INTERNATIONAL ELITE LTD. 1328 272,320,000300,874,000 10% 28,294,000 44,513,00036% 0.31 0.49 1
3 272,320 300,874 (202,363) (207,725) 69,957 93,149 3 15,321 16,525 (9,731) (18,435) (47,930) (42,336) 27,617 48,903 5 677 (4,390) 28,294 44,513 7 0.31 0.49 7 0.31 0.49 2
28,294 44,513 (6,784) 640 (21,228) (1,086) 282 44,067 3
58,459 62,351 36,679 15,184 2,278 1,095 8 24,960 31,744 122,376 110,374 45,680 39,769 9 109,713 120,068 8,004 439,697 453,923 603,094 613,760 725,470 724,134 10 90,835 30,278 611,663 671,938 702,498 702,216 3,131 3,725 3,131 3,725 11 13,187 12,294 6,654 5,899 19,841 18,193 22,972 21,918 725,470 724,134 4
1. CRM RF-SIMRF-SIM CA-SIM 223 XI The Grand Pavilion Commercial Centre, Oleander Way, 802 West Bay Road, Grand Cayman KY10-1208, Cayman Islands 0.01 946,200,000 2. 5
(i) 19 (ii) 1 10 28 10 12 28 11 14 16 38 16 41 27 34 15 9 16, (iii) 622 622 9 6
3. (i) CRM CRM(1) (2) (ii) (iii) (iv) (v) 7
(a) 147,111 141,570 95,901 85,443 i 4,241 31,104 20,667 38,518 4,400 4,239 272,320 300,874 (i) CA-SIM 128,000,000 OTACA-SIM RF-SIM 3,500,000 4,241,000 10% 113,754 112,916 65,634 70,346 31,104 8
(b) 10,195 8,847 a 4,256 7,193 870 485 15,321 16,525 (a) 4. (i) (ii) (iii) RF-SIM(a)RF-SIM(b) RF-SIM (c)ca-sim 9
(a) RF-SIM 147,111 95,901 29,308 272,320 4,500 (4,500) 147,111 95,901 33,808 (4,500) 272,320 30,343 24,688 14,926 69,957 2,427 474 3,468 6,369 77,097 24,709 80,650 182,456 25,843 817 104 26,764 RF-SIM 141,570 85,443 73,861 300,874 5,953 2,514 (8,467) 147,523 85,443 76,375 (8,467) 300,874 28,399 17,343 47,407 93,149 2,366 324 3,632 6,322 54,221 29,600 84,900 168,721 18 2,784 351 3,153 10
(b) 272,320 300,874 272,320 300,874 69,957 93,149 15,321 16,525 (2,171) (2,279) (9,731) (18,435) (45,759) (40,057) 27,617 48,903 182,456 168,721 2,278 1,095 24,960 31,744 8,004 439,697 453,923 68,075 68,651 725,470 724,134 (c) (i) (ii) 207,099 57,934 7,287 272,320 27,934 67,346 24,818 120,098 11
233,893 60,494 6,487 300,874 32,519 76,760 109,279 5. 146 38 1,502 4,821 (746) 437 (1,579) (906) (677) 4,390 (i) 16.5%16.5% (ii) [2014]59 15% 15% (iii) 58/99/M12 12
6. 7. (a) 0.016,055,640,000 3,027,820,000 28,294 44,513 9,083,460 9,083,460 0.31 0.49 (b) 13
8. 31,744 31,104 (6,784) 640 24,960 31,744 24,960 31,744 128,000,000 11.76% 9. 4,229 60 85,134 104,624 89,363 104,684 (680) (421) a 88,683 104,263 21,030 15,805 109,713 120,068 15 3030 14
(a) 31,883 29,629 32,196 37,667 17,377 33,804 7,227 3,163 88,683 104,263 10. 0.01 10,000,000 100,000 10,000,000 100,000 (i) 10,000,000 100,000 20,000,000 200,000 10,000,000 100,000 3,027,820 30,278 3,027,820 30,278 (ii) 6,055,640 60,557 9,083,460 90,835 3,027,820 30,278 15
(i) 10,000,000,0000.01100,000,000 10,000,000,000 0.01 200,000,000 20,000,000,000 0.01 (ii) ) 3,027,820,000 0.01 9,083,460,000 0.01 60,557,000 11. a 4,747 3,502 8,440 8,792 13,187 12,294 (a) 0 30 4,632 3,299 31 90 14 79 91 180 53 1811 66 1 48 58 4,747 3,502 16
12. 0.081,000,000,000 79,000,000 128,000,000 8 11.76%1,128,000,000 54.00% 26.1 17
CRM CRM 6.9% 7% 4G CRMCRM APP CRM CRM CRM RF-SIMNFC CA-SIMRF-SIM(O2O) (IOT) O2O O2O CA-SIM RF-SIM 18
19 272,320,000 CRM RF-SIM243,012,00029,308,000 300,874,00010%5% CRM 15%RF-SIM 0 100 200 300 400 500 272.32 418.86 389.12 343.12 300.87 RF-SIM 54% 35% 11%4% 12% RF-SIM60% RF-SIM 2% 35% 1% 8% RF-SIM 50% 4% 2% 28% 2% 13% RF-SIM 43% 4% 10%
69,957,000 25% 31% 5% 26% CRM55,031,000 9,289,00010% CRM 20%3%23%RF- SIM14,926,000 32,481,000 35% RF-SIM13%64% 51% RF-SIM 44% 35% 21% RF-SIM 21% 26% 51% RF-SIM RF-SIM 200.00 150.00 100.00 50.00 166.65 123.07 104.63 93.15 69.96 70% 60% 50% 40% 30% 20% 10% 0.00 0% 47,930,000 18% 4% 20
28,294,000 44,513,000 36%15%10% CRM 2% 8325 CA-SIM CRM 21
CRM CRM CRM CRM4,500 CRM ISO/IEC 27001:2013 AN15IS112R1M CRM CRM CRM 22
CallVu CallVu CRMCallVu CallVu +CRM 4G Mzone CRM CRM RF-SIM RF-SIMCA- SIM Apple Pay NFC SWP SIM 23
SIM RF-SIM NFC-SIMCA-SIM CA- SIM NFC RF-SIM NFC-SIM CA-SIM 24
13 13.1313.19 A.2.1 25
(http://www.hkex.com.hk) (http://www.iel.hk) 26