2015
2015 B
2 4 7 34 35 49 63 65 66 68 69 70 112 1 2015
1 3 1604-09 183 17 1712-1716 1 3 1609 0133.HK www.cmcdi.com.hk 2
2015 12 31 63,5332014 64,0130.75%4.171 2014 4.202 0.75% 2015 4,624 14,863 68.89% 2015 6 9 6 2015 159 66.67% 2015 2014 2015 (GDP)2015 2014 6.9%2014 0.5 2015 (CPI)1.4% 2010 2015A 5178 28512015 12 313539 2014 9.41% 2015 28589 20368 8200 2015 12 31 21914 2014 7.16% 2015 71,364 91.46% 2014 65,018 6,346 5,392 6.91% 2015 4
2015 2015 5,840 4,238 1,287 2015 12 31 2015 10 15 2015 11 25 2016 1 1 2016 20162015 2015 2016 (IMF) 2016 GDP 6.3% 2015 10 2016 3 31 5 2015
2015 12 31 4,624 14,863 10,239 68.89% 2015 12 31 63,533 (2014 12 31 64,013 4.171 (2014 12 31 4.202 3,14919,483 83.84% 1,358 1,791 140.12% 4,0942014 1,705 2015 2015 5 4 1.20 1,962A 370 32.54 32.43 2015 6 19 2015 10 14 3,878 6.46% 7
2015 11 122.35 4,238 9,973 1,287 2015 12 31 14,878 63.76% 5,392 6.91% 2014 2015 12 312014 12 31 2015 12 31 1,5612014 12 31 3,598 2015 6.12% 8
2015 12 31 71,364 55,565 71.22% 9,173 (11.75%) 571 (0.73%) 6,055 (7.76%) 2015 12 31 5,392 6.91% (2015 : 71.22% ; 2014 : 65.35%) (2015 : 11.75% ; 2014 : 9.82%) (2015 : 0.73% ; 2014 : 1.53%) (2015 : 7.76% ; 2014 : 4.62%) (2015 : 6.91% ; 2014 : 18.61%) (2015 : 1.63% ; 2014 : 0.07%) 9
2015 12 31 (A) % % # 1. 153 19.56 24.02 # 2. 176 22.53 27.66 # 3. 176 22.52 27.66 # 4. 38 4.85 5.96 5. 1 0.10 0.13 544 69.56 85.43 # 6. 26 3.32 4.08 # 7. NBA China, L.P. 26 3.38 4.15 8. 3 0.37 0.46 # 9. 22 2.88 3.54 # 10. 14 1.80 2.21 91 11.75 14.44 11. 2 0.26 0.32 12. 0 0.02 0.02 13. 14. 4 0.45 0.56 6 0.73 0.90 11
% % (i) (ii) (iii) (iv) 15. 8 0.98 1.20 16. 2 0.28 0.34 17. 18. 0 0.06 0.08 19. 4 0.50 0.61 # 20. 38 4.94 6.07 (v) 21. 8 1.00 1.23 60 7.76 9.53 701 89.80 110.30 (B) % % # 22. 13 1.66 2.03 13 1.66 2.03 714 91.46 112.33 # 2015 12 31 12
20022006 2015 12 31 A 5,5200.219%15,461 1,9792015 7 2014 3,698 2015 1215,25814,929 2.20% 2016 3 30 2015 577 3.19% 2015 6 A 60 20 A 90% 2015 A 2007 2015 12 31 A 6,6940.351% 11,018 1,1552015 5 2014 3,815 2015 1217,57518,049 2.63% 2016 1 15 2015 503 6.62% 10.87% 2015 2 5 1% 2015 6 13
2014 12 2015 6 1.3 260 2015 10 2016 300 2015 A 1995 2015 12 31 6.94%5,0492015 7 8 2014 438 2015 1217,57319,170 8.33% 2015 15.427.82% 2015 2015 2015 2015 2015 6 2015 4 11% 14
2015 1 (QDIE Qualified Domestic Investment Enterprise) QDIE QDIE 1989 2015 10 2.46 3,878 6.46% 2015 12 3,787 2015 2015 3.20 41.59% 6,000 2010 4 462 68 7.70% 2015 12 81 98 17.35% 2015 IMAX China Holding, Inc. 20 10 15
2010 4 2 2010 6 4,000 586 2011 3626 95 2012 2 7 8 9 677 1082,882 457308 483,524 556 2013 9 2,064 335 2014 2 6 1,257 205 528 86 15,866 2,476 2 79.33% 2014 4 1,245 202 IMAX China Holding, Inc. IMAX ChinaIMAX Corporation IMAX 2001 IMAX China 2011 IMAX China IMAX IMAX IMAX 15 IMAX China 2015 10 8 (IPO) 31 IPO IMAX China 553 1.71 IMAX China 102 0.287% 2016 3 23 47 500 IMAX China IMAX China 520.146% 2016 7 8 2016 3 1.34 IMAX China 78.55% 2015 122,5942,351 10.34% 2015 12 11.25 13.05 13.79% 2015 2015 12 IMAX China 2015 2 IMAX China 2015 10 2015 12 16
NBA China, L.P. NBA 2007 NBA 2008 2,300 NBA 1% 2013 1 NBA 1,725 NBA 575 2015 12 31 NBA 1% 2015 1 2016 1 NBA 29.64 29.352016 3 29 NBA 117 NBA 458 2015 12 NBA2,6401,655 59.52% 2015 NBA 1,015 77.66% 2015 1 30 NBA NBA 2015 7 1 NBA NBA 2015 2015 6 24 NBA 1,000 NBA 2011 2009 6 2010 2 7,500 1,098 14.51% 2011 7.62% IPO 15% 1.14% 6.48%) 2015 9 7,500 10.71 7% 7% 7.09% 6.03% 2015 7 73.57 17
2015 12 290 273 6.23% 2015 Wi-Fi Wi-Fi 2015 2016 2011 2012 8 1.02 1,607 5.37% 2015 11 383 2015 122,2483,571 37.05% 2015 4,018 63.76% 4G (ARPU) 4 itv/ott 2016 18
2015 6 2015 51.20 1,962 A 370 0.14% A 3 2015 12 1,402 2015 9 30 9 25.25 34.24% 2015 4 Whiz Partners CRI Middleware 2006 2015 4 2010 5 2,000 293 2015 12 31 12.65% 2015 12 205 75 173.33% 2015 2 A 4 53.59% 2016 2017 12 2015 129 19
28 2010 9 1,500 223 7.50% 2015 12 13 4 225% 2015 2000 2011 8 1,920 297 2% 2015 12 0 530 2015 6 IPO2016 1 IPO IPO 20
1998 2012 1 11,999 1,900 7.10%2015 2015 12 354 615 42.44% 2015 2012 2013 2014 2014 3 2014 12 2015 2 21
2001 (BIPV) 2009 7 1,500 220 2015 12 31 4.34% 2015 12 765 571 33.98% 2015 12 4,500 100% 110 9.41 2016 2 5 2001 2011 1 2,000 303 2015 12 31 4.83% 2015 12 216 150 44% 2015 2015 2014 2016 1 11 2002 2011 8 6,650 1,041 12.34% 2015 12 0 22
2014 9 25 2014 9 8 2015 6 2004 (IC) 2011 12 500 79 1.80% 2015 12 48 49 2.04% 2014 1 15 2011 12 2013 12 120 2014 6 30 500 2013 12120 2014 9 300 2014 11 4 300 2014 11 27 11 25 247.50 2015 10 13 23
2007 2012 7 3,000 473 6.25% 2015 12 390 414 5.80% 2013 9 23 6.25% 3,579 2014 8 31 2013 10 1,253 2014 3 1,278 2014 8 31 2015 10 2015 12 1996 2013 12 1.05 1,717 3.50% 2015 7 224 2015 123,8562,022 90.70% 24
2015 29% 2015 6 IPO 20143 70% 30% 2014 12 3,000 490 6,000 2015 12 779 490 58.98% 2015 1 8 2015 9 2015 432 1949 2015 10 26 2015 11 12 2.35 4,238H 0.10% 9,973 1,287 2015 12 1,290 25
2015 10 26 H 2.70 92.97 164 2016 3 30 2015 75.8 40.24% 2016 2016 2015 2016 2015 2016 GDP 26
+ 27
30% 1970 28
29
2009 2009 90 2% 2011 8 26 1) 3,000 5% 2) 3,000 1 150 2% 3) 1 2% 30
2015 12 31 * * 6,585,600 129,000 1.959% 2,195,500 43,900 2.000% 4,394,100 87,500 1.991% 676,100 4,500 0.666% 2,929,500 58,000 1.980% 5,858,300 38,800 0.662% 2,226,200 43,800 1.966% 3,033,500 60,300 1.988% 953,500 6,100 0.638% 2,974,500 59,000 1.986% 10,409,700 130,300 1.252% 789,500 34,200 4.335% 19,004,900 161,100 0.847% 1,075,300 6,200 0.575% 4,566,600 26,300 0.577% 4,733,300 74,100 1.566% 484,900 2,800 0.580% 16,068,600 125,100 0.778% 5,555,100 32,200 0.579% 3,352,500 18,900 0.562% 17,171,500 94,100 0.548% 2,055,100 11,500 0.559% IMAX China 2,021,800 40,000 1.977% 859,600 4,830 0.562% 4,898,200 28,400 0.580% 19,619,100 255,510 1.302% 38,781,800 65,810 0.170% 12,867,800 27,450 0.213% * 31
2015 12 31 1 2 3 4 5 6 12,900 20,640 1,290 3,510 3,510 1,290 6,950 6,950 1,290 300 1,160 30 4,640 5,780 1,290 2,500 10,040 250 3,500 4,380 1,290 4,830 6,030 1,280 390 1,570 40 4,720 4,620 1,280 16,420 12,830 1,280 3,090 2,570 1,290 12,880 12,880 1,290 430 1,710 40 1,820 7,260 180 12,890 6,440 1,290 190 780 20 12,890 12,890 1,290 2,220 8,880 220 1,300 5,200 130 12,900 6,450 1,290 12,900 790 3,170 80 IMAX China 6,450 6,450 1,290 6,450 330 1,330 30 2,150 4,310 440 4,310 13,930 38,870 1,390 3,870 12,900 1,290 2,570 8,580 860 860 32
1 2 3 4 5 6 2014 11 18 2015 6 25 2015 6 25 2016 3 31 33
2015 46,239 635,327 2014 148,628 640,128 2013 34,838 501,535 2012 9,883 478,402 2011 (19,828) 476,911 160,000 148,628 120,000 80,000 40,000 9,883 34,838 46,239 0-40,000-19,828 2011 2012 2013 2014 2015 800,000 700,000 600,000 500,000 400,000 300,000 200,000 100,000 0 640,128 635,327 476,911 478,402 501,535 2011 2012 2013 2014 2015 34
2015 12 31 29 4 5 7 26 27 29 305 112 49 62 2015 12 31 65 2016 5 252015 6 (2014 6 9 (2014 3 15 (2014 9 22,849,952 (2014 13,709,971 2015 12 31 42,727,036 (2014 12 31 70,851,668 24 35
105 3.13 36
53 2007 6 2014 11 2007 7 2016 2 61 2008 7 2014 11 2001 6 2015 3 12 2000 1 14 Finafrica 2005 CFO 2006 CIO 37
58 1993 6 2003 2015 AIM Camper & Nicholsons Marina Investments Limited 47 2014 92014 5 2009 3 2011 6 2014 5 Thrive Media Corporation Wellkent International Corporation 38
54 2000 11 58 1999 5 1988 Evolution Securities China Limited Camper & Nicholsons Marina Investments Limited Sustainable Development Capital (Asia) Limited 1993 2006 39
50 2009 12 20 1997 2006 2004 2 2006 6 2006 MC A 2011 11 1990 1996 52 2009 12 20 J.P. 40
67 2011 10 1982 1992 1992 10 1994 8 1996 63 2012 9 30 Agria Corporation 460.HK2283.HK 1566.HK 231.HK PGG Wrightson Limited 2013 1 2016 1 2078.HK 41
58 2014 10 20 Monash 42
29 2015 12 31352 3,030,024 1.99% 2015 12 31 352 182015 12 31 30 33 43
469(2) 44
2015 12 31336 3 42,022,041 27.59% 3 42,022,041 27.59% 1 42,022,041 27.59% 2 42,022,041 27.59% 3 38,855,507 25.51% Good Image Limited 38,855,507 25.51% Lazard Asset Management LLC 28,947,290 19.00% 1 99.32% 2 Everlink Limited 3 336 25% 45
14A 1. 14A 2012 10 18 2013 1 1 2015 12 31 2015 10 15 2015 10 15 14A 2015 11 6 2015 11 25 2016 1 1 2018 12 31 2015 12 31 11,728,823 2014 10,195,170 1,795,231 2014 10,821,857 46
2. 2013 10 24 2013 10 24 14A 2015 12 31 19,046 2014 5,510 1. 2. 3. 14A.56 3000 740 14A.56 28 47
2016 3 31 48
2015 12 31 37 42 49
50
14 2015 3/3 3/3 0/3 3/3 3/3 3/3 3/3 3/3 3/3 2/3 2/3 51
2/2 2/2 2/2 52
2015 2015 2015 6 30 6 2015 2014 3.13 53
2/2 2/2 2/2 2,0002010 2 5 A 54
1/1 1/1 1/1 1/1 1/1 2013 8 55
2015 12 31 M F CH A 40-49 50-59 60-69 0-5 6-10 >10 0 1 2 3 4 5 6 7 8 9 10 M F CH A 56
a, c a, c a, c a, c a, c a, b, c a, c a, c a, c a, c a, c a b c 57
2015 5 21 2015 12 31 2015 12 31 2014 2015 12 31 9 141,351 84,456 63 58
15 O 566 568 59
566 5% (a) (b) (a) 1 3 1609 info@cmcdi.com.hk (b) 567 566 21 28 615 616 615(a) 2.5% (b) 50 (a) 13 1609info@cmcdi. com.hk (b) (c) (d) (i) 6 (ii) 616 615 (a) (b) 100 7 7 60
20 10 61
2015 2015 5 21 11 25 1/1 1/1 1/1 1/1 0/1 0/1 1/1 1/1 1/1 1/1 0/1 0/1 0/1 0/1 0/1 0/1 1/1 1/1 0/1 0/1 1/1 1/1 21 62
65 111 2015 12 31 405 63
2015 12 31 2016 3 31 64
2015 2014 31,492,599 194,828,928 6 40,939,324 17,053,071 296,373 220,978 (14,477,030) (22,714,646) (1,461,117) 14 9,723,213 15 1,432,126 8 58,251,266 199,082,553 11 (12,012,654) (50,454,183) 46,238,612 148,628,370 (37,329,326) (721,515) (173,457) (37,329,326) (894,972) 8,909,286 147,733,398 46,238,612 148,628,370 8,909,286 147,733,398 13 0.304 0.976 65
2015 2014 16 368,023,740 315,765,560 16 345,611,290 334,409,697 17 12,714,768 593,899 18 53,916,743 148,781,544 412,242,801 483,785,140 19 29,601,603 38,637,251 20 3,894,363 11,129,705 33,495,966 49,766,956 378,746,835 434,018,184 746,770,575 749,783,744 21 1,376,377 1,048,696 22 110,066,700 108,606,865 111,443,077 109,655,561 635,327,498 640,128,183 66
2015 2014 24 139,348,785 139,348,785 97,622,992 132,818,989 398,355,721 367,960,409 635,327,498 640,128,183 26 4.171 4.202 2016 3 31 65 111 67
2014 1 1 15,233,301 124,115,484 123,896,442 7,852,090 230,437,449 501,534,766 148,628,370 148,628,370 (721,515) (721,515) (173,457) (173,457) (894,972) 148,628,370 147,733,398 24 124,115,484 (124,115,484) 2013 12 (9,139,981) (9,139,981) 1,965,429 (1,965,429) 2014 12 31 139,348,785 123,001,470 9,817,519 367,960,409 640,128,183 2015 1 1 139,348,785 123,001,470 9,817,519 367,960,409 640,128,183 46,238,612 46,238,612 (37,329,326) (37,329,326) (37,329,326) 46,238,612 8,909,286 2014 12 (13,709,971) (13,709,971) 2,133,329 (2,133,329) 2015 12 31 139,348,785 85,672,144 11,950,848 398,355,721 635,327,498 68
2015 2014 58,251,266 199,082,553 1,461,117 (1,432,126) (9,723,213) (2,151,955) (1,439,452) (38,787,369) (15,613,619) (31,492,599) (168,700,563) (14,180,657) 3,634,697 (69,216,576) 73,825,655 193,293 (174,763) (8,806,924) 13,767,270 98,957 (346,843) (91,911,907) 90,706,016 2,070,359 1,113,657 26,554,803 15,613,619 (10,357,191) (3,751,123) (73,643,936) 103,682,169 16,907,523 9,723,213 463,605 27,094,341 (13,709,971) (9,139,981) (87,353,907) 121,636,529 1 1 148,781,544 27,253,376 (7,510,894) (108,361) 12 31 53,916,743 148,781,544 69
1. 29 2. 19 2010 2012 2011 2013 70
2. 9 2 15 2 11 1 1 1 16 1 38 16 1 41 10 3 28 10 1 12 28 2012 2014 1 1 2016 1 1 2 2018 1 1 3 9 2009 9 2010 9 2013 2014 9 (a) (b) 71
2. 9 9 39 9 9 39 39 9 72
2. 9 39 9 2015 12 31 9 3. 622 2015 12 31 2015 12 31 2014 12 31 73
3. 36 74
3. 75
3. (i) (ii) 39 76
3. 39 36 36 39 77
3. 39 78
3. 79
3. 39 5 80
3. 81
3. 82
3. 83
4. 5. 2015 2014 713,635,030 650,175,257 66,627,782 149,374,412 9,994,116 19,029,764 1,376,377 1,048,696 84
5. 2015 2014 5,686,867 16,384,929 10,194,484 205,565 6,316,492 15,028,934 368,311 332,445 5% 32,000 2014 68,000 85
5. 16 21 20% 2014 20%) 60,868,000 2014 46,170,000 20% 2014 20%) 55,651,000 2014 48,058,000 86
5. 87
5. 2015 2014 12 31 12 31 10% 10% 2015 2014 (+) (+) 2015 2014 12 31 12 31 (-) (-) 12 31 12 31 2 2 341,232,070 329,783,745 1 14,018,418 N/A 35% -2,000,000 +2,000,000 1 281,732,943 280,656,881 39.9x - 85.6x 14.7x - 87.4x +33,000,000/ +28,000,000 1.9x - 10.7x 1.4x - 8.7x 33,000,000-28,000,000 2.5x - 12.9x 2.2x - 2.9x 1 50% 50% -51,000,000/ -54,000,000 +51,000,000 +54,000,000 26,750,955 24,494,199 1 45,521,424 10,614,480 1 4,379,220 4,625,952 1 713,635,030 650,175,257 1 2 3 10% (+) (-) 10% +/-10% 21 88
5. 2015 341,232,070 372,402,960 713,635,030 1,376,377 1,376,377 2014 329,783,745 320,391,512 650,175,257 1,048,696 1,048,696 2015 12 31 2015 2014 (465,143) 13,580,782 120,008,230 26,593,508 17,911,817 48,692,333 31,492,599 194,828,928 89
5. 2014 1 1 331,495,924 26,833,689 48,692,333 (612,842) 9,856,100 (95,873,692) 2014 12 31 320,391,512 2015 1 1 320,391,512 13,301,769 (18,426,833) 57,136,512 2015 12 31 372,402,960 90
5. 2014 1 1 1,759,244 84,679 (576,002) (219,225) 2014 12 31 1,048,696 2015 1 1 1,048,696 343,600 (15,919) 2015 12 31 1,376,377 13,301,769 2014 48,692,333 91
6. 2015 2014 2,151,955 1,244,672 194,780 2,151,955 1,439,452 11,956,398 10,552,593 26,830,971 5,061,026 38,787,369 15,613,619 40,939,324 17,053,071 2015 2014 2,151,955 1,244,672 38,787,369 15,808,399 40,939,324 17,053,071 92
7. (a) (b) (c) (d) (e) (f) 2015 12 31 12,996,768 (2,061,014) (6,013,590) 794,179 20,154,040 5,622,216 31,492,599 16,311,931 22,118,983 356,455 38,787,369 296,373 296,373 29,308,699 20,354,342 (6,013,590) 794,179 20,510,495 5,622,216 70,576,341 (14,477,030) 2,151,955 58,251,266 93
7. 2014 12 31 188,035,815 20,362,712 (160,692) (13,297,299) 3,043,436 (3,155,044) 194,828,928 15,548,692 64,927 15,613,619 194,780 194,780 220,978 220,978 203,584,507 20,583,690 (95,765) (13,102,519) 3,043,436 (3,155,044) 210,858,305 (1,461,117) 9,723,213 1,432,126 (22,714,646) 1,244,672 199,082,553 94
7. 2015 2014 555,644,315 522,468,825 103,966,125 78,700,679 5,711,778 12,237,294 2,644,250 1,990,521 38,561,045 20,223,893 19,340,083 14,750,156 725,867,596 650,371,368 54,398,945 149,179,332 780,266,541 799,550,700 111,083 6,585 657,979 736,329 72,874 172,945 546,002 543,129 211,425 110,885 4,156,234 4,342,968 5,755,597 5,912,841 139,183,446 153,509,676 144,939,043 159,422,517 95
8. 2015 2014 162,834 150,204 65,480 10,576 11,728,823 10,195,170 1,795,231 10,821,857 134,192 132,550 9. 112014 13 2015 2014 a * # a 96
9. 2015 2014 b 25,806 25,763 b 25,806 25,763 25,806 25,763 30,968 30,915 * 25,806 6,183 # 18,163 108,386 106,787 134,192 132,550 * 2014 # 2014 (a) 2012 10 18 2013 1 1 2015 10 15 2012 11 9 2015 11 6 28 (b) 10. 2014 9 97
11. 2015 2014 (4,074,378) (14,742,102) (33,217) 22 (7,905,059) (35,712,081) (12,012,654) (50,454,183) 16.5% 2014 16.5%) 2008 1 1 98
11. 2015 2014 58,251,266 199,082,553 1,461,117 (11,155,339) 58,251,266 189,388,331 25% 2014 25% (14,562,817) (47,347,083) (5,481,504) (5,763,857) 8,387,886 4,122,938 (33,217) (96,224) (435) (1,134,692) 4,939,607 1,117,839 (4,837,425) (209,925) (1,567,928) (12,012,654) (50,454,183) 12. 2015 12 31 6 2014 6 9 2014 3 2014 12 31 13,709,971 2014 9,139,981 2015 7 30 99
13. 2015 2014 46,238,612 148,628,370 152,333,013 152,333,013 0.304 0.976 14. 2014 6 5 Wheaton International Limited 2015 2014 9,723,213 2015 2014 (2,004) (6,510,004) (6,512,008) 100
14. 2015 2014 9,723,213 6,512,008 (25,953) (6,486,055) 9,723,213 2015 2014 9,723,213 15. 25.91% 2014 8 10,455 2015 2014 16,907,523 48,914 (15,524,311) 1,432,126 101
16. 2015 2014 a 328,328,922 329,783,745 a 12,903,148 a 14,018,418 b 331,502,421 303,351,236 b 26,400,000 16,550,000 b 482,121 490,276 713,635,030 650,175,257 345,611,290 334,409,697 368,023,740 315,765,560 713,635,030 650,175,257 2015 2014 136,440,856 (a) (b) 2015 12 31 49,900,644 2014 15,240,432 102
17. 2015 2014 12,232,566 477,691 396,095 4,511 197,804 12,714,768 593,899 18. 31,297,832 2014 132,192,059 2015 12 31 3,1282014 13,219 19. 28 19,607,487 2014 19,607,487 20. 103
21. 2015 12 31 104
22. 2014 1 1 62,360,777 10,492,469 72,853,246 29,300,151 6,411,930 35,712,081 41,538 41,538 2014 12 31 91,702,466 16,904,399 108,606,865 5,583,886 2,321,173 7,905,059 (5,470,050) (975,174) (6,445,224) 2015 12 31 91,816,302 18,250,398 110,066,700 105
23. 2015 2014 38,971,724 32,080,249 84,319,251 91,984,241 65,471,905 29,759,690 188,762,880 153,824,180 73,829,054 156,956,480 6,110 9,217 10,662,517 16,569,272 84,497,681 173,534,969 12,955,432 17,021,346 5,308,426 14,312,683 418,080 418,080 18,681,938 31,752,109 65,815,743 141,782,860 254,578,623 295,607,040 1,376,377 1,048,696 6,902,051 7,668,550 8,278,428 8,717,246 246,300,195 286,889,794 24 139,348,785 139,348,785 25 106,951,410 147,541,009 246,300,195 286,889,794 106
24. 2014 1 1 0.10 152,333,013 15,233,301 1 124,115,484 2014 12 31 2015 1 1 2015 12 31 2 152,333,013 139,348,785 1 62211 37 2014 3 3 2 622 2014 3 3 25. 2014 1 1 124,115,484 138,352,210 262,467,694 18,328,780 18,328,780 24 (124,115,484) (124,115,484) 2013 (9,139,981) (9,139,981) 2015 1 1 147,541,009 147,541,009 (26,879,628) (26,879,628) 2014 (13,709,971) (13,709,971) 2015 12 31 106,951,410 106,951,410 107
26. 635,327,498 2014 640,128,183 2015 12 31 152,333,013 2014 152,333,013 27. (a) 2010 4 29 2 3,113 10% 2015 12 31 15,866 2,476 2014 15,866 2,476 (b) 2014 10 31 9,000 1,414 30% 2015 12 31 3,000 490 2014 3,000 490 108
28. (a) 11,728,823 2014 10,195,170 (b) 1,795,231 2014 10,821,8572015 2015 12 31 4,765,965 2014 13,577,454 (c) 19,046 2014 5,510 (d) 7,658 183,877 22,985 2014 123,992 16,606 128,447 2014 105,115 2015 6 25 56,306 2014 25,937 2015 6 25 1,293 2014 (e) 9 14A 109
29. 2015 12 31 2014 12 31 CMCDI Zhaoyuan Limited 1 10,000,000 1 1 1 40,000,000 Ryan Pacific Limited 1 2 700,000,000 Wisetech Limited 1 30,000,000 110
29. 2015 12 31 2014 12 31 30. 5 16 21 111
12 31 2011 2012 2013 2014 2015 17,330,254 13,679,480 23,558,016 17,053,071 40,939,324 (17,678,263) 25,698,738 48,980,446 189,388,331 58,251,266 58,112 (1,411,813) (4,702,094) (1,461,117) 9,723,213 1,432,126 (2,207,479) (14,403,677) (9,440,386) (50,454,183) (12,012,654) (19,827,630) 9,883,248 34,837,966 148,628,370 46,238,612 (0.132) 0.064 0.224 0.976 0.304 0.04 0.05 0.06 0.06 0.06 0.08 0.03 0.09 0.12 0.05 0.06 0.09 0.15 12 31 2011 2012 2013 2014 2015 556,181,804 568,776,594 600,655,481 799,550,700 780,266,541 (79,271,288) (90,374,232) (99,120,715) (159,422,517) (144,939,043) 476,910,516 478,402,362 501,534,766 640,128,183 635,327,498 3.148 3.021 3.292 4.202 4.171 112