untitled

CHINA TRADITIONAL CHINESE MEDICINE CO. LIMITED 570 3,709,406 2,650,454 40.0% 2,193,953 1,643,389 33.5% 651,042 418,733 55.5% (11,444) (7,187) 59.2% 621,692 413,090 50.5% 627,528 416,755 50.6% (5,836) (3,665) 59.2% 16.86 16.30 3.4% 17.02 16.45 3.5% (0.16) (0.15) 6.7% 1

87.6 87.3% 3,709,406,000 2,650,454,000 40.0%621,692,000 413,090,000 50.5%19.5 16.3016.86 3.4% 87.3% 2018 188 2

148 500 60 3

7 4

700500200 100 7 GMP 68,000 10256.5 36.5 66.6% 26.4% 7.0% 2015 2020 5

93% 5 6 6

7 270 141 60 69 7

OTC 7 1,622 1,184 10 500 2,650,454,000 40.0% 3,709,406,000 87.3% 8

2,472,358 66.6% 2,380,766 89.8% 3.8% 978,892 26.4% 258,156 7.0% 269,688 10.2% -4.3% 3,709,406 100.0% 2,650,454 100.0% 40.0% 862,188 31.6% 850,358 32.1% 1.4% 271,139 9.9% 250,049 9.4% 8.4% 224,912 8.2% 200,534 7.6% 12.2% 202,503 7.4% 158,455 6.0% 27.8% 168,706 6.2% 255,841 9.7% -34.1% 99,514 3.6% 87,303 3.3% 14.0% 73,671 2.7% 52,790 2.0% 39.6% 71,183 2.6% 57,909 2.2% 22.9% 65,942 2.4% 81,585 3.1% -19.2% 59,325 2.2% 87,113 3.3% -31.9% 631,431 23.2% 568,517 21.3% 11.1% 2,730,514 100.0% 2,650,454 100.0% 3.0% 700 87.3% 978,892,000 9

3.2 10 COPD IgE 87.3% 8,736,223,527 1,752,098,682 8,200,000,000 6,566,686,000 197,749,762832,922,000 666,337,000 1,000,000,000 567,215,000 8,758,337,000 31%139,500,000 10

139,148,000 20%20% 11,444,000 GMP 1,600,000,000 500 1,500 11

2(a) 3,709,406 2,650,454 (1,515,453) (1,007,065) 2,193,953 1,643,389 3 129,919 36,759 3 12,426 (3,474) (1,195,636) (903,418) (384,914) (221,560) 755,748 551,696 4(a) (70,180) (62,577) (1,637) 85,439 4 769,370 489,119 5 (118,328) (70,386) 651,042 418,733 12

(11,444) (7,187) 639,598 411,546 627,528 416,755 (5,836) (3,665) 621,692 413,090 23,514 1,978 (5,608) (3,522) 17,906 (1,544) 639,598 411,546 6 17.02 16.45 (0.16) (0.15) 16.86 16.30 13

639,598 411,546 56,331 (687) (122,887) 122,887 56,331 (687) 695,929 410,859 678,023 412,403 17,906 (1,544) 695,929 410,859 14

2,513 2,651 1,490,168 674,696 307,666 282,893 179,086 76,074 9 135,678 12,569 2,115,111 1,048,883 7 3,638,341 948,005 8 5,389,508 1,191,052 88,136 1,010 125,546 48,424 11,356,642 3,237,374 100,594 662 1,235,861 417,695 9 3,398,227 1,236,400 36,030 305 2,101,856 439,416 6,872,568 2,094,478 15

10 2,660,470 540,113 1,600,059 501,648 148,580 47,743 81,880 44,337 4,490,989 1,133,841 2,381,579 960,637 13,738,221 4,198,011 901,497 245,022 148,663 25,302 850,300 670,565 1,900,460 940,889 11,837,761 3,257,122 9,809,935 2,542,246 1,319,533 641,510 11,129,468 3,183,756 708,293 73,366 11,837,761 3,257,122 16

1 (a) 1(c) (b) 436 662(3)6 3 406(2) 407(2) (3) 17

(c) 24 18

2 (a) 1,912,282 1,781,062 978,892 551,646 494,005 104,813 115,363 65,942 81,585 95,831 178,439 3,709,406 2,650,454 10% (b) 19

(i) EBITDA EBITDA EBITDA 20

11,168 5,801 31,993 19,343 51,468 1,055,504 1,188,348 310,149 56,740 978,892 3,709,406 19,772 3,729,178 275,824 215,637 391,998 48,973 53,383 232 643 6 39 29,173 1,015,908 1,015,908 286,992 221,438 423,991 68,316 104,851 1,055,736 1,188,991 310,155 56,779 29,173 978,892 4,725,314 19,772 4,745,086 EBITDA 77,093 54,690 92,316 32,505 6,580 20,466 250,842 78,172 11,012 11,609 245,916 881,201 (9,403) 871,798 1,770 21 86,791 5 9 78 726 2,693 511 35 3,659 96,298 103 96,401 4,348 5,276 15,501 673 458 14,399 703 41,358 1,413 42,771 16,968 5,168 17,489 5,445 539 596 54,715 7,344 149 1,204 57,461 167,078 1,325 168,403 936,859 629,130 721,925 128,523 148,429 464,390 3,140,538 576,198 113,702 96,469 11,271,583 18,227,746 18,227,746 1,016 9,262 124,444 670 3,379 166 112,858 5,934 248 6 3,866,643 4,124,626 1,179 4,125,805 480,377 285,900 919,549 39,371 145,787 299,867 664,364 195,157 48,375 18,515 931,699 4,028,961 4,028,961 6,183 26,756 19,886 36,321 35,424 1,046,716 1,150,884 259,100 48,455 20,729 2,650,454 39,719 2,690,173 277,272 171,637 324,344 35,220 52,621 90 1,312 31 6,232 868,759 868,759 283,455 198,393 344,230 71,541 88,045 1,046,806 1,152,196 259,100 48,486 26,961 3,519,213 39,719 3,558,932 EBITDA 94,953 30,088 67,815 27,316 3,078 45,225 352,464 60,713 8,691 8,817 699,160 4,169 703,329 143 151 34 10 15 149 251 387 164 76 1,380 314 1,694 9,886 5,393 8,427 540 743 37,588 62,577 1,640 64,217 17,571 5,815 18,485 5,505 419 576 53,141 4,358 140 1,278 107,288 11,810 119,098 1,024,135 370,105 530,795 175,780 232,043 433,783 3,053,801 300,378 52,062 66,225 6,239,107 244,334 6,483,441 9,068 841 19,104 999 1,723 457 60,711 6,656 69 303 99,931 683 100,614 478,881 94,233 611,032 17,993 211,627 425,937 399,701 120,855 17,077 14,922 2,392,258 36,475 2,428,733 887,301,000 503,086,000 21

(ii) 4,725,314 19,772 4,745,086 3,519,213 39,719 3,558,932 (1,015,908) (1,015,908) (868,759) (868,759) 3,709,406 19,772 3,729,178 2,650,454 39,719 2,690,173 881,201 (9,403) 871,798 699,160 4,169 703,329 (69,424) (69,424) (23,694) (277) (23,971) 811,777 (9,403) 802,374 675,466 3,892 679,358 85,439 85,439 (1,637) (1,637) 142,345 653 142,998 33,285 1,612 34,897 (167,078) (1,325) (168,403) (107,288) (11,810) (119,098) (41,358) (1,413) (42,771) (62,577) (1,640) (64,217) (60,118) (60,118) (49,767) (49,767) 769,370 (11,488) 757,882 489,119 (7,946) 481,173 (iii) 22

3 28,166 30,551 4,589 3,817 96,298 1,380 866 1,011 129,919 36,759 (650) (559) 566 (68) (502) 9,842 7,433 (1,688) (4,697) (725) 12,426 (3,474) 23

4 (a) 70,180 62,577 (b) 528,167 385,905 35,384 19,773 563,551 405,678 (c) 8,591 6,257 138 162 5,015 4,881 84,478 55,970 77,447 46,275 56,039 5,627 6,155 (1,327) 2,604 4,538 112,324 67,727 (866) (1,011) # 1,515,453 1,007,065 # 255,473,000 187,894,0004(b) 24

5 (a) 163,872 91,149 697 (2,331) 164,569 88,818 (46,285) (18,106) (1,085) 118,284 69,627 118,328 70,386 (44) (759) 118,284 69,627 25% 1) 15% 15% 15% 2) 15% 15% 3) [2011 ] 58 15% 25

10% 25% 5% 5% 12,000,000 60,000,000 49,080,000 4,908,000 (b) 757,882 481,173 194,366 123,637 15,609 10,534 (17,024) (80,601) (50,836) 697 (2,331) 329 2,241 (1,085) (533) 4,908 (12,000) 118,284 69,627 26

6 (a) 621,692,000 413,090,000 3,686,873,104 2,533,899,186 621,692 413,090 3,686,873 2,533,899 16.86 16.30 627,528 416,755 3,686,873 2,533,899 17.02 16.45 (5,836) (3,665) 3,686,873 2,533,899 (0.16) (0.15) (i) 2,533,899 2,533,899 1,152,974 3,686,873 2,533,899 (b) 27

7 647,858 300,558 59,818 1,232 107,081 1,116,547 644 644 (100) (100) 647,858 300,558 59,818 1,776 107,081 1,117,091 647,858 300,558 59,818 1,776 107,081 1,117,091 1,004,078 1,787,794 2,791,872 (30,009) (818) (634) (31,461) 1,621,927 300,558 59,000 1,142 1,894,875 3,877,502 73,559 13,801 29,110 644 2,082 119,196 31,178 1,729 6,002 298 10,783 49,990 (100) (100) 104,737 15,530 35,112 842 12,865 169,086 104,737 15,530 35,112 842 12,865 169,086 38,190 1,703 5,909 413 31,537 77,752 (7,110) (213) (354) (7,677) 135,817 17,233 40,808 901 44,402 239,161 1,486,110 283,325 18,192 241 1,850,473 3,638,341 543,121 285,028 24,706 934 94,216 948,005 251,863,000 28

198,972 198,972 37,779 37,779 10,075 10,075 5,037 5,037 251,863 251,863 () ( ) 3%( 3%) 17.99% 17.64% ( ) 3,776,000 4,203,000 8 1,191,052 1,191,052 4,292,443 (93,987) 5,389,508 1,191,052 29

100,391 100,391 23,664 23,664 26,055 26,055 11,221 11,221 2,449 2,449 5,390 5,390 733,037 733,037 139,184 139,184 37,116 37,116 18,558 18,558 93,987 4,292,443 5,389,508 1,191,052 3% 3% 15.75% 19.92%15.59% 21.50% 30

9 2,275,939 565,218 1,126,175 608,653 (184,488) (20,728) 3,217,626 1,153,143 180,601 83,257 3,398,227 1,236,400 135,678 12,569 3,533,905 1,248,969 39,080,000 11,086,000 2,598,000 1,483,000 94,000,000 269,004,000 166,547,000 (a) 2,378,541 1,029,755 403,268 84,433 433,311 29,453 2,506 9,502 3,217,626 1,153,143 30 180 31

10 508,688 133,143 1,976,222 333,940 175,560 73,030 2,660,470 540,113 508,688 133,143 11 32

87.3% 3,709,406,0002,650,454,000 40.0% 2,730,514,0002,650,454,000 3.0% 978,892,000 1,515,453,0001,007,065,000 50.5% 2,193,953,0001,643,389,000 550,564,000 62.0% 59.1% 1,079,016,0001,007,065,000 7.1%1,651,498,000 1,643,389,000 8,109,000 60.5%62.0% 1.5% 436,437,000 32,590,000 542,455,000 55.4% 33

129,919,00036,759,000 253.4% 92,640 1,380 6,613.0% 31,012 34,368-9.8% 866 1,011-14.3% 124,518 36,759 238.7% 84,210,000 3,658 1,743 5,401 12,426,000 3,474,000 3,474,000 13,369,000 9,842,000 7,193,000 943,000 34

1,195,636,000 903,418,000 483,529 499,424-3.2% 335,095 244,008 37.3% 26,930 27,747-2.9% 115,183 132,239-12.9% 960,737 903,418 6.3% 6.3% 35.2%34.1% 137,826 14,395 9,018 73,660 234,899 682,000 24.0% 35

384,914,000 221,560,000 68,893 59,646 15.5% 15,600 16,623-6.2% 79,985 67,727 18.1% 101,335 77,564 30.6% 265,813 221,560 20.0% 221,560,000 20.0% 10,849,00012,258,000 9.7%8.4% 22,549 3,843 32,339 60,370 119,101 738,000 12.2% 755,748,000551,696,000 37.0%20.8% 20.4% 36

562,834,000551,696,000 2.0% 20.8% 20.6% 192,914,000 34,010,000 19.7% 70,180,000 62,577,000 2,450,359,000 3.91% 4.98% 31% 85,439,000 20% 1,637,000 16.8616.30 3.4% 50.5%621,692,000 413,090,000 4,483,747,630 3,686,873,104 6,872,568,000 2,094,478,000 2,137,886,000 439,721,000 3,398,227,000 1,236,400,000 4,490,989,000 1,133,841,000 2,381,579,000 960,637,000 1.51.8 0.37 0.22 3,183,756,000 11,129,468,000 37

2,450,359,000 1,172,213,000462,080,000 406,547,000 346,279,000 302,526,000 9,4206,579 4,529 3,418 1,473 563,551,000 405,678,000 14 14A.5.1 3.21 14A.5.1 38

3.21 14A.5.1 39