A8 A8 New Media Group Limited A8 800 (1) (2) (3) 6 20 21 22 34 1002 A823 EGM-1 EGM-2 183 17 1712-1716 48
........................................................... 1..................................................... 6............................................ 21.................................................. 22........................................... I-1........................................... II-1.............................................. EGM-1 i
35% A8 (A8 New Media Group Limited) 800 192.5 1
1002 A8 23 EGM-1 EGM-2 6 2
43.94% 11.74%24.32% 20.00% 571 0.01 3
35% 35% 4
% 0.84 1 5
A8 New Media Group Limited A8 800 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman, KY1-1111 Cayman Islands 1002 A8 23 6-8 33 06-12 (1) (2) 550 6
(i) (ii) (iii) (iv) (1) (i) (ii) (2) (i) (ii) (iii) (iv) 7
(3) (4) (1) (2) (3) (4) 35% 65% 43.94% 11.74% 24.32% 20.00% 100.00% 8
550 654,762,000 (1) 500 595,238,000 35%175 208,333,00065% 325 386,905,000 (2) 50 59,524,000 35%17.5 20,833,000 65% 32.5 38,690,000 192.5 229,167,000175 208,333,000 17.5 20,833,000 (i) (ii) (iii) (iv) 35% 194,000,000 8 I-20 9
175 208,333,000 17.5 20,833,000 (a) 10 17.5 20,833,000 (b) 10 70 83,333,000 (c) 10 70 83,333,000 (d) 10 17.5 20,833,000 (a) 17.5 20,833,000 65% 10
(1) (2) (3) (4) (2) (3) (4) (a) (b) (c) (1) (a) (b) 11
(4) 30 35% 65% 12
22,637 58,494 24,271 (7,139) 795 2,346 (7,170) 795 2,346 45,488,000 54,152,000 34,582,000 41,169,000 22,637,000 58,494,000 158% 7,170,000 795,000 785,000 1,000,0007,000,000 13
14
I-206 7 6 7 6 7 6 7 98% 10% I-204 8 4 8 15
35% (i)(ii) (iii) 35%194,000,000 16
5,00010 50,000 150,000 50 19,877 2,213 508 22,563 2,478 1,623 12,748 1,040 2,321 (i) 17
3 5 (ii) 10 15 2,000 3,000 70% 90% (gaming mentality) dream 18
5% 25% A 35% 65% A 1002 A8 23 EGM-1 EGM-2 617,713,398 33.66% 19
18317 1712-1716 48 21 22 34 A8 20
A8 New Media Group Limited A8 800 6 20 22 34 21
88 173 12 1209 550 A 35% 65% 22
A (i) (ii) (iii) 13.80 35% 23
1. 24
% 145,578 229,738 (36.63) 79,401 133,736 (40.63) 16,583 71,881 (76.93) 52,371 26,268 99.37 21,675 9,653 124.54 145.58 36.63% 124.54% 53.70 25
5,000 10 50,000 150,000 50 19,877 2,213 508 22,563 2,478 1,623 12,748 1,040 2,321 26
(i) 3 5 (ii) 10 15 2,000 3,000 70% 90% (gaming mentality) dream 24,271 58,494 22,637 2,346 795 (7,139) 2,346 795 (7,170) 27
45,488,000 54,152,00034,582,000 41,169,000 22.64 7.17 58.49 158.40% 0.8 785,000 1 7 28
2. 550 29
35% 65% 43.94% 11.74% 24.32% 20.00% 100.00% 550 654,762,000 1) 500 595,238,000 35%175 208,333,00065%325 386,905,000 2) 50 59,524,000 35%17.5 20,833,00065%32.5 38,690,000 30
192.5 229,167,000 175 208,333,000 17.5 20,833,000 (i) (ii) (iii) (iv) 35% 194,000,000 8 194,000,000 0.77% (i) (ii) 31
32
(iii) (iv) (v) 35% 0.77% 33
3. 1,050,000,000 (i) (ii) A8 34
GA040/142732/MKPT FIN1605107 35% A8 35% I-1
I. II. III. IV. 1. 2. 3. 4. I-2
V. 1. 2. 3. VI. 1. 2. 3. 4. 5. EDGAR 6. I-3
VII. 7.1 7% 2% 7 1a (%) 7.70 7.70 7.30 6.90 6.49 (%) 2.65 2.62 1.99 1.44 1.80 10 6% 7% 6.90% 6.49%6.0% I-4
7 1 6.6% 6.5% 6.4% 6.3% 6.2% 6.1% 6.0% 5.9% 5.8% 5.7% 109,820 177,620 8.3% 7 1b 1 17,947 18,558 19,285 20,145 21,016 21,874 22,766 2 10,982 11,383 12,263 13,338 14,605 16,144 17,762 3 4,123 4,412 4,514 4,562 4,676 4,800 4,895 4 3,358 3,468 3,592 3,697 3,822 3,959 4,066 5 2,849 2,761 2,885 2,999 3,123 3,256 3,874 6 2,421 2,465 2,538 2,609 2,700 2,804 2,895 I-5
7.2 19,10928,844 10.8% 5,919 10,48915.4% 1.99% 5.40% I-6
7 2 50,000 45,000 40,000 35,000 30,000 25,000 20,000 15,000 10,000 5,000 0 7.3 13.113.7 0.44% 44.34% 55.88% 2.37% 7 3 1,380.00 1,370.00 1,360.00 1,350.00 1,340.00 1,330.00 1,320.00 1,310.00 1,300.00 1,290.00 1,280.00 60% 50% 40% 30% 20% 10% 0% I-7
4.1% 7 3a 1,374.620 1,381.45 1,388.32 1,395.22 1,402.16 1,409.13 (%) 4.05 4.05 4.05 4.05 4.05 4.05 7 3b 0 14 260 257 252 247 223 222 223 223 226 227 15 64 951 958 967 974 999 1,003 1,004 1,006 1,005 1,003 65 104 106 110 113 119 123 127 132 138 144 7.4 1.50% 1.99% I-8
A 7 4 (%) 2.78 2.82 3.04 3.14 3.16 3.17 3.16 4.71 4.45 4.20 4.05 3.99 4.00 3.95 1.44 1.80 2.00 2.20 2.60 3.00 3.00 7.5 7.1% I-9
VIII. 8.1 2 70 25% 90 28.6% 8 1a 10.0 9.0 8.0 7.0 6.0 67.10% 5.60 7.00 9.00 80% 70% 60% 50% 5.0 4.63 40% 4.0 3.0 2.0 1.0 0 2.77 21.00% 25.00% 28.60% 30% 20% 10% 0 Sootoo Research 141148 3 800 5 2 iresearch I-10
8 1b 141 148 12 33 162 803 iresearch 8.2 1. 2. 3. I-11
8.3 iresearch 43 34 35 8.4 IX. 9.1 A8 800 HK EQUITY 9.2 9.3 I-12
9.4 X. 100% 35% 550 XI. 11.1 11.2 I-13
11.3 11.4 I-14
XII. 1. 2. 3. 4. 5. 6. 7. 8. I-15
9. XIII. 1. 2. 3. I-16
13.1 8 I-17
13.2 13 1 % 16,870,654 70% 7,399,929 30% 24,270,583 100% = = I-18
13.3 8 I-19
13 3 # 3 4 1 82,425,600 300,000 2 44,255,398 2,600,000 3 6,000,000 20,000 4 70,051,918 1,000,000 5 65,984,200 584,000 6 5 500,000,000 15,000,000 7 6 500,000,000 15,000,000 8 70,051,918 1,000,000 # 7 8 1 248,819,900 69.25% 342,196,871 4.15 1,141 2 191,500,000 100.00% 182,380,952 4.12 70 3 25,000,000 60.00% 39,682,540 6.61 1,984 4 60,040,000 10.01% 599,800,200 8.56 600 5 904,000,000 100.00% 860,952,381 13.05 1,474 6 650,000,000 10.00% 6,500,000,000 13.00 433 7 303,000,000 7.43% 4,080,808,081 8.16 272 8 135,216,600 8.81% 1,534,217,400 21.90 1,534 9 8.46 1,391 7.39 870 4.77 475 3 4 5 6 98% 7 Mergerstat Review 5% 8 9 I-20
1 6 7 6 7 6 7 6 7 24,000,0001,307 5.38 21,000,000 1,141 661 1 http://it.people.com.cn/n1/2016/0104/c1009-28010017.html I-21
6 76 6 13.4 13 4a 2,500 25 2,000 20 1,500 15 1,000 10 500 5 0 0 I-22
13.00 13.05 13-4b # * 1 2 1 4.15 4.15 4.15 4.15 2 4.12 4.12 4.12 4.12 3 6.61 6.61 6.61 6.61 4 8.56 8.56 8.56 8.56 5 13.05 13.05 6 13.00 13.00 13.00 7 8.16 8.16 8.16 8.16 8 21.90 8.36 7.39 8.16 6.61 * 13-4c # * 1 2 1 1,141 1,141 1,141 1,141 2 70 3 1,984 4 600 600 600 600 5 1,474 1,474 1,474 1,474 6 433 433 433 433 7 272 272 272 272 8 1,534 1,534 1,534 1,534 870 870 870 870 * I-23
13-4d 35% * 1 2 35% 206.87 194.26 204.28 184.24 12.61 0.00 10.02 10.02 13.0013.05 8.16 10,000,00013.00 13.05 6.61 10,000,000 1 2 213.00 13.0521.90 13.5 7.39 870 36,974,322 73,948,645400,000 700,000 647,817 61 I-24
13 5 A 647,817 73,948,645 B 7.39 870 C = A x B 546,309,395 563,748,620 50% 50% 555,029,007 35% 194,260,153 35% 194,000,000 * XIV. 1. 2. 3. 4. I-25
XV. 15 35% 10% 5% < > +5% +10% 583,035 615,426 647,817 680,208 712,599 10% 66,553,780 175,000,000 180,000,000 185,000,000 190,000,000 195,000,000 5% 70,251,212 180,000,000 185,000,000 189,000,000 194,000,000 199,000,000 < > 73,948,645 184,000,000 189,000,000 194,000,000 199,000,000 204,000,000 +5% 77,646,077 189,000,000 194,000,000 199,000,000 204,000,000 209,000,000 +10% 81,343,509 194,000,000 199,000,000 204,000,000 209,000,000 214,000,000 XVI................................................................................................................................................................................................................................ 194,000,000 194,000,000 I-26
XVII. XVIII. 35% 35% 194,000,000 I-27
A8 1002 A8 23 CPA, CFA, FRM CPA, CFA, FRM, MFin FRM I-28
CPA, CFA, FRM CPA, CFA, FRM, MFin FRM I-29
I-30
1. 2. (I) XV (a)xv7 8 (b)352 (c) 3 1 524,067,398 551,748,308 30.06% 2 5,766,000 21,914,910 5,000,000 5,000,000 0.27% 105,000 315,000 420,000 0.02% 420,000 420,000 0.02% II-1
(1) 1,835,192,628 (2) Ever Novel Holdings LimitedEver Novel Prime Century Technology LimitedPrime Century Prime Century379,496,303Ever Novel 144,571,095 (3) (II) 1 21,510,000 3 75% 2 35,435,640 4 30.13% 5 23,638,132 6 27.08% (1) (2) 42.73% 30.13% (3) (4) II-2
(5) 22.80% 27.08% (6) XV XV7 8 352 Ever Novel Prime Century Knight Bridge Holdings LimitedKnight Bridge XV2 3 HSBC International Trustee LimitedKnight Bridge 3. II-3
75% (i) (ii) (iii) a. (1) (2) (3) II-4
(4) (5) b. (1) 1.00 (2) (3) II-5
c. (1) (2) d. (1) (2) (3) (4) II-6
(1) (2) 36.97% 4. (i) (ii) (iii) II-7
5. 6. 7. 6 (a) (b) (c) II-8
8. 6 8 33 06 12 (a) (b) (c) (d) (e) (f) (g) II-9
A8 New Media Group Limited A8 800 A8 1002 A8 23 (a) 550 (b) (c) EGM-1
A8 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman, KY1-1111 Cayman Islands 6-8 33 06-12 (a) (b) (c) 48 18317 1712-1716 (d) (1) (2) EGM-2