股份代號 :1883 2018 年報
OTT DataMall 34 Acclivis Technologies and Solutions Pte. Ltd.Acclivis IT AcclivisICT Acclivis Pacific Internet CPC CPC ICT 99% ICT ICT 21 2,500130 6003,000 4 ISO ICT
2 10 14 20 28 36 44 45 65 70 91 92 117 122 123 124 125 126 127 214 215 216
002
003 IPX CPC 2017 2017 4G enet2017 TOP50 AH CPCIT Square 2017 CPC TrustCSI CPC SmartCLOUD CPC DataHOUSE CPCPCMI.T. 2017 Acclivis Technologies and Solutions Pte. Ltd. AcclivisIDC 2018 AcclivisIBM Power the Future with AI (Artificial Intelligence) Acclivis DataMall CTM DataMall TVB Anywhere 20 Acclivis2017 Acclivis
004
005 IDC 2017 IDC 800 IPoE AcclivisEquinix Equinix Inc. Acclivis2017 CPC CPC 2017 CPC CPC 2018 CPCComputerWorld Hong Kong ComputerWorld Hong Kong Awards 2018 CPCTelecom Asia2018 CPCTotal Telecom2018 CPCAcquisition International2018 ICT 2012 2017 2018 30 DataMall 2.04G OTTeSIM Frost & Sullivan2018 ICT
006
007 (A) DataMall 2.0 DataMall YouCFaxYouCLink itech 2017 2018ICT 5G 5G 5G Pacific Internet (Thailand) Limited ISO 9001:2015 ISO 27001:2013 APAC CIO Outlook2018 Top10 DataMall CPC NetworkWorld Asia Readers Choice Product Excellence Awards 2018 CTM Wi-Fi Wi-Fi Acclivis IBM IBM IBM Acclivis Cisco2018 2018 CPC2018 2018 500 2018 2018 CPCSMBWorld 2018 2018 2018 IDC2018 IDC 2018 IDC IT ICT+
中信國際電訊集團有限公司 008 二零一八年里程碑 通訊技術 研究與開發
009
010 7.9% 18.012.5% 6.2% 1,000 900 800 700 600 500 400 300 200 100 0 951.0 850.1 881.3 802.2 723.7 2014 2015 2016 2017 2018 700 600 500 400 300 200 100 0 644.9 569.6 463.2 423.3 379.9 2014 2015 2016 2017 2018
011 7,139.1 6,340.6 12.6% 2,324.9 1,110.2 109.4% 9,464.0 7,450.8 27.0% 951.0 881.3 7.9% EBITDA # 2,192.3 2,067.3 6.1% 26.7 24.9 7.2% 26.7 24.8 7.7% 4.0 3.0 33.3% 14.0 13.0 7.7% 18.0 16.0 12.5% 17,965.2 18,584.2 3.3% 8,854.8 8,396.4 5.5% 6,857.5 7,825.1 12.4% 1.8 3.3 45.5% 6,859.3 7,828.4 12.4% (1,049.1) (1,635.6) 35.9% 5,810.2 6,192.8 6.2% * 40% 42% 2.0% # EBITDA * = x 100% = +
014 7.9% 11.6% 26.7 7.2% 14.0 4.0 18.012.5% 27.0% 12.6% 4G 93.086.47.6% WiFi2,764 WiFi 5G5G
015 12.9% 100% 87% (A) A2P A2P DataMall 1 DataMall CTM (BSS) IDD CTICT CPC (CITIC Telecom CPC Netherlands B.V.) CPC (CT) (ICT) IT ICT+
016 5G 5G 5G ICT ICT ITCT ICT (B)
017 DataMall 2.0 (UI) (UE) 5G
中信國際電訊集團有限公司 020 業務回顧
二零一八年年報 021 業務回顧 二零一八年 5G 二零一八年 二 43.7%4G 年 4G 98% 二零一 年 二零一八年 5G 5G 5G 一 二零一八年 一 一 一 4G 172 290 CTM 4G+ 5G 一 5G 二零一八年 5G
中信國際電訊集團有限公司 022 業務回顧 集團 集團 100% 87% CTM WiFi CTM WiFi 電訊 國際 訊 電訊 電 訊
二零一八年年報 023 業務回顧 二零一 年 TVB TVB Anywhere 二零一八年 一 (A) 二零一八年 (B) 二零一八年 一一 18 一 二零一八年
中信國際電訊集團有限公司 024 業務回顧 DataMall DataMall 集團 國際 集團 DataMall 中國 JegoTrip 國 國 中國 7001 集團 電訊 CTM 集團 DataMall2.0 A2P 中國 信 集團 A2P 信 集團 P2P 信
二零一八年年報 025 業務回顧 二零一八年 二 IDD-BSS 年
中信國際電訊集團有限公司 026 業務回顧 集團 公司 CT 訊 IT+CT 集團 ICT + 集團 CPC 國際 MPLSTrueCONNECT TM 130 國 140 集團 國 國 CPC 訊 ICTMPLS 國 TrueCONNECT TM Hybrid TrustCSI TM UTM(Anti- DDoS) 中 集團 中 信 國 IT ICT+ 集團 Acclivis Technologies and Solutions Pte. Ltd. 有 中 國 集團 中 集團 ICT 集團 (Monthly Recurring Revenue MRR)
二零一八年年報 027 業務回顧 二零一八年 二零一八年 二 二零一 年 年 二零一八年 5%
028 8.1% 7.9% 26.77.2% 27.0% 12.6% 9,464.0 7,450.8 2,013.2 27.0% 23.7 50.6 (26.9) (53.2%) 19.3 54.1 (34.8) (64.3%) (5,583.8) (3,852.8) 1,731.0 44.9% (725.4) (695.6) 29.8 4.3% (1,034.9) (961.3) 73.6 7.7% (687.6) (658.9) 28.7 4.4% 1,475.3 1,386.9 88.4 6.4% 3.1 (2.0) (337.1) (323.7) 13.4 4.1% (173.4) (165.5) 7.9 4.8% 967.9 895.7 72.2 8.1% (16.9) (14.4) 2.5 17.4% 951.0 881.3 69.7 7.9% EBITDA* 2,192.3 2,067.3 125.0 6.1% * EBITDA
029 7.9% 11.6% 1,500 1,300 1,100 900 700 500 300 881.3 50.6 1,268.1 951.0 23.7 1,376.1 100 0 (100) 150 (300) (113.7) (111.7) (323.7) (337.1) 450 (500) 600 2017 2018 * *
030 10,500 9,000 7,500 6,000 4,500 3,000 1,500 0 7,450.8 2,331.3 933.8 1,221.2 2,683.9 280.6 9,464.0 3,601.4 1,009.7 1,655.7 2,953.6 243.6 2017 2018 12.6% 27.0%
031 54.5% 4,000 3,500 3,000 2,500 2,000 1,500 1,000 500 0 3,601.4 2,331.3 2,324.9 1,110.2 1,221.1 1,276.5 2017 2018 1.8% 97.7%89.0%4G 43.7%43.1%4G 46.3%46.2% 8.1% 2.8% 97.0% 97.6%89.0%88.3%
032 32.7% A2P 37.9% DataMall DataMall 62.9% 10.1% 13.2% 12.6% 27.0% 44.9%
033 7.7% 4.3% 4.4% 2.6%19.2% 3.1%4.1% 15.2%15.6% 14.5% 13.9%
034 26.77.2% 7.7% 30 25 20 15 10 5 24.9 26.7 0 2017 2018 14.0 20 18 16 14 12 10 8 6 4 2 0 18.0 16.0 14.0 13.0 3.0 4.0 2017 2018
035 1,815.6 1,853.9 (38.3) (2.1%) 219.6 219.6 111.0 26.6 84.4 > 100% 2,146.2 1,880.5 265.7 14.1% * (603.2) (548.9) 54.3 9.9% (614.5) (483.3) 131.2 27.2% (241.6) (241.6) (1,282.7) (456.4) 826.3 > 100% (53.0) (53.0) (1.1) (1.1) (2,500.4) (1,784.3) 716.1 40.1% (354.2) 96.2 *
036 (i)(ii) (iii) (iv)(i) (ii)(iii) 1. 42% 40% 2,699.0 3,508.0 480.3 170.2 6,857.5 1.8 1.8 2,699.0 3,508.0 482.1 170.2 6,859.3 (291.2) (286.9) (60.6) (35.4) (141.7) (167.1) (66.2) (1,049.1) 2,407.8 3,221.1 421.5 134.8 (141.7) (167.1) (66.2) 5,810.2 6,857.5 7,825.1 1.8 3.3 6,859.3 7,828.4 (1,049.1) (1,635.6) 5,810.2 6,192.8 8,854.8 8,396.4 14,665.0 14,589.2 40% 42%
037 327.5 2,311.6 739.8 3,378.9 1.0 0.8 1.8 6.1% 3,510.0 3,510.0 328.5 2,312.4 739.8 3,510.0 6,890.7 3,073.6 3,073.6 799.0 305.3 493.7 3,872.6 3,378.9 493.7 1.8 1.8 6.1% 3,510.0 3,510.0 299.0 83.4 215.6 7,683.4 6,974.1 709.3
038 2. 3. 4. 5. CITIC Telecom International Finance Limited 6.1%
039 6. 51.4% 4.6% 7. 8. 7 180 32.9% 39.8%
040 9. 97.8%
041 GDPR GDPR
042 (4G) 4G OTT 1. 2.
043 3.
044 635,328 685,969 629,352 2,105,909 2,404,952 2,553,923 2,625,731 2,767,198 2,167,628 2,005,221 1,878,846 1,722,074 1,553,522 9,281,625 9,276,511 9,596,599 9,729,268 9,717,906 6,265 5,541 7,367 5,972 8,924 41,294 215,612 163,862 198,920 207,509 119,937 33,141 33,227 85,764 81,428 67,957 1,109,669 983,496 1,243,178 1,289,492 912,252 (7,867,586) (7,372,492) (7,860,743) (7,542,491) (6,530,842) (73,040) (65,656) (77,594) (61,808) (44,487) (103,729) (117,307) (112,878) (68,303) (99,578) (281,218) (260,297) (249,024) (244,643) (247,719) 6,594,276 7,057,058 7,899,686 8,430,198 8,895,716 3,780,941 3,848,565 4,262,457 4,280,542 4,402,388 2,787,417 3,180,822 3,608,047 4,115,865 4,452,364 6,568,358 7,029,387 7,870,504 8,396,407 8,854,752 25,918 27,671 29,182 33,791 40,964 6,594,276 7,057,058 7,899,686 8,430,198 8,895,716 8,183,607 8,349,811 7,699,147 7,450,760 9,464,013 914,294 1,010,443 1,028,089 1,061,233 1,141,284 (179,339) (195,611) (165,368) (165,477) (173,392) 734,955 814,832 862,721 895,756 967,892 723,734 802,213 850,088 881,338 951,039 11,221 12,619 12,633 14,418 16,853 734,955 814,832 862,721 895,756 967,892 21.7 23.8 24.9 24.9 26.7 21.5 23.6 24.7 24.8 26.7 2.70 2.80 2.85 3.00 4.00 8.60 9.70 10.35 13.00 14.00 11.30 12.50 13.20 16.00 18.00
045
046 (44.44%) (1) (55.56%) (2) (3)
047 33% 25% 25% 45% 75% 75% 22% 20% 60% 20% 100% 100% 94% 100% 88% 100% 80% 11% 0 60% 11% 1 3 40% 4 6 20% 78% 7 9 0%
048 4 1 2 2 1 1 1
049 6567 100% 80% 9 65 60% 40% 5-8 60-64 20% 0% 0-4 55-59 50-54 3.13
050 4756 14 3 4/4 1/1 4/4 1/1 3/4 0/1 4/4 1/1 4/4 1/1 4/4 1/1 4/4 0/1 3/4 1/1 4/4 1/1
051 A, B, C A, B, C A, B, C A, B, C A, B, C A, B, C A, B, C A, B, C A, B, C A B C
052 (www.citictel.com)
053 1/1 1/1 1/1 1/1 98 159160 182186 8185187192 8 03,000,000 1 3,000,0016,000,000 2 6,000,0019,000,000 1 9,000,00112,000,000 0 12,000,00115,000,000 1 (www.citictel.com)
054 3 117119
055 2/2 2/2 1/2 2/2 (www.citictel.com)
056 2/2 2/2 2/2 2/2 2/2
057 622 1(a) 1(c) 117121 5,614,000 1,537,000 2,051,000155,000
058 (COSO) 36 43
059
060 COSO
061 (i) (ii)(iii)(iv) XIVA 86 (www.citictel.com) (www.citictel.com) 30%
062 (www.citictel.com) 5% 566 (a) (b) (c) (d) (e) contact@citictel.com 567 21 28 568 3
063 contact@citictel.com +852 2377 8888 +852 2918 4838 615 (a) (b) 2.5% 50 (a) (b) (c) (d) contact@citictel.com 6 580 1,000 (a) (b) 2.5% 50 580(4)
064 (a) (b) (c) (d) contact@citictel.com 7 108 7 7 13.51(2) (i) (ii)
065 #^70 CPC ^56 CPC 60
066 ^54CPC Curtin University University of Newcastle # 75 *55 Grand Foods Holdings Limited Grand Foods Holdings Limited * # 78
067 * # 68 * # 64 (i)(ii) (iii) (iv) (v) (vi) (vii)(viii) (ix) * # ^
068 53 3G 4G+ 100% 4G4GCTM Wi-Fi 5G 60 CPC CPCCPC (McGill University) CSL (PTC)(CAHK) (HKIRC) (ASTRI)
069 46 Nortel Networks Corporation (CAHK) (HKIRC)(CAP) (OFCA)(SSAC)(TRAAC) (HKSTPC)i3 100 20 44
070 030 / 070 145 1417202728353643 3643 456492116 4.00 3.00 14.00 13.00 4.9% 14.7% 34.8% 53.9% 5%
二零一八年年報 071 董事會報告 年 1,443,000 二零一 年 1,596,000 二零一八年 二 一 年 報 104(A) 年 二零一八年 二 一 年 二零一 年一 一 報 www.citictel.com 二零一八年 二 一 年 一年 年 年
072 1. 45.09% CEC-HK CPC *CEC-HK CPC CEC-HK CPC30% 70%70%CEC-HK CPC CPC CEC-HK (i) 297,440,000368,830,000(ii) 148,450,000184,080,000 CEC-HK CPC 269,620,000 *
073 2. ** 10,000,000 6,670,000 49% ** 3. Tendo Limited Tendo a) Tendo 111 53 774,86569,738
074 b) Tendo 72,141 4,51511,000 Tendo (i) (ii)tendo Tendo 822,000 76,000 Tendo (i)(ii) TendoTendo 8,500,000 Tendo Tendo 3.5 11.5 11.5 8.5 (i) (ii) Tendo8,122,0003,043,000
075 4. 1,640,000 67,510,00051,250,000 34,550,000 5. 13613151922 712 1,300,000200,000 711 1,178,000 192,000 9,200,000 11.0 19.0 20.1 9.0 (i)(ii) 7,567,0009,587,000
076 6. ComNet Investment Limited ComNet Investment ComNet Investment 645,000 138,000 188,000 5,000 ComNet Investment 715,000 138,000 188,000 5,000 14,200,000 3.0 14.5 16.0 (i)(ii) 10,259,0002,213,000
077 7. SDH 30% (i)(ii) SDH 603,000675,000 (i) 15,940,00017,850,000(ii) 17,530,000 19,630,000(iii) 2,410,000 2,700,000 7,809,000 8. CPC CPC35,000,000CPC CPC 35,000,000 CPC35,000,000 9. a)
078 (i)(ii) 12.9 35.4 53.1 30.9 5,782,000 b) (MPLS) (i) (ii) 16.5 45.1 67.7 39.5 13,777,000
079 c) (i) (ii) 5.9 16.2 24.2 14.1 5,402,000 10. a) 162727 11 35,000 41,000 38,000 44,000 4,0005,000 8,0009,000
080 b) 19 5 410,000480,000 110,000130,000 (i)(ii) (iii) (iv) 30,00035,000 12 2.7 7.9 5.5 0.4 3.1 9.2 6.4 0.5 2,381,000
081 3000 740 14A.567280 30 14A 1. 2. 3. 1% 1% 4. 5. 1.00
082 6. (i) (ii) 333,505,276 10% 18,720,000 17,912,500 17,912,500 24,227,500 24,227,500 81,347,000 43,756,250 43,756,250 45,339,500 45,339,500 3.26 2.10 2.10 1.54 1.54 2.25 2.612 2.612 2.45 2.45 19,451,000 2.10 21,438,072 1.91 32,332,500 1.54 35,635,462 1.40
083 A. % 1,377,701 1,377,000 1 701 3,575,000 3,575,000 1,787,500 1,787,500 1,787,500 1,787,500 1,787,500 1,787,500 1,787,500 1,787,500 7,150,000 0.199 1,573,000 1,573,000 1,573,000 1,573,000 1,573,000 1,573,000 1,573,000 1,573,000 6,292,000 0.175 400,000 400,000 500,000 500,000 500,000 500,000 1,000,000 0.028 1,047,053 1,047,053 2 2,717,000 2,506,000 211,000 2 1,358,500 1,358,500 1,358,500 1,358,500 1,358,500 1,358,500 1,358,500 1,358,500 5,434,000 0.151 1,000,000 1,000,000 3 1,000,000 1,000,000 1,000,000 1,000,000 3 1,000,000 1,000,000 2,000,000 0.056
084 % 500,000 500,000 500,000 500,000 1,000,000 0.028 200,000 200,000 200,000 200,000 200,000 200,000 600,000 0.017 200,000 200,000 200,000 200,000 200,000 200,000 600,000 0.017 B. 4 5 3,706,866 6 31,597,817 6 31,467,817 6 32,515,500 6 35,894,000 6 35,894,000 6 3,376,749 330,117 15,528,000 16,069,817 5,697,000 1,554,250 24,216,567 3,535,500 1,555,250 27,424,750 7,734,500 1,912,000 26,247,500 3,358,000 32,536,000
085 C. 7 8 5 190,555 6 4,381,000 6 1,124,000 6 1,236,500 6 915,000 6 915,000 6 190,000 555 55,000 4,326,000 25,000 75,000 1,024,000 25,000 75,000 1,136,500 915,000 915,000 1. 2.18 2. 2.35 3. 2.74 4. 2.58 5. i) ii) 6. 7. i)ii) iii) 8. 2.34
086 352 XV 1. % 3,081,880 0.086 40,000 0.0001 840,000 0.0029 5,279 0.0003 H 3,000 0.00002 3,000 2. XV 352
087 336 % 2,129,345,175 59.36 2,129,345,175 59.36 2,129,345,175 59.36 2,129,345,175 59.36 2,129,345,175 59.36 2,129,345,175 59.36 Silver Log Holdings Ltd. 2,129,345,175 59.36 2,129,345,175 59.36 Crown Base International Limited 2,129,345,175 59.36 Effectual Holdings Corp. 2,129,345,175 59.36 2,129,345,175 59.36 Douro Holdings Inc. 2,129,345,175 59.36 Ferretti Holdings Corp. 2,129,345,175 59.36 Ease Action Investments Corp. 2,129,345,175 59.36 Peganin Corp. 2,129,345,175 59.36 Richtone Enterprises Inc. 2,129,345,175 59.36 Silver Log Holdings Ltd.Crown Base International Limited Crown Base International LimitedEffectual Holdings Corp.Effectual Holdings Corp.Douro Holdings Inc. Douro Holdings Inc. Ferretti Holdings Corp. Peganin Corp. Ferretti Holdings Corp.Ease Action Investments Corp.Peganin Corp.Richtone Enterprises Inc. Onway Assets Holdings Ltd. Silver Log Holdings Ltd.444,500,000 Ease Action Investments Corp. Richtone Enterprises Inc. Silver Log Holdings Ltd. 317317
088 1. (i) (ii) 2. 3. 30% 4. CITIC
089 CITIC Telecom International Finance LimitedCITIC Finance 6.1% CITIC Finance 79% 21 23 43,096,802 44 214 24
090 13.51B(1) 13.51B(1) 328,400 339,240 319,330 329,860 227,330 234,830 8
091 (a)(b)
092
093
094
095 1,000 600 300 400 2018 44% 7% 24% 25% 2017 47% 5% 25% 23%
096 Energy Star Label (Restriction of Hazardous Substances RoHS ) CE
097 541 520 513 650 558 503 1,043 1,062 1,077 234 224 241 21 21 23 79 79 3 2,568 2,464 2,360 9.4% 1.4% 0.1% 10.2% 19.6% 33.3% 30 31-40 41-50 51-59 40.4% 49.3% 36.3% 60 70.0% 65.0% 60.0% 50.0% 50.0% 40.0% 42.4% 31.1% 40.0% 35.0% 30.0% 30.0% 20.0% 15.9% 20.0% 10.6% 10.0% 10.0% 0.0% 0.0% 5 3-5 1-3 1
098 2,5684.2% 16.6% 16.3%14% 2018
099
100 ERB 2018
101 2018 1 2 3 4 Soles4souls 5 6 2018 7 8 9 2018
102 1 2 3 5 4 6 7 8 9
103 AI
104 50222 50222 50222 5 Plus 2017~2018 5+ Fair Trade Supporter 4R(Reduce) (Recycle) (Reuse) (Replace)
105 35-40%) 50-55%) CRAC EC Fan, Smart Control ISO 14006 Eco-design, EU, RoHS, WEEEUPS PDU 1 (air-dampers) (Containment door) (Air-grille) (Blanking Plates) (Chilled Water SupplyTemperature) 2 1: 2:
106 7x24 WiFi 2 PUE,
107 4R
108 1.46.7 (tco2-e) A1.2 A1.5 A1.6 A2.1 A2.2 A2.3 A3.1 2017/2018 2.2%ISO 14064 tco2-e 2017 4 2018 3 2016 4 2017 3 315.72 318.74-0.9% 11,244.74 11,501.32-2.2% 11,560.46 11,820.06-2.2%
109 2017 4 2018 3 2016 4 2017 3 tco2-e 1 32.14 31.58 1.8% 0.01 0.02 50.0% 2 278.34 278.32 0.01% 3 4.25 7.75 45.2% 0.65 0.73 11.0% 0.33 0.34 2.9% tco2-e tco2-e 315.72 318.74 0.9% 2017 4 2018 3 2016 4 2017 3 tco2-e 1 3.14 7.94 60.5% 598.33 598.33 0.0% 2 10,642.51 10,894.37 2.3% 3 0.50 0.46 8.7% 0.26 0.22 18.2% tco2-e tco2-e 11,244.74 11,501.32 2.2%
110 2017/2018 2017 4 2018 3 2016 4 2017 3 46,311,713 46,975,756 1.4% 102,291 101,795 0.5% 14,087 15,279 7.8% 7,651 7,721 0.9% 21,948 23,381 6.1% 3.5 3.8 7.9% 20184R
111 2018 2018 the Singapore Environmental Achievement Awards 79
112 A. A1 104111 (a) (b) A1.1 A1.2 108109 A1.3 A1.4
113 A1.5 104111 A1.6 108111 A2 104110 A2.1 110 A2.2 110 A2.3 104111 A2.4 A2.5
114 A3 104111 A3.1 104111 B. B1 9698 (a) (b) B1.1 97
115 B2 98 B3 B2.1 B2.3 (a) (b) 98 98 100101 B4 98 (a) (b) B5 9596 B5.1 95
116 B6 95 (a) (b) B6.2 95 B6.5 95 B7 96 (a) (b) B7.2 96 B8 101104 B8.1 101104 B8.2 101
117 122213
118 11 12 131(k)(ii) 97.18 15.5427.67 (i)(ii)(iii)
119 31(u) 41.85
120 405
121 10 8
122 3 9,464,013 7,450,760 11 23,683 50,641 4 44,399 46,347 5 (25,120) 7,763 9,506,975 7,555,511 (5,583,843) (3,852,755) 6(c) (725,440) (695,646) 6(b) (1,034,868) (961,255) (687,573) (658,917) 1,475,251 1,386,938 6(a) (337,067) (323,669) 3,100 (2,036) 6 1,141,284 1,061,233 7(a) (173,392) (165,477) 967,892 895,756 951,039 881,338 16,853 14,418 967,892 895,756 10 26.7 24.9 26.7 24.8 12721326(b)
123 967,892 895,756 24(a)(v) (43,015) 49,745 7(c) 5,269 (5,877) 11(b)(ii) 52,578 14,832 43,868 (16,804) 28,368 (1,972) 72,236 965,920 967,992 950,202 952,897 15,718 15,095 965,920 967,992 127213
124 11 629,352 685,969 11 2,767,198 2,625,731 3,396,550 3,311,700 12 1,553,522 1,722,074 13 9,717,906 9,729,268 15 8,924 5,972 17(a) 41,294 18 119,937 207,509 7(c) 67,957 81,428 14,906,090 15,057,951 16 101,069 103,771 17(a) 530,404 18 1,375,350 1,783,151 7(b) 3,200 3,701 19(a) 1,049,109 1,635,635 3,059,132 3,526,258 20 1,496,802 1,739,334 17(b) 156,475 21 327,529 284,438 23 952 1,541 7(b) 165,122 211,453 2,146,880 2,236,766 912,252 1,289,492 15,818,342 16,347,443 22 6,529,947 7,540,698 23 895 1,793 20 44,487 61,808 24(a) 99,578 68,303 7(c) 247,719 244,643 6,922,626 7,917,245 8,895,716 8,430,198 26(c) 4,402,388 4,280,542 4,452,364 4,115,865 8,854,752 8,396,407 40,964 33,791 8,895,716 8,430,198 127213
125 4,262,457 78,520 (38,734) 3,568,261 7,870,504 29,182 7,899,686 881,338 881,338 14,418 895,756 28,129 43,430 71,559 677 72,236 28,129 924,768 952,897 15,095 967,992 (10,486) (10,486) 25(b)(ii) 18,085 (4,253) 13,832 13,832 6(b) 31,980 31,980 31,980 26(b)(ii) (366,503) (366,503) (366,503) 25(b)(ii) (1,653) 1,653 26(b)(i) (106,303) (106,303) (106,303) 18,085 26,074 (471,153) (426,994) (10,486) (437,480) 4,280,542 104,594 (10,605) 4,021,876 8,396,407 33,791 8,430,198 4,280,542 104,594 (10,605) 4,021,876 8,396,407 33,791 8,430,198 951,039 951,039 16,853 967,892 52,578 (16,047) (37,368) (837) (1,135) (1,972) 52,578 (16,047) 913,671 950,202 15,718 965,920 (8,545) (8,545) 25(b)(ii) 121,846 (24,501) 97,345 97,345 6(b) 16,780 16,780 16,780 26(b)(ii) (463,252) (463,252) (463,252) 25(b)(ii) (17,127) 17,127 26(b)(i) (142,730) (142,730) (142,730) 121,846 (24,848) (588,855) (491,857) (8,545) (500,402) 4,402,388 79,746 52,578 (26,652) 4,346,692 8,854,752 40,964 8,895,716 127213
126 19(d) 2,012,816 2,043,394 (82,896) (36,508) (133,249) (159,270) 16,841 5,882 2,046 385 1,815,558 1,853,883 (603,926) (549,977) 803 1,035 (83,095) (158,485) (1,007) 219,631 (52,981) 13,675 12,732 (369,817) (831,778) 19(e) 400,316 361,582 97,345 13,832 19(e) (309) 19(e) (1,431) (3,097) 19(e) (1,370,938) (508,451) 19(e) (120) (210) 19(e) (310,233) (306,267) (605,982) (472,806) (8,545) (10,486) (1,799,897) (925,903) (354,156) 96,202 1,403,556 1,283,675 (11,614) 23,679 19(a) 1,037,786 1,403,556 127213
127 1 (a) 1(c) (b) 1(g)1(d) 2
128 1 (c) 9 15 22 (i) 9 939 9 9 a. 9 39 9 9 9 1(k), (n) (q) 9
129 1 (c) (i) 9 b. 939 39 15 1(m) 1(k)(i) c. 9 39 (ii) 15 15 15 1811 15 15 1118 15 15
130 1 (c) (ii) 15 a. 15 15 A. B. C. 15 b. 15 1(w)23
131 1 (c) (ii) 15 c. 15 d. 15 1(u) 1(m) 15 (i) (ii) 1832,710,000 17(a) 18542,827,00017(a) (iii) 20170,156,00017(b) e. 15 151811 15 15 15
132 1 (c) (ii) 15 e. 15 15 18 11 15 (A) (B) (A) (B) 15 (5,583,843) (5,590,208) 6,365 1,141,284 1,134,919 6,365 (173,392) (172,134) (1,258) 967,892 962,785 5,107 951,039 947,408 3,631 16,853 15,377 1,476 26.7 26.6 0.1 26.7 26.6 0.1 15 965,920 960,813 5,107 950,202 946,571 3,631 15,718 14,242 1,476 15 41,294 41,294 119,937 161,231 (41,294) 101,069 94,704 6,365 530,404 530,404 1,375,350 1,905,754 (530,404) 3,059,132 3,052,767 6,365 1,496,802 1,653,277 (156,475) 156,475 156,475 165,122 163,864 1,258 2,146,880 2,145,622 1,258 912,252 907,145 5,107 15,818,342 15,813,235 5,107 8,895,716 8,890,609 5,107 4,452,364 4,448,733 3,631 8,854,752 8,851,121 3,631 40,964 39,488 1,476 8,895,716 8,890,609 5,107 15 19(d) 1,141,284 1,134,919 6,365 2,702 9,067 (6,365) (83,175) (79,336) (3,839) 3,839 3,839 (65,755) (79,436) 13,681 (13,681) (13,681)
133 1 (c) (iii) 22 22 (d) 1(k)(ii)
134 1 (d) 1(k)(ii) (e) 1(k)(ii)
135 1 (f) (i)(ii) (i) (ii) (ii) (i) 1(k)(ii) (g) 1(j) 1(u)(iv) 1(j) 1(j) (h) 1(k)(ii) 1(k)(ii)
136 1 (h) 50 50 2 20 2 5 (i) 1(k)(ii) 10 27 4 17 10 5 3
137 1 (j) (i) 1(g) (ii) 1(h) 1(k) (iii) 1(g)
138 1 (k) (i) (A) 15 1(m)
139 1 (k) (i) (A) (i) (ii) 90 180 1(u)(v)
140 1 (k) (i) (A) (B)
141 1 (k) (i) (B) (ii)
142 1 (k) (ii) (iii) 34 1(k)(i) (ii)
143 1 (l) (i) (ii) 1(l)(i) 1(h)1(i) (i) (ii) 1(u)
144 1 (m) 1(u) 1(k)(i)1(n) 1(u) 1(n) 1(u) 17 1(c)(ii) (n) 1(m) 1(k)(i) (o) 1(w) (p) (q) 1(k)(i)
145 1 (r) (i) (ii) (iii)
146 1 (s) 1(g)
147 1 (s) (t) (i) (ii) (u)
148 1 (u) 12 156312 (i) (ii) (iii) 1(t)(ii)
149 1 (u) (iv) (v) (v) (w)
150 1 (x) (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i) (viii) (y) (z)
151 2 11(c) 13 24 25 27 (a) (b) 27(a) (c)
152 2 (d) 1(u)(iii) 17(a) 18 17(a) 3 (a) (i) 15 1,276,511 1,221,068 1,009,680 933,805 1,655,703 1,221,184 2,953,618 2,683,895 243,572 280,618 7,139,084 6,340,570 2,324,929 1,110,190 9,464,013 7,450,760 3(b)(iv),,
153 3 (a) (ii) (b) 2,869,255,000 12 84 15121 (i)
154 3 (b) (ii) 2,271,103 2,094,469 (2,790) (3,373) (22,330) 11,136 (725,440) (695,646) (337,067) (323,669) 3,100 (2,036) 11,498 13,231 21,155 20,218 10,116 9,931 23,683 50,641 (111,744) (113,669) 1,141,284 1,061,233 (iii) 17,184,934 17,706,638 629,352 685,969 8,924 5,972 67,957 81,428 3,200 3,701 70,855 100,501 17,965,222 18,584,209 1,760,382 1,821,256 327,529 284,438 1,847 3,334 165,122 211,453 6,529,947 7,540,698 247,719 244,643 36,960 48,189 9,069,506 10,154,011
155 3 (b) (iv) 4 (i)(ii) 3,262,584 2,789,123 1,719,592 1,682,369 662,489 499,880 208,626 171,288 4,679,127 3,467,245 12,010,605 12,234,471 501,394 430,678 484,179 414,715 358,419 263,834 253,900 266,171 6,201,429 4,661,637 12,957,310 13,086,645 9,464,013 7,450,760 14,676,902 14,769,014 7,918 8,625 3,580 4,606 11,498 13,231 22,785 23,185 10,116 9,931 44,399 46,347 10,116,0009,931,000 5 (2,790) (3,373) (22,330) 11,136 (25,120) 7,763
156 6 (a) 314,704 306,237 19(e) 120 210 20,196 14,136 24(a)(v) 2,047 3,086 337,067 323,669 (b) 8 69,730 59,101 24(a)(v) 9,062 10,036 78,792 69,137 25(b)(iv) 16,780 31,980 939,296 860,138 1,034,868 961,255 (c) 1,051,441 1,019,410 143,963 133,000 11(a) 557,623 525,587 12 167,817 170,059 725,440 695,646 27(a) 12,429 2,728 26,207 1,630,0002,967,000 (21,155) (20,218) 7,665 7,881 1,692 1,450 1,007
157 7 (a) 90,430 63,367 (61,908) (23) 28,522 63,344 135,478 129,819 (11,684) (20,031) 123,794 109,788 7(c) 21,076 (7,655) 173,392 165,477 75% 30,000 16.5%16.5% 20,000 12%12% 600,000583,000600,000583,000) 1,141,284 1,061,233 154,984 138,774 55,013 50,539 5,098 2,278 33,343 (6,316) (73,592) (20,054) (1,454) 256 173,392 165,477
158 7 (b) 90,430 63,367 (62,695) (34,781) 2,306 38,988 30,041 67,574 135,478 129,819 (9,457) (13,043) (99) 6,748 23,767 (888) (266) 131,881 140,178 161,922 207,752 (3,200) (3,701) 165,122 211,453 (c) 161,922 207,752 226,252 100,095 (13,545) (143,350) (6,192) 163,260 2,089 (5,518) 7,284 3,855 7(a) (17,796) (3,268) (529) 10,045 3,893 (7,655) 5,877 5,877 (173) (114) 1 (1,299) (537) (2,122) 210,372 96,713 (8,196) (140,122) 4,448 163,215 210,372 96,713 (8,196) (140,122) 4,448 163,215 7(a) (21,915) (42) 1,519 42,555 (1,041) 21,076 (5,269) (5,269) (224) 188 (3) 132 647 740 188,233 96,859 (11,949) (97,435) 4,054 179,762
159 7 (c) (67,957) (81,428) 247,719 244,643 (d) 179,762 163,215 1(s) 113,523,000 250,290,00057,962,000210,555,000 55,561,00039,735,000 8 383(1)2 4,269 4,422 73 8,764 822 9,586 4,151 3,980 83 18 8,232 723 8,955 2,955 3,558 59 18 6,590 624 7,214 460 460 230 230 340 340 92 432 340 340 92 432 340 340 340 1,020 11,375 11,960 215 36 24,606 3,043 27,649
160 8 4,133 4,252 128 8,513 1,291 9,804 4,019 3,827 77 18 7,941 1,136 9,077 2,861 3,421 81 18 6,381 981 7,362 722 722 361 361 340 340 144 484 142 142 251 393 340 340 144 484 198 198 198 1,020 11,013 11,500 286 36 23,855 5,030 28,885 6(b) 25 1,000,000
161 9 8 7,318 7,090 10,184 8,984 619 1,016 571 553 18,692 17,643 6,000,001 6,500,000 1 1 11,000,001 11,500,000 1 12,000,001 12,500,000 1 10 951,039 881,338 3,544,164 3,534,581 16,388 6,026 3,560,552 3,540,607 2,006 7,638 3,562,558 3,548,245 26.7 24.9 26.7 24.8
162 11 (a) (d) (g) (c), (d) (f) 392,208 3,925,706 315,130 175,696 4,808,740 635,328 5,444,068 3,335 57,595 2,704 63,634 63,634 101,234 40,445 383,231 524,910 524,910 (177,416) (27,095) (204,511) (204,511) 309,666 10,478 (320,144) 50,641 50,641 147 37,644 5,588 367 43,746 43,746 395,690 4,254,429 347,250 239,150 5,236,519 685,969 5,922,488 395,690 4,254,429 347,250 239,150 5,236,519 5,236,519 685,969 685,969 395,690 4,254,429 347,250 239,150 5,236,519 685,969 5,922,488 395,690 4,254,429 347,250 239,150 5,236,519 685,969 5,922,488 19,190 217,436 52,389 286,735 575,750 575,750 (56,910) (3,362) (60,272) (60,272) (b)(i) 195,700 195,700 (195,700) (b)(ii) (72,151) (72,151) 115,400 43,249 348,925 14,083 (363,008) 23,683 23,683 311 (20,829) (4,282) 87 (24,713) (24,713) 538,740 4,743,051 406,078 162,964 5,850,833 629,352 6,480,185 538,740 4,743,051 406,078 162,964 5,850,833 5,850,833 629,352 629,352 538,740 4,743,051 406,078 162,964 5,850,833 629,352 6,480,185 55,008 1,987,519 212,290 2,254,817 2,254,817 6(c) 15,445 469,140 41,002 525,587 525,587 (173,396) (26,707) (200,103) (200,103) 76 29,115 1,296 30,487 30,487 70,529 2,312,378 227,881 2,610,788 2,610,788 70,529 2,312,378 227,881 2,610,788 2,610,788 6(c) 16,237 500,595 40,791 557,623 557,623 (54,326) (2,353) (56,679) (56,679) (b)(ii) (9,329) (9,329) (9,329) 53 (16,261) (2,560) (18,768) (18,768) 77,490 2,742,386 263,759 3,083,635 3,083,635 461,250 2,000,665 142,319 162,964 2,767,198 629,352 3,396,550 325,161 1,942,051 119,369 239,150 2,625,731 685,969 3,311,700
163 11 (b) (i) 195,700,000 (ii) 1352,578,000 (c) (i) 13 629,352 629,352 685,969 685,969
164 11 (c) (i) (ii) 3,587 3,436 685,969 635,328 (195,700) 115,400 23,683 50,641 629,352 685,969
165 11 (d) 1,001,828 934,667 3,221 3,364 85,553 73,099 1,090,602 1,011,130 461,250 325,161 629,352 685,969 (e) 1,090,602 1,011,130 2,666,0005,029,000 (f) 22,834 12,990 28,761 3,721 51,595 16,711 (g) (h)
166 12 1,696,508 18,096 804,216 626 24,347 2,543,793 8,355 8,355 5,789 328 2,170 (2) 8,285 1,710,652 18,424 806,386 626 24,345 2,560,433 1,710,652 18,424 806,386 626 24,345 2,560,433 (73,454) (18,424) (91,878) (375) (676) 9 (1,042) 1,636,823 805,710 626 24,354 2,467,513 523,266 17,470 110,304 626 13,281 664,947 6(c) 135,766 634 30,895 2,764 170,059 2,711 320 322 3,353 661,743 18,424 141,521 626 16,045 838,359 661,743 18,424 141,521 626 16,045 838,359 6(c) 134,254 30,972 2,591 167,817 (73,454) (18,424) (91,878) (60) (252) 5 (307) 722,483 172,241 626 18,641 913,991 914,340 633,469 5,713 1,553,522 1,048,909 664,865 8,300 1,722,074
167 13 9,729,268 9,596,599 121,818 (38,759) (11,362) 49,610 9,717,906 9,729,268 38,759,000 8,894,844 8,891,181 248,030 255,243 575,032 582,844 9,717,906 9,729,268 3.0% 3.0% 9.5% 10.5% 9.5% 10.5%
168 14 (a) Acclivis Technologies and Solutions (HK) Limited Acclivis Technologies and Solutions Pte. Ltd. 2 * 100% 16,500,000 * 100% 84,620,000 49% (i) 100 * 100% CITIC Telecom CPC Estonia OÜ 20,001 * 100% CITIC Telecom CPC Netherlands B.V. 131,056.71 * 100% CITIC Telecom CPC Poland Sp.zo.o. 54,000 * 100% 402,712,186 * 100% CITIC Telecom International CPC Japan CITIC Telecom International CPC (Malaysia) Sdn. Bhd. CITIC Telecom International CPC (Singapore) Pte. Ltd. CITIC Telecom International CPC (USA) LLC 10,000,000 * 100% 500,000 * 100% 2,000,000 * 100% # 100% 2 * 100% CITIC Telecom International Finance Limited CITIC Telecom International Japan 1 * 100% 10,000,000 * 100% 2 * 100% CITIC Telecom International (SEA) Pte. Ltd. 14,000,002 * 100%
169 14 (a) CITIC Telecom (UK) Limited 2 * 100% ComNet Investment Limited 2 * 100% ComNet Telecom (Canada) Ltd. 101 ** 100% 2 * 100% ComNet Telecom (M) SDN. BHD. 700,000 * 100% 2 * 100% ComNet Telecom (Singapore) Pte. Ltd. 100,000 * 100% ComNet (USA) LLC *** 100% 150,000,000 * 99% 2 * 100% Pacific Internet (S) Pte. Ltd. 500,000 * 100% Pacific Internet (Thailand) Limited 188,176,100 * 100% 26,600,000 100% (i) * # CITIC Telecom International CPC (USA) LLC 100,000 ** 100A 1ComNet Telecom (Canada) Ltd. *** ComNet (USA) LLC 10,000 (b)
170 15 370,0001 85% 16 (a) 94,704 103,771 6,365 101,069 103,771 2,650,217,000 1,469,850,000 (b) 1,389,000 15 1(c)(ii) 1594 4,093,000
171 17 (a) (i) (i) (ii) (iii) 322,982 375,675 (ii) (iii) 165,797 127,901 (ii) (iii) 82,919 71,961 571,698 575,537 41,294 32,710 530,404 542,827 571,698 575,537 15 1,003,257 953,025 (i) (ii) (iii) 915 9 15 181(c)(ii)
172 17 (a)
173 17 (b) (i) (i) (ii) 17,848 20,598 (ii) 138,627 149,558 156,475 170,156 (i) (ii) 15 15201(c)(ii) 170,156 (152,196) 6,515 132,021 (21) 156,475 1,199,000
174 18 (i) (ii) 1,003,257 953,025 1,308,256 492,030 462,098 682,404 1,495,287 1,415,123 1,990,660 119,937 174,799 207,509 1,375,350 1,240,324 1,783,151 1,495,287 1,415,123 1,990,660 (i) (ii) 91(c)(i) 15 17(a) 1(c)(ii) 32,603,00032,003,000 (i) (ii) 45,280,00051,851,00015 61,987,00070,746,000 61,987,00074,155,000
175 18 950,613 1,170,488 52,644 137,768 1,003,257 1,308,256 7 18027(a) 19 (a) 894,344 1,134,240 154,765 501,395 (b) 1,049,109 1,635,635 (c) (11,323) (232,079) 1,037,786 1,403,556 (b) 60,179,00046,494,000 (c) 11,323,000 6,346,000 225,733,000 30(a)(v)
176 19 (d) 1,141,284 1,061,233 6(c) 725,440 695,646 11 (23,683) (50,641) 5 2,790 3,373 (3,100) 2,036 6(c) 1,007 6(a) 337,067 323,669 4 (11,498) (13,231) 6(b) 16,780 31,980 (2,373) (16,599) 2,182,707 2,038,473 2,702 (33,826) (83,175) (83,792) 3,839 (65,755) 120,448 (13,681) (13,821) 2,091 2,012,816 2,043,394
177 19 (e) 23 7,825,136 3,334 7,828,470 400,316 400,316 (1,370,938) (1,370,938) (309) (309) (1,431) (1,431) (120) (120) (310,233) (310,233) (1,281,164) (1,551) (1,282,715) (15,747) (56) (15,803) 6(a) 120 120 334,900 334,900 (5,649) (5,649) 329,251 120 329,371 6,857,476 1,847 6,859,323
178 19 (e) 23 7,901,419 5,991 7,907,410 361,582 361,582 (508,451) (508,451) (3,097) (3,097) (210) (210) (306,267) (306,267) (453,136) (3,307) (456,443) 53,370 440 53,810 6(a) 210 210 320,373 320,373 4,397 4,397 (1,287) (1,287) 323,483 210 323,693 7,825,136 3,334 7,828,470 21 22
179 20 849,349 894,268 895,489 691,940 736,718 905,653 1,541,289 1,630,986 1,801,142 44,487 61,808 61,808 1,496,802 1,569,178 1,739,334 1,541,289 1,630,986 1,801,142 1517 (b)1(c)(ii) 1,750,000 10,224,000 594,552 690,770 254,797 204,719 849,349 895,489
180 21 327,529 284,438 2,302,299 562,415 737,768 3,491,660 3,367,596 4,338,513 327,529 284,438 22(a) 3,040,067 4,054,075 3,367,596 4,338,513 27(b)
181 22 (a) 21 3,040,067 4,054,075 6.1%(b) 3,489,880 3,486,623 6,529,947 7,540,698 (b) 450,000,0003,510,000,000 100% 6.1% 23 952 990 1,541 1,662 895 907 959 1,023 834 852 895 907 1,793 1,875 1,847 1,897 3,334 3,537 (50) (203) 1,847 3,334
182 24 (a) 5% 0.6 2 Willis Towers Watson 74%81% (i) 388,122 362,208 (288,544) (293,905) 99,578 68,303 23,309,000
183 24 (a) (ii) 20,605 20,944 55,516 61,054 66,032 55,600 121,548 116,654 20,175 16,292 68,995 68,540 49,399 62,054 7,822 9,421 146,391 156,307 288,544 293,905 A- AAA 51% 42%7%
184 24 (a) (iii) 362,208 374,564 2,510 1,545 18,299 (21,939) 20,809 (20,394) (22,089) (17,267) 4,336 4,360 9,062 10,036 13,642 10,946 154 (37) 388,122 362,208 66 (iv) 293,905 261,686 28,106 13,075 (22,089) (17,267) (887) (770) 11,595 7,860 (22,206) 29,351 120 (30) 288,544 293,905
185 24 (a) (v) 9,062 10,036 2,047 3,086 887 770 11,996 13,892 20,809 (20,394) 22,206 (29,351) 43,015 (49,745) 55,011 (35,853) 6(b) 9,062 10,036 887 770 6(a) 2,047 3,086 11,996 13,892
186 24 (a) (vi) % % 3.1 3.9 3.0 3.0 0.25 %0.25% 0.25% 0.25% 0.25% 0.25% (5,878) 6,027 (5,735) 5,886 5,543 (5,434) 5,484 (5,370) (b) 5%30,000 6/99/M 5%
187 25 (a) (b) 18,720,000 3.26(i) 17,912,500 2.10(i) 17,912,500 2.10(i) 24,227,500 1.54(ii) 24,227,500 1.54(ii) 81,347,000 2.25(i) 43,756,250 2.612(iii) 43,756,250 2.612(iii) 45,339,500 2.45(iv) 45,339,500 2.45(iv)
188 25 (b) (i) (ii) (iii) (iv) 1.48 2.61 2.37 2.10 19,451,000 1.91 21,438,072 1.54 32,332,500 1.40 35,635,462
189 25 (b) (i) 3.26 10,290,000 2.10 * 3,150,000 2.10 * 3,150,000 1.54 # 3,750,000 1.54 # 3,750,000 2,424,754 2.25 11,038,000 9,938,000 2.612 6,819,000 2.612 6,819,000 2.45 7,319,000 2.45 7,319,000 5,419,000 6,419,000 6,819,000 6,819,000 5,819,000 6,819,000 6,819,000 6,819,000
190 25 (b) (i) 3.26 8,430,000 2.10 * 14,762,500 2.10 * 14,762,500 1.54 # 20,477,500 1.54 # 20,477,500 3,897,421 2.25 70,309,000 32,732,817 2.612 36,937,250 2.612 36,937,250 2.45 38,020,500 2.45 38,020,500 25,040,567 32,391,817 28,361,250 33,552,000 26,962,500 36,609,000 33,251,000 36,609,000 362,538,500 138,491,317 215,030,809
191 25 (b) (i) * 1.91 # 1.40 (ii) 2.44 215,030,809 2.37 140,533,659 2.45 90,679,000 26(c) 2.26 (43,096,802) 1.44 (9,582,531) 2.45 (1,513,000) 2.31 (33,442,690) 2.50 (5,086,319) 2.53 138,491,317 2.44 215,030,809 2.56 98,421,317 2.43 128,174,809 43,096,8029,582,531 33,442,6905,086,319 1,513,000 17,127,0001,653,000 2.562.35 2.532.443.76 3.51
192 25 (b) (iii) 0.558 6.04.2 38% 4.2% 0% 15.0% 250% 161% 50%50%1.47% 1.53% (iv) 16,780,000 31,980,000
193 26 (a) 4,262,457 134,417 1,893,044 6,289,918 880,217 880,217 25(b)(ii) 18,085 (4,253) 13,832 6(b) 31,980 31,980 26(b)(ii) (366,503) (366,503) 25(b)(ii) (1,653) 1,653 26(b)(i) (106,303) (106,303) 4,280,542 160,491 2,302,108 6,743,141 800,036 800,036 25(b)(ii) 121,846 (24,501) 97,345 6(b) 16,780 16,780 26(b)(ii) (463,252) (463,252) 25(b)(ii) (17,127) 17,127 26(b)(i) (142,730) (142,730) 4,402,388 135,643 2,513,289 7,051,320
194 26 (b) (i) 4.00 3.00 142,730 106,303 14.00 13.00 502,216 460,741 644,946 567,044 117,000 (ii) 13.00 10.35 463,252 366,503 2,511,000
195 26 (c) (i) 3,544,163,580 4,280,542 3,534,581,049 4,262,457 (ii) 43,096,802 121,846 9,582,531 18,085 (i) 3,587,260,382 4,402,388 3,544,163,580 4,280,542 135 (i) (ii) 43,096,8029,582,5312.26 1.44 (d) (i) 1(r)(iii) (ii) 1(v) (iii) 1(h)
196 26 (e) 62,513,289,000 2,302,108,00014.00 13.00 502,216,000460,741,000 (f)
197 26 (f) 327,529 284,438 6,529,947 7,540,698 1,847 3,334 6,859,323 7,828,470 (1,049,109) (1,635,635) 5,810,214 6,192,835 8,854,752 8,396,407 14,664,966 14,589,242 40% 42% 27 (a) 29 29
198 27 (a) 7.8%29.7% 32.9%39.8% 7180 % 0.5% 1,458,175 (7,869) 13.4% 143,991 (19,342) 1,602,166 (27,211) 3
199 27 (a) 39 1(k)(i) 79,779,000 1,113,666 137,291 1,250,957 39 9 22,480 38,759 539 (6,127) (20,731) 12,429 2,728 (1,571) 1,185 27,211 22,480 91(c)(i)
200 27 (b) 1,490,401 1,490,401 1,490,401 1,742,870 1,742,870 1,742,870 156,475 156,475 156,475 327,723 327,723 327,529 286,626 286,626 284,438 990 907 1,897 1,847 1,662 1,023 852 3,537 3,334 225,543 2,617,658 1,404,257 3,831,165 8,078,623 6,529,947 242,985 876,212 4,259,654 4,045,275 9,424,126 7,540,698 2,201,132 2,618,565 1,404,257 3,831,165 10,055,119 8,506,199 2,274,143 877,235 4,260,506 4,045,275 11,457,159 9,571,340
201 27 (c) (i) (i) % % 6.1 3,489,880 6.1 3,486,623 4.7 3,334 2.8 36,666 3.1 39,514 3,526,546 3,529,471 3.1 3,330,930 2.6 4,298,999 2.7 1,847 3,332,777 4,298,999 6,859,323 7,828,470 51.4% 45.1%
202 27 (c) (ii) (d) 50 5016,558,00021,436,000 (i) (ii) 77,013 188 86,596 197 81,950 18 165,954 190 (9,004) (338) (18,763) (220) 149,959 (132) 233,787 167
203 27 (d) (iii) 10% 13,874 5% 11,130 5% (5) 5% 9
204 27 (e) 20 13 100% 1,750,000 10,224,000 1,750,000 10,116,000 10,224 10,224
205 27 (e) 10,224 18,781 (10,116) (9,931) (108) 1,374 10,224 10,116 9,931 28 (a) 54,436 18,480 88,349 73,690
206 28 (b) 144,815 112,808 226,123 194,282 234,479 276,211 605,417 583,301 141,748 156,764 51,499 28,409 8,317 94 201,564 185,267 1 5 29 78,463,00085,222,000 78,463,000 85,222,000
207 30 (a) (i) 11,500 8,904 8,799 17,391 6,896 8,064 4,075 34,550 27,065 9,493 8,043 5,420 5,200 31,004 29,860 17,154 18,021 (ii) 70,746 74,155 31,859 33,392 (8,002) (8,106)
208 30 (a) (iii) 16,428 11,635 21,229 37,657 11,635 2 328(b) (iv) 14,149 6,485 20,026 34,175 6,485 311(f) (v) 340,000,000 388,042,000 154,600,000184,948,000 19(c)
209 30 (a) (v) 111,974 124,439 (b) (i) 3,104 3,561 (21,990) (21,589) 1,125,968 1,031,327 (898,141) (801,466) (10,505) (16,170)
210 30 (b) (ii) 281,429 292,085 266,267 593,463 315,602 (259,399) (259,974) (732,286) (1,013,594) (iii) 52,049 68,346 10,800 8,751 62,849 77,097 1 528(b) (c) 8 9 52,602 49,885 4,631 7,565 740 716 57,973 58,166 6(b)
211 31 2,411 85 11,155,844 11,155,844 3,597 3,037 11,161,852 11,158,966 2,049,348 2,368,700 273,411 784,893 2,322,759 3,153,593 229,735 387,804 4,237 4,330 233,972 392,134 2,088,787 2,761,459 13,250,639 13,920,425 3,500,276 3,494,353 2,699,043 3,682,931 6,199,319 7,177,284 7,051,320 6,743,141 26(a) 4,402,388 4,280,542 2,648,932 2,462,599 7,051,320 6,743,141
212 32 26(b)(i) 33 159 1(c) 34 Ease Action Investments Corp. 35 16 23 2015 2017 28 16 16
213 35 16 1(j) 1616 12 16 16 16 16 28(b) 6.052.02 16 5.985.98 16
214 9314 22 31 19212101 2104 2107 210822 935 11
215 5G AI Big Data Cloud/Cloud computing DDoS esim ICT IDC Internet of Things IPX IPoE mobile App MVNO OTT POP(s) SIMN SMS WiFi/Wi-Fi (Cloud/Cloud computing) (DDoS) SIM (ICT) (IoT) IP(IPX)IP IP (MVNO) OTT (POP(s)) (SIMN) SIM SIMN (SMS) WiFi/Wi-Fi Wi-FiWi-Fi (IEEE) 802.11(WLAN)
中信國際電訊集團有限公司 216 公司資料 中信電訊 電 2377 8888 2376 2063 www.citictel.com 有 公司 公 01883 訊 1883 HK 1883.HK 中 公司 www.citictel.com 中 中 電 公司 公司 中信國際電訊集團有限公司 公司 中信電訊 2376 2063 電 contact@citictel.com 有 公司 有限公司 中 電 2980 1333 2810 8185 JW
設計與製作 : 邁步財經印刷有限公司網址 : www.iprofpl.com
WWW.CITICTEL.COM