Broad Intelligence International Pharmaceutical Holdings Limited 4 259,832 233,897 (156,120) (139,212) 103,712 94,685 4 3,086 1,017 (9,723) (2,407) (17,871) (12,103) 79,204 81,192 5 (2) (116) 6 79,202 81,076 7 (13,198) (13,448) 8 66,004 67,628 9 10 16.5 16.9 1
93,685 51,256 3,320 2,821 11 71,929 11,132 (753) 168,934 64,456 12 7,461 6,238 13 70,045 36,220 468 13,321 139,327 180,605 217,301 236,384 14 18,158 9,132 23,707 19,926 4,117 2,390 45,982 31,448 171,319 204,936 340,253 269,392 40,000 40,000 300,253 229,392 340,253 269,392 2
3 3
53,937 (2,681) 51,256 51,256 2,821 2,821 2,821 11,132 11,132 11,132 (753) (753) 753 64,316 140 64,456 753 65,209 6,238 6,238 6,238 36,220 36,220 36,220 13,321 13,321 13,321 180,605 180,605 180,605 236,384 236,384 236,384 9,132 9,132 9,132 19,926 19,926 19,926 2,390 2,390 2,390 31,448 31,448 31,448 204,936 204,936 204,936 269,252 140 269,392 753 270,145 40,000 40,000 40,000 27,944 27,944 27,944 9,906 9,906 9,906 16,341 16,341 16,341 19,608 19,608 19,608 155,453 140 155,593 753 156,346 269,252 140 269,392 753 270,145 4
(i) (161) (161) 789 789 (161) 789 628 (161) 789 628 (161) 789 628 (161) 789 628 (0.04) 0.20 0.16 (161) (161) 77 77 712 712 5
719 (3,178) (2,459) 3,320 3,320 592 592 592 719 142 1,453 592 719 142 1,453 7 2 9 592 712 140 1,444 592 719 142 1,453 6
3 3 17 1 1 19 2 21 2 39 2 39 2 39 4 2 6 2 7 1 (IFRIC) 4 2 (IFRIC) 5 2 (IFRIC) 6 3 (IFRIC) 7 29 4 1 2 3 4 7
259,832 233,897 1,681 693 856 161 712 3,086 1,017 262,918 234,914 2 116 2 116 8
5,328 183 62 590 480 156,120 139,212 6,382 3,015 (82) 6,382 2,933 105 160 1,397 2,489 121 530 4,957 5,586 737 680 5,694 6,266 (229) 5,694 6,037 13,198 13,448 (i) (ii) 9
79,202 81,076 11,784 12,038 14 (85) 675 869 (24) 824 551 13,198 13,448 3,852,0004,963,000 66,004,000 67,628,000 400,000,000400,000,000 10
11,132 214 65,962 11,132 77,308 11,132 51 5,328 5,379 71,929 11,132 4,870 3,443 2,591 2,795 7,461 6,238 60 90 0 30 35,923 18,293 31 60 34,122 17,927 70,045 36,220 11
0 30 18,158 9,132 15GMP () 15GMP 100 3 12
1-1.5 13 3 5 10 UFJ 30 13
11%2%40% 41% 1. 2. 3. 4. 40 14
11% 2% 40% 41% 16.5 60 % % % % % 40,198 54 79,675 55 119,756 59 134,153 57 158,081 61 10,770 15 23,450 16 34,223 17 27,084 16 33,646 13 14,808 20 28,055 19 31,533 15 44,094 19 49,159 19 5,890 8 9,384 6 12,671 6 14,761 6 14,340 5 2,012 3 6,179 4 5,337 3 3,805 2 4,606 2 73,678 100 146,743 100 203,520 100 233,897 100 259,832 100 % % % % % 66,827 91 134,638 92 178,164 88 185,896 79 197,246 76 6,851 9 12,105 8 25,356 12 48,001 21 62,586 24 73,678 100 146,743 100 203,520 100 233,897 100 259,832 100 15
4.73 4.56 7.52 7.3298 57 1010 42 24 260 248 16
16 45(1) 45(3) 14 10 17