Boyaa Interactive International Limited 0434 * % 350,856 437,036 (19.7) 813,480 132,485 178,200 (25.7) 333,941 218,371 258,836 (15.6) 479,539 223,580 221,873 0.8 427,944 129,675 73,830 75.6 357,799 *** 142,391 82,564 72.5 379,726 * % 180,660 193,080 (6.4) 66,111 77,917 (15.2) 114,549 115,163 (0.5) 116,136 90,568 28.2 70,045 16,237 331.4 *** 75,777 21,189 257.6 1
* % 268,232 305,789 (12.3) 38,091 87,053 (56.2) 44,533 44,194 0.8 350,856 437,036 (19.7) * % 138,960 138,509 0.3 17,397 31,975 (45.6) 24,303 22,596 7.6 180,660 193,080 (6.4) * % 155,371 195,426 (20.5) 195,485 241,610 (19.1) 350,856 437,036 (19.7) * % 78,619 84,684 (7.2) 102,041 108,396 (5.9) 180,660 193,080 (6.4) 2
* ** % % 1,544 1,694 2,725 (43.3) (8.9) 60 68 107 (43.9) (11.8) 1,484 1,626 2,618 (43.3) (8.7) **** 5,300 5,337 6,213 (14.7) (0.7) 641 710 914 (29.9) (9.7) 4,659 4,627 5,299 (12.1) 0.7 **** 22,067 24,898 27,929 (21.0) (11.4) 2,926 4,239 5,329 (45.1) (31.0) 19,141 20,659 22,600 (15.3) (7.3) ARPPU 382.9 342.4 269.4 42.1 11.8 131.0 110.3 73.5 78.2 18.8 ARPPU 120.0 64.5 72.0 66.7 86.0 11.5 9.6 6.9 66.7 19.8 ARPPU 47.2 41.5 43.6 8.3 13.7 10.0 9.1 8.6 16.3 9.9 * % ** % *** **** 3
2410 180.7 6.4% 6.1% 75.8257.6% 13.8% ARPPU 1.51.7 8.9%5.3 24.9 22.111.4% ARPPU 55 4
2015 Boyaa Poker Tournament BPT BPT 180.7 193.16.4% 114.5 115.2 0.5% 66.1 77.915.2% 63.4% 36.6% 59.6% 40.4% 5
64.5 102.537.1% 116.1 90.628.2% 64.3% 46.9% 8.1 60.086.4% 54.2 39.437.6% 6
22.59.3 4.8 14.6 0.6 2.3 10.4 1.6561.3% 13.0% 9.1% 7
70.0 70.0 15.816.2 343.1% 331.4% 75.8 1.4 1.42.9 21.2 1.31.3 2.8 350.9 437.019.7% 218.4 258.8 15.6% 132.5 178.225.7% 62.2% 37.8% 59.2% 40.8% 8
215.2 40.8%127.3 221.9 0.8%223.6 50.8%63.7% 107.9 87.1%13.9 69.0 52.9%105.5 33.616.3 9
12.6 15.8 1.5 5.4 9.8 95.9%19.2 11.9% 12.9%Function Technology Co., Ltd. Boyaa Holdings Limited 72.773.8 78.4% 75.6% 129.7129.7 142.4 3.1 3.26.5 82.6 3.11.9 4.9 10
1,246.1 1,065.8 1,246.11,036.1 210.0 403.1 (a) 141.2 (b) 101.2 (c) 160.7 11
490.6 482.4 12
17.9 11.0 0.25.1 17.7 5.9 150 971.8 usens Inc.uSens 1.53%50 328.09 usens 1.7391% usens Inc. 13
836 66438 35 99 97.1 39.4% 21,012,22141,271,866 321 47,335,092 The Core Admin Boyaa RSU Limited 14
40,751 28,164 5,190 5,473 15,015 18,829 215,282 280,484 8,255 7,029 16,561 17,611 4 302,835 259,857 603,889 617,447 3 66,350 77,858 21,637 30,664 4 187,738 222,561 31,653 65,468 1,246,093 1,065,802 1,553,471 1,462,353 2,157,360 2,079,800 15
248 248 590,116 590,113 (17) (18) 118,076 155,266 1,190,370 1,060,695 1,898,793 1,806,304 26,011 41,628 6 90,517 95,760 23,095 22,774 118,944 113,334 232,556 231,868 258,567 273,496 2,157,360 2,079,800 1,320,915 1,230,485 1,924,804 1,847,932 16
2 180,660 193,080 350,856 437,036 7 (64,524) (102,512) (127,276) (215,163) 116,136 90,568 223,580 221,873 7 (8,140) (60,036) (13,900) (107,944) 7 (54,170) (39,359) (105,528) (69,003) 8 22,469 9,312 33,551 16,339 76,295 485 137,703 61,265 9 4,819 15,499 12,958 21,054 9 (910) (333) (5,279) 9 4,819 14,589 12,625 15,775 (633) 2,311 (1,459) 5,424 80,481 17,385 148,869 82,464 10 (10,436) (1,578) (19,194) (9,796) 70,045 15,807 129,675 72,668 (21,147) (9,407) (55,406) (9,986) (258) (258) 6,761 (1,003) 5,500 (322) (14,386) (10,668) (49,906) (10,566) 55,659 5,139 79,769 62,102 17
70,045 16,237 129,675 73,830 (430) (1,162) 70,045 15,807 129,675 72,668 55,659 5,569 79,769 63,264 (430) (1,162) 55,659 5,139 79,769 62,102 11 10.36 2.28 19.20 10.44 11 9.73 2.22 18.00 10.08 12 18
248 590,113 (18) 155,266 1,060,695 1,806,304 129,675 129,675 (55,406) (55,406) 5,500 5,500 (49,906) 129,675 79,769 12,716 12,716 4 4 (1) 1 3 1 12,716 12,720 248 590,116 (17) 118,076 1,190,370 1,898,793 19
245 632,329 (19) 137,045 702,896 1,472,496 9,130 1,481,626 73,830 73,830 (1,162) 72,668 (9,986) (9,986) (9,986) (258) (258) (258) (322) (322) (322) (10,566) 73,830 63,264 (1,162) 62,102 9,896 9,896 9,896 2 1,745 1,747 1,747 (4) 4 (45,122) (45,122) (45,122) 2 (43,381) 4 9,896 (33,479) (33,479) (7,968) (7,968) 2 (43,381) 4 9,896 (33,479) (7,968) (41,447) 247 588,948 (15) 136,375 776,726 1,502,281 1,502,281 20
158,498 34,092 (30,427) (3,770) 128,071 30,322 (17,240) (5,626) (529) (226) (1,497,932) (39,935) (150) (4,600) (500) 4,666 2,505 33,815 19 1,516,650 370,000 1,927 15 1,894 10,912 19,787 48,031 347,421 12 (45,122) 5 4 1,846 4 (43,276) 176,106 334,467 1,065,802 1,029,331 4,185 (662) 1,246,093 1,363,136 21
1. P.O. Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 22
15 9 16 2. 66,111 77,917 132,485 178,200 114,549 115,163 218,371 258,836 180,660 193,080 350,856 437,036 23
78,619 84,684 155,371 195,426 102,041 108,396 195,485 241,610 180,660 193,080 350,856 437,036 10% 58,232 61,626 19,285 8,451 77,517 70,077 24
3. 66,350 77,858 66,350 77,858 (a) 30 120 0 60 41,699 51,724 61 90 7,076 12,687 91 180 9,479 6,139 180 8,096 7,308 66,350 77,858 (b) 26,753,000 32,172,000 0 60 5,875 21,766 61 90 5,266 1,852 90 15,612 8,554 26,753 32,172 25
4. (a) 167,250 163,221 122,338 96,636 13,247 302,835 259,857 (b) 187,738 222,561 490,573 482,418 (a) 13,247,000 (b) (c) 26
5. (a) (i) 25,563,721 8,827,506 (10,709) (5,412,526) (4,540,791) (319,564) 21,012,221 3,095,416 2.88 (ii) 0.05 112,232 769,392 0.10 61,749 102,280 0.15 78,240 111,068 0.15 2,112,676 3.108 20,760,000 21,012,221 3,095,416 27
(b) 4,955,000 12 25% 24 25%30 12.5%36 12.5% 37482.083% 47,383,431 74,215,932 4,955,000 (4,420,020) (4,092,858) (1,691,545) (8,917,651) 41,271,866 66,160,423 34,780,551 46,369,592 2.74 28
6. 794 727 45,686 44,967 22,568 25,640 12,865 12,946 5,000 5,000 2,879 3,099 725 3,381 90,517 95,760 30 90 0 30 417 420 31 60 260 39 61 90 21 90 96 268 794 727 29
7. 54,026 79,116 106,992 173,787 3,328 47,114 4,029 86,550 43,657 42,422 84,410 75,348 5,732 5,382 12,716 9,896 5,003 6,507 9,876 12,503 3,238 5,851 5,223 7,696 1,700 2,937 3,588 5,439 2,527 2,599 4,887 5,026 2,311 1,792 4,653 3,412 1,000 1,000 2,000 418 764 812 1,438 4,894 6,423 8,518 9,015 126,834 201,907 246,704 392,110 28,669 15,301 55,177 26,948 442 446 860 813 911 896 1,797 1,716 3,623 6,066 33,645 16,643 63,900 29,477 30
8. 444 4,197 21,287 6,966 31,227 10,445 (a) 1,044 396 1,155 1,397 (1,842) (613) (1,519) (1,928) 227 227 1,707 1,707 250 250 175 695 175 (14) (14) 1,753 1 1,766 110 22,469 9,312 33,551 16,339 (a) 31
9. 3,426 15,337 10,912 20,332 175 162 383 722 1,218 1,663 4,819 15,499 12,958 21,054 (842) (333) (4,180) (68) (1,099) (910) (333) (5,279) 4,819 14,589 12,625 15,775 10. 9,926 8,209 18,364 17,796 510 (6,631) 830 (8,000) 10,436 1,578 19,194 9,796 32
(a) (b) 16.5% (c) 25% 15% 15% 15% 15% 15% 150% (d) 10% 10%5% 33
148,869 82,464 1,459 (5,424) 150,328 77,040 25% 2015 25% 37,582 19,260 (5,122) 4,107 (8,735) (13,848) 145 1,718 (18) (436) (4,658) (1,005) 19,194 9,796 11. (a) 70,045 16,237 129,675 73,830 676,064 711,768 675,527 707,181 10.36 2.28 19.20 10.44 34
(b) 70,045 16,237 129,675 73,830 676,064 711,768 675,527 707,181 43,443 18,216 44,872 21,113 193 2,840 193 3,991 719,700 732,824 720,592 732,285 9.73 2.22 18.00 10.08 12. 35
* % 350,856 437,036 (19.7) (127,276) (215,163) (40.8) 223,580 221,873 0.8 (13,900) (107,944) (87.1) (105,528) (69,003) 52.9 33,551 16,339 105.3 137,703 61,265 124.8 12,625 15,775 (20.0) (1,459) 5,424 (126.9) 148,869 82,464 80.5 (19,194) (9,796) 95.9 129,675 72,668 78.4 3,099 3,079 0.6 3,165 1,941 63.1 6,452 4,876 32.3 142,391 82,564 72.5 * % 36
* ** % % 180,660 170,196 193,080 (6.4) 6.1 (64,524) (62,752) (102,512) (37.1) 2.8 116,136 107,444 90,568 28.2 8.1 (8,140) (5,760) (60,036) (86.4) 41.3 (54,170) (51,358) (39,359) 37.6 5.5 22,469 11,082 9,312 141.3 102.8 76,295 61,408 485 15,630.9 24.2 4,819 7,806 14,589 (67.0) (38.3) (633) (826) 2,311 (127.4) (23.4) 80,481 68,388 17,385 362.9 17.7 (10,436) (8,758) (1,578) 561.3 19.2 70,045 59,630 15,807 343.1 17.5 1,426 1,673 1,293 10.3 (14.8) 1,421 1,744 1,263 12.5 (18.5) 2,885 3,567 2,826 2.1 (19.1) 75,777 66,614 21,189 257.6 13.8 * % ** % 37
14 A.2.1 10 38
13.51B (1) 13.51B (1) (http://www.hkexnews.hk) (http://www.boyaa.com.hk) 39