4 962,817 884,518 (102,844) (81,426) 859,973 803,092 4 157,101 44,980 (152,495) (106,200) (326,934) (366,143) (249,260) (162,857) (34,027) (10,046) (2



Similar documents

錄 目 2 管理層討論及分析 16 其他資料 25 簡明綜合財務報表審閱報告 27 簡明綜合損益及其他全面收益表 29 簡明綜合財務狀況表 31 簡明綜合權益變動表 33 簡明綜合現金流量表 34 簡明綜合財務報表附註


2 HKICPA, FCCA HKICPA, FCCA



4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,

4. 27(2) ,000,000 1,000,000,

i

Glorious Property Holdings Limited ,374 1, , % 1, ,895 1


目 錄 頁 次 釋 義 董 事 會 函 件 言

, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29


3 51,115,551 37,662,173 14,041,946 14,048,008 (12,294,931) (13,969,624) (4,241,232) (5,114,524) 38,820,620 23,692,549 9,800,714 8,933,484 3,648,828 52

4. 27(2) ,000,000,

4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7

1

C110122D_Vitar.indb

A 20%

untitled

2

EJE (HONG KONG) HOLDINGS LIMITED * 8101 GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM GEM (1) (2) * 1

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0

Jiayuan International Group Limited , ,787, % 52% , , % % 3,



, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1

China Water_C_GM Cir.indb


I-1...

i

5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234

,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,

Sincere Watch (Hong Kong) Limited EGM-1 EGM


Pine Care Group Limited % % 13.5 EBITDA 1.5% 32.6 EBITDA 19.9% 32.1 EBITDA EBITDA EBITDA


C Ann.indd

cover-C- FINAL.ai

85,426,000 39,437,000 45,989, % 30,643,000 (79,340,000 ) 48,697, % 8,794,000 6,086,000 2,708, % 7,171,000 25,573,000 18,402,000 7

Billion_C_GM Cir.indb

UKF (HOLDINGS) LIMITED Kopenhagen Fur Auction 2,000,000 50% 75% 1

untitled


C Ann.indd

REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%

REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %

7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,

untitled

目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表


18,840,000 16,320, %(i) (ii) 30,520,000 11,170,000 (i) (ii) 2

,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24

書冊1.indb

% (EBITDA) % % %

% %

, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)


1

i

, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4

3 748, ,758 3 (517,583) (435,198) 230, ,560 4 (32,567) (33,356) 4 (78,051) (62,928) (821) ,513 97, (8,298) (3,575) 5 (7,3

untitled

... ii I-1... II-1... III-1 i

i

Cricket Square Hutchins Drive, P.O. Box 2681 Grand Cayman KY Cayman Islands SMP Partners (Cayman) Limite

: 1966.HK 2017

5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9



書冊392.indb


Hao Wen_C_AR.indb

5 1,307,639, ,927, ,427,750 27,484,976 (163,402,642) (130,478,323) (110,382,274) (77,483,595) (341,276,031) (277,865,036) (126,932,303) (

, ,499 (622,462) (586,764) 146, ,735 (13,054) (12,363) (30,564) (24,768) (60,370) (78,336) (4,099) (4,907) 6


,706 14,252 2, % 69.5% 77.4% 15 2



,473,691 1,084,415 12,778 5,804 (452,982) (331,973) (395,241) (286,732) (66,548) (40,851) (209,777) (152,944) (66,423


i

i


2,053, ,367 2,410, , , , , , , ,360 97, ,920 6,370,055 5,700,000 5,853,


9 94,965 97, ,259 97, , , ,333 4, ,789 72, ,949 2,949 1,681 8,299 26,733 3,137 60,871 82, ,96

Kingwell_C_MT Cir.indb



/


星辰通信國際控股有限公司

i

,880,792 6,816,599 (4,761,690) (3,653,395) 4,119,102 3,163, ,622 65,686 (2,451,503) (1,951,137) (630,180) (608,809) 9 (165,361) (1

untitled

i

Transcription:

NetDragon Websoft Inc. 777 252,000,000 24.3% 176,700,000 7.5% 34.77 34.22 0.20 0.20 1

4 962,817 884,518 (102,844) (81,426) 859,973 803,092 4 157,101 44,980 (152,495) (106,200) (326,934) (366,143) (249,260) (162,857) (34,027) (10,046) (2,354) (16) 252,004 202,810 2,794 4,883 (5,081) 4,593 6,817 (5,481) 5,761 (17,304) 8,756 5 (3,212) (4,651) 236,018 216,671 7 (64,197) (50,264) 9 171,821 166,407 8 6,056,041 171,821 6,222,448 (40) (1,130) 171,781 6,221,318 2

176,681 6,140,776 (4,860) 81,672 171,821 6,222,448 176,681 164,352 5,976,424 176,681 6,140,776 (4,860) 2,055 79,617 (4,860) 81,672 176,641 6,139,646 (4,860) 81,672 171,781 6,221,318 11 34.77 1,213.44 34.22 1,181.10 34.77 32.48 34.22 31.75 3

822,704 532,684 378,673 185,819 15,725 141,254 28,795 1,299 5,000 5,000 18,327 16,041 35,967 16,769 60,969 40,013 12,534 54 54 1,470,787 846,894 2,708 2,583 1,578 713 12 51,072 41,718 7,252 210,098 69,770 1,704 4,564 367 211,584 20,735 236,805 107,368 1,999,644 3,051,289 1,036,788 1,304,355 3,759,600 4,603,095 4

13 209,214 152,837 424 25,595 26,553 1,891 8 14 236,805 104,672 3,122 137,648 539,927 611,585 827,111 3,148,015 3,775,984 4,618,802 4,622,878 15 1,283 116 1,399 4,617,403 4,622,878 36,943 37,664 4,529,971 4,577,478 4,566,914 4,615,142 50,489 7,736 4,617,403 4,622,878 5

37,532 1,069,844 3,717 2,209 10,045 172,895 81,947 673 (7,225) 30,986 (58,179) 49,405 1,393,849 22,154 1,416,003 6,140,776 6,140,776 81,672 6,222,448 (1,130) (1,130) (1,130) (1,130) 6,140,776 6,139,646 81,672 6,221,318 (422) (82,598) 422 (422) (83,020) (83,020) 554 49,234 (16,922) 32,866 32,866 18,559 18,559 18,559 144,254 144,254 408,261 408,261 188,614 596,875 4,484 4,484 (81,947) (391) (82,338) (82,338) (81,329) (81,329) (81,329) (3,130,303) (3,130,303) (3,130,303) 79,977 (79,977) (136,316) (136,316) (1,049) (1,049) 1,049 1,445 (2,846) 1,401 (410,470) (9,391) 419,861 (298,175) (298,175) 1,049 (1,049) 39,381 (39,381) 132 (33,364) 422 (2,209) 29,990 (1,970) 1,445 (1,209) (2,911,590) (2,918,353) (96,090) (3,014,443) 37,664 1,036,480 4,139 10,045 202,885 79,977 673 (5,780) 29,777 (59,309) 3,278,591 4,615,142 7,736 4,622,878 176,681 176,681 (4,860) 171,821 (40) (40) (40) (40) 176,681 176,641 (4,860) 171,781 (1,084) (152,308) 1,084 (1,084) (153,392) (153,392) 201 18,083 (5,820) 12,464 12,464 162 28,031 28,193 28,193 10,718 10,718 10,718 (3,990) (3,990) 90,300 90,300 38,755 38,755 (38,755) (79,977) (353) (80,330) (80,330) (81,277) (81,277) (81,277) 78,865 (78,865) 58 58 1,445 (2,803) 1,358 50,814 (50,814) (721) (106,194) 1,084 38,755 50,814 (1,112) 1,445 2,095 (211,035) (224,869) 47,613 (177,256) 36,943 930,286 5,223 38,755 10,045 253,699 78,865 673 (4,335) 31,872 (59,349) 3,244,237 4,566,914 50,489 4,617,403 6

(247,828) 720,958 64,141 25,722 16 (116,183) (28,992) (208,153) (6,218) 388 3,005 13,074 17 (2,213) 5,614,169 175 5,600 5,168 (32,817) (16,769) (2,421,255) (3,071,754) (236,805) (108,268) 3,486,902 389,987 112,362 182,149 (6,348) (7,170) 3,222 3,421 3,405 (195,287) (60,267) (330,744) (245,455) (4,097) 84,121 2,729,974 7

(5,600) 90,300 4,484 858 (4,848) 109,888 12,464 32,866 (161,607) (3,293,970) 236,805 110,036 (114,430) (179,660) (153,392) (83,020) (94,708) (3,304,118) (258,415) 146,814 1,304,355 1,142,825 (9,152) 14,716 1,036,788 1,304,355 8

1. Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 200 22 2209 2. 3. 10 12 27 32 9

36 39 21 36 36 36 13 9 1 14 2 15 3 11 5 16 5 38 16 5 41 19 4 27 5 10 28 5 6 10

4 5 1 2 3 4 5 6 9 9 9 9 a) b) 9 39 9 11

9 39 39 9 2 (i) (ii) 2 3 9 39 3 12

8 (i) (ii) 24 4. 962,817 884,518 25,262 16,101 93,463 23,329 15,417 229 147 382 98 100 59 11,246 1,739 524 505 4,703 4,590 4,187 157,101 44,980 13

5. 3,212 4,651 6. 91 91 91 17 962,817 884,518 275,547 446,352 104,655 25,114 (141,830) (254,779) (2,354) (16) 236,018 216,671 14

4,236,289 5,129,373 994,098 320,616 5,230,387 5,449,989 816,161 781,442 91,267 97,115 37,770 17,619 5,961 962,817 884,518 1,228,275 671,042 219,065 93,700 58 88 8 1,447,406 764,830 10% 15

7. 6,988 5,983 4,521 11,509 5,983 54,794 38,858 12,000 (2,343) (6,811) 52,451 44,047 172 234 65 64,197 50,264 16.5% 8. BVI BVI 91 16

164,461 79,617 244,078 17 5,811,963 6,056,041 91 608,188 (78,212) 529,976 6,976 (61,604) (74,989) (57,873) (15,179) (937) 796 327,166 1,133 32,704 (10,875) 350,128 (106,050) 244,078 17

9,076 60,372 18,557 29,429 117,434 2,585 2,304 17,385 3,008 1,559 4,292 26,829 6,989 59 (2,998) 17 (6,309,358) 410,566,000 104,571,000 267,747,000 17 18

9. 7,759 8,250 383,897 251,967 34,624 23,049 19,842 96,554 446,122 379,820 1,532 1,181 1,878 3,419 3,410 4,600 263 1,510 7,185 2,308 1,753 70,002 47,308 79,758 50,571 83,601 49,824 5,633 4,509 156 15,358 10,133 39,859 33,090 (10,336) 28,607 1,074 667 19

10. 0.20 0.20 81,277 81,329 0.20 0.20 80,330 82,338 7.77 3,130,303 161,607 3,293,970 0.20 0.20 78,865,000 79,977,000 11. 176,681 6,140,776 (26,009) 176,681 6,114,767 20

508,158 506,063 8,096 11,656 516,254 517,719 91 176,681 6,140,776 5,976,424 176,681 164,352 21

1,180.96 1,149.35 5,976,424,000 26,009,000 12. 30 90 0 30 31,946 22,806 31 60 7,147 5,088 61 90 7,117 10,211 90 4,862 3,613 51,072 41,718 8,523,000 9,052,000 31 60 2,023 4,969 61 90 6,010 470 90 490 3,613 8,523 9,052 22

3,025 3,120 4,509 2,460 (156) 139 (2,304) (9) (95) 7,664 3,025 7,664,000 3,025,000 13. 8,638 6,050 86,769 70,214 20,348 20,065 5,714 87,745 56,508 209,214 152,837 91 91 91 8 91 13.168 0.371 5,700,000 23

0 90 5,875 2,576 91 180 2,096 3,121 181 365 158 61 365 509 292 8,638 6,050 14. 236,805,000 0.8% 3.84% 15. 91 8 2,385,000 1,283,000 16. 26,051,000 160,211,000 100% 2,626,204 13.3653 24

20% 5,250,000 Catch Investments Limited Just Me Co., LimitedCatch Group 70% Catch Group 51% 893 144,607 4,522 1,698 6,267 6,022 (7,315) (68) (6,170) (5,710) (3,378) (3,218) (51) 138,099 25

Catch Group 30% 49% Catch Group 160,211 (132,732) 27,479 Catch Group 5,250 58 (5,367) (59) 116,035 (6,022) 6,170 116,183 26

17,761,000 46,704,000 982,000,000 161,000,000 17. 5,000,000 5,000 3,200 2,213 (511) 4,902 5,000 (4,902) 98 (2,213) 27

BVI BVI 91 10.9 67.04 29,890,000 184,000,000 91 91 6,459,419 60,969 (12,025) 6,508,363 5,858 18,811 101,049 39,830 8,368 1,017,001 (264,580) (4,804) (1,136) (348) (75,132) (320,092) (27,695) 497,130 28

6,704,164 (183,776) (12,025) 6,508,363 (497,130) 298,175 (50) 6,309,358 (497,395) 5,811,963 6,643,195 (1,017,001) (12,025) 5,614,169 8 29

18. A IDG-Accel China Growth Fund L.P. IDG-Accel China Growth Fund - A L.P. IDG-Accel China Investors L.P. Vertex Asia Fund Pte. Ltd. Alpha Animation and Culture (Hong Kong) Company Limited Catchy Holdings Limited DJM Holding Ltd. Creative Sky International Limited BVI A A A A 180,914,513 A 52,500,000 1,870,000 0.37% 25,415,000 30

642,000 382,000 471,000 472,000 477,000 301,000 225,000 239,000 239,000 266,000 Online OL 642,000 68.1% 34.6% 301,000 33.8% 13.2% 31

962,817 884,518 (102,844) (81,426) 859,973 803,092 157,101 44,980 (152,495) (106,200) (326,934) (366,143) (249,260) (162,857) (34,027) (10,046) (2,354) (16) 252,004 202,810 2,794 4,883 (5,081) 4,593 6,817 (5,481) 5,761 (17,304) 8,756 (3,212) (4,651) 236,018 216,671 (64,197) (50,264) 171,821 166,407 6,056,041 171,821 6,222,448 176,681 6,140,776 (4,860) 81,672 171,821 6,222,448 32

962,800,000 884,500,000 8.9% 816,161 84.8 781,442 88.3 146,656 15.2 103,076 11.7 962,817 100.0 884,518 100.0 816,200,000 4.4% 146,600,000 42.3% 33

282,900,000 21.6% 23.5% 36,400,000 54.4% 57.5% 32,500,000 9.9% 121.0% 51,200,000 32.8% 61.6% 120,900,000 55.9% 14.2% 34

89,300,000 32.6% 100.8% 12,000,000 226.7% 126.4% 600,000 3,100,000 200,000 67.7% 75.7% 22,200,000 711.0% 52,400,000 19,400,000 52,600,000 5,807,100,000 35

282,880 232,702 (36,342) (23,530) 246,538 209,172 32,464 36,034 (51,206) (38,569) (120,876) (77,538) (89,278) (67,341) (11,977) (3,666) (1,715) (406) 3,950 57,686 475 638 1,188 (646) (16,905) (1,553) (235) (728) (12,715) 56,585 (9,442) (4,166) (22,157) 52,419 (19,406) 52,595 (2,751) (176) (22,157) 52,419 36

282,900,000 232,700,000 21.6% 229,042 81.0 195,877 84.2 53,838 19.0 36,825 15.8 282,880 100.0 232,702 100.0 229,000,000 195,900,000 16.9% (i) (ii) 53,900,000 36,800,000 46.2% 36,400,000 23,500,000 54.4% (i) (ii) (iii) 37

246,500,000 209,200,000 17.9% 87.2% 2.7% 32,500,000 9.9% 51,200,000 32.8% 55.9% 120,900,000 (i) (ii) (iii) (iv) (v) (vi) 32.6% 89,300,000 (i) (ii) 38

12,000,000 226.7% (i) (ii) 9,400,000 126.6% 19,400,000 52,600,000 39

282,880 229,001 (36,342) (23,070) 246,538 205,931 32,464 14,687 (51,206) (31,692) (120,876) (140,882) (89,278) (44,469) (11,977) (5,290) (1,715) 8 3,950 (1,707) 475 840 4,465 (3,122) 5,761 (16,905) 8,756 (235) (968) (12,715) 14,025 (9,442) (16,757) (22,157) (2,732) 5,811,963 (22,157) 5,809,231 (19,406) 5,807,145 (2,751) 2,086 (22,157) 5,809,231 40

282,900,000 229,000,000 23.5% 229,042 81.0 205,178 89.6 53,838 19.0 23,823 10.4 282,880 100.0 229,001 100.0 229,000,000 205,200,000 11.6% (i) (ii) (iii) 53,900,000 23,800,000 126.0% 23,100,000 57.5% 36,400,000 (i) (ii) (iii) (iv) 41

246,500,000 205,900,000 19.7% 87.2% 2.7% 32,500,000 121.0% (i) (ii) 61.6% 51,200,000 14.2% 120,900,000 (i) (ii) (iii) (iv) 100.8% 89,300,000 (i) (ii) 42

12,000,000 126.4% 43.7% 19,400,000 5,807,100,000 43

284,711 671,158 13,540 66,863 11,336 220,514 514,844 4,098 62,697 (5,421) 225,374 433,172 6,849 62,873 (7,507) 3,273,200,000 4,463,000,000 236,800,000 107,400,000 0.050.02 236,800,000 104,700,000 3,148,000,000 3,776,000,000 44

1,850 1,654 1,230 743 632 520 706 1,128 518 3,299 3,414 2,268 91 MMORPG 45

(MOBA) 46

MMORPG Android ios 2.5D ios 3D K12 47

K12 350 101 48

K12 MMORPG 3,299 1,850 49

I 246.8 3.3 II 296.5 50

III 600.1 345 105 48.8 101.3 105 IV 8,000 536.2 51

MMORPGS MOBA 7 2,100 3D Steam MMORPG XP ios Android 52

2.5D ios Android 37 Android Android ios 3D 53

5,250 A 4.775 8.9% 962.8 642,000 6.7% 221.5 7 2,100 ios Android 5,250 A 54

571 XV XV 7 8 352 10 1 2 253,982,257(L) 50.81% 3 9,886,000 (L) 98.86% 3 1,000,000 (L) 100.00% 2 255,510,057(L) 51.12% 55

1 3 9,886,000 (L) 98.86% 3 1,000,000 (L) 100.00% 2 253,982,257(L) 50.81% 3 9,886,000 (L) 98.86% 3 1,000,000 (L) 100.00% 4 13,090,019(L) 2.62% 5 818,000(L) 0.16% 6 1,306,019(L) 0.26% 7 1,235,019(L) 0.25% 1. L 2. DJM Holding Ltd. 95.36% DJM Holding Ltd. 38.23% 5.27% 26,344,800 197,019 56

DJM Holding Ltd. Fitter Property Inc. 4.64% 100.00% DJM Holding Ltd. Fitter Property Inc. 38.23% 3.81% Flowson Company Limited Flowson Company Limited Eagle World International Inc. 100.00% Eagle World International Inc. 2.78% DJM Holding Ltd. Fitter Property Inc. Eagle World International Inc. 50.09% 3. 96.05% 2.11% 0.70% 99.00% 1.00% 98.86% 4. 2.62% 1,627,800 11,306,019 156,200 5. 0.16% 818,000 6. 0.26% 588,019 718,000 7. 0.25% 417,019 818,000 57

XV XV 7 8 352 58

XV 2 3 336 10% 1 DJM Holding Ltd. 191,078,100(L) 38.23% 990,000 (L) 99.00% 2 78,333,320(L) 15.67% Ho Chi Sing 2 78,333,320(L) 15.67% 2 73,490,095(L) 14.70% First Elite Group 26,423,607(L) 5.29% Limited 3 SMP Trustees (Hong Kong) Limited 3 26,423,607(L) 5.29% 1. L 59

2. IDG Technology Venture Investments, L.P. IDG-Accel China Growth Fund L.P. IDG-Accel China Growth Fund-A L.P. IDG-Accel China Investors L.P. 2.17% 10.40% 2.13% 0.97% a) IDG Technology Venture Investments, L.P. IDG Technology Venture Investments, LLC IDG Technology Venture Investments, LLC Ho Chi Sing b) IDG-Accel China Growth Fund L.P. IDG-Accel China Growth Fund-A L.P. IDG-Accel China Growth Fund Associates L.P. IDG-Accel China Growth Fund Associates L.P. IDG-Accel China Growth Fund GP Associates Ltd. IDG-Accel China Growth Fund GP Associates Ltd. Ho Chi Sing 35.00% c) IDG-Accel China Investors L.P. IDG-Accel China Investor Associates Ltd. IDG-Accel China Investor Associates Ltd. Ho Chi Sing 3. First Elite Group Limited SMP Trustees (Hong Kong) Limited SMP Trustees (Hong Kong) Limited Richmedia Holdings Limited XV 2 3 336 10% 60

4.33 320,000 320,000 0 4.60 213,000 56,800 156,200 4.33 1,400,000 1,400,000 4.60 284,000 284,000 4.60 213,000 56,800 156,200 4.33 320,000 320,000 0 4.60 213,000 56,800 156,200 4.60 200,000 200,000 5.74 300,000 300,000 15.72 318,000 318,000 4.60 200,000 200,000 5.74 300,000 100,000 200,000 15.72 318,000 318,000 4.60 200,000 200,000 5.74 300,000 300,000 15.72 318,000 318,000 4.33 160,000 80,000 80,000 4.80 8,016,784 1,695,835 758,355 5,562,594 4.60 604,463 299,450 27,775 277,238 5.74 1,601,667 169,900 260,550 1,171,217 6.53 588,075 79,962 34,875 473,238 7.20 83,000 2,250 27,500 53,250 11.164 700,000 20,050 104,600 575,350 14.66 556,000 556,000 17,170,989 556,000 3,257,847 1,213,655 13,255,487 61

1. 556,000 14.66 2. 910,400 10% 952,203 5.07 (i) (ii) 317,400 118,212 62

(10%) (i) (ii) A A A 180,914,513 A 52,500,000 409.5 A 100% A 12.22% A A A 63

(i) (ii) 15,000,000 (iii) 200,000,000 A A 180,914,513 A A 64

A 86.15% 77.96% 10 10 0.20 78,865,000 (a) 183 22 65

(b) 0.20 183 22 (http://www.hkexnews.hk) (http://ir.nd.com.cn) (http://www.hkexnews.hk) (http://ir.nd.com.cn) 14 66

67

256,893,990 ( 19,332,500 2,379,000 15.10 13.96 34,864,540 206,000 12.76 12.46 2,587,220 2,824,500 13.80 12.30 37,260,910 13,923,000 13.82 11.90 182,181,320 68