224,363) (65,689) 29,693 258,685 851,310 11% 20% 28 12 200,000 200,000 6 4,494,535 4,584,542 4,694,535 4,784,542 29 780,499 780,499 111

30 163,363 163,363 2 3 0.232 0.232 74,620,000 * 0.232 74,620,000 112

30 0.232 74,620,000 9.62 0.119 (a) 2 37 8 (b) 0.232 (c) (d) (e) 0.222 (f) 50% (g) 0% (h) 2.1% 31 113

32 (a) 2,068,270 3,496,619 1,806,000,000 1,806,000,000 0.0011 0.0019 (b) 33 CMON Holdings Limited 114

33 (a) 15 (b) 26 34 544,927 550,468 1,283,006 1,966,084 1,827,933 2,516,552 35 CMON Productions Limited 11 100% 100% CMON Global Limited 11 100% 100% CMON Pte. Ltd. 22 100% 100% CMON Inc. 1 100% 100% CMON Conventions Inc. 1,000 100% 100% CMON Games Inc. 100100 100% 100% CMON Hong Kong Limited 11 100% 100% Geekfunder Inc. 250,0001 100% 100% CMON Foshan (PRC) 100,0000.001 100% 115

36 37 59,493,548 59,493,548 2,312,413 3,095,829 3,594,417 128,285 18,556 65,030,075 63,106,521 14 11,700 11,700 14 12,384,133 12,384,133 (a) (4,337,382) (3,482,860) 30 163,363 (a) 54,193,547 54,193,547 62,415,361 63,106,520 1 1 2,287,413 327,300 2,614,714 1 2,614,714 1 65,030,075 63,106,521 116

37 (a) 54,193,547 12,384,133 (3,039,981) 63,537,699 (442,879) (442,879) 54,193,547 12,384,133 (3,482,860) 63,094,820 54,193,547 12,384,133 (3,482,860) 63,094,820 (854,522) (854,522) 163,363 163,363 54,193,547 12,384,133 163,363 (4,337,382) 62,403,661 117

12,615,069 17,185,355 20,964,135 29,816,740 28,207,411 5,965,828 8,808,117 10,704,260 14,384,324 14,801,842 3,244,674 2,669,084 1,877,778 4,347,929 2,326,955 2,563,407 1,826,095 1,017,620 3,495,625 2,046,945 10,986,570 16,565,359 25,758,839 33,218,182 38,059,880 7,913,101 7,973,669 9,053,696 13,017,414 15,565,581 3,073,469 8,591,690 16,705,143 20,200,768 22,494,299 118