MediNet Group Limited 260,000,000 0.27 0.251% 0.0027% 0.005% 0.01 8161 342C 2016 5 25 0.27 0.25 www.hkexnews.hk www.medinetgroup.com 2016531 2016 5 24
i
2016 1 2....5 25 www.medinetgroup.com www.hkexnews.hk 3....5 30... 5 30 4 5.... 5 30...5 31 1. 2. 2016 5 25 3. 4. 2016 5 30 5. 2016 5 31 (i)(ii) 2016 5 31 ii
........................................................................... i ii iii..................................................................... 1... 15... 25... 27... 43... 46... 49... 52... 54... 66... 80..................................................................... 93... 157... 167... 172..................................................................... 174 iii
... 177... 241..................................................................... 250... 255... I-1... II-1 2016 3 31... III-1..................................................... IV-1... V-1... VI-1... VII-1 iv
(i) (ii) X 1
(iii) 391361 17 (iv) 62 42 X 2013/14 2014/15 12 31 2014 2015 % % % % 49,344 63.7 48,313 55.6 34,987 57.9 38,818 57.6 9,013 11.6 13,142 15.1 9,200 15.2 10,895 16.2 6,431 8.3 7,194 8.3 4,680 7.7 5,441 8.1 12,732 16.4 18,284 21.0 11,570 19.2 12,179 18.1 77,520 100.0 86,933 100.0 60,437 100.0 67,333 100.0 (1) (2) 2
12 31 2013/14 2014/15 2014 2015 % % % % 13,826 24.8 13,348 24.0 8,822 22.2 13,558 30.6 35,518 63.7 34,965 63.0 26,165 66.0 25,260 57.1 49,344 88.5 48,313 87.0 34,987 88.2 38,818 87.7 6,431 11.5 7,194 13.0 4,680 11.8 5,441 12.3 55,775 100.0 55,507 100.0 39,667 100.0 44,259 100.0 (i) (ii) 3
(iii) (iv) 12 31 2013/14 2014/15 2014 2015 % % % % 1,973 5.6 2,062 5.9 1,665 6.4 1,829 7.2 33,545 94.4 32,903 94.1 24,500 93.6 23,431 92.8 35,518 100.0 34,965 100.0 26,165 100.0 25,260 100.0 2013/14 2014/15 2015 12 31 (i)73.5%82.4%65.7%(ii) 95.9%92.3% 96.2% (i)26.5%17.6% 34.3%(ii) 4.1%7.7% 3.8% (i) (ii) (iii) 4
(iv) (v) 20 Ipsos2014 16 2014 2014 75.2% 2.5% 2014 4,260 2014 253 2014/15 13.1 0.05% 2014 1,480 20144,929.9 2014/15 18.3 0.37% (i) (ii)(iii) 5
(i) (ii) (iii) (i) (ii) (iii) (iv) (v) (vi) (vii) (viii) 6
2013/14 2014/15 12 31 2014 2015 77,520 86,933 60,437 67,333 6,800 12,736 5,795 (2,347) 5,542 10,549 4,717 (3,976) 10,726 16,258 8,472 597 4,830 14,125 8,659 (2,300) (2,453) (5,365) (3,381) 15,878 5,648 (7,450) (5,912) (3,963) 2014 2015 2015 3 31 3 31 12 31 93,102 86,429 3,237 25,843 46,645 38,993 25,802 25,934 20 45,368 41,125 21,336 (19,525) 5,520 17,657 47,775 66,015 20,874 2013/14 2014 3 31 2014/15 2015 3 31 2015 12 31 7.1% 12.1% 11.6% 16.0% 4.7% 7.9% 0.6 1.1 1.8 39.5 40.0 37.7 112.9 107.3 78.8 95.5% 59.3% 0.0% 8.2 14.3 7
2013/14 5.5 2014/15 10.5 2015 12 31 4.0 9.2 2015 12 31 5.2 2014 12 314.7 10.9% 2015 12 312014 2015/16 2.5 10.42015/16 2014/15 2015/16 2015/16 2016 3 31 2014 3 31 2014 3 31 (i) (ii) (iii) 13.0 57 2009 6 2014 3 31 2015 3 31 2015 12 3120.2 19.12015 8 12 83.5 2015 10 15 8
2015 12 31 2013 4 1 2014 3 31 2013 4 1 2014 3 31 2015 3 31 2015 12 31 (14,100) (8,558) 1,991 1,612 20134114.1 (i) 2013 4 1 40.2 (ii) 2009 6 57 2013 4 1 2014 3 31 8.5 11.2 2010 3 31 2013 4 1 2015 10 (iii) 2013 4 1 2.4 2003 10 2009 3 312009 3 31 4.42010 3 31 2013412013/14 9
2014 3 31 8.6 2015 3 31 2.0 2013/14 2014/15 2015 12 31 1.6 (i)2015 12 31 (ii) 2015 10 (iii)2015 8 12 NSD CAPITAL 20151028NSD CapitalMedinet International NSD Capital Medinet InternationalMediNet BVIMediNet BVI 25%45,000,0002015 10 28 NSD Capital195,000,000 18.75%NSD Capital0.2308 0.2611.23% NSD CAPITAL (i) Medinet International 56.25%Medinet International (ii) NSD Capital 18.75%NSD Capital (iii) 25% Medinet International 10
260,000,000 0.27 0.25 260,000,000 0.25 280,800,000 0.27 0.07 0.25 0.07 0.27 2015 12 31 22.7 7.7 15.0 15.0 0.39.2 2013/14 2014/15 2015 12 311.24.32015/16 2017 3 31 2015/16 (i) (ii)(iii) 11
0.26 44.9 10.1 22.5%34.2 76.1%0.3 0.7% 2016 9 30 2016 10 1 2017 3 31 2017 4 1 2017 9 30 2017 10 1 2018 3 31 2018 4 1 2018 9 30 2018 10 1 2019 3 31 4,160 978 3,557 1,428 10,123 33,201 1,000 34,201 50 50 50 50 50 50 300 0.3 0.7% 2013/142014/15 2015 12 31 2015 10 51 2015 11 12
2015 12 318.299.3% 8,156,000 2015/16 2014/15 2014 12 31 0.1 5.3 2015 5.4 2013/14 2014/152015 12 3199.0%91.6% 93.4% 4 20 13
2015/16 2016 3 31 1....2.5 2....0.24 1. 2016 3 31 2016 3 31 10.42016 3 31 2016 3 318.0 2. 2016 3 31 2016 3 311,040,000,000 2015 4 1 2016 3 31 2015 4 1 14
2016 5 19 1 4 6 9 15
2016 5 19 7,799,999 779,999,900 622 2014 3 3 32 2015 8 20 16
Medinet International 2015 11 11 2016 5 19 156B 17
156 2013/14 2014 3 31 2014/15 2015 3 31 2015/16 2016 3 31 18
18322 Ipsos Ipsos Limited Ipsos Ipsos 2016 5 16 2016 5 31 161 MediNet BVI Medinet (BVI) Limited2015 8 12 19
2015 11 1 1998 12 9 1999 1 27 2006 4 27 1999 12 22 100% Medinet International Medinet International Limited 2011 6 2 56.25% 20
1994 3 29 Melchester Investment Company Limited 1994 8 9 MediNet Service Limited 1995 8 8 2006 4 10 2016 5 19 2003 10 20 Mens Health Solutions Limited 2004 3 5 2012911 NSD Capital NSD Capital2015 8 17 NSD Capital 0.27 0.25 21
260,000,000 (i) (ii) (iii) 322014 3 3 2016 5 25 22
(i) (ii) (iii) 571 0.01 1 6 2 23
2013/14 2014/15 2015 12 31 2016 5 23 1994 12 22 Sun, Edwards & Associates (Dental Surgeon) Limited 1997 3 3 2001 9 7 % 24
25
26
(i)(ii) (iii) 361 (iv) 42 400 27
(i) (ii) (iii) 28
2015/16 22.7 7.7 15.0 10.4 2015/16 2015/16 2015/16 2015/168.0 2014/15 29
2.6 32.0% 2015/16 2016 3 31 2015 12 31 2014 2013/14 2014/15 77.5 86.912.1%5.5 10.5 90.3%7.1% 12.1% 2015 12 312014 20142015 12 31 60.4 67.3 11.4%2014 12 314.7 2015 12 31 4.0 2015 12 315.2 2014 12 3110.9% 2014 3 31 201433119.5(i) (ii) (iii) 30
57 2009 6 2014 3 31 2015 3 312015 12 31 20.219.1 2015 8 12 83.5 2015 10 15 2015 3 31 2015 12 31 5.5 17.7 2015 12 31 2013/14 2014/15 4.8 14.1 2015 12 31 2.3 2015 12 31 2016 3 31 31
32
33
20 19 2014 2015 3 31 2015 12 31 8,805,000 10,238,000 8,214,000 34
3,000476,000351,000 2013/142014/15 2015 12 31 39.5 40.0 37.7 Ipsos 3 2010 48,100 201459,000 5.2% Ipsos 3 2010 49,000 2014 60,000 5.2% 35
3% 7% Ipsos +3% +7% 3% 7% 1 2013/14 (1,120) (2,612) 1,120 2,612 2014/15 (1,139) (2,657) 1,139 2,657 2015 1231 (955) (2,227) 955 2,227 2 2013/14 (935) (2,181) 935 2,181 2014/15 (951) (2,219) 951 2,219 2015 1231 (797) (1,860) 797 1,860 1. 2013/142014/156,800,000 12,736,000 2015 12 312,347,000 2. 2013/142014/155,542,000 10,549,000 2015 12 313,976,000 Ipsos 2010 12,620 2014 13,4171.5%2010 2,179 2014 2,343 4.3% 36
H5N1H7N9(H1N1)(MERS) 22.7 7.7 15.0 15.00.39.2 2013/14 2014/15 2015 12 31 1.2 4.3 2015/16 2017 3 31 2015/162017 3 31 (i) 282 (ii) 37
(iii) 486 2014 2015 3 31 2015 12 31 659,0004,583,000 3,758,000 38
2014 12 39
40
Ipsos Ipsos 41
42
7.03(1) 11.10 2016 3 31 342(1) 3 I II 3 I 2732L 5(3) 2016331 3 II31 32L 5(3) 2016 3 31 2015 3 31 2015 12 31 3 I 27II 3132L5(3) 7.03(1) 11.10 (i) 2016 3 31 2016 5 24 2016 3 31 43
(ii) (a)2015 3 312015 12 31 2016 3 31 (b) (iii) 2015 12 31 2015 12 31 2016 3 31 7.03(1) 11.10 (i) 2016 5 242016 5 31 (ii) 342(1)3 27 31 (iii) 14.29 14.31 2016 3 31 (iv) 2015 12 31 (v) 18.49 2016 6 30 2016 3 31 44
342(1) 3 I 27 II31 2016 3 31 342A (i) 2016 5 24 (ii) 45
32 571V 46
260,000,000 25% 44B(1) 11.23(7) 25% 260,000,000 25% 47
2016 5 31 10,000 8161 48
57 57 7 2 4 B 80 2 13 A 1 103 49
1 6 18 2 16 1606 146 9 121 805 806 39 19 Conyers Dill & Pearman Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman, KY1-1111 Cayman Islands 18 1 22 2201 2201A 2202 50
88 35 625 2 1 6 18 2 16 1606 145 9 901 51
937 9 7 43A 57 9 7 43A Codan Trust Company (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman, KY1-1111 Cayman Islands 52
183 22 151 www.medinetgroup.com 53
Ipsos Ipsos Ipsos Ipsos Ipsos458,000 IpsosIpsos IpsosIpsos IpsosIpsos 87 16,000 Ipsos Ipsos Ipsos(i) (ii)(iii) IpsosIpsos Ipsos 54
Ipsos Ipsos(i) (ii) 2010 921 2014 1,2367.6% 180 160 140 120 100 80 60 40 20 0 120.2 123.6 99.8 103.6 92.1 62.4 64.5 47.0 45.1 51.5 48.3 53.6 50.0 57.8 59.1 179.1 166.3 155.3 144.4 133.6 95.9 88.6 82.3 76.1 70.1 63.5 68.3 73.0 77.7 83.2 2010 2011 2012 2013E 2014E 2015F 2016F 2017F 2018F 2019F Ipsos EF2013 2014 Ipsos65 2010 13.1% 2013 14.2% 2010 2014 55
0.3%2014 86.9 81.2 IpsosIpsos 2015 1,336 2019 1,791 Ipsos 2010 1,315 2014 1,938 10.2% 2,500 2,000 1,500 1,315 1,447 1,507 1,763 1,938 2,077 1,000 500 0 2010 2011 2012 2013 2014 2015F Ipsos F Ipsos(i) (ii)2010 2014 11.4% Ipsos 56
Ipsos 20102011 2012 2013 20141517 17 17 16 Ipsos2014 580 3886 2014 700 722 600 400 900 2014 75.2% 2014 2.5% 2014 2.4% 2.5% 13.9% 19.9% 39.7% 21.6% Ipsos 57
Ipsos (i) 400 (ii) Ipsos (iii) 58
Ipsos 2010 159 2014 25312.4% 30 25 20 15 15.9 16.3 17.7 21.4 25.3 28.4 10 5 0 2010 2011 2012 2013 2014 2015F Ipsos F Ipsos Ipsos 59
Ipsos2010 3,840 2014 4,260 2.6% 2014 253 2014/15 13.1 0.05% Ipsos (i) (ii) (iii) Ipsos 60
20102,87020144,930 14.5% 6,000 5,000 4,000 3,000 2,870.0 3,114.0 3,451.0 4,174.1 4,929.9 5,530.8 2,000 1,000 0 2010 2011 2012 2013 2014 2015F Ipsos F Ipsos Ipsos Ipsos20101,29020141,480 3.5% 2014 4,929.9 2014/15 18.3 0.37% 61
Ipsos (i) (ii) (iii) Ipsos (i) 201020140.3% 2014 86.9 81.2 652010 13.1%2013 14.2%2030 (ii) Ipsos (a)(b) (c) 62
(d)2008 70 250 2014 2,000 (e) (iii) Ipsos2008 710,766 2014 1,272,693 2013/14 2014/152015 12 31 40.3 41.2 35.3 81.6%85.3% 91.0% 2015 12 31 94.1% Ipsos 63
(i) Ipsos 201048,100 201459,000 5.2% 60,000 50,000 48,100 51,400 54,200 55,900 59,000 40,000 30,000 20,000 10,000 0 2010 2011 2012 2013 2014 Ipsos Ipsos Ipsos 2010 49,000 2014 60,0005.2% 70,000 60,000 50,000 40,000 30,000 20,000 10,000 0 49,000 2010 60,000 55,200 56,600 52,500 2011 2012 2013 2014 Ipsos Ipsos 64
(ii) Ipsos 2010 101.12014 114.43.1% 140 120 100 80 60 40 20 0 101.1 105.3 107.9 111.1 114.4 2010 2011 2012 2013 2014 Ipsos Ipsos2010 2014 (iii) Ipsos 2010 147.62014 213.79.7% 250 200 150 147.6 169.9 188.3 204.1 213.7 100 50 0 2010 2011 2012 2013 2014 Ipsos Ipsos 65
8 (i) (ii) 20K 20A 1 1 12 20A(8) 20B 66
(i)(ii) (iii) 67
8 (i)(ii) 156B 1,000 50 (a)(b) 2,000 68
(a) (b)(c) (d)(e) 343 clinic polyclinic549 69
50,000 100,000 138 138A (i)(ii) 137 529 70
134 134A 450,000 3 354 354O 231 71
50,0006 100,000 1 56 (i) 30,000 (ii) 10,000 (iii) 14 26 303 50,000 2 2,500 72
303B 6,000 (i) (ii) (a) (b) 50,000 486 1 2 3 73
4 5 6 6A 35C 599 1 49 74
21(1) (i) (ii) (iii) 419 419B 75
18(1) (i) (ii) (iii) (i) (ii) 3 76
201412 (i)(ii)(iii) 165 343 77
19 201412 2008 2010 (i) 78
(ii) 40% 65% (i)(ii) 79
1994 1994 1994 3 29 1994 12 22 1995 2006 1998 1998 12 9 1999 2008 2000 2002 2003 2003 10 20 2005 2015 2015 8 20 80
1994 3 29 10,000,000 1994 12 22 10,000,000 1998 12 9 500,000 2003 10 20 10,000 2015 8 20 20151111 MediNet BVI MediNet BVI 2015 8 12 MediNet BVI MediNet BVI 81
1994 3 29 1994 8 98 99% 1% 100%99.9999% 999,999 0.0001% 1 100% 999,999 1 1994 12 22 1996 7 100%99.99999% 9,999,999 0.00001% 1 100% 9,999,999 1 1998 12 9 1999 1 100%99.9998% 499,999 0.002% 1 82
499,999 1 2003 10 20 100% 80% 8,000 Manuel Leon Karell 10%1,000 10% 1,000 2015 5 29Manuel Leon Karell1,000 1 100% 100% 1 100% 100% Medinet International 2 >99% <1% 83
1. 1999 12 22 100% 2. Medinet International2011 6 2 1. MediNet BVI MediNet BVI 2015 8 12 600 1.00 Medinet InternationalMediNet BVI 2. 2015820 390,00039,000,000 0.01 Medinet International 3. MediNet BVI 2015 8 28 MediNet BVI 99.9998% 0.0002% MediNet BVI99 1 MediNet BVI Medinet International Medinet International MediNet BVIMedinet International100 MediNet BVIMedinet International1 Medinet International 2015 8 28 MediNet BVI 99.9999% 0.0001% MediNet BVI991 MediNet BVI Medinet International Medinet International MediNet BVI Medinet International100 MediNet BVIMedinet International1 Medinet International 84
2015 8 28MediNet BVI99.99999% 0.00001% MediNet BVI991 MediNet BVIMedinet International Medinet International MediNet BVI Medinet International 100 MediNet BVIMedinet International1 Medinet International 2015 8 28 MediNet BVI100% MediNet BVI 100 MediNet BVI Medinet International MediNet BVI Medinet International100 MediNet BVIMedinet International1 Medinet International 4. Medinet International 250 MediNet BVINSD Capital 2015 10 28 Medinet International 45,000,000 250 MediNet BVI NSD CapitalMedinet International NSD Capital 75% 25% MediNet BVI NSD Capital 5. Medinet InternationalNSD Capital 2015 11 11 Medinet International NSD Capital 750 250 MediNet BVI74 25 Medinet International NSD CapitalMediNet BVI 6. 2016 5 19 4,961,000,000 390,000 50,000,000 85
100% Medinet International NSD Capital 75% 25% 100% MediNet BVI 100% 86
100% NSD Capital Medinet International 100% 18.75% 56.25% 25% 100% 100% MediNet BVI 100% NSD CAPITAL 2015 10 28 NSD CapitalMedinet International NSD Capital 45,000,000 MediNet BVI Medinet InternationalMediNet BVI25%2015 10 28 87
NSD Capital NSD Capital Medinet (BVI) Limited 2015 10 28 250 MediNet BVIMediNet BVI 25% 45,000,000 2015 10 28 MediNet BVI180,000 NSD Capital NSD Capital 195,000,000 18.75%NSD Capital 0.2308 0.26 11.23% NSD CapitalMediNet BVI Medinet InternationalMediNet BVI NSD Capital NSD Capital NSD Capital NSD Capital 18.75% 88
NSD Capital NSD CapitalNSD Capital 50,000100 1.00 4,990,000 0.01NSD Capital NSD CapitalConvoy Fund Management Limited DRL Capital Investment Management LimitedCFMCFM 1019 (i) CFM(ii) NSD CapitalDRL Capital 74.8%11.11% 3886 Lime Development Limited 43.14%45.75% NSD Capital 2014 3 31 2015 3 31 3543 42 2728 27 2013/14 2014/15 89
2015 12 31 2.5 2.8 2.3 7.6%8.3% 8.3% NSD Capital Medinet International NSD Capital MediNet BVI (a) MediNet BVI (b) MediNet BVI MediNet BVI (c) (a) (b)nsd Capital Medinet International NSD CapitalNSD Capital (a) NSD Capital (b) NSD Capital (c) NSD CapitalMediNet BVIMedinet International NSD Capital MediNet BVI (d) NSD Capital 90
(e) (f) (g) (h) Medinet International NSD Capital2016 2017 3 31 Medinet InternationalNSD Capital 2012 102013 7 HKEx-GL43 12Medinet International NSD Capital Medinet International NSD Capital Medinet InternationalNSD Capital NSD Capital NSD Capital NSD Capital10% NSD Capital11.23 91
2012 10 2013 7 HKEx- GL43-12 92
(i) (ii) (iii) 391361 (iv) 6242 20 93
2013/14 2014/15 12 31 2014 2015 % % % % 49,344 63.7 48,313 55.6 34,987 57.9 38,818 57.6 9,013 11.6 13,142 15.1 9,200 15.2 10,895 16.2 6,431 8.3 7,194 8.3 4,680 7.7 5,441 8.1 12,732 16.4 18,284 21.0 11,570 19.2 12,179 18.1 77,520 100.0 86,933 100.0 60,437 100.0 67,333 100.0 (i) (ii) (iii) (iv) (v) 94
(i)(ii)(iii) (iv)(v) (1) (iii) (iv) (i) / (ii) / i: ii: iii: iv: 95
(2) (i) (ii) i: ii: 96
(3) (i) i: Ipsos2014 162014 201475.2% 2.5% 97
1. 20 400 30417 87 62 Ipsos Ipsos Ipsos 2. 4 20 3 21 98
3. 30 18 1. 99
2. (i) (ii)(iii) (iv) 1,0001,500 34.2 (i) 30.0(ii)3.2 (iii) 1.0 2016 12 2016 12 2017 4 1 3. 100
2013/14 2014/15 2015 12 31 63.7%55.6% 57.6% 17 X 101
(i) (ii) (1) (i) (ii) (iii) (iv) (2) (i)(ii) (iii) 102
2013/14 2014/15 12 31 2014 2015 % % % % 13,826 28.0 13,348 27.6 8,822 25.2 13,558 34.9 35,518 72.0 34,965 72.4 26,165 74.8 25,260 65.1 49,344 100.0 48,313 100.0 34,987 100.0 38,818 100.0 2013/14 2014/15 12 31 2014 2015 13 12 10 12 88 99 98 101 97 107 102 106 103
2014/15 2015/16 2015 12 31 99.0%91.6% 93.4% 2013/142014/15 2015 12 31 8.3%8.3% 8.1% (i) (ii) (iii) 104
2013/14 2014/15 12 31 2014 2015 % % % % 3,857 60.0 4,644 64.6 2,725 58.2 3,386 62.2 2,574 40.0 2,550 35.4 1,955 41.8 2,055 37.8 6,431 100.0 7,194 100.0 4,680 100.0 5,441 100.0 2013/14 2014/15 12 31 2014 2015 102 102 95 115 5,832 5,753 5,895 5,960 5,934 5,855 5,990 6,075 105
mhscarrie Womens Health Centre 16 2013/14 2014/15 2015 12 31 11.6%15.1% 16.2% 2013/14 2014/15 12 31 2014 2015 % % % % 1,229 13.6 2,230 17.0 1,687 18.3 2,017 18.5 7,784 86.4 10,912 83.0 7,513 81.7 8,878 81.5 9,013 100.0 13,142 100.0 9,200 100.0 10,895 100.0 106
2013/14 2014/15 12 31 2014 2015 % % % % 3,188 35.4 3,607 27.4 2,459 26.7 3,666 33.6 5,825 64.6 9,535 72.6 6,741 73.3 7,229 66.4 9,013 100.0 13,142 100.0 9,200 100.0 10,895 100.0 2013/14 2014/152015 12 31 16.4%21.0% 18.1% 107
2013/14 2014/15 12 31 2014 2015 % % % % 3,365 26.4 4,950 27.1 3,438 29.7 3,348 27.5 3,781 29.7 5,584 30.5 3,240 28.0 3,781 31.0 3,138 24.7 4,784 26.2 2,694 23.3 2,717 22.3 1,110 8.7 1,212 6.6 917 7.9 896 7.4 1,338 10.5 1,754 9.6 1,281 11.1 1,437 11.8 12,732 100.0 18,284 100.0 11,570 100.0 12,179 100.0 (i) 108
(ii) 109
(iii) 391361 (iv) 62 42 X (a) 304 (b) 87 17 110
(c) 2013/14 (d) (i) (ii) (iii) 111
(iv) X X X X X X 303 56 3 11 2013/14 2014/15 2015 12 31 70,000 116,000 128,000 189,000 216,000 126,000 112
(a) (i) (ii) (iii) (b) (i) (ii) (iii) (c) (i) (ii) (iii) (iv) 113
(d) (i) (ii) (a) (b) (i) (ii) (iii) 114
1 2 1 4 5 1 3 2 4 5 1 10 3 4 5 2 3 4 3 5 1 2 3 4 115
(a) (b) (a) 2013/14 2014/15 2014 2015 12 31(a) 55.855.5 39.7 44.3 (b) 2013/14 2014/15 2014 2015 12 31 (b)26.2 36.1 24.6 26.8 21.7 31.4 20.8 23.1 (a) (b)2013/14 2014/15 2014 2015 12 31 4.5 4.6 3.8 3.7 116
(a) (b) 3 31 12 31 2014 2015 2014 2015 1 55,775 55,507 39,667 44,259 6,379 6,386 3,222 5,881 11.4% 11.5% 8.1% 13.3% 2 21,745 31,426 20,770 23,074 3 4,457 4,627 3,798 3,726 26,202 36,053 24,568 26,800 2,195 7,856 3,109 2,465 8.4% 21.8% 12.7% 9.2% 1 2 117
3 8 2014/15 792,000 2013/142014/1520142015 12 31(a) 11.4% 11.5%8.1% 13.3%2013/14 2014/15 (a)2014 12 318.1% 2015 12 31 13.3% (i)2014 12 31 2015 2014 12 31 (ii) (iii) 2013/142014/15201420151231(b) 8.4%21.8%12.7%9.2%2013/148.4% 2014/15 21.8%(i) (ii) (b)2014 12 3112.7% 2015 12 31 9.2% 118
12 24 119
(i) (ii) (iii)(iv) 80% 100% 90 2013/14 2014/15 2015 12 31 5.9 7.813.6 11.9%16.1% 34.9% 2.53.45.0 7.5%10.5% 18.8% 120
6090 90 121
2015 5 2016 1 2016 8 2017 3 14 262014 8 2015 102016 10 2017 11 (a) 122
(b) 2013/14 2014/15 12 31 2014 2015 % % % % 55,775 71.9 55,507 63.9 39,667 65.6 44,259 65.7 21,745 28.1 31,426 36.1 20,770 34.4 23,074 34.3 77,520 100.0 86,933 100.0 60,437 100.0 67,333 100.0 (i) (ii) 123
(iii) 12 24 (iv) (i) (ii) (iii) (iv) (v) 124
x A B C D E = A + B + C + D F G = E x F 21617,156 (i) (ii) 125
(iii) 2013/14 2014/15 12 31 2014 2015 13,865 21,316 13,511 16,191 7,809 10,037 7,207 6,825 71 73 52 58 21,745 31,426 20,770 23,074 2013/14 2014/15 12 31 2014 2015 9,106 11,146 9,165 8,829 (ii) 24,542 21,481 17,614 18,812 (iii) 1,515 1,967 1,579 1,591 35,163 34,594 28,358 29,232 126
2013/14 2014/15 2014 2015 12 31 1,5231,9121,4741,834 (ii)318 467 409 363 (iii)47373336 2013/14 2014/15 12 31 2014 2015 16,799 18,331 14,133 14,359 (ii) 37,494 31,926 25,084 26,510 (iii) 2,999 3,271 2,460 2,765 57,292 53,528 41,677 43,634 2013/14 2014/15 2014 2015 12 31 825 1,163 9561,128 (ii)208 314 287 257 (iii)24222121 127
(a)(b) 2013/14 2014/15 12 31 2014 2015 16,799 18,331 14,133 14,359 87,981 74,083 65,425 67,786 104,780 92,414 79,558 82,145 (a)(b) 2013/14 2014/15 12 31 2014 2015 13,865 21,316 13,511 16,191 12,337 14,737 11,057 10,609 26,202 36,053 24,568 26,800 128
2013/14 2014/15 2014 2015 12 31 825 1,163 956 1,128 140 199169 157 2013/14 2014/15 2015 12 31 16.0%19.8% 17.5%84.0%80.2% 82.5%2013/14 2014/15 2015 12 31 17.9%24.5%22.4% 24.0%15.9%17.0%18.3% 15.8%2013/14 2014/152014 2015 12 31 5.95.85.77.2 129
2013/14 % 1 A 4 45 9,724 12.5 2 B 13 45 3 C 16 60 4 D 10 45 5 E 12 30 8,065 10.4 4,338 5.6 3,945 5.1 2,991 3.9 29,063 37.5 48,457 62.5 77,520 100.0 130
2014/15 % 1 A 4 45 9,456 10.9 2 B 13 45 8,925 10.3 3 C 16 60 4,325 5.0 4 D 10 45 4,021 4.6 5 E 12 30 2,994 3.4 29,721 34.2 57,212 65.8 86,933 100.0 131
2015 12 31 % 1 B 13 45 2 A 4 45 7,053 10.5 6,276 9.3 3 F 20 3,204 4.8 4 C 16 60 5 D 10 45 3,081 4.6 3,073 4.5 22,687 33.7 44,646 66.3 67,333 100.0 5% 60 90 132
608 1.8 29,910 100.0 34,535 100.0 (i) (ii) (iii) X (iv)2015 11 1 2013/14 2014/15 12 31 2014 2015 % % % % 33,305 83.7 32,936 79.8 23,566 78.8 26,391 76.4 1,496 3.8 1,807 4.4 1,138 3.8 1,699 4.9 5,007 12.5 6,537 15.8 5,206 17.4 5,837 16.9 608 1.8 39,808 100.0 41,280 100.0 29,910 100.0 34,535 100.0 133
(a) (i) (ii) (iii) (iv) 130 83,775 90 (i)(ii) 134
(b) (i) (ii) (iii) (iv) (i) 2013 4 1 2014 3 31 2015 3 31 2015 12 31 329 316 307 298 87 88 92 89 43 52 54 59 459 456 453 446 161 2 50 135
(ii) 2013/14 2014/15 2015 12 31 4 22 3 17 31 12 3 4 2 2 0 5 9 6 5 0 4 0 16 32 10 19 35 17 (i)(ii)(iii) (iii) 2013/14 2014/15 2015 12 31 94.8% 90.2% 96.1% 97.7% 100.0% 94.6% 100.0% 92.3% 100.0% 95.9% 92.3% 96.2% 100 136
(iv) 2013/14 2014/15 2015 12 31 5.2% 9.8% 3.9% 2.3% 0.0% 5.4% 0.0% 7.7% 0.0% 4.1% 7.7% 3.8% 100% (c) (i)(ii) 17 (i)(ii)(iii) (iv)x (d) (i) 3 137
(ii) 2008 2007 (i)(ii) (iii) (iv) 2 30 138
138 60 90 2013/14 2014/15 2015 12 31 5.8%5.8% 6.1% 16.3%16.8% 18.3% 2013/14 2014/15 2015 12 31 5% 139
2013/14 2014/15 12 31 2014 2015 % % % % 55,469 99.5 53,653 96.7 39,558 99.7 38,823 87.7 306 0.5 1,854 3.3 109 0.3 5,436 12.3 55,775 100.0 55,507 100.0 39,667 100.0 44,259 100.0 140
3 156B 141
2013/142014/15 2015 12 31 13,00013,0008,000 (i) 282 (ii)(iii) 68 142
64.7% 70.6% 61.1% 20142015331 3 31 2014 2015 6 6 6 10 10 10 4 4 3 13 12 14 12 12 12 1 3 3 4 6 7 3 3 3 2 11 10 15 3 64 64 68 1 2015 11 1 2 3 2 2013/14 2014/15 2015 12 31 66.7% 100.0% 100.0% 100.0% 90.0% 80.0% 50.0% 100.0% 25.0% 64.7% 70.6% 61.1% 73.5% 82.4% 65.7% 143
100 10 18 144
93 7 1,943 48,575 2017 11 2015 11 27 22 2205 1,074 31,683 2019 4 2015 12 2016 1 3 14% 28 15 1513 1,172 48,200 2017 7 145
610 18 1819 558 2016 10 31 21,000 2016 11 1 2017 10 31 23,000 2017 10 1 12 1206 1,066 36,000 2016 12 (i) (ii) 3 146
10 13 1,963 62,816 2016 7 2015 12 2016 1 19% 6 1211 12 2,629 126,192 2018 12 147
57 2009 6 2014 3 31 2015 3 312015 12 31 20.219.1 2015 8 12 100% 83.5 2015 10 15 2015 10 15 83.5 10, 44 303609856 2015 11 26 10, 44 303609874 2015 11 26 10, 44 303609865 2015 11 26 10, 44 303609847 2015 11 26 10, 44 303776202 2016 5 16 148
medinetgroup.com 2015 11 5 2016 11 5 medinet.com.hk 1998 10 29 2018 6 6 mhs.hk 2005 10 19 2016 10 20 wbsbeauty.com 2013 3 9 2017 3 8 wellbeing.com.hk 1999 6 21 (i)(ii) 2007 2006 10 231 2006 5 3(1)(b) 149
3(1)(b) 2 (i) 3 (ii) 2007 3 15 2007 8 13 4,000 3(1)(b) 3(1)(b) (i) (ii) (i) 4,000 (ii) 8 (iii) 8 (iv) 150
(v) 2013/14 2014/15 2015 12 31 5.8 9.5 7.2 7.5%11.0% 10.7% MediNet BVI MediNet BVI 2015 11 1 343 161 151
(a) 188 (b) (a) (b) (c) (i) (ii) (iii) (iv) 152
(v) (vi) (d) (i) (ii) (e) (f) (i) (ii) (iii) (g) (i) (ii) 153
(iii) (iv) (v) (vi) (vii) (viii) (h) (i) (ii) 2015 11 1 (i) (ii) (i) (ii) 154
(i) (ii) (iii) (iv) (i) (ii) (iii) 2013/14 2014/15 155
2015 12 31 11.6%15.1% 16.2% 156
59 1994 3 29 2015 8 20 34 2009 9 11 2015 8 20 66 2016 5 19 2016 5 19 52 2016 5 19 2016 5 19 38 2016 5 19 2016 5 19 157
59 2015 8 20 2016 5 19 3MediNet BVI 32 1994 1983 1988 Bupa Ltd1989 1993Carlingford Medical Insurance Limited 34 2015 8 20 2016 5 19 3 MediNet BVI 1994 9 1997 7 1997 7 1997 9 2000 7 2001 4 2000 7 2009 9 6 66 2016 5 19 1997 2002 1 2014 12 1991 1 2000 6 1990113 158
20041282013222 2013 7 12 291AA ISP Asia Limited2005 5 192010 8 4 2010 12 24291AA 1972 5 1974 5 1999 12 52 2016 5 192001 1993 1 19971 1987 11 1990 12 20 2003 7 2 2004 7 6 2004 11 12 291AA 1182 2015 7 16 8030 2014 8 15 159
1421 2015 11 13 63 2015 11 6 612 2015 5 1 2016 5 9 38201651920163 Hong Lok Yuen International School Association Limited International College Hong Kong Limited2000 9 2009 8 2004 7 2010 9 20001115 17.50(2) (i) (ii) (iii) XV (iv)17.50(2) (v) 160
42 1995 8 7 41 1996 9 16 45 1997 7 5 45 1996 10 7 937 42 1995 8 20 1995 12 41 1996 9 19 2004 4 2015 9 2012 5 45 1997 7 18 161
1996 8 1996 11 45 1996 10 19 1995 8 1995 11 58 2015 11 221988 7 1990 5 2008 8 1995 7 2014 8 1225 1993 1 1995 1 1991 6 2016 5 19 162
180,000 180,000 180,000 180,000 180,000 2013/142014/15 2015 12 31 2013/14 2014/15 2015 12 31 2013/14 2014/15 12 31 2014 2015 4,798 5,526 4,197 4,544 75 88 65 61 4,873 5,614 4,262 4,605 163
2013/14 2014/15 12 31 2014 2015 1,000,000 3 2 4 3 1,000,0001,500,000 2 3 1 2 5 5 5 5 2016 5 19 2016 5 19 164
2016519 6A.19 6A.23 (1) (2) (3) (4) 17.11 18.03 165
A.2.1 1994 A.2.1 166
Medinet International 30%Medinet International Medinet International 11.04 5 2 3 Medinet International 3 167
2015 11 2015 11 11.04 11.04 168
(i)(ii) (iii) (iv) (v) (i) (ii) (a) 10% (b) 10% (c) 169
(a) (b) 30% (i) (ii) (30)30 30 30 60 170
(a) (b) (c) (d) (e) (f) (g) 171
XV23 10% 1 Medinet International 2 585,000,000 (L) 56.25% 2 585,000,000 (L) 56.25% 3 585,000,000 (L) 56.25% NSD Capital 4 195,000,000 (L) 18.75% Convoy Fund Management LimitedDRL Capital Investment Management LimitedCFM 4 4 195,000,000 (L) 18.75% 195,000,000 (L) 18.75% 1. L 2. Medinet InternationalMedinet InternationalMedinet International 3. 4. NSD CapitalCFMCFM 1019 CFMNSD Capital 172
XV2 3 10% 173
5,000,000,000 50,000,000 100 1 779,999,900 7,799,999 260,000,000 2,600,000 1,040,000,000 10,400,000 260,000,000 0.25 280,800,000 0.27 11.23(7) 25% 174
2016519 7,799,999 779,999,900 (a) 20% (b) (a) (b) (c) 2016 5 19 175
10% (a) (b) (c) 2016 5 19 176
2015 3 31 2015 12 31 361 42 (i) (ii) (iii)(iv) (v) 177
400 (i)(ii) (iii) 361(iv) 42 178
179
2015 11 11 4 5 E 4 E 4 E 4 180
E 4 E 4 2013/14 2014/15 12 31 2014 2015 77,520 86,933 60,437 67,333 1,582 2,234 1,791 1,882 739 717 356 (956) (37,318) (37,960) (27,181) (31,819) (17,937) (19,637) (15,012) (15,520) (3,654) (3,656) (2,630) (1,906) (2,490) (3,320) (2,729) (2,716) (4,232) (4,323) (3,299) (3,094) (6,471) (6,994) (5,208) (5,812) (939) (958) (730) (534) (300) (9,205) 6,800 12,736 5,795 (2,347) (1,258) (2,187) (1,078) (1,629) 5,542 10,549 4,717 (3,976) 2,616 7,691 1,690 1,652 8,158 18,240 6,407 (2,324) 0.71 1.35 0.60 (0.51) 181
(i)(ii) (iii)(iv) 12 31 2013/14 2014/15 2014 2015 % % % % 49,344 63.7 48,313 55.6 34,987 57.9 38,818 57.6 6,431 8.3 7,194 8.3 4,680 7.7 5,441 8.1 9,013 11.6 13,142 15.1 9,200 15.2 10,895 16.2 12,732 16.4 18,284 21.0 11,570 19.2 12,179 18.1 77,520 100.0 86,933 100.0 60,437 100.0 67,333 100.0 (i) (1) (2) 182
12 31 2013/14 2014/15 2014 2015 % % % % 13,826 28.0 13,348 27.6 8,822 25.2 13,558 34.9 35,518 72.0 34,965 72.4 26,165 74.8 25,260 65.1 49,344 100.0 48,313 100.0 34,987 100.0 38,818 100.0 (ii) 183
12 31 2013/14 2014/15 2014 2015 % % % % 3,857 60.0 4,644 64.6 2,725 58.2 3,386 62.2 2,574 40.0 2,550 35.4 1,955 41.8 2,055 37.8 6,431 100.0 7,194 100.0 4,680 100.0 5,441 100.0 (iii) 12 31 2013/14 2014/15 2014 2015 % % % % 1,229 13.6 2,230 17.0 1,687 18.3 2,017 18.5 7,784 86.4 10,912 83.0 7,513 81.7 8,878 81.5 9,013 100.0 13,142 100.0 9,200 100.0 10,895 100.0 184
12 31 2013/14 2014/15 2014 2015 % % % % 3,188 35.4 3,607 27.4 2,459 26.7 3,666 33.6 5,825 64.6 9,535 72.6 6,741 73.3 7,229 66.4 9,013 100.0 13,142 100.0 9,200 100.0 10,895 100.0 (i) (ii) (iii) 2013/14 2014/15 12 31 2014 2015 7,860 11,916 8,347 9,924 1,082 1,153 801 913 71 73 52 58 9,013 13,142 9,200 10,895 185
2013/14 2014/15 12 31 2014 2015 7,548 8,888 6,996 7,137 (ii) 6,989 8,007 5,978 7,594 (iii) 2,999 3,271 2,460 2,765 17,536 20,166 15,434 17,496 2013/14 2014/15 2014 2015 12 31 1,041 1,341 1,193 1,391 (ii) 155 144 134 120 (iii)24222121 (iv) 186
12 31 2013/14 2014/15 2014 2015 % % % % 3,365 26.4 4,950 27.1 3,438 29.7 3,348 27.5 3,781 29.7 5,584 30.5 3,240 28.0 3,781 31.0 3,138 24.7 4,784 26.2 2,694 23.3 2,717 22.3 1,110 8.7 1,212 6.6 917 7.9 896 7.4 1,338 10.5 1,754 9.6 1,281 11.1 1,437 11.8 12,732 100.0 18,284 100.0 11,570 100.0 12,179 100.0 (i) (ii) 2013/14 2014/15 12 31 2014 2015 6,005 9,400 5,164 6,267 6,727 8,884 6,406 5,912 12,732 18,284 11,570 12,179 187
2013/14 2014/15 12 31 2014 2015 9,251 9,443 7,137 7,222 (ii) 30,505 23,919 19,106 18,916 39,756 33,362 26,243 26,138 2013/14 2014/15 2014 2015 12 31 649 995 724 868 (ii) 221 371 335 313 2013/14 2014/15 12 31 2014 2015 702 1,609 1,250 1,316 292 51 51 139 409 422 374 312 1 2 2 1 154 148 112 113 24 2 2 1 1,582 2,234 1,791 1,882 188
(i) (ii) (iii) 2012 11 2014 3 312015 3 31 2015 12 31 13.0 13.4 2015 11 (iv) (v) 189
3 31 12 31 2014 2015 2014 2015 % % % % 33,305 89.2 32,936 86.8 23,566 86.7 26,391 83.0 1,496 4.0 1,807 4.7 1,138 4.2 1,699 5.3 2,517 6.8 3,217 8.5 2,477 9.1 3,121 9.8 608 1.9 37,318 100.0 37,960 100.0 27,181 100.0 31,819 100.0 (a) (b) (i) (ii) (c) 190
(d) X (e) 2015 11 1 3% 7% Ipsos +3% +7% 3% 7% 1 2013/14 (1,120) (2,612) 1,120 2,612 2014/15 (1,139) (2,657) 1,139 2,657 2015 12 31 (955) (2,227) 955 2,227 2 2013/14 (935) (2,181) 935 2,181 2014/15 (951) (2,219) 951 2,219 2015 12 31 (797) (1,860) 797 1,860 1. 2013/146,800,000 2014/15 12,736,000 2015 12 312,347,000 2. 2013/145,542,000 2014/15 10,549,000 2015 12 313,976,000 191
3 31 12 31 2014 2015 2014 2015 % % % % 4,238 23.6 4,794 24.4 3,713 24.7 4,377 28.2 6,310 35.2 7,056 35.9 5,365 35.8 5,668 36.5 3,633 20.3 3,898 19.9 2,888 19.2 2,279 14.7 3,756 20.9 3,889 19.8 3,046 20.3 3,196 20.6 17,937 100.0 19,637 100.0 15,012 100.0 15,520 100.0 (a) (b) (c) (d) 192
(a) (b) (c) (d) (e) 12 31 2013/14 2014/15 2014 2015 % % % % 821 19.4 822 19.0 616 18.7 648 20.9 3,411 80.6 3,501 81.0 2,683 81.3 2,446 79.1 4,232 100.0 4,323 100.0 3,299 100.0 3,094 100.0 193
(a) (b) 12 31 2013/14 2014/15 2014 2015 % % % % 316 4.9 300 4.3 241 4.6 193 3.3 735 11.3 808 11.6 614 11.8 585 10.1 230 3.5 242 3.5 202 3.9 130 2.2 189 2.9 216 3.1 120 2.3 126 2.2 1,104 17.1 1,051 15.0 651 12.5 696 12.0 1,021 15.8 1,114 15.9 850 16.3 1,203 20.7 367 5.7 293 4.2 272 5.2 237 4.1 56 0.9 500 7.1 744 11.5 875 12.5 632 12.1 684 11.8 537 8.3 546 7.8 385 7.4 385 6.6 225 3.5 186 2.7 133 2.6 147 2.5 947 14.6 863 12.3 1,108 21.3 1,426 24.5 6,471 100.0 6,994 100.0 5,208 100.0 5,812 100.0 (a) (b) (c) (d) (e) 194
(f) (g) (h) (i) (j) (k) (l) (i) (ii)(iii) 195
2013/14 2014/15 12 31 2014 2015 459 515 393 299 457 433 328 234 23 10 9 1 939 958 730 534 196
16.5% 2013/14 2014/15 12 31 2014 2015 6,800 12,736 5,795 (2,347) 16.5% 201416.5% 1,122 2,101 956 (387) 272 253 201 1,929 (116) (97) (73) (88) (20) (70) (6) (80) 255 1,258 2,187 1,078 1,629 2013/14 2014/15 12 31 2014 2015 8,745 9,846 6,204 7,526 1,303 5,823 1,121 1,844 8 197
2014/152013/14 2013/1477.512.1% 2014/15 86.9 (i) 2013/14 49.3 2.1% 2014/15 48.3 2013/14 13.8 2014/15 13.3 2013/14 35.5 2014/15 35.0 (ii) 2013/14 6.4 11.9% 2014/15 7.2 (iii) 2013/14 9.0 45.8% 2014/15 13.1 2013/14 2013/14 7,548 2014/15 8,888 198
(iv) 2013/14 12.7 43.6% 2014/15 18.3 2013/14 9,251 2014/15 9,443 2013/141.641.2%2014/152.2 2013/14 739,000 3.0% 2014/15 717,0002014/15 2013/14 37.3 1.7% 2014/1538.0 (i) 2013/14 33.3 2014/15 32.9 1.1%2.1% (ii) 2013/14 1.5 20.8% 2014/15 1.8 199
(iii) 2013/14 2.5 27.8% 2014/15 3.2 2013/14 2014/15 2013/14 17.9 9.5% 2014/15 19.62014/15 2013/14 3,654,000 2014/153,656,000 2013/14 2014/15 2014 3 31 78.9 2015 3 31 85.5 2013/14 2.5 33.3% 2014/15 3.3 200
2013/14 4,232,000 2.2% 2014/15 4,323,0002014/15 2013/146.58.1%2014/157.0 2013/14 939,000 2.0% 2014/15 958,000 2013/14 2014/15 2013/142014/15300,000 2013/14 6.8 87.3% 2014/15 12.7 2013/14 1.3 73.8% 2014/15 2.2 201
2013/14 5.5 90.3% 2014/15 10.5 2013/142.6194.0% 2014/15 7.7 2015 12 31 2014 12 31 2014 12 3160.4 11.4% 2015 12 31 67.3 (i) 2014 12 31 35.0 10.9% 2015 12 3138.8 (ii) 2014 12 314.7 16.3% 2015 12 315.4 (iii) 2014 12 319.2 18.4% 2015 12 3110.9 2014 12 316,996 2015 12 31 7,137 (iv) 2014 12 3111.6 5.3% 2015 12 3112.2 (i) 2014 12 31 441 2015 12 31 202
466 (ii)2014 12 31 26,243 2015 12 31 26,138 2014 12 31 1,791,000 5.1% 2015 12 31 1,882,000 2014 12 31356,000 2015 12 31 956,000 (i) (ii)20151231 2014 12 3127.2 17.1%2015 12 31 31.8 (i) 2014 12 31 23.6 2015 12 31 26.4 12.0% 12.0% 10.9% (ii) 2014 12 311,138,000 49.2% 2015 12 31 1,699,000 203
(iii) 2014 12 312.5 26.0% 2015 12 31 3.1 (iv) 2014 12 312015 12 31 608,000 2015 11 1 2014 12 31 15.0 3.4% 2015 12 31 15.5 2015 4 2014 12 312,630,000 27.5%2015 12 31 1,906,000 2015 10 15 2015 3 3185.5 2015 12 31 2.1 201412312,729,0000.5% 2015 12 312,716,000 2014 12 31 3,299,000 6.2% 2015 12 31 3,094,000 2014 204
2014 12 31 5,208,000 11.6%2015 12 31 5,812,000 2014 12 31730,00026.8%2015 12 31 534,000 2014 2015 12 31 9.2 2015 12 31 9.2 2015 12 31 2.3 2014 12 315.8 9.2 2015 12 31 6.9201412315.8 (i)2015 12 31 2014 6.9 (ii)2015 12 31 2014 12 31 0.4 2015 12 31 1.0 (iii)2015 12 31 2014 205
2014 12 315.8 2015 12 31 2.3 2014 12 31 1,078,000 2015 12 31 1,629,000 2015 12 31 9.2201512314.0 2014 12 31 4.7 9.2201512315.2 2014 12 31 4.7 (i) 2015 12 31 (i)2015 12 31 2014 6.9 (ii) 2015 12 31 2014 12 31 0.4 2015 12 31 1.0 (iii)2015 12 31 2014 2014 12 311,690,000 2.2% 2015 12 31 1,652,000 206
12 31 2013/14 2014/15 2014 2015 % % % % 49,344 63.7 48,313 55.6 34,987 57.9 38,818 57.6 6,431 8.3 7,194 8.3 4,680 7.7 5,441 8.1 55,775 72.0 55,507 63.9 39,667 65.6 44,259 65.7 9,013 11.6 13,142 15.1 9,200 15.2 10,895 16.2 12,732 16.4 18,284 21.0 11,570 19.2 12,179 18.1 21,745 28.0 31,426 36.1 20,770 34.4 23,074 34.3 77,520 100.0 86,933 100.0 60,437 100.0 67,333 100.0 2013/14 28.0% 2014/15 36.1% 2014/15 2013/14 2013/14 2014/15 2014/15 2014/15 2014 2015 12 31 34.4% 34.3% (a)(b) (i) 207
(ii)(iii) 2013412014331 2013 4 1 2014 3 31 2015 3 31 2015 12 31 (14,100) (8,558) 1,991 1,612 2013 4 1 14.1 (i) 2013 4 1 40.2 (ii) 2009 6 57 2013 4 1 2014 3 31 8.5 11.2 2010 3 31 208
2013 4 1 2015 10 (iii) 2013 4 1 2.4 2003 10 2009 3 312009 3 31 4.4 2010 3 31 2013 4 1 2013/14 2014 3 31 8.6 2015 3 31 2.0 2013/14 2014/15 2015 12 31 1.6 2015 12 31 2016 3 31 20.1 209
2013/14 2014/15 12 31 2014 2015 4,830 14,125 8,659 (2,300) (2,453) (5,365) (3,381) 15,878 5,648 (7,450) (5,912) (3,963) 8,025 1,310 (634) 9,615 1,190 9,215 9,215 10,525 9,215 10,525 8,581 20,140 210
2013/14 2014/15 12 31 2014 2015 6,800 12,736 5,795 (2,347) (410) (424) (376) (313) 3,654 3,656 2,630 1,906 939 958 730 534 (292) (51) (51) (139) 35 (617) (256) 825 131 10,726 16,258 8,472 597 (694) (3,307) (2,224) (3,993) (2,124) 1,034 (2,791) (1,068) 926 1,439 (110) 4,971 16,001 8,721 (2,304) (141) (1,876) (62) 4 4,830 14,125 8,659 (2,300) 2013/14 2014/15 4.814.1 211
2015 12 31 2.3 2015 12 31 2013/14 2.5 (i) 1.7 (ii) 1.1 2014/15 5.4 (i) 4.9 (ii) 1.2 2015 12 3115.9 (i)20.2 (ii)139,000 (i) 3.9 (ii)481,000 2013/14 5.6 16.5 5.9 212
7.3 0.9 8.5 2014/15 7.5 3.01.0 5.8 1.90.5 2015 12 31 4.0 2.3 0.5 1.4 2013/14 2014/15 2015 12 31 70,000116,000 128,000 2013/14 2014/15 2015 12 31 1,094 996 231 70 116 128 531 123 122 1,695 1,235 481 12 213
3 31 12 31 3 31 2014 2015 2015 2016 659 4,583 3,758 3,413 14,166 12,143 14,818 17,720 1,803 19,394 92 352 185 660 9,215 10,525 20,140 22,054 504 25,843 46,645 38,993 44,703 18,046 18,972 18,862 24,137 6,420 1,496 969 522 18,764 19,136 343 88 826 911 2,474 602 45,368 41,125 21,336 24,739 (19,525) 5,520 17,657 19,964 2014 3 31 19.5 (i)(ii) (iii) 2014 3 31 13.0 2012 11 2014 3 31 12 12 2015 11 2015 3 31 214
572009 6 2014 3 31 2015 3 31 2015 12 3120.2 19.1 201581283.5 2015 10 15 2015 3 315.5 (i) (ii) 2015 12 31 17.7 (i) (ii)2015331 2015 12 31 2016 3 31 20.0 2014 3 312015 3 312015 12 31 659,0004,583,000 3,758,000 215
2014 3 31 2015 3 31 2015 12 31 659,000 1,019,000 427,000 1,417,000 1,720,000 751,000 351,000 1,168,000 1,488,000 20142015 3 312015 12 31 15.213.0 15.9 3 31 12 31 2014 2015 2015 8,805 10,238 8,214 5,128 1,557 3,170 139 246 3,163 1,078 985 1,270 15,150 13,026 15,817 (14,166) (12,143) (14,818) 984 883 999 60 90 216
2014 3 318.8 16.3% 2015 3 31 10.2(i)(ii) 2015 3 2015 3 31 2014 3 31(iii)2015 2015 4 224 641 495 2014 266 133 2015 2015 3 31 2015 3 3110.2 19.8% 2015 12 31 8.2(ii)(iii) 2014 2015 3 312015 12 31 2015 3 310.2 2015 12 31 3.2 217
2013/14 2014/15 2015 12 31 39.5 40.0 37.7 2013/14 2014/15 365 2015 12 31275 2013/142014/15 2015 12 31 39.5 40.0 37.7 3 31 12 31 2014 2015 2015 30 4,019 5,555 3,848 31 60 3,954 2,566 2,883 61 90 829 1,641 1,132 91 180 3 476 351 8,805 10,238 8,214 218
2014 3 31 2015 3 312015 12 31 3 31 12 31 2014 2015 2015 8,802 9,762 7,863 1 30 3 450 313 31 60 26 61 90 31 91 180 7 3 476 351 8,805 10,238 8,214 2014 3 312015 3 312015 12 31 2015 12 3199.3% 8,156,000 2015 12 31 % 30 3,848 3,838 99.8 31 60 2,883 2,860 99.2 61 90 1,132 1,126 99.4 91 180 351 332 94.7 8,214 8,156 99.3 219
20142015 3 31 2015 12 31 18.019.0 18.9 3 31 12 31 2014 2015 2015 13,149 11,127 8,653 641 367 1,237 2,846 5,196 4,692 1,410 2,282 4,280 18,046 18,972 18,862 X 2014 3 31 13.115.4% 2015 3 3111.1 2015 12 31 8.7 2014 3 31 2.8 82.6% 2015 3 31 5.2 2015 2015 12 31 4.7 2014 3 31 1.4 61.8% 2015 3 31 2.3 2015 12 31 4.3 2015 12 31 220
3 31 12 31 2014 2015 2015 30 3,979 2,997 3,571 31 60 2,612 2,573 2,391 61 90 3,160 3,003 2,532 91 180 3,208 2,554 159 180 190 13,149 11,127 8,653 2015 12 3198.3% 8.5 30120 2013/14 2014/15 2015 12 31 112.9 107.3 78.8 2013/142014/15 365 2015 12 31 275 2013/142014/15 2015 12 31 112.9 107.3 78.8 30120 2014 3 312015 3 312015 12 31 13.013.5 2012 11 2014 3 31 2014 3 31 12 12 2015 11 2015 3 31 221
4 1 3 31 12 31 3 31 12 31 2013 2014 2015 2015 2014 2015 2015 Unicare Limited 696 1,717 2,924 1,717 2,924 2,924 Medinet International 46 46 51 46 51 55 MediNet Dental Services Limited 10 13 18 13 18 38 27 13,515 92 27 13,515 13,735 Times Insurance Consultants Limited 2,886 2,886 6,613 752 1,803 19,394 92 12,410 12,986 12,986 185 185 3 31 12 31 2014 2015 2015 6,420 1,496 Synergy Healthcare Limited 648 522 Times Insurance Consultants Limited 321 969 522 Unicare LimitedTimes Insurance Consultants Limited Synergy Healthcare Limited MediNet Dental Services Limited 2015 11MediNet Dental Services Limited 2015 11 23 Daily Wise International Limited 222
Medinet International 2015 11 2016331 2016 3 31 3 31 12 31 3 31 2014 2015 2015 2016 18,764 19,136 343 88 6,420 1,496 969 522 26,496 21,242 19,052 17,902 88 19,140 17,902 223
3 31 12 31 3 31 2014 2015 2015 2016 18,764 19,136 19,052 17,902 37,816 37,038 17,639 17,987 20,177 19,051 37,816 37,038 37,771 35,224 45 1,814 37,816 37,038 224
3 31 12 31 3 31 2014 2015 2015 2016 1,125 1,150 1,150 1,176 3,609 3,688 14,293 13,037 20,177 19,051 11,467 13,286 6,172 4,701 37,816 37,038 2015 10 15 2015 11 2015 11 225
3 31 12 31 3 31 2014 2015 2015 2016 2.20% 3.75% 2.20% 4.00% 2015 12 31 2016 3 31 2% 2014 3 31 2015 3 31 2014 3 31 2015 3 31 353 88 343 88 88 88 441 88 431 88 (10) + 431 88 431 88 (343) (88) 88 + 1,000 226
2015 6 2015 12 312016 3 31 2015 11 2014 3 31 2015 3 312015 12 31 2016 3 31 3 31 12 31 3 31 2014 2015 2015 2016 3,308 3,143 3,418 3,400 1,915 1,550 3,596 3,004 5,223 4,693 7,014 6,404 20142015 3 31 2015 12 312016 3 31 227
2013/14 2014 3 31 2014/15 2015 3 31 2015 12 31 12.1% 11.4% 90.3% 10.0% 15.8% 7.1% 12.1% 11.6% 16.0% 4.7% 7.9% 0.6 1.1 1.8 0.6 1.1 1.8 39.5 40.0 37.7 112.9 107.3 78.8 95.5% 59.3% 0.0% 76.2% 43.4% 8.2 14.3 2013/1410.0%2014/15 15.8%5.8 2014/15 2013/14 228
201512311.8 2014 12 31 6.5 2015 12 31 9.2 20149.2 2015 12 31 7.4 2014 12 31 6.511.0%2014 12 31 10.8% (i) 2015 12 31 2014 6.9 (ii)2015 12 31 201412310.4 2015 12 31 1.0 (iii)2015 12 31 2014 2013/147.1%2014/15 12.1%5.0 2014/15 2013/14 2015 12 31 4.0 2014 12 31 4.7 2015 12 31 9.2 2014 9.22015 12 315.2 2014 12 31 4.7 7.8% 2014 12 31 7.8% (i) 2015 12 31 2014 6.9 (ii)2015 12 31 229
2014 12 310.4 2015 12 311.0 (iii)2015 12 31 2014 2013/1411.6%2014/15 16.0% 4.4 2014/15 9.2 2015 12 31 25.1%2014/15 16.0%2015 10 2015 12 31 2013/144.7%2014/15 7.9% 3.2 2014/15 9.2 2015 12 31 12.4%2014/15 7.9% 2015 10 2015 12 31 230
2014 3 31 0.6 1 2014 3 31 2014 3 31 19.5 (i) (ii)(iii) 13.0 2012 11 2014 3 31 12 12 2015 11 2015 3 31 2015 3 315.5 1.1(i) (ii) 2015 12 31 1.8(i) (ii)2015 3 31 20151231 2014 2015 3 31 2015 12 31 2013/142014/1536520151231275 231
2013/14 2014/15 365 2015 12 31 275 2014 3 31 95.5%2015 3 3159.3% 36.2(i) (ii) 2015 12 31 0.0%2015 12 31 2014 3 31 76.2%2015 3 3143.4% 32.8(i) (ii) 2015 12 312015 12 31 2014 3 31 8.2 2015 3 31 14.3 2014/15 2013/14 232
2015 12 31 9.2 2014 9.2 2015 12 31 13.8 2015 3 3114.3 2015 12 31 2015 3 310.7 2015 12 31 1.0 29 2013/14 2014/15 12 31 2014 2015 Synergy Healthcare Limited 6 4 3 2 Synergy Healthcare LimitedSynergy Healthcare Limited Synergy Healthcare Limited 2015 11 Synergy Healthcare Limited Synergy Healthcare Limited 233
50 50 2013/14 2014/15 158,000155,000 2015 12 31 234
235
6 6 1 1 2 2 5 5 % 2014 3 31 13,790 13,790 13,790 6,420 6,420 6,420 969 969 969 2.57 18,418 779 1,559 4,676 15,981 41,413 37,816 2.00 177 176 88 441 431 39,774 955 1,647 4,676 15,981 63,033 59,426 6 6 1 1 2 2 5 5 % 2015 3 31 11,494 11,494 11,494 1,496 1,496 1,496 522 522 522 2.60 18,766 779 1,559 4,676 14,423 40,203 37,038 2.00 88 88 88 32,366 779 1,559 4,676 14,423 53,803 50,638 6 6 1 1 2 2 5 5 % 2015 12 31 9,890 9,890 9,890 9,890 9,890 9,890 236
6 2014 3 31 2015 3 3117,639,000 17,987,000 2014 3 312015 3 31 18,333,000 18,480,000 6 6 1 1 2 2 5 5 2014 3 31 10,897 829 1,657 4,863 87 18,333 17,639 2015 3 31 11,781 1,750 1,657 3,292 18,480 17,987 7.31 2015 12 31 2015 12 31 2015 12 31 2015 12 31 237
2015 12 31 1 2 3 0.25 20,874 51,968 72,842 0.07 0.27 20,874 56,908 77,782 0.07 1. 2015 12 3120,874,000 2. 260,000,000 0.250.272015 12 31 9,505,000 3. 1,040,000,000 2015 12 31 22.7 7.7 15.0 15.00.3 9.22013/142014/152015 238
12 31 1.2 4.3 2015/16 2017 3 31 2015/16 2013/142014/15 2015 12 31 2015 1051 2015 11 2015 8 20 2015 12 31 17.1517.21 17.15 17.21 2015 12 312015 12 31 239
2016 3 31 1....2.5 2....0.24 1. 2016 3 31 2016 3 31 10.42016 3 31 2016 3 31 8.0 2. 2016 3 31 2016 3 31 1,040,000,000 2015 4 1 2016 3 31 201541 240
2019331 2016 9 30 4,160,000 50,000 241
2016 10 1 2017 3 31 978,000 50,000 242
2017 4 1 2017 9 30 3,557,000 33,201,000 50,000 243
2017 10 1 2018 3 31 1,428,000 1,000,000 50,000 2018 4 1 2018 9 30 50,000 244
2018 10 1 2019 3 31 50,000 0.26 44.3 98.6% (i) 10.1 22.5% (ii) (i) (ii)(iii) (iv) 34.2 76.1% 245
(a) (b) (c) (d) (e) (f) (g) (a) (g) (a) (b) (g) 246
(i) (ii)(iii) 247
0.26 44.9 10.1 22.5%34.2 76.1% 0.3 0.7% 2016 9 30 2016 10 1 2017 3 31 2017 4 1 2017 9 30 2017 10 1 2018 3 31 2018 4 1 2018 9 30 2018 10 1 2019 3 31 4,160 978 3,557 1,428 10,123 33,201 1,000 34,201 50 50 50 50 50 50 300 0.3 0.7% 44.9 2019 3 31 47.4 42.4 34.2 248
249
(a) (b) (c) (d) (e) (f) (g) 250
(h) (a) (b) (c) (a) (b) (c) (d) 251
17.29 (1) (5) (6) (6) (a) (i) (i)(ii) (A) (B) (i) (ii) (A) (i) 13.18(1) 13.18(4) 252
17.43(1) (4) (B) (A) (b) (i) 17.29 (ii) (iii) (iv) NSD Capital NSD Capital (A) 13.18(1) 17.43(1) (4) 253
(B) (A) 5.0% 0.26 22.7 6A.07 254
0.270.251% 0.005% 0.0027% 10,000 2016 5 25 0.27 0.25 2016 5 30 www.medinetgroup.com www.hkexnews.hk 260,000,000 25% 1% 0.005%0.0027% 255
11.23(8) 50% 10.12(4)16.08 16.16 (a) (b) (c) 30 256
www.hkexnews.hk www.medinetgroup.com 2016 5 31 10,000 10.12(4) 16.08 16.16 2016 5 30 www.medinetgroup.com www.hkexnews.hk 257
2014 3 312015 3 312015 12 31 2015 8 20 221961 3 2015 11 11 12 3 31 31 2014 2015 2015 Medinet (BVI) Limited Medinet (BVI) 2015 8 12 1,000 100% 100% 1994 12 22 10,000,000 100% 100% 100% 100% 1994 3 29 10,000,000 100% 100% 100% 100% 1998 12 9 500,000 100% 100% 100% 100% I-1
12 3 31 31 2014 2015 2015 2003 10 20 10,000 100% 100% 100% 100% 3 31 2014 3 31 2015 3 31 2014 3 31 2015 3 31 3.340 E 2 E 2 2015 12 31 2014 3 312015 3 31 2015 12 31 I-2
2014 12 31 2014 12 2014 12 2410 2014 122014 12 201412 2014 12 I-3
(A) 3 31 12 31 2014 2015 2014 2015 8 77,520 86,933 60,437 67,333 9 1,582 2,234 1,791 1,882 10 739 717 356 (956) 12 (37,318) (37,960) (27,181) (31,819) 12 (17,937) (19,637) (15,012) (15,520) (3,654) (3,656) (2,630) (1,906) (2,490) (3,320) (2,729) (2,716) (4,232) (4,323) (3,299) (3,094) (6,471) (6,994) (5,208) (5,812) 11 (939) (958) (730) (534) (300) (9,205) 12 6,800 12,736 5,795 (2,347) 13 (1,258) (2,187) (1,078) (1,629) 5,542 10,549 4,717 (3,976) 2,966 9,031 2,023 1,652 (350) (1,340) (333) 2,616 7,691 1,690 1,652 8,158 18,240 6,407 (2,324) 16 0.71 1.35 0.60 (0.51) I-4
(B) 3 31 12 31 2014 2015 2015 17 78,905 85,515 2,111 19 984 883 999 20 12,986 25 227 31 127 93,102 86,429 3,237 18 659 4,583 3,758 19 14,166 12,143 14,818 20 1,803 19,394 92 20 185 21 9,215 10,525 20,140 25,843 46,645 38,993 22 18,046 18,972 18,862 20 6,420 1,496 20 969 522 23 18,764 19,136 24 343 88 826 911 2,474 45,368 41,125 21,336 (19,525) 5,520 17,657 73,577 91,949 20,894 23 19,052 17,902 25 6,662 8,032 20 24 88 25,802 25,934 20 47,775 66,015 20,874 I-5
3 31 12 31 2014 2015 2015 26 20,510 20,510 + 27,265 45,505 20,874 47,775 66,015 20,874 + 1,000 2015 12 31 73,212 2,851 + 2,851 2,368 29(iii) 2,554 4,922 (2,071) 71,141 26 + 26 71,141 71,141 + 1,000 I-6
(C) a 2013 4 1 20,510 (1,253) 34,460 (14,100) 39,617 5,542 5,542 2,966 2,966 (350) (350) 2,616 5,542 8,158 2014 3 31 20,510 (1,253) 37,076 (8,558) 47,775 10,549 10,549 9,031 9,031 (1,340) (1,340) 7,691 10,549 18,240 2015 3 31 20,510 (1,253) 44,767 1,991 66,015 (3,976) (3,976) 1,652 1,652 1,652 (3,976) (2,324) Medinet (BVI)E 2(a) 5 5 b (20,515) 20,515 8,178 8,178 (54,597) 54,597 E 15 (51,000) (51,000) 2015 12 31 + (1,253) 20,515 1,612 20,874 I-7
a 2014 12 31 2014 4 1 20,510 (1,253) 37,076 (8,558) 47,775 4,717 4,717 2,023 2,023 (333) (333) 1,690 4,717 6,407 2014 12 31 20,510 (1,253) 38,766 (3,841) 54,182 + 1,000 (a) (b) 201211 13,663,0003.25% 12,410,0002014 3 312015 3 3120142015 12 31 576,000422,000544,000 312,000 1,253,0002013 3 31 (1)Medinet(BVI) (2)Medinet (BVI)Medinet (BVI) I-8
1 2 2 1 (D) 3 31 12 31 2014 2015 2014 2015 6,800 12,736 5,795 (2,347) (410) (424) (376) (313) 3,654 3,656 2,630 1,906 939 958 730 534 (292) (51) (51) (139) 35 (617) (256) 825 131 10,726 16,258 8,472 597 (694) (3,307) (2,224) (3,993) 2,124 1,034 (2,791) (1,068) 926 1,439 (110) 4,971 16,001 8,721 (2,304) (141) (1,876) (62) 4 4,830 14,125 8,659 (2,300) (1,695) (1,235) (435) (481) (1,051) (4,890) (3,099) (3,751) (185) 20,155 707 100 292 51 51 139 1 2 2 1 (2,453) (5,365) (3,381) 15,878 I-9
3 31 12 31 2014 2015 2014 2015 16,528 1,896 89 3,696 478 225 2,213 5 (7,003) (2,674) (2,005) (2,202) (4,261) (447) (418) (37) (939) (958) (730) (534) (330) (343) (256) (88) (4,256) (5,402) (2,592) (1,332) 5,648 (7,450) (5,912) (3,963) 8,025 1,310 (634) 9,615 1,190 9,215 9,215 10,525 9,215 10,525 8,581 20,140 I-10
(E) 1. 2015 8 2022 19613 2. (a) 2015 8 12Medinet (BVI)600 600 Medinet International LimitedMedinet International (b) 2015 8 20 390,00039,000,000 Medinet International (c) 2015 8 28 Medinet (BVI)99.9998% 0.0002% Medinet (BVI) 99 1 Medinet International Medinet International (d) 2015 8 28 Medinet (BVI)99.99999% 0.00001% Medinet (BVI) 99 1 Medinet International Medinet International (e) 2015828Medinet (BVI)99.99999%0.00001% Medinet (BVI) 991 Medinet International Medinet International (f) 2015 8 28 Medinet (BVI)100% Medinet (BVI) 100Medinet International (g) 2015 10 28Medinet International NSD Capital LimitedNSD Capital Medinet International45,000,000NSD CapitalMedinet (BVI) 250Medinet (BVI) Medinet International NSD Capital 75% 25% (h) 2015 11 11Medinet International NSD Capital Medinet (BVI) 750 250 Medinet International NSD Capital 7425 I-11
2015 11 11 Medinet International 20142015 3 31 3. 2015 4 1 9 1 15 1 11 2 1 2 16 2 38 16 2 41 27 2 10 3 28 10 2 12 28 20122014 2 1 2018 1 1 2 2016 1 1 3 9 20099 9 2010 20139 2014ab I-12
9 39 9 39 9 9 15 15 1518 11 15 15 15 15 15 I-13
4. 2 17 2 36 1 2 3 1 21 3 I-14
I-15
I-16
E 7 I-17
I-18
I-19
I-20
5. E 4 12 1 E 17 E 19 20 2014 3 312015 3 31 2015 12 31 227,000 31,000 127,000 E 25 (i)(ii) (a) (b) (i) I-21
6. E 23 7. 3 31 12 31 2014 2015 2015 37,937 41,714 31,801 659 4,583 3,758 58,995 50,550 9,890 E I-22
E 21 23 50 50 2014 3 31 2015 3 31 158,000 155,000 2015 12 31 I-23
6 6 1 1 2 2 5 5 % 2014 3 31 13,790 13,790 13,790 6,420 6,420 6,420 969 969 969 2.57 18,418 779 1,559 4,676 15,981 41,413 37,816 2.00 177 176 88 441 431 39,774 955 1,647 4,676 15,981 63,033 59,426 6 6 1 1 2 2 5 5 % 2015 3 31 11,494 11,494 11,494 1,496 1,496 1,496 522 522 522 2.60 18,766 779 1,559 4,676 14,423 40,203 37,038 2.00 88 88 88 32,366 779 1,559 4,676 14,423 53,803 50,638 6 6 1 1 2 2 5 5 % 2015 12 31 9,890 9,890 9,890 9,890 9,890 9,890 I-24
6 2014 3 31 2015 3 31 17,639,000 17,987,000 2014 3 31 2015 3 31 18,333,00018,480,000 6 6 1 1 2 2 5 5 2014 3 31 10,897 829 1,657 4,863 87 18,333 17,639 2015 3 31 11,781 1,750 1,657 3,292 18,480 17,987 1 3 1 2 1 3 I-25
2014 3 31 2015 3 31 2015 12 31 E 18 659,000 1,019,000 427,000 1,417,000 1,720,000 751,000 351,000 1,168,000 1,488,000 1 8. (i) (ii) (i) (ii) (a) (b) I-26
772 7,802 8,574 8,574 2014 3 31 19,163 58,357 77,520 77,520 556 556 (556) 19,719 58,357 78,076 (556) 77,520 772 7,802 8,574 8,574 (3,002) 1,428 739 (939) 6,800 531 943 1,474 1,474 2015 3 31 25,478 61,455 86,933 86,933 792 792 (792) 26,270 61,455 87,725 (792) 86,933 5,217 9,025 14,242 14,242 (3,051) 2,086 717 (958) (300) 12,736 606 821 1,427 1,427 I-27
2015 12 31 17,620 49,713 67,333 67,333 607 607 (607) 18,227 49,713 67,940 (607) 67,333 1,443 6,903 8,346 8,346 (1,767) 1,769 (956) (534) (9,205) (2,347) 401 623 1,024 1,024 2014 12 31 16,250 44,187 60,437 60,437 659 659 (659) 16,909 44,187 61,096 (659) 60,437 737 5,594 6,331 6,331 (1,841) 1,679 356 (730) 5,795 384 610 994 994 I-28
E 4 3 31 12 31 2014 2015 2014 2015 49,344 48,313 34,987 38,818 6,431 7,194 4,680 5,441 9,013 13,142 9,200 10,895 12,732 18,284 11,570 12,179 77,520 86,933 60,437 67,333 10% 3 31 12 31 2014 2015 2014 2015 A 1 9,724 9,456 6,607 7,053 B 2 8,065 8,925 7,269 6,276 1 2 I-29
9. 3 31 12 31 2014 2015 2014 2015 702 1,609 1,250 1,316 292 51 51 139 409 422 374 312 1 2 2 1 154 148 112 113 24 2 2 1 1,582 2,234 1,791 1,882 10. 3 31 12 31 2014 2015 2014 2015 739 717 356 (825) (131) 739 717 356 (956) I-30
11. 3 31 12 31 2014 2015 2014 2015 459 515 393 299 457 433 328 234 23 10 9 1 939 958 730 534 12. 3 31 12 31 2014 2015 2014 2015 i 37,318 37,960 27,181 31,819 E 14 17,407 19,047 14,557 15,083 530 590 455 437 ii 17,937 19,637 15,012 15,520 4,232 4,323 3,299 3,094 56 500 (i) (ii) I-31
13. 3 31 12 31 2014 2015 2014 2015 1,030 1,961 871 1,559 E 25 228 226 207 70 1,258 2,187 1,078 1,629 16.5% 2014 3 312015 3 31 2015 12 3110,000 20,00020,000 3 31 12 31 2014 2015 2014 2015 6,800 12,736 5,795 (2,347) 16.5% 1,122 2,101 956 (387) 272 253 201 1,929 (116) (97) (73) (88) (20) (70) (6) (80) 255 1,258 2,187 1,078 1,629 E 25 14. 2015 11 11 I-32
3 31 12 31 2014 2015 2014 2015 4,798 5,526 4,197 4,544 75 88 65 61 4,873 5,614 4,262 4,605 3 31 12 31 2014 2015 2014 2015 1,000,000 3 2 4 3 1,000,0011,500,000 2 3 1 2 5 5 5 5 15. 2014 3 312015 3 31 2015 10 2 51,000,000 I-33
16. 3 31 12 31 2014 2015 2014 2015 5,542 10,549 4,717 (3,976) 780,000 780,000 780,000 780,000 G 2013 4 1 I-34
17. 2013 4 1 72,800 6,388 7,151 3,933 3,642 93,914 1,094 70 531 1,695 1,400 1,400 (569) (569) 2014 3 31 74,200 6,913 7,221 4,464 3,642 96,440 6,913 7,221 4,464 3,642 22,240 2014 3 31 74,200 74,200 74,200 6,913 7,221 4,464 3,642 96,440 2014 4 1 74,200 6,913 7,221 4,464 3,642 96,440 996 116 123 1,235 7,400 7,400 (343) (343) 2015 3 31 81,600 7,566 7,337 4,587 3,642 104,732 7,566 7,337 4,587 3,642 23,132 2015 3 31 81,600 81,600 81,600 7,566 7,337 4,587 3,642 104,732 2015 4 1 81,600 7,566 7,337 4,587 3,642 104,732 231 128 122 481 1,041 1,041 (62) (1,113) (1,175) (82,641) (3,314) (85,955) 2015 12 31 4,421 7,465 3,596 3,642 19,124 I-35