2225 2018
2 4 5 6 7 9 28 36 01
18 1 27 2701 89 2 12 1204B Deloitte & Touche LLP 6 Shenton Way OUE Downtown 2 #33-00 Singapore 068809 29 16 1603 Vistra (Cayman) Limited P. O. Box 31119 Grand Pavilion, Hibiscus Way 802 West Bay Road, Grand Cayman KY1-1205 Cayman Islands 2018 中期報告 02
750 Chai Chee Road #03-10/14 Viva Business Park Singapore 469000 29 16 1603 Estera Trust (Cayman) Limited PO Box 1350 Clifton House 75 Fort Street Grand Cayman KY1-1108 Cayman Islands 148 21 2103B 12 Marina Boulevard Marina Bay Financial Centre Tower 3 Singapore 018982 65 Chulia Street OCBC Centre Singapore 049513 1 Tampines Central 1 #02-03 UOB Tampines Centre Singapore 529539 2225 5,000 http://kttgroup.com.sg 1 63 Market Street #22-00 Bank of Singapore Centre Singapore 048942 03
4 21,934,069 22,703,178 (18,346,127) (15,954,582) 3,587,942 6,748,596 5 700,056 462,672 (14,515) (14,546) (5,603,003) (3,395,113) 6 186,368 (57,316) 7 (1,175,271) 8 (1,439) (1,586) 9 (1,144,591) 2,567,436 10 (636,260) (1,144,591) 1,931,176 12 (0.09) 0.19 2018 中期報告 04
13 3,364,753 3,661,339 14 199,351 245,940 15 1,300,000 1,300,000 4,864,104 5,207,279 16 8,331,459 8,030,789 17 3,344,434 3,064,108 18 61,200 70,000 19 867,720 20 17,834,624 21,747,251 30,439,437 32,912,148 21 6,683,227 7,381,895 22 17,203 15,540 209,101 1,174,035 6,909,531 8,571,470 23,529,906 24,340,678 22 64,016 73,372 23 123,500 123,500 187,516 196,872 28,206,494 29,351,085 24 2,142,414 2,142,414 25 14,958,400 14,958,400 1,350,000 1,350,000 9,755,680 10,900,271 28,206,494 29,351,085 05
24 25 a 14 1,350,000 8,622,498 9,972,512 1,931,176 1,931,176 14 1,350,000 10,553,674 11,903,688 2,142,414 14,958,400 1,350,000 10,900,271 29,351,085 (1,144,591) (1,144,591) 2,142,414 14,958,400 1,350,000 9,755,680 28,206,494 (a) 2 2018 中期報告 06
(1,144,591) 2,567,436 482,815 388,539 46,589 1,439 1,586 (1,400) (800) (8,287) 8,800 (218,383) 35,114 1,534 (797,904) 2,958,295 (300,670) (2,751,191) (315,440) (375,322) (18,668) (882,248) (1,432,682) (1,050,466) (964,934) (1,266,431) (2,397,616) (2,316,897) 8,287 (112,625) (680,000) (867,720) (186,229) (524,994) 1,400 800 (1,724,262) (636,819) 07
(1,439) (1,586) (3,000,000) (4,183,336) (43,439) (7,693) (33,609) (9,132) (7,261,970) (4,131,010) (10,215,686) 21,747,251 15,723,675 218,383 20 17,834,624 5,507,989 2018 中期報告 08
1. Kakiko Group Limited Mighty One Investments Limited Mighty One P.O. Box 31119 Grand Pavilion, Hibiscus Way, 802 West Bay Road,Grand Cayman, KY1-1205 Cayman Islands 622 16 2916 1603 750 Chai Chee Road, #03-10/14 Viva Business Park, Singapore 469000 2 2. 09
2. Akiko Koshiishi 50% Real Value Global Limited Real Value Real Value 1 Mighty One Harbour Gold Investments Limited Leading Elite Global Limited Priceless Developments Limited Promising Elite Investments Limited Real Value Nichefield Pte. Ltd. Nichefield 50% 1 Nichefield Tenshi Resources International Pte. Ltd. KT&T Engineers and Constructors Pte. Ltd. KT&T Engineers Keito Engineering & Construction Pte. Ltd. KT&T Resources Pte. Ltd. Accenovate Engineering Pte. Ltd. Kanon Global Pte Ltd. Accenovate Consulting (Asia) Pte.Ltd. KT&T Global Pte. Ltd. Real Value Mighty One Real Value 9 380,000 38,000,000 0.01 Mighty One Mighty One Mighty One Real Value 10 999 Mighty One Real Value 2018 中期報告 10
3. 16 1 1 16 16 16 17 16 16 17 16 16 17 11
3. 16 16 3,416,774 4,282,84316 16 4. 8 18,823,092 18,297,482 2,588,198 2,628,804 218,559 1,376,812 304,220 400,080 21,934,069 22,703,178 10% 2018 中期報告 12
4. 5. (a) 500,306 175,984 1,400 800 8,287 18,422 5,180 55,126 41,399 99,958 100,781 (b) 105,235 16,557 33,293 700,056 462,672 : (a) 116,220 99,484 4,000 20% 14,381 35,975 215,678 (b) 13
6. (55,305) (8,800) 230,282 (477) (35,114) (1,534) 186,368 (57,316) 7. 1,175,271 8. 147 1,439 1,439 1,439 1,586 2018 中期報告 14
9. 482,815 388,539 46,589 11,063,819 8,476,571 576,807 485,643 6,380,999 5,368,896 18,021,625 14,331,110 2,588,198 2,628,804 (1,866,810) (1,819,837) 721,388 808,967 10. 17% 17% 636,260 11. 15
12. (1,144,591) 1,931,176 1,230,000,000 1,029,999,999 (0.09) 0.19 1,029,999,999 19 13. 4,157,552 1,985,672 120,436 1,865,512 140,332 247,689 8,517,193 7,533 13,282 2,725 1,019,319 1,964 80,631 1,125,454 (100,475) (10,034) (504,348) (24,774) (71,723) (711,354) 4,165,085 1,898,479 113,127 2,380,483 117,522 256,597 8,931,293 3,150 178,301 4,778 186,229 (20,000) (20,000) 4,165,085 1,898,479 116,277 2,558,784 117,522 241,375 9,097,522 2,068,379 1,813,608 98,861 743,619 120,229 237,471 5,082,167 358,988 65,128 13,002 356,453 8,704 33,761 836,036 (100,475) (10,034) (441,243) (24,774) (71,723) (648,249) 2,427,367 1,778,261 101,829 658,829 104,159 199,509 5,269,954 179,681 33,855 4,236 228,321 3,887 32,835 482,815 (20,000) (20,000) 2,607,048 1,812,116 106,065 887,150 108,046 212,344 5,732,769 1,737,718 120,218 11,298 1,721,654 13,363 57,088 3,661,339 1,558,037 86,363 10,212 1,671,634 9,476 29,031 3,364,753 2018 中期報告 16
13. 3 12 3 3 5 3 1 118,000 2,757 4,917 104,233 116,033 106,990 120,950 14. 2,707,893 279,532 2,987,425 2,707,893 33,592 2,741,485 46,589 2,788,074 245,940 199,351 17
14. 10 2,800,000 9 2 10 Woodlands E4 State Land Lot 5817N PT MK 13 Singapore 2,800,000 2,800,000 15. 1,300,000 1,300,000 2018 中期報告 18
15. 1,300,000 8% 39 30%39 620,000 16. 8,940,676 8,521,155 (644,880) (609,766) 8,295,796 7,911,389 35,663 119,400 8,331,459 8,030,789 3 30 30 3,637,037 3,587,974 31 60 2,228,849 2,256,927 61 90 630,635 876,649 91 180 607,660 150,402 181 365 1,191,615 1,039,437 8,295,796 7,911,389 19
17. 784,529 708,344 40,445 38,103 778,648 784,235 532,999 352,570 281,432 160,432 926,381 1,020,424 3,344,434 3,064,108 5 18. 61,200 70,000 19. 867,720 867,720 2.15% 0% 2018 中期報告 20
20. 0%-2.7% 0%-1.8% 21. 1,212,583 1,162,457 2,663,716 2,750,606 1,359,516 1,335,691 1,039,086 1,070,717 15 680,000 408,326 382,424 6,683,227 7,381,895 30 561,949 281,789 31 90 183,242 161,967 90 467,392 718,701 1,212,583 1,162,457 7 60 21
22. 20,256 18,264 17,203 15,540 20,256 20,256 17,203 17,203 37,881 42,033 31,714 35,411 17,886 24,861 15,099 20,758 (15,060) (16,502) 96,279 105,414 81,219 88,912 81,219 88,912 (17,203) (15,540) 64,016 73,372 2.78 3.00% 2.78 3.00% 13 2018 中期報告 22
23. 123,500 24. Real Value 10 1 380,000 38,000,000 0.01 Mighty One Mighty One Real Value 10 Mighty One 999 1,962,000,000 20,000,000 2,000,000,000 0.01 1,029,999,000 107,500,000 Mighty One 10,299,990 0.52 307,500,000 107,500,000 1 999 2 1,029,999,000 1,794,052 200,000,000 348,360 1,230,000,000 2,142,414 23
25. 26. % Simplex FM Services Pte. Ltd. Simplex 100 50,000 Simplex 707,271 114,151 821,422 KT&T Engineers 664,651 260 8,508 673,419 148,003 148,003 (148,003) 2018 中期報告 24
26. 114,151 114,151 Simplex 0.141.59 Simplex Simplex Simplex Simplex Simplex 27. 2,633,715 2,511,017 25
27. 2,626,541 3,226,944 790,233 1,055,899 3,416,774 4,282,843 2,588,198 2,628,804 28. 2018 中期報告 26
29. 1,331,444 691,462 124,649 86,222 1,456,093 777,684 30. 31. 27
22.7 3.4% 21.9 2.9% 160 190 155 245260 310 90 100 120 22.7 3.4% 21.9 18,823,092 18,297,482 525,610 2,588,198 2,628,804 (40,606) 218,559 1,376,812 (1,158,253) 304,220 400,080 (95,860) 21,934,069 22,703,178 (769,109) 2018 中期報告 28
18.3 2.9% 18.8 2.6 1.2 0.4 0.3 6.7 3.6 29.7% 16.4% (i) (ii) 16.0 18.3 a. 4.7 5.4 29
b. 5.4 6.4 (i) (ii) c. 0.33 0.45 (i)woodlands (ii) d. 1.5 1.7 (i) (ii) e. 0.56 0.91 0.46 0.70 0.22 0.06 3.4 5.6 0.26 0.95 0.05 0.17 2018 中期報告 30
2.0 2.9 0.04 0.31 0.24 0.23 1.2 0.64 1.1 3.1 1.2 24 31
82.6 14.1 0.18 (i) (ii) 93.4% 162.0 28.0 (a) (b) 6.6% 10 81,000 89,000 8,000 0.3% 0.3% 100% 2018 中期報告 32
17.8 20.3% 79.7% 0.2 0.11 0.12 0.19 0.68 33
1,678 1,556 11.6 9.0 2018 中期報告 34
35
571 XV (a) XV 7 8 (b) 352 (c) * 632,500,000 51.42% Mighty One Mighty One 632,500,000 Mighty One * 1,230,000,000 2018 中期報告 36
(2) Mighty One (1) 1 100% : (1) Mighty One XV (2) Mighty One XV (a) XV 7 8 (b) 352 (c) (a) (b) 18 37
336 * Mighty One 632,500,000 51.42% Akiko Koshiishi 632,500,000 51.42% Wu Koulei 64,475,000 5.24% Mighty One Akiko Koshiishi * 1,230,000,000 336 3A.27 2018 中期報告 38
A.2.1 39
A.1.8 C.1.2 3.08 13 C.1.2 3.22 C.3 25% 2018 中期報告 40