00.Cover-10861c

Similar documents
目 錄 頁 次 釋 義 董 事 會 函 件 言

4. 27(2) ,000,000,



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,




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


i


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

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


cover-C- FINAL.ai

C110122D_Vitar.indb


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





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

% %


(CG Service)(chi) IR.indb

A 20%


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

,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

Hao Wen_C_AR.indb

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


361 ipo cover_final_chi_2a.ai

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

C Ann.indd

: 1966.HK 2017

書冊1.indb


WISDOM EDUCATION INTERNATIONAL HOLDINGS COMPANY LIMITED [] [] [][] [] [] [] [][] [] [] 0.01 [] [] C [][][][][][][ ][][][][][][] [] [][][][][] []

China Water_C_GM Cir.indb

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,

, ,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)


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


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

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

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

/

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


書冊392.indb

Kingwell_C_MT Cir.indb

INTRON TECHNOLOGY HOLDINGS LIMITED 250,000,000 25,000, ,000, % % 0.005% 10% C

untitled


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

China Xinhua Education Group Limited 400,000,000 40,000, ,000, % % 0.005% C

untitled

1

untitled

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

Putian Communication Group Limited 275,000,000 27,500, ,500, % % 0.005% C %

,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

t01hkpo

untitled

Silver Base Group Holdings Limited 32342C %0.004% 0.005%



Make Life in Style


HIP e_P_Athena_Version_C


I-1...

B & S INTERNATIONAL HOLDINGS LTD. 100,000,000 10,000,000 90,000, % % 0.005% C

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


* 3,000,000, ,000,000 2,700,000, %0.004% 0.005% C %0.004%0.005% (i)144a (ii) 501(a) (iii)s *

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

PHOENIX MEDIA INVESTMENT (HOLDINGS) LIMITED ,836,813, % 113,195, ,660,000 74,220,000 1

(2) (2) (3) ei

,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

untitled

untitled


目錄

Bojun Education Company Limited [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] 1.0% % 0.005% 0.01 [ ] [ ] [ ] [ ] [ ] [ ] 342C [ ] [ ][ ] [


untitled

GenNex Holdings Limited [] [] [] [] [] [] []1.0% % 0.005% 0.01 [] [] [] 342C [][] [] [] [][] [][] [][] []

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

CT ENVIRONMENTAL GROUP LIMITED 340,000,000 34,000, ,000, % 0.005% 0.003% C %0.003%0.005% 1.98 S

Kong Shum Union Property Management (Holding) Limited 100,000, % 0.003% 0.005% C

Virscend Education Company Limited [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] [ ] 1.0% % 0.005% 0.01 [ ] [ ][ ] C [ ] [ ] [ ] [ ] [ ] [ ] [ ]


untitled

Transcription:

Springland International Holdings Limited 625,000,000500,000,000 125,000,000 62,500,000 562,500,000437,500,000 125,000,000 5.931% 0.003% 0.005% 0.01 1700 32342C 5.934.85 5.931% 0.003%0.005%5.93 (www.hkexnews.hk)www.springlandgroup.com.cn (1)144A (2)S

(1) (2)......... www.eipo.com.hk (3)............ 2...... www.springlandgroup.com.cn www.iporesults.com.hk www.hkexnews.hk 4... www.iporesults.com.hk...

(1) (5)............ (1) (2) (3) www.eipo.com.hk (4) (5)

...... i iii... 1... 13... 22... 23... 47... 50... 54... 56... 74... 89... 133... 141... 144

... 146... 151... 195... 197... 205... 213... I-1... II-1... III-1... IV-1... V-1... VI-1... VII-1

* 3,743,500,0004,244,700,000 4,734,400,00012.5% 2,001,300,0002,246,000,0002,286,100,000 6.9%218,700,000 219,600,000247,700,0006.4% 2,355,100,000 3,325,100,00041.2%1,158,400,000 1,494,200,00029.0% 134,600,000222,600,00065.4% *

2,620,100,0002,853,000,0003,317,100,000 12.5% 908,600,000 921,000,000945,200,0002.0% 1,619,200,0002,466,500,00052.3% 461,600,000687,900,00049.0% 6,000 1,123,400,000 1,391,700,000 1,417,300,00012.3% 1,092,700,000 1,325,000,0001,340,900,00010.8% 735,900,000858,600,00016.7% 696,800,000806,300,00015.7%

57.45%

... 2,001,347 2,245,987 2,286,050 1,158,411 1,494,172... 133,578 195,415 236,099 123,242 158,822... (1,304,847) (1,480,550) (1,477,285) (774,427) (907,933)... (157,683) (181,048) (200,068) (84,795) (117,990)... (101,845) (127,295) (146,203) (71,817) (99,768)... (28,974) (40,638) (44,217) (23,868) (25,684)... (199,495) (263,892) (242,298) (110,495) (142,912)... (76,306) (44,337) (66,283) (27,677) (51,109)... (9) 1,306... 265,766 303,642 347,101 188,574 307,598... (47,098) (84,030) (98,293) (54,019) (79,020)... 218,668 219,612 248,808 134,555 228,578... 218,668 219,612 247,723 134,555 222,596... 1,085 5,982 218,668 219,612 248,808 134,555 228,578... 448.1 1,055.0 1,503.1 422.9 1,288.6 1,711.5 397.3 1,299.8 1,697.1 204.5 676.1 880.6 269.1 779.9 1,049.0 (1)... 436.8 8.2 445.0 479.6 6.0 485.6 525.2 11.2 536.4 246.5 6.2 252.7 400.0 9.1 409.1... 884.9 1,063.2 1,948.1 902.5 1,294.6 2,197.1 922.5 1,311.0 2,233.5 451.0 682.3 1,133.3 669.1 789.0 1,458.1... 23.7 13.8 37.5 18.5 15.7 34.2 22.7 17.1 39.8 10.6 8.7 19.3 18.8 10.0 28.8... 15.7 15.7 14.7 14.7 12.8 12.8 5.8 5.8 7.3 7.3... 908.6 1,092.7 2,001.3 921.0 1,325.0 2,246.0 945.2 1,340.9 2,286.1 461.6 696.8 1,158.4 687.9 806.3 1,494.2 (1)

... 2,179,250 2,572,812 3,719,241 3,840,951... 259,560 263,489 256,047 327,329... 87,122 87,122 127,439 127,439... 234... 20,000 20,000 110 110... 54,098 73,350 32,093 123,080... 7,745 11,364 15,286 19,355... 2,608,009 3,028,137 4,150,216 4,438,264... 274,695 303,161 301,313 258,148... 4,636 12,042 8,984 19,024... 355,733 175,391 194,716 229,380... 12,521 11,096... 5,572 170,000 742,790 384,814... 266,227 407,826 612,813 665,239... 906,863 1,068,420 1,873,137 1,567,701... 1,097,874 1,173,800 1,746,221 1,367,600... 5,572 57,790 9,814... 460,970 562,989 597,545 573,805... 574,282 799,347 960,610 1,141,107... 7,680... 58,296 27,633 32,484 26,832... 2,204,674 2,563,769 3,394,650 3,119,158... (1,297,811) (1,495,349) (1,521,513) (1,551,457)... 1,310,198 1,532,788 2,628,703 2,886,807... 145,000 150,000 983,000 1,006,500... 3,702 5,819 256,523 271,506... 160,819 183,798 333,146 338,260... 309,521 339,617 1,572,669 1,616,266... 1,000,677 1,193,171 1,056,034 1,270,541... 162 162 150 150... 1,000,515 1,193,009 1,023,625 1,235,819... 32,259 34,572... 1,000,677 1,193,171 1,056,034 1,270,541

(1)...370,000,000429,000,000 (2)(3)... 0.1480.172 (1) (2) 1.00 0.8629 (3) 2,500,000,000 4.85 5.93 (1)... 121.25 148.25 (2)... 28.2 34.5 (3)... 1.43 1.63 (1) 2,500,000,000 (2) 4.855.93 2,500,000,000 (3) 2,500,000,000 4.855.93

30% 26,400,00026,000,000 5.39 2,551,000,000 60% 30%

5% 25% 25% 2,150,000,0005.39 638,000,000 2.735.94 5% 10% 5.93 262,000,000 4.85262,000,000 653,000,000

5.39 490,000,000 5.39

CDH Resource 1,985,336,000

CDH Resource CDH Resource Limited CDH China Growth Capital Fund II, L.P. Cleavebury Cleavebury Limited 223 Netsales Euromonitor International

32 62,500,000

562,500,000 437,500,000 125,000,000

Netsales Netsales Trading Limited

500,000,000 93,750,000 15% NetsalesCDH Resource 0.01

Codan Trust Company (Cayman) Limited 144A S S 144A 144A 125,000,000 93,750,000 571

0.01

0.10 0.10 www.eipo.com.hk 16

3060

12,5028,966

7,561.0 18 22,800,00018

Yaohan International Holdings Limited

1,297,800,0001,495,300,000 1,521,500,0001,551,500,000 (i)(ii)(iii) (i)(ii)

258,200,000 26,400,00026,000,000 12.0%10.5%

200,000 21%22%22%22% 354,000,000449,600,000585,200,000737,000,000 200,00013 2,600,000

2% 1.5%3.0%

() 10% 10% Cleavebury 5% Cleavebury Cleavebury 5%10%

6,024 30

Cleavebury H1N1H1N1

(i) (ii)(iii) 1.53 5.39

Netsales 55.72% Netsales Netsales NetsalesCDH Resource CDH Resource (i) (ii)

62,500,000562,500,000

Codan Trust Company (Cayman) Limited 1.00 0.8629 1.007.7617 H.101.006.7059

12 11A 661 81501 29-31 14D 8 61101 28 21B 11 27G 10016 111101 76

1 46 1 46 99 22 1 46 99 22 88 34 1 38

8 41 12 6 100022 Conyers Dill & Pearman Cricket Square Hutchins Drive, P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 8 211 77 3 34 100025 8 18

979 17 1 99 16

Cricket Square Hutchins Drive P. O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 255-257 252 1 26 HKCPA, FCCA 12 11A 3516

Codan Trust Company (Cayman) Limited Cricket Square Hutchins Drive P. O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 183 171712-1716 181 27 68 619 106 www.springlandgroup.com.cn

13 99,210 300,67014.9% 7,85822,69814.2% 6,28015,781 12.2%4,998 11,24310.7% 36.2% 45.7%

(i)(ii)(iii) (iv)(v) (%)... 1,267 1,276 1,285 1,292 1,300 1,308 1,314 1,322 1,328 0.6... 9,921 10,966 12,033 13,582 15,988 18,387 21,087 25,731 30,067 14.9... 7,858 8,622 9,398 10,542 12,336 14,053 16,165 19,524 22,698 14.2... 6,280 6,860 7,703 8,472 9,422 10,493 11,759 13,786 15,781 12.2... 4,998 5,309 6,030 6,511 7,128 7,943 8,697 9,997 11,243 10.7 (%)... 36 38 39 41 42 43 44 45 46 3.1 60%... 10% 10% 20% 20% 20% 10% 10%... 2,653 3,634 4,624 5,898 7,487 9,434 13,311... 2,803 3,856 4,947 6,366 8,164 10,375 15,115... 2,409 3,649 4,932 6,657 8,870 11,773 18,996... 2,590 3,970 5,377 7,279 9,763 13,123 21,837... 2,862 4,429 6,024 8,167 11,051 14,971 25,377... 3,135 4,885 6,711 9,190 12,603 17,203 28,773... 3,569 5,541 7,554 10,270 14,049 19,069 31,967... 4,210 6,505 8,901 12,042 16,386 22,234 36,785... 4,753 7,363 10,196 13,984 19,254 26,250 43,614... 7.6% 9.2% 10.4% 11.4% 12.5% 13.6% 16.0%

59,710 19.9% 210,70089,400,000 2.1%6.7% 15.5%... 3,570 1,277 95... 3,107 1,038 94... 3,031 966 77... 2,149 744 51... 1,841 566 94

... 73,124 26,675... 63,029 24,725... 55,473 19,423... 42,214 22,727... 39,622 18,680... 37,589 19,733 16.4% 14.2% 61,000,000 8,87014.3% 14,485 2,970

* (%) (%) *... 106,863 18.9 155 20.5... 95,460 16.8 139 18.8 *... 61,504 16.9 76 18.0... 60,807 15.7 165 18.7 *... 52,390 15.1 41 16.1... 34,238 15.9 52 16.6... 32,815 16.9 92 17.7... 27,840 16.7 40 14.7... 21,267 14.4 68 17.7... 19,775 14.1 54 15.0 652 27

10021 1920 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

(%) (%)... 49,824 21.3 11 14.6... 44,870 19.7 7 14.8... 34,482 20.3 59 18.8... 33,024 17.3 20 14.1... 18,884 15.0 13 14.8... 17,029 16.2 9 13.6... 16,867 14.9 9 15.7... 15,954 13.4 14 12.2... 14,147 17.9 7 15.9... 13,632 14.0 19 13.3

10 5215 (%) (%)... 218,984 26.2 20 24.1... 139,590 20.4 17 18.8... 127,617 20.6 29 19.4... 113,528 15.9 8 15.3... 108,167 20.2 26 16.7... 94,435 19.0 13 18.4... 62,871 14.7 5 17.3... 56,388 16.4 21 17.2... 52,767 15.0 11 15.8... 47,783 19.3 8 13.4... 43,763 19.9 7 13.9... 41,168 18.8 11 13.8... 39,945 20.9 6 18.2... 39,039 19.4 5 17.7... 37,464 15.9 13 16.4 39,110108,49013.6%

16.2%13.6% Euromonitor International 13.3%

Euromonitor International 3,4806,090 11.8%Euromonitor International 8,620 7.2% Euromonitor International Euromonitor International

9%6,090 7% 87,000 96%

1010% 7% Euromonitor International 6,28013,000 27.5%Euromonitor International 18,4007.2% Euromonitor International Euromonitor International

12

(i) (ii)(iii) 3040 (i) (ii) (a)(b)

(i) (ii)(iii) (iv)(v)

30 200,000

32 3235.15%31.85%5%28% 20,600,00046% 100,290,000 110,740,000 17.15% 51% 49%

10 16 3 10 130,000,000 90%10% 15,000,000 60,000,000

51%49% (i) 95%51% 49%(ii) (iii) 5% 964,600,000 (i)[1992] 82

(ii) [2001]787 (i)(ii) 779 (i)161,100,000 8,950,000(ii) 20.667379,100,000 6.75% 50.70%(iii) 161,100,000 8,950,00057.45% 37.57% 4.98% 379,100,0008,950,000

1414A (i)cdh ResourceNetsales (ii) CDH Spring LimitedCDH SpringCDH Resource II Limited CDH Resource IICDH ResourceCDH SpringCDH Resource II CDH ResourceCDH Resource II CDH China Growth Capital Fund II, L.P. CDH China Growth Capital Fund II, L.P.CDH China Growth Capital Holdings Company Limited CDH China Growth Capital Fund II, L.P. CDH Investment Advisory Private Limited CDH SpringCDH China Fund III, L.P.CDH China Fund III, L.P. CDH China Fund III, L.P. CDH III Holdings Company Limited CDH China Fund III, L.P.CDH Investment Advisory Private Limited CDH China Fund, L.P.CDH China Growth Capital Fund II, L.P. CDH China Fund III, L.P.CDH Fund IV L.P.35 NetsalesCDH Resource CDH Resource3,000,000Netsales3,000 1.6%44,000,00044,000 23.4%

CDH Resource 25%3,00044,000CDH Resource CDH Resource47,000,000364,799,900 4.8584.96% 5.9387.70% Well Sea Investments LimitedWell Sea NetsalesCDH Resource75%25%CDH SpringCDH Resource II NetsalesWell SeaCDH SpringCDH Resource II35,000,00010,000,000 Well Sea1,275,130 8% NetsalesWell Sea CDH Resource Well Sea 53,669,601.92Well Sea1,275,130 Well Sea CDH Resource IICDH Spring Well Sea

NetsalesNetsales Mike Ye Chen Mike Ye ChenNetsales Netsales Mike Ye ChenNetsales 51%58 49%Cleavebury Cleavebury31,500,000 Cleavebury Cleavebury 58 31,500,000(i)28,500,000 (ii)netsales3,000,000 Netsales

Cleavebury 23.7% Netsales Cleavebury Cleavebury2.5 Netsales 51%49% 51%49% Netsales Netsales Netsales (i)5 (ii)13.65% 56%69.65%(iii)3.1%

585 2.25% 329,940 329,940 2.25%NetsalesNetsales Netsales329,940 5316.75% 3.10%13.65% 3.10%Netsales Netsales454,584 454,5843.10% 81,468,25081,468,250 94,412,1574.85 68.60%5.93 74.32% 3.10% 13.65%NetsalesNetsales Netsales Netsales358,953,300 NetsalesNetsales NetsalesNetsales 16.75%

10.5 Netsales69.65% 2.25% 3.10%25% 50,000 90%

Cleavebury Cleavebury Cleavebury 90% Cleavebury

(1) Netsales28,750,000 (2) 10,000,000 (3) 62,000,000 (4) CDH Resource63,000,000CDH Resource55,000,000

(1) 5 31.25%25%25%6.25%12.5% (2) 57.45%42.55% (3) 90%10%

* 3,743,500,0004,244,700,000 4,734,400,00012.5% 2,001,300,0002,246,000,0002,286,100,000 6.9%218,700,000 219,600,000247,700,0006.4% 2,355,100,000 3,325,100,00041.2%1,158,400,000 1,494,200,00029.0% 134,600,000222,600,00065.4% *

2,620,100,0002,853,000,0003,317,100,000 12.5% 908,600,000921,000,000 945,200,0002.0% 1,619,200,000 2,466,500,00052.3% 461,600,000687,900,00049.0% 6,000 1,123,400,000 1,391,700,000 1,417,300,00012.3% 1,092,700,000 1,325,000,0001,340,900,00010.8% 735,900,000858,600,00016.7% 696,800,000806,300,00015.7% 57.45%

101016 310 2.1% 15.5% /

712,973553,020159,953 6,000

26.7% 19.3%16.2%11.9%11.1% 16.3%15.5%15.4%13.3%9.7% 86.8%69.3% 71.6%64.0% 14

14 3,743,500,0004,244,700,000 4,734,400,00012.5% 3,325,100,000 2,355,100,00041.2%

(4) (1) (2) (3) 28,579 23,037 (6) 548.2 601.5 639.7 315.5 362.6 (5) 74,155 55,067 809.9 758.2 886.0 417.9 564.4 (7) 27,528 24,120 (8) 308.4 355.0 395.3 209.0 235.2 (8) 35,124 27,121 303.7 328.1 367.7 197.7 215.6 (9) 30,251 21,239 96.4 125.2 153.3 77.1 92.8 26,625 22,762 189.7 217.7 239.7 113.8 135.7 37,930 29,707 363.8 456.1 538.0 266.2 332.6 32,359 26,815 16.2 86.3 (10) 70,741 59,261 208.1 (11) 58,522 41,685 37.0 208.1 (11) (1) (2) (3) (4) (5) (6) 5,500 (7) 100%

(8) 15,269 (9) 13,120 (10) 26,540 (11) 57.45% 11,200,00044,200,000

... 23.8 26.1 27.8 13.7 15.7... 14.7 13.8 16.1 7.6 10.2... 12.8 14.7 16.4 8.7 9.8... 11.2 12.1 13.6 7.3 7.9... 4.5 5.9 7.2 3.6 4.4... 8.3 9.6 10.5 5.0 6.0... 12.2 15.4 18.1 9.0 11.2... (i) 7.2 3.2... (i) 4.2... (i) 10.7 5.0 (i) (1)... 35,000 (1)... 25,760 (1)... 24,379 (1) 2,620,100,0002,853,000,0003,317,100,0001,619,200,000 2,466,500,000 430,000 421,81447,39411.2%

... 2,148.3 82.0 2,411.6 84.5 2,897.1 87.3 1,404.1 86.7 2,178.6 88.3... 448.1 17.1 422.9 14.8 397.3 12.0 204.5 12.6 269.1 10.9... 23.7 0.9 18.5 0.6 22.7 0.7 10.6 0.7 18.8 0.8... 2,620.1 100.0 2,853.0 100.0 3,317.1 100.0 1,619.2 100.0 2,466.5 100.0

... 436.8 48.1 479.6 52.1 525.2 55.6 246.5 53.4 400.0 58.1... 448.1 49.3 422.9 45.9 397.3 42.0 204.5 44.3 269.1 39.2... 23.7 2.6 18.5 2.0 22.7 2.4 10.6 2.3 18.8 2.7 908.6 100.0 921.0 100.0 945.2 100.0 461.6 100.0 687.9 100.0... 1,082.5 41.3 1,186.7 41.6 1,420.1 42.8 687.5 42.5 1,049.0 42.5... 358.9 13.7 451.1 15.8 569.4 17.2 273.0 16.9 522.2 21.2... 294.0 11.2 323.4 11.3 366.3 11.0 178.7 11.0 268.7 10.9... 258.3 9.9 274.0 9.6 286.7 8.6 150.5 9.3 179.0 7.3... 220.3 8.4 194.2 6.8 221.5 6.7 102.1 6.3 139.5 5.7... 305.1 11.6 299.2 10.5 308.9 9.3 161.1 9.9 195.0 7.9... 77.3 3.0 105.9 3.8 121.5 3.7 55.7 3.4 94.3 3.8... 23.7 0.9 18.5 0.6 22.7 0.7 10.6 0.7 18.8 0.8... 2,620.1 100.0 2,853.0 100.0 3,317.1 100.0 1,619.2 100.0 2,466.5 100.0

1... 22,279.04 21,228.19 21,916.68 22,644.41 30,587.15 2... 322.20 367.20 410.03 395.06 445.52 1 (a)365 (b)366 (c)181 2

3,000 Ermenegildo Zegna HUGO BOSS Dunhill PORTS KLOVA Marisfrolg OTT ONLY Ochirly Elizabeth Arden Givenchy Aupres 1991 TEENMIX Nine West NIKE ADIDAS Reebok G-STAR LEVI'S Calvin Klein Jeans NIKE Kids ELAND Kids Panasonic TCL 48.1% 52.1%55.6%53.4%58.1% 82.0%84.5%87.3%86.7%88.3%

/

49.3%45.9%42.0%44.3%39.2% 17.1%14.8%12.0%12.6%10.9%

(3) (1) (2) 12,233 6,706 203.6 214.3 219.8 114.5 120.0 15,822 12,800 229.4 237.6 230.9 122.4 128.0 14,833 7,098 212.5 221.5 218.7 114.8 120.6 7,800 4,665 131.3 149.7 138.1 77.5 74.0 7,984 6,048 161.5 181.3 188.4 97.6 106.7 6,000 2,987 38.3 44.0 46.7 23.7 28.1 3,212 2,190 37.9 46.9 46.2 24.1 26.5 14,402 6,452 68.7 60.5 39.3 19.7 23.3 6,225 2,169 11.5 43.4 54.5 26.1 36.1 (4) 14,891 6,110 28.7 88.0 98.0 48.0 57.2 6,000 3,900 38.5 40.5 20.0 24.7 11,000 4,500 37.5 46.4 22.3 30.0 8,912 5,112 25.5 39.8 20.1 22.1 1,045 857 3.0 10.0 5.1 5.3 13,249 6,950 46.2 9,800 4,750 9.8

(1) (2) (3) (4)... 30.4 32.0 32.8 17.1 17.9... 17.9 18.6 18.0 9.6 10.0... 29.9 31.2 30.8 16.2 17.0... 28.1 32.1 29.6 16.6 15.9... 26.7 30.0 31.2 16.1 17.7... 12.8 14.7 15.6 7.9 9.4... 17.3 21.4 21.1 11.0 12.1... 10.6 9.4 6.1 3.1 3.6... (i) 21.2 20.0 25.1 12.0 16.6... (i) 15.0 14.4 16.0 7.9 9.4... (i) 10.8 10.4 5.1 6.3... (i) 12.5 10.3 5.0 6.7... (i) 10.0 7.8 3.9 4.3... (i) 14.0 11.7 6.0 6.2... (i) 8.0... (i) 12.4 (i)

() (1)... 3,822 (1)... 8,000 (1)... 7,732 (1)... 10,600 (1)... 7,100 (1)... 3,360 (1)... 9,380 (1)... 1,900 (1)... 7,283 (1)... 18,296 (1) (i) (ii)

153,40842,31127.6%

... 54.6 4.9 87.4 6.3 100.5 7.1 51.1 6.9 68.7 8.0... 1,055.0 93.9 1,288.6 92.6 1,299.8 91.7 676.1 91.9 779.9 90.8... 13.8 1.2 15.7 1.1 17.0 1.2 8.7 1.2 10.0 1.2... 1,123.4 100.0 1,391.7 100.0 1,417.3 100.0 735.9 100.0 858.6 100.0... 8.2 0.8 6.0 0.5 11.2 0.8 6.2 0.9 9.1 1.1... 1,055.0 96.5 1,288.6 97.3 1,299.8 96.9 676.1 97.0 779.9 96.7... 13.8 1.3 15.7 1.2 17.0 1.3 8.7 1.3 10.0 1.3... 15.7 1.4 14.7 1.0 12.9 1.0 5.8 0.8 7.3 0.9... 1,092.7 100.0 1,325.0 100.0 1,340.9 100.0 696.8 100.0 806.3 100.0... 369.8 32.9 435.4 31.3 441.7 31.2 214.1 29.1 273.3 31.8... 319.6 28.4 455.6 32.7 467.3 33.0 266.3 36.2 300.8 35.0... 335.8 29.9 428.9 30.8 433.6 30.6 219.3 29.8 237.4 27.7... 84.4 7.6 56.1 4.1 57.7 4.1 27.5 3.7 37.1 4.3... 13.8 1.2 15.7 1.1 17.0 1.2 8.7 1.2 10.0 1.2... 1,123.4 100.0 1,391.7 100.0 1,417.3 100.0 735.9 100.0 858.6 100.0

1... 68,278.18 77,247.46 76,705.42 75,605.23 81,238.85 2.. 45.08 49.22 50.63 53.78 58.39 1 (a)365 (b)366 (c)181 2 158,746

93.9%92.6% 91.7%91.9%90.8% 4.9% 6.3%7.1%6.9%8.0% 37,500,00034,200,00039,700,000 19,300,00028,800,000

3.8%5.5%5.1%5.4% 5% 60 1% 5%

120,739 1,310,909

48% 52% 354,000,000449,600,000 585,200,000737,000,000

POSPOS POS POS POS POS SCM

e-hr 6,024... 48 0.80... 310 5.15... 320 5.31... 495 8.22... 74 1.23... 57 0.94... 4,720 78.35... 6,024 100 12,500 20,300,00028,200,00036,200,000 15,500,00020,200,000

712,973 553,020159,953 23,417 3.28% 12,000 9,800 1.7%1.4% 3.06%

12,5028,966 7,561.0 18

22,800,000 18

1112202731 3536394142 25 35 4043 35 35 51% B.2.

www.springlandgroup.com.cn B.2.

21%22%22%22% 354,000,000449,600,000 585,200,000737,000,000 200,000 13 2,600,000

Netsales

(i) (ii) (iii) (i) (ii)

... 52... 49... 44... 42... 42... 55... 57... 54 52 14 Netsales55.72% Netsales 49

31.25% 1.8% 44 6.25%1.8% 42CDH Resource CDH China Growth Capital Management Company LimitedCDH ChinaCDH China 42Global Link (CHINA) Company Limited ESPN ASIA Ltd. 55 Saskatchewan

(AICPA)(CICPA)(CMA) Touche Ross & Co. Canada Lethbridge 3.10(2) 57 54 (i) (ii) (iii) (iv)xv (v)13.51(2)(h)13.51(2)(v) (vi) 35 14

40 37 39 14 25%1.8% 37

14 25%1.8% HKICPA, FCCA, 39 3.21 C3

B1 A4.4

1,900,0003,800,000 4,400,0001,600,000 2,500,000 4,200,0004,700,0001,700,000 3,200,000 C. 3.

3A.19 3A.23

10,000,000,000... 100,000,000 14,664,000... 500,000,000... 1,985,336,000... 2,500,000,000... 146,640 5,000,000 19,853,360 25,000,000 (a) (b) (c) (i) (ii) 19,853,360

1,985,336,000 (a) A.3. 20% (b) (i) (ii) (iii) A. 3.

(i) (ii) 10% A. 6. (i) (ii) (iii) A. 3. E.

XV23 10% (1) Netsales Trading Limited (2) 1,393,000,000(L) 55.72% (2) 1,393,000,000(L) 55.72% CDH Resource Limited (3) 437,000,000(L) 17.48% CDH China Growth Capital 437,000,000(L) 17.48% Fund II, L.P. (3) CDH China Growth Capital 437,000,000(L) 17.48% Holdings Company Limited (3) China Diamond Holdings II, L.P. (3) 437,000,000(L) 17.48% China Diamond Holdings 437,000,000(L) 17.48% Company Limited (3) (1) L (2) NetsalesNetsalesNetsales (3) CDH ResourceCDH China Growth Capital Fund II, L.P. CDH China Growth Capital Fund II, L.P.CDH China Growth Capital Holdings Company LimitedChina Diamond Holdings II, L.P.CDH China Growth Capital Holdings Company Limited China Diamond Holdings Company LimitedChina Diamond Holdings II, L.P. CDH China Growth Capital Fund II, L.P.CDH China Growth Capital Holdings Company LimitedChina Diamond Holdings II, L.P.China Diamond Holdings Company LimitedCDH Resource XV23 10%

CDH Resource 63,000,000 62,000,000 2.52% 2.48% NetsalesCDH Resource28,750,00055,000,00010,000,000 1.15%2.20%0.40% Netsales... 1,393,000,000 1,393,000,000 55.72% CDH Resource... 500,000,000 63,000,000 437,000,000 17.48%... 45,000,000 45,000,000 1.80%... 62,000,000 62,000,000... 625,000,000 25%... 2,000,000,000 125,000,000 2,500,000,000 100% Netsales... 1,393,000,000 28,750,000 1,364,250,000 54.57% CDH Resource... 437,000,000 55,000,000 382,000,000 15.28%... 45,000,000 10,000,000 35,000,000 1.40%...... 625,000,000 718,750,000 28.75%... 2,500,000,000 93,750,000 2,500,000,000 100%

Netsales 30%Netsales Netsales 90% (i) (ii)

14A

(i) 5%(ii) 90% (a) (b) (c)

(d) (e) (a)30 (f) (g) 30% :

Netsales

Cleavebury 100% 3839

* 3,743,500,000 4,244,700,0004,734,400,00012.5% 2,001,300,0002,246,000,0002,286,100,000 6.9% 2,355,100,0003,325,100,00041.2% 1,158,400,0001,494,200,00029.0% 2.1%15.5% *

82.0%84.5%87.3% 86.7%88.3% 93.9%92.6%91.7%91.9% 90.8%

20

76,300,00044,300,00066,300,000 27,700,00051,100,000 * 7.9%6.1%5.0% 33% 25% 25% 12 *

II4

2040 210 10 5 35 87,100,00087,100,000 127,400,000127,400,000

7,700,000 25,400,00026,300,00031,500,000 14,800,00028,600,000

... 2,001,347 2,245,987 2,286,050 1,158,411 1,494,172... 133,578 195,415 236,099 123,242 158,822 2,134,925 2,441,402 2,522,149 1,281,653 1,652,994... (1,304,847) (1,480,550) (1,477,285) (774,427) (907,933)... (157,683) (181,048) (200,068) (84,795) (117,990)... (101,845) (127,295) (146,203) (71,817) (99,768)... (28,974) (40,638) (44,217) (23,868) (25,684)... (199,495) (263,892) (242,298) (110,495) (142,912)... (76,306) (44,337) (66,283) (27,677) (51,109)... (9) 1,306... 265,766 303,642 347,101 188,574 307,598... (47,098) (84,030) (98,293) (54,019) (79,020)... 218,668 219,612 248,808 134,555 222,578... 218,668 219,612 247,723 134,555 222,596... 1,085 5,982 218,668 219,612 248,808 134,555 228,578

... 2,001,347 2,245,987 2,286,050 1,158,411 1,494,172... (15,743) (14,675) (12,843) (5,838) (7,252)... (444,942) (485,613) (536,441) (252,740) (409,141)... 2,202,849 2,498,996 2,997,632 1,455,253 2,247,282... 3,743,511 4,244,695 4,734,398 2,355,086 3,325,061... 2,620.1 1,123.4 3,743.5 2,853.0 1,391.7 4,244.7 3,317.1 1,417.3 4,734.4 1,619.2 735.9 2,355.1 2,466.5 858.6 3,325.1 (1)... 515.6 175.1 690.7 544.6 216.3 760.9 588.4 216.1 804.5 276.3 105.7 382.0 455.8 128.0 583.8 (2)... 64.6 59.8 133.6 95.1 91.1 195.4 109.4 100.6 236.1 53.0 57.4 123.2 73.8 73.9 158.8 (3)... 19.7% 15.6% 18.5% 19.1% 15.5% 17.9% 17.7% 15.2% 17.0% 17.1% 14.4% 16.2% 18.5% 14.9% 17.6%... 2.5% 5.3% 3.6% 3.3% 6.5% 4.6% 3.3% 7.1% 5.0% 3.3% 7.8% 5.2% 3.0% 8.6% 4.8% (1) (i)(ii) (iii) (2) 9,200,0009,200,000 26,100,00012,800,00011,100,000 7 (3)

18.5%17.9%17.0%16.2%17.6% 19.7%19.1%17.7%17.1%18.5% 15.6%15.5%15.2%14.4%14.9% 133,600,000195,400,000236,100,000123,200,000 158,800,0003.6%4.6%5.0% 5.2%4.8%

... 1,503.1 75.1 1,711.6 76.2 1,697.1 74.2 880.6 76.0 1,049.0 70.2... 445.0 22.2 485.6 21.6 536.5 23.5 252.7 21.8 409.1 27.4... 1,948.1 97.3 2,197.2 97.8 2,233.6 97.7 1,133.3 97.8 1,458.1 97.6... 37.5 1.9 34.1 1.5 39.7 1.7 19.3 1.7 28.8 1.9... 15.7 0.8 14.7 0.7 12.8 0.6 5.8 0.5 7.3 0.5... 2,001.3 100.0 2,246.0 100.0 2,286.1 100.0 1,158.4 100.0 1,494.2 100.0

... 56.9 64.9 78.7 33.4 45.2... 33.7 39.5 42.7 19.9 21.8... 14.2 16.9 20.6 11.5 14.8... 12.7 14.4 14.8 7.6 5.0... 17.1 9.0 7.4 4.4 5.1... 7.5 3.4 5.0 1.5 4.4... 6.9 11.5 19.0 8.6 12.2... 1.1 1.0 1.2 0.5 0.9... 5.4 29.5 10.3 6.2 5.7... 6.9 8.9 10.6 5.4 8.8... 9.5 4.9 7.1 2.6 3.3... 10.9 8.1 6.0 3.1 3.9... 6.6 0.8... 4.9... 33.0 1.4... 11.8 18.9 10.9 5.8 11.0 199.5 263.9 242.3 110.5 142.9

33% 25% 25% 17.7%27.7%28.3% 28.6%25.7% 49,000,000 33%25% 25% 2,355,100,000970,000,00041.2% 3,325,100,000 1,619,200,000847,300,00052.3% 2,466,500,000(i) (ii) 735,900,000 122,700,00016.7%858,600,000 (i)(ii)

... 204.5 676.1 880.6 269.1 779.9 1,049.0... 1,404.1 51.1 1,455.2 2,178.6 68.7 2,247.3... 10.6 8.7 19.3 18.8 10.0 28.8... 1,619.2 735.9 2,355.1 2,466.5 858.6 3,325.1 1,494,200,000 1,158,400,000335,800,00029.0% 226,300,00049.0%109,500,000 15.7%... 204.5 676.1 880.6 269.1 779.9 1,049.0... 246.5 6.2 252.7 400.0 9.1 409.1... 451.0 682.3 1,133.3 669.1 789.0 1,458.1... 10.6 8.7 19.3 18.8 10.0 28.8... 5.8 5.8 7.3 7.3... 461.6 696.8 1,158.4 687.9 806.3 1,494.2

269,100,000204,500,00064,600,000 31.6% 44.3% 39.1% 400,000,000246,500,000 153,500,00062.3%(i) (ii) (iii) 53.4%58.1% 17.6%18.4% 18,800,00010,600,0008,200,000 77.4% 779,900,000676,100,000103,800,000 15.4% 97.0%96.7% 9,100,0006,200,000 2,900,00046.8%

10,000,0008,700,0001,300,000 14.9% 7,300,0005,800,000 1,500,00025.9% 158,800,000 123,200,00035,600,00028.9% 907,900,000774,400,000 133,500,00017.2% 118,000,00084,800,00033,200,000 39.2% 3.5%3.6% 99,800,00071,800,00028,000,00039.0% 25,700,000 23,900,0001,800,0007.5% 142,900,000110,500,00032,400,000 29.3% 51,100,000 27,700,00023,400,00084.5%

307,600,000188,600,000 119,000,00063.1% 79,000,00054,000,00025,000,00046.3% 25.7% 28.6% 228,600,000134,600,00094,000,000 69.8% 15.3% 11.6% 4,244,700,000 489,700,00011.5%4,734,400,000 2,853,000,000464,100,00016.3% 3,317,100,000(i) (ii) 1,391,700,00025,600,000 1.8%1,417,300,000... 422.9 1,288.6 1,711.5 397.3 1,299.8 1,697.1... 2,411.6 87.4 2,499.0 2,897.1 100.5 2,997.6... 18.5 15.7 34.2 22.7 17.0 39.7... 2,853.0 1,391.7 4,244.7 3,317.1 1,417.3 4,734.4 2,286,100,000 2,246,000,00040,100,0001.8% 24,200,0002.6% 15,900,0001.2%

... 422.9 1,288.6 1,711.5 397.3 1,299.8 1,697.1... 479.6 6.0 485.6 525.2 11.2 536.4... 902.5 1,294.6 2,197.1 922.5 1,311.0 2,233.5... 18.5 15.7 34.2 22.7 17.0 39.7... 14.7 14.7 12.9 12.9... 921.0 1,325.0 2,246.0 945.2 1,340.9 2,286.1 397,300,000 422,900,00025,600,0006.1% 45.9%42.0% 525,200,000479,600,00045,600,000 9.5% (i) (ii) 52.1% 55.6% 19.9%18.1% 22,700,000 18,500,0004,200,00022.7%

1,299,800,0001,288,600,000 11,200,0000.9% 97.3%96.9% 11,200,0006,000,0005,200,00086.7% 17,000,000 15,700,0001,300,0008.3% 12,900,00014,700,0001,800,00012.2% 236,100,000 195,400,00040,700,00020.8% 1,477,300,000 1,480,600,0003,300,0000.2% 200,100,000 181,000,00019,100,00010.6% 4.3%4.2%

146,200,000 127,300,00018,900,00014.9% 44,200,000 40,600,0003,600,0008.8% 242,300,000 263,900,00021,600,0008.2% 66,300,000 44,300,00022,000,00049.7% 1,300,000 347,100,000 303,600,00043,500,00014.3% 98,300,000 84,000,00014,300,00017.0% 27.7%28.3% 248,800,000 219,600,00029,200,00013.3% 9.8%10.9%

3,743,500,000 501,200,00013.4%4,244,700,000 2,620,100,000 232,900,0002,853,000,0008.9% 1,123,400,000 268,300,0001,391,700,00023.9%... 448.1 1,055.0 1,503.1 422.9 1,288.6 1,711.5... 2,148.3 54.6 2,202.9 2,411.6 87.4 2,499.0... 23.7 13.8 37.5 18.5 15.7 34.2... 2,620.1 1,123.4 3,743.5 2,853.0 1,391.7 4,244.7 2,246,000,000 2,001,300,000244,700,00012.2% 12,400,0001.4%232,300,00021.3%

... 448.1 1,055.0 1,503.1 422.9 1,288.6 1,711.5... 436.8 8.2 445.0 479.6 6.0 485.6... 884.9 1,063.2 1,948.1 902.5 1,294.6 2,197.1... 23.7 13.8 37.5 18.5 15.7 34.2... 15.7 15.7 14.7 14.7... 908.6 1,092.7 2,001.3 921.0 1,325.0 2,246.0 422,900,000 448,100,00025,200,0005.6% 479,600,000436,800,00042,800,000 9.8%48.1% 52.1% 20.3%19.9% 18,500,000 23,700,0005,200,00021.9% 1,288,600,000 1,055,000,000233,600,00022.1% 96.5% 97.3%

6,000,0008,200,0002,200,00027.2% 15,700,000 13,800,0001,900,00013.8% 14,700,00015,700,0001,000,0006.4% 195,400,000 133,600,00061,800,00046.3% 1,480,600,0001,304,800,000175,800,000 13.5% 181,000,000 157,700,00023,300,00014.8% 4.2%4.3% 127,300,000 101,800,00025,500,00025.0% 40,600,000 29,000,00011,600,00040.0% 263,900,000 199,500,00064,400,00032.3%

44,300,000 76,300,00032,000,00041.9% 9,000 303,600,000 265,800,00037,800,00014.2% 84,000,000 47,100,00036,900,00078.3% 17.7%27.7% 33%25% 49,000,000 219,600,000 218,700,000900,0000.4% 10.9%9.8%

... 2,179,250 2,572,812 3,719,241 3,840,951... 259,560 263,489 256,047 327,329... 87,122 87,122 127,439 127,439... 234... 20,000 20,000 110 110... 54,098 73,350 32,093 123,080... 7,745 11,364 15,286 19,355... 2,608,009 3,028,137 4,150,216 4,438,264... 274,695 303,161 301,313 258,148... 4,636 12,042 8,984 19,024... 355,733 175,391 194,716 229,380... 12,521 11,096... 5,572 170,000 742,790 384,814... 266,227 407,826 612,813 665,239... 906,863 1,068,420 1,873,137 1,567,701... 1,097,874 1,173,800 1,746,221 1,367,600... 5,572 57,790 9,814... 460,970 562,989 597,545 573,805... 574,282 799,347 960,610 1,141,107... 7,680... 58,296 27,633 32,484 26,832... 2,204,674 2,563,769 3,394,650 3,119,158... (1,297,811) (1,495,349) (1,521,513) (1,551,457)... 1,310,198 1,532,788 2,628,703 2,886,807... 145,000 150,000 983,000 1,006,500... 3,702 5,819 256,523 271,506... 160,819 183,798 333,146 338,260... 309,521 339,617 1,572,669 1,616,266... 1,000,677 1,193,171 1,056,034 1,270,541... 162 162 150 150... 1,000,515 1,193,009 1,023,625 1,235,819... 32,259 34,572... 1,000,677 1,193,171 1,056,034 1,270,541

87,100,00087,100,000127,400,000 127,400,000 200,000... 20,000 20,000 110 110 20,000,00020,000,000 4% 100,000 12,521,00011,096,000 54,100,00073,400,00032,100,000

123,100,000 22,000,000 4,900,000 258,200,000... 274,695 303,161 301,313 258,148 240,042... 4,636 12,042 8,984 19,024 12,878... 355,733 175,391 194,716 229,380 181,955... 12,521 11,096 12,005... 5,572 170,000 742,790 384,814 326,414... 266,227 407,826 612,813 665,239 441,929... 906,863 1,068,420 1,873,137 1,567,701 1,215,223... 1,097,874 1,173,800 1,746,221 1,367,600 1,156,873... 5,572 57,790 9,814 1,414... 460,970 562,989 597,545 573,805 556,038... 574,282 799,347 960,610 1,141,107 1,036,626... 7,680... 58,296 27,633 32,484 26,832 23,348... 2,204,674 2,563,769 3,394,650 3,119,158 2,774,299... (1,297,811) (1,495,349) (1,521,513) (1,551,457) (1,559,076)

1,297,800,0001,495,300,000 1,521,500,0001,551,500,000 1,559,100,000 (i)(ii)(iii) 665,200,000 441,900,000 (i) (ii)(iii) (i)(ii) 12

3,119,200,000 12... 367.6 567.1 641.2 162.9 360.4... (600.4) (400.8) (1,622.2) (936.5) 263.7... 190.1 (24.0) 1,012.2 669.6 (416.4)... (42.7) 142.3 91.3 (104.0) 207.7... 5.6 (0.7) 0.7 0.8 2.6... 303.4 266.2 407.8 407.8 439.8... 266.2 407.8 439.8 304.6 650.1 360,400,000449,700,000 (i)49,400,000

(ii)5,300,000 (iii)44,200,000 641,200,000 544,300,000(i) 199,100,000(ii) 9,900,000(iii)8,500,000 567,100,000 503,800,000(i) 166,900,000(ii) 26,800,000(iii) 29,500,000 367,600,000 444,500,000 (i)120,000,000 (ii)70,100,000(iii) 63,000,000 263,700,000 358,000,000157,900,000 111,600,000 91,000,000

1,622,200,000 608,300,000572,800,000 363,800,000173,000,000 608,300,000 400,800,000 361,400,000164,400,000 361,400,000 600,400,000 451,500,000146,100,000 451,500,000 416,400,000 1,940,100,000 1,585,000,000 1,012,200,000 3,592,400,000 2,187,000,000366,700,000 24,000,000 1,279,300,000 1,198,400,000 190,100,000 1,176,700,000 Well Sea328,700,000 1,218,700,000

... 1,084.7 1,036.0 2,135.5 2,150.0 2,043.0... 49.0 33.0... 156.0 499.8 224.1 112.4 1,133.7 1,225.0 2,635.3 2,374.1 2,155.4... 109.2 98.8 93.9... 988.7 1,075.0 1,652.3 1,367.6 1,156.9... 15.0 130.0 153.5 154.5... 135.0 757.5 476.0 467.0... 145.0 95.5 377.0 377.0 1,133.7 1,225.0 2,635.3 2,374.1 2,155.4... 109.2 98.8 93.9... 1,242.9 1,323.8 2,729.2 2,374.1 2,155.4... (1,097.9) (1,173,8) (1,746.2) (1,367.6) (1,156.9)... 145.0 150.0 983.0 1,006.5 998.5 1,133,700,0002,374,100,000 150,000,000 983,000,000 6.12%7.52% 1.64%7.50%1.9%7.83%2.73%5.94% 1,367,600,000

(i) 1,324,900,0001,461,900,000 1,914,100,0001,415,100,000 (ii) 164,100,000207,000,000 200,800,000241,600,000 (iii) 170,000,000685,000,000375,000,000 (iv) 160,700,000 Cleavebury Limited100% (v) 225,300,000224,100,000Cleavebury Limited 100%224,100,000 22,000,000160,700,000 33,000,000225,300,000 33,000,000224,100,000 (i)109,200,000 7.5% (ii) 98,800,0007.5% (iii)5,300,000 2%(iv) 88,600,0002% 2,155,400,0002,155,400,000 2,263,500,000

... 313.0 266.4 260.2 122.7 122,700,000... 33.0 28.0 40.9 35.4 34.8... 126.6 119.7 173.7 143.1 140.5... 377.0 298.7 519.7 392.7 387.4 536.6 446.4 734.3 571.2 562.7... 17.3 21.0 37.9 44.3 45.6... 12.7 24.4 83.6 81.4 83.3... 0.3 11.7 43.4 38.7 36.8 30.3 57.1 164.9 164.4 165.7

813,100,000561,300,0001,289,100,000 314,400,000 274,700,000303,200,000301,300,000258,100,000

(1)... 76.8 74.7 74.4 51.5 (1) 365 181 76.8 74.774.4 51.5 146,100,000 Cleavebury Limited 22,000,000 20,000,000 II26 (i)(ii) 15,300,000144,500,000

060... 427.9 532.1 517.8 471.7... 18.0 18.8 58.5 74.8... 11.2 5.2 9.8 18.0... 3.9 6.9 11.3 9.3 461.0 563.0 597.5 573.8... 5.6 45.0 9.8... 12.8 5.6 57.8 9.8 (1)... 55.6 58.8 60.7 38.5 (2)... 47.0 54.6 53.3 31.1 (3)... 67.1 64.6 73.2 53.4 (1) (a)(b) 365181

(2) 365181 (3) 365 181 55.658.8 60.7 38.5 47.0 54.653.3 31.1 67.1 64.673.2 53.4 574,300,000799,300,000 960,600,0001,141,100,000 i ii

354,000,000449,600,000585,200,000 737,000,000 218,600,00029.7% 60.7 543,700,000505,500,000 II32 4.8%5.9%5.2%

30%

26,400,00026,000,000 311,600,000 4.29 1 2 3 4 4.85... 1,108,530 1,975,142 3,083,672 1.23 1.43 5.93... 1,108,530 2,427,092 3,535,622 1.41 1.63

1. 1,270,541,000 127,439,00034,572,000 2. 4.855.93 1.00 0.8629 3. 2,500,000,000 4. 1.000.8629 5. 3,156,400,000 123,100,000 5.07... 3,308,402... 327,329... 3,635,731...... (8,107)... 3,627,624... 3,156,376... 6,784,000

(1)... 370,000,000429,000,000 (2)(3)...0.1480.172 (1) (2) 1.00 0.8629 (3) 2,500,000,000 13.13 13.19

5.39 2,551,000,000 60% 30% 5% 25% 25% 2,150,000,0005.39 638,000,000 2.735.94 5% 10%

5.93 262,000,000 4.85262,000,000 653,000,000 5.39 490,000,000 5.39

(i) (a)

(b) (c) H5N1 (d) (e) (i) (ii) (f) (g) (h) (i)

(j) (k) (l) (m) (1) (2) (3) (ii) (a)

(b) (c) (d) (e) (f) (g) (A) 10.0810.08

(B) 10.07(1) Netsales (a) (b) (a) (a) 10.07(2)3 (a) 155 (b) (A) (a)

(b) (c) (B) (a) (i) (ii) (iii) (iv) (b) (a)

(c) (12)(i) (ii) (C) CDH CDH (i) (ii) (iii) (iv) 3093,750,000

2.5% 84,200,000 144,000,000 5.39 3A.07

625,000,000 62,500,000 10% 144A S562,500,000 90% 625,000,000 25% 5.934.85

30 155 (i)(ii) 62,500,00010% 2.5%

5,000,000 5,000,000 50%31,250,000 1550 187,500,00030% 50100 250,000,00040%

100 312,500,00050% 562,500,00090% 22.5% S S 144A

30 93,750,00015% 3.75% 93,750,000 10.07(3) 10.07(1)(a)(i) (ii)

30 93,750,000 15% (i) (ii) (iii) (i)(ii)(iv) (v) (vi)(ii)(iii)(iv)(v)

30 5.934.85 5.931.0%0.005% 0.003%1,000 5,989.78 4.85

(i)(ii) (iii) www.eipo.com.hk 18 S S

S

1 46 99 22 88 34 13 71 131-133 20-24 94 G02-03 589 201-207 209

391 22-24 1-5 21-27 47-48 1992 (a) (b) (c) (d) (a)

(b) (c) (d) (a) (i) (b) (i) (ii) (c) (i) (ii) (d) (i)

(ii) (a) www.eipo.com.hk (b) www.eipo.com.hk (c) www.eipo.com.hk (d) www.eipo.com.hk (e)

(f) (g) (h) (i) (j) 1,000 1,000 www.eipo.com.hk www.eipo.com.hk 24 www.eipo.com.hk www.eipo.com.hk www.eipo.com.hk 2

www.eipo.com.hk www.eipo.com.hk 2979 7888 https://ip.ccass.com 199 2

(i) (ii)

40

40 40 (i)(ii) 1,000 1,000 1,000

50%

www.eipo.com.hk

www.eipo.com.hk 24 www.eipo.com.hk

(1) (1) (1) (1) (1) (1) 24

www.springlandgroup.com.cnwww.hkexnews.hk www.springlandgroup.com.cn www.hkexnews.hk 24www.iporesults.com.hk www.iporesults.com.hk 2862 8669 5.931.0%0.005% 0.003%1,000 5,989.78 31,250,000

4.85 1.0% 0.005%0.003%

(i) (ii) (i) (ii) (iii) 1.0%0.005%0.003% 1.0%0.005%0.003%

(a) (b) 1%0.003% 0.005% (i)1,000,000(ii) (iii) 183171712-1716

1,000,0001,000,000 (i)1,000,000(ii) (iii)

www.eipo.com.hk 1,000,000 183171712-1716

1,000,000 www.eipo.com.hk 40

50%31,250,000

1,0001700

8 18 II 4.1 223 II2 II2

II4.1 3.340 II 4.3

2410 II4.1

I... 6 2,001,347 2,245,987 2,286,050 1,158,411 1,494,172... 7 133,578 195,415 236,099 123,242 158,822... (1,304,847) (1,480,550) (1,477,285) (774,427) (907,933)... (157,683) (181,048) (200,068) (84,795) (117,990)... (101,845) (127,295) (146,203) (71,817) (99,768)... (28,974) (40,638) (44,217) (23,868) (25,684)... 8 (199,495) (263,892) (242,298) (110,495) (142,912)... 9 (76,306) (44,337) (66,283) (27,677) (51,109)... 20 (9) 1,306... 10 265,766 303,642 347,101 188,574 307,598... 12 (47,098) (84,030) (98,293) (54,019) (79,020)... 218,668 219,612 248,808 134,555 228,578... 13 218,668 219,612 247,723 134,555 222,596... 1,085 5,982 218,668 219,612 248,808 134,555 228,578... 15 0.14 0.13 0.15 0.08 0.11... 15 0.11 0.10 0.12 0.06 0.11 II14

... 218,668 219,612 248,808 134,555 228,578... 5,607 (711) 720 773 2,634... 224,275 218,901 249,528 135,328 231,212... 13 224,275 218,901 248,443 135,328 225,230... 1,085 5,982 224,275 218,901 249,528 135,328 231,212

... 17 2,179,250 2,572,812 3,719,241 3,840,951... 18 259,560 263,489 256,047 327,329... 19 87,122 87,122 127,439 127,439... 20 234... 21 20,000 20,000 110 110... 22 54,098 73,350 32,093 123,080... 23 7,745 11,364 15,286 19,355... 2,608,009 3,028,137 4,150,216 4,438,264... 24 274,695 303,161 301,313 258,148... 25 4,636 12,042 8,984 19,024... 26 355,733 175,391 194,716 229,380... 27 12,521 11,096... 28 5,572 170,000 742,790 384,814... 28 266,227 407,826 612,813 665,239... 906,863 1,068,420 1,873,137 1,567,701... 29 1,097,874 1,173,800 1,746,221 1,367,600... 30 5,572 57,790 9,814... 31 460,970 562,989 597,545 573,805... 32 574,282 799,347 960,610 1,141,107... 33 7,680... 58,296 27,633 32,484 26,832... 2,204,674 2,563,769 3,394,650 3,119,158... (1,297,811) (1,495,349) (1,521,513) (1,551,457)... 1,310,198 1,532,788 2,628,703 2,886,807... 29 145,000 150,000 983,000 1,006,500... 34 3,702 5,819 256,523 271,506... 23 160,819 183,798 333,146 338,260... 309,521 339,617 1,572,669 1,616,266... 1,000,677 1,193,171 1,056,034 1,270,541... 36(a) 162 162 150 150... 1,000,515 1,193,009 1,023,625 1,235,819 1,000,677 1,193,171 1,023,775 1,235,969... 32,259 34,572... 1,000,677 1,193,171 1,056,034 1,270,541

... 40 650,109 608,745 241,324 238,942... 650,109 608,745 241,324 238,942... 36(a) 162 162 150 150... 36(e) 649,947 608,583 241,174 238,792... 650,109 608,745 241,324 238,942

36(a) 36(b) 36(c) 36(d)... 150 349,626 (1,512) 23,636 16,481 14,128 (415) 42,659 444,753 444,753... 5,607 218,668 224,275 224,275... 11,396 (11,396)... 2,029 (2,029)... 12 328,695 328,707 328,707... 2,942 2,942 2,942... 162 678,321* (1,512)* 26,578* 27,877* 16,157* 5,192* 247,902* 1,000,677 1,000,677... (711) 219,612 218,901 218,901... 68,047 (68,047)... 17,553 (17,553)... 14 (26,407) (26,407) (26,407)... 162 678,321* (1,512)* 26,578* 95,924* 33,710* 4,481* 355,507* 1,193,171 1,193,171... 720 247,723 248,443 1,085 249,528... 49,926 (49,926)... 14 (25,959) (25,959) (25,959)... 38(a) 252,348 252,348... (26,775) (26,775) (221,174) (247,949)... 36(a) (12) (366,675) (366,687) (366,687)... 1,582 1,582 1,582

... 150 311,646* (1,512)* 1,385* 145,850* 33,710* 5,201* 527,345* 1,023,775 32,259 1,056,034... 2,634 222,596 225,230 5,982 231,212... (6,892) (6,892)... (2,956) (2,956) 2,956... (10,493) (10,493) 267 (10,226)... 413 413 413... 150 308,690* (1,512)* (8,695)* 145,850* 33,710* 7,835* 749,941* 1,235,969 34,572 1,270,541... 162 678,321 (1,512) 26,578 95,924 33,710 4,481 355,507 1,193,171 1,193,171... 773 134,555 135,328 135,328... (12) (366,675) (366,687) (366,687)... 420 420 420... 150 311,646 (1,512) 26,998 95,924 33,710 5,254 490,062 962,232 962,232 * 1,000,515,0001,193,009,0001,023,625,0001,235,819,000

... 265,766 303,642 347,101 188,574 307,598... 10 94,713 120,061 138,761 68,079 96,050... 10 7,132 7,234 7,442 3,738 3,718... 9 (1,306)... 10 (1,447) 33,013 1,373 (18) 15... 10 6,628 (4,002)... 10 4,885... 10 1,425... 9 76,306 44,337 66,283 27,677 51,109... 7 (1,921) (4,101) (21,238) (9,693) (5,170)... 10 505 1,083 939 (656) (1,027)... 7 (1,400) (1,507) (1,700) (1,700) 444,548 503,762 544,283 276,001 449,716... (70,141) (29,549) 8,530 117,229 44,192... (62,994) 26,844 (9,913) (10,064) (49,374)... 120,024 166,910 199,066 (159,234) (5,276)... 2,795 (7,680)... 1,770 2,117 1,802 761 4,757... 436,002 662,404 743,768 224,693 444,015... (68,404) (95,333) (102,540) (61,805) (83,627)... 367,598 567,071 641,228 162,888 360,388... 1,921 4,101 21,238 9,693 5,170... (451,494) (361,402) (608,259) (258,923) (111,635)

... 6,060 3,530 2,173 744 1... (11,163) (49,768)... (161,100)... 234... (110)... 20,000... 38 (202,848) (3,993)... 39 9,579 (1,008)... (7,638) (19,252) 41,257 61,351 (90,987)... (146,092) 146,092 (4,602) (164,428) (572,790) (638,056) 357,976... (173,000) (113,000) 157,891... 1,400 1,507 1,700 1,700... (600,445) (400,781)(1,622,160) (936,491) 263,647... (1,218,714) (1,198,374)(2,186,957) (1,108,800) (1,940,121)... 328,707... (366,687) (366,687)... 1,176,701 1,279,300 3,592,378 2,189,116 1,585,000 100,000... (26,407) (25,959) (6,892)... (96,588) (78,499) (100,576) (44,054) (54,339)... 190,106 (23,980) 1,012,199 669,575 (416,352)... (42,741) 142,310 31,267 (104,028) 207,683... 303,361 266,227 407,826 407,826 439,813... 5,607 (711) 720 773 2,634... 266,227 407,826 439,813 304,571 650,130... 28 266,227 407,826 439,813 304,571 650,130

II 1. 223 Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman KYI1111, Cayman Islands Netsales Trading Limited 2. 1 100 100 100 100 (a)(1) Cleavebury Limited (2) 1 100 100 100 100 100 100 100 (3) 60,000,000 100 100 100 100 (b)(4) 100 100 100 100 (5) 100,000,000 100 100 100 100 (6) 20,000,000 100 100 100 100 (7) 60,000,000 100 100 100 100 (c)(4) 35,000,000

100 100 (9) 100 100 100 100 (10) 130,000,000 100 100 100 100 (11) 15,000,000 100 100 100 100 (12) 10,000,000 100 100 100 100 (12) 110,000,000 100 100 100 100 (13) 1,225,000 100 100 100 (8) 141,000,000 100 100 100 (14) 100 100 100 100 (d)(15) 490,000,000 100 100 100 100 (4) 5,000,000 100 100 100 100 (16) 20,000,000 100 100 100 100 (4) 10,000,000 100 (17)

100 100 100 100 (15) 301,911,000 100 100 100 100 (4) 2,000,000 100 100 100 100 (4) 80,000,000 100 100 100 100 (4) 30,000,000 100 100 100 100 (e)(18) 350,000,000 100 100 100 (f) (19) 700,000 100 100 (20) 10,000,000 100 100 (20) 2,000,000 66.76 57.45 (g)(21) 31,938,786 60.08 51.71 (22) 300,000 60.08 51.71 (21) 500,000 53.41 (22) 60.08 (22)

100 5,000,000 100 1,000,000 100 75,000,000 30 (a) Million Products Limited (b) (c) (d) (e) (f) (g) (h) (1) (2)

(3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16) (17) (18) (19) (20) (21) (22)

3. 1,551,000,000 2,214,000,000 4.1 1 1 1 2 2 3 27 39 39 17 5 5 2009 1 1 2 82 112

3 27 7 1221 2831 327 39 17 (i)(ii) (iii) 105 5 2009

4.2 1 1 7 2 9 4 24 3 32 32 1 14 14 3 2 19 2010 327 1 713413 1 2 3 4 4.3

20% (a) (i) (ii)(iii)

(b) (c) (d) (e) (f) (g) (a)(d) (d)(e) 39 39

(a) (b)

(a)(b)

39

39

3%5%... 2040... 210... 10... 5... 35

5.62%6.41%

4.4 87,122,00087,122,000127,439,000127,439,000 19

7,745,00025,409,00026,324,000 31,485,000 14,816,00028,639,00023 8,234,000 10,776,00012,502,00017,476,000 5.

... 908,561 1,092,786 2,001,347... 265,331 91,373 356,704... 3,524... (9)... (18,147)... (76,306)... 265,766... 2,675,742 434,517 3,110,259... 404,613... 3,514,872... 625,525 316,873 942,398... 1,571,797... 2,514,195... 85,064 14,918 99,982... 1,863... 101,845... 770,293 34,827 805,120... 8,018... 813,138... 168 337 505

... 921,026 1,324,961 2,245,987... 230,059 149,356 379,415... 9,249... (40,685)... (44,337)... 303,642... 3,087,353 356,406 3,443,759... 652,798... 4,096,557... 1,011,906 339,317 1,351,223... 1,552,163... 2,903,386... 103,460 22,019 125,479... 1,816... 127,295... 475,005 80,851 555,856... 5,473... 561,329... 360 723 1,083... 945,183 1,340,867 2,286,050... 272,814 152,523 425,337... 26,097... 1,306... (39,356)... (66,283)... 347,101... 4,119,554 456,910 4,576,464... 1,446,889... 6,023,353... 1,220,595 305,971 1,526,566... 3,440,753... 4,967,319

... 118,354 23,582 141,936... 4,267... 146,203... 1,159,313 125,483 1,284,796... 4,322... 1,289,118... 734 205 939... 687,938 806,234 1,494,172... 269,822 100,467 370,289... 11,100... (22,682)... (51,109)... 307,598... 4,217,748 646,947 4,864,695... 1,141,270... 6,005,965... 1,735,610 245,162 1,980,772... 2,754,652... 4,735,424... 84,679 13,468 98,147... 1,621... 99,768... 190,813 122,897 313,710... 709 *... 314,419... (1,218) 191 (1,027) *

... 461,639 696,772 1,158,411... 136,155 82,314 218,469... 12,843... (15,061)... (27,677)... 188,574... 59,116 11,832 70,948... 869... 71,817... (1,574) 918 (656) 10% 6.... 1,503,114 1,711,556 1,697,117 880,589 1,048,949... 444,942 485,613 536,441 252,740 409,141... 1,948,056 2,197,169 2,233,558 1,133,329 1,458,090... 37,548 34,143 39,649 19,244 28,830... 15,743 14,675 12,843 5,838 7,252... 2,001,347 2,245,987 2,286,050 1,158,411 1,494,172

... 2,202,849 2,498,996 2,997,632 1,455,253 2,247,282... 444,942 485,613 536,441 252,740 409,141 7.... 124,376 186,166 210,002 110,399 147,722... 1,921 4,101 21,238 9,693 5,170... 1,400 1,507 1,700 1,700... 16 93 624 618 116... 5,865 3,548 2,535 832 5,814 133,578 195,415 236,099 123,242 158,822 8. 9.... 92,382 68,262 100,198 44,474 44,235... 7,148 10,237 1,960 10,517... (23,224) (34,162) (35,875) (16,797) (3,643) 76,306 44,337 66,283 27,677 51,109

10.... 1,304,342 1,479,467 1,476,346 775,083 908,960... 505 1,083 939 (656) (1,027)... 17 94,713 120,061 138,761 68,079 96,050... 18 7,132 7,234 7,442 3,738 3,718... (i) (1,447) 33,013 1,373 (18) 15... 39 6,628 (4,002)... 27,204 38,521 41,461 23,107 20,928... 227 6,180 1,000 500 1,700... 1,425... 4,885 11... 120,107 138,734 149,261 61,846 93,767... 11,975 14,664 19,777 9,938 10,126... 25,601 27,650 31,030 13,011 14,097 (i) 32,506,000

11. 161... 136 159 80 80... 1,831 3,579 4,212 2,072 1,495... 43 94 51 13 26 1,874 3,673 4,263 2,085 1,521 1,874 3,809 4,422 2,165 1,601 (a) (i)... 136 159 80 80 Tong Minqiang (i)... (i)... 136 159 80 80 (i) Tong Minqiang

(b)... 1,168 3 1,171... 193 32 225... 146 3 149... 184 2 186... 140 3 143 1,831 43 1,874 Mike Chen...... 1,831 43 1,874... 1,380 20 1,400... 790 70 860... 427 2 429... 490 490... 492 2 494 3,579 94 3,673 Mike Chen (i)...... 3,579 94 3,673 (i) Mike Chen

... 1,897 3 1,900... 822 26 848... 505 11 516... 490 490... 498 11 509 4,212 51 4,263... 4,212 51 4,263... 385 385... 361 12 373... 252 7 259... 245 245... 252 7 259... 1,495 26 1,521

... 931 1 932... 404 10 414... 246 1 247... 245 245... 246 1 247... 2,072 13 2,085... 2 3 4 4 4... 3 2 1 1 1 5 5 5 5 5... 1,128 1,340 868 430 431... 4 97 27 10 12 1,132 1,437 895 440 443 100

12. 25% 25% 33%... 91,114 64,670 98,764 58,546 77,975 23)... (44,016) 19,360 (471) (4,527) 1,045... 47,098 84,030 98,293 54,019 79,020

... 265,766 303,642 347,101 188,574 307,598 33% 25%... 87,703 75,911 86,775 47,144 76,900... 1,628 1,252 1,364... 6,751 8,614 7,097 4,347 3,698... 3,704 3,456 2,825 1,791... (8,951)... (377) (752) (425)... (5,829) 5%... 9,005 9,967 4,253 8,343... (8,250) (8,250) (4,125) (4,125)... (48,984)... 47,098 84,030 98,293 54,019 79,020 13. 26,787,00025,574,000(283,000)(1,065,000) 36(e) 14. 26,407,00025,959,000 15.

... 218,668 213,927 241,648 134,555 222,596... 1,539,061 1,705,810 1,658,595 1,660,655 2,000,000... 218,668 219,612 247,723 134,555 222,596... 1,539,061 1,705,810 1,658,595 1,660,655 2,000,000... 468,085 468,085 405,246 468,085 2,007,146 2,173,895 2,063,841 2,128,740 2,000,000

16. 17%22% 17.... 1,279,200 148,673 135,937 5,104 71,118 15,498 1,655,530... (83,896) (36,649) (38,232) (2,773) (28,542) () (190,092 )... 1,195,304 112,024 97,705 2,331 42,576 15,498 1,465,438... 1,195,304 112,024 97,705 2,331 42,576 15,498 1,465,438... 177,847 12,524 1,799 1,230 8,350 611,388 813,138... (53,824) (9,510) (19,218) (444) (11,717) (94,713 )... 28,984 12,108 10,065 7,047 (58,204)... (3,812) (156) (306) (316) (23) (4,613 )... 1,344,499 127,146 90,195 2,811 45,940 568,659 2,179,250... 1,481,776 173,305 147,636 6,028 86,178 568,659 2,463,582... (137,277) (46,159) (57,441) (3,217) (40,238) (284,332 )... 1,344,499 127,146 90,195 2,811 45,940 568,659 2,179,250... 1,344,499 127,146 90,195 2,811 45,940 568,659 2,179,250... 61,739 91,300 38,961 535 3,951 353,680 550,166... (52,493) (35,173) (23,652) (92) (8,651) (120,061 )... 305,820 276 72,813 3,793 (382,702)... (1,210) 33,492) (1,300) (75) (466) (36,543 )... 1,658,355 150,057 177,017 3,179 44,567 539,637 2,572,812... 1,827,664 217,723 261,132 6,307 87,763 539,637 2,940,226... (169,309) (67,666) (84,115) (3,128) (43,196) (367,414 )... 1,658,355 150,057 177,017 3,179 44,567 539,637 2,572,812

... 1,658,355 150,057 177,017 3,179 44,567 539,637 2,572,812... 71,512 55,768 4,426 3,376 7,132 438,974 581,188 38(a)... 668,113 1,117 22,125 775 909 14,891 707,930... (59,895) (40,181) (27,186) (1,867) (9,632) (138,761 )... 232,338 6,555 908 583 (240,384)... (2,320) (580) (550) (91) (5) (3,546 ) 39(a)... (320) (62) (382 )... 2,570,423 170,676 176,710 4,913 43,406 753,113 3,719,241... 2,799,627 277,901 269,404 8,939 95,691 753,113 4,204,675... (229,204) (107,225) (92,694) (4,026) (52,285) (485,434 )... 2,570,423 170,676 176,710 4,913 43,406 753,113 3,719,241... 2,570,423 170,676 176,710 4,913 43,406 753,113 3,719,241... 87,171 15,863 16,113 629 9,919 109,712 239,407 38(b)... 12 12... (52,163) (22,526) (13,752) (701) (6,908) (96,050 )... 702,971 34,244 3,252 (740,467)... (13) (3) (16 ) 39(b)... (21,155) (167) (281) (40) (21,643 )... 3,308,402 142,858 213,302 4,674 49,397 122,318 3,840,951... 3,589,769 268,574 319,733 8,747 108,295 122,318 4,417,436... (281,367) (125,716) (106,431) (4,073) (58,898) (576,485 )... 3,308,402 142,858 213,302 4,674 49,397 122,318 3,840,951 29 96,596,000 1,210,078,000

18.... 266,692 259,560 263,489 256,047... 11,163 75,000... (7,132) (7,234) (7,442) (3,718)... 259,560 263,489 256,047 327,329 29 19. 38... 87,122... 87,122... 87,122... 87,122... 87,122... 87,122 38(a)... 40,317... 127,439... 127,439... 127,439 15% 3%10

20.... 243 234... 161,100... (9) 1,306... (234)... 38(a) (162,406)... 234

... 2,713... (1,933)... 3,700... (30) 21.... 20,000 20,000 110 110 22.... 35,648 14,094 21,593 23,030... 18,450 59,256 10,500 100,050 54,098 73,350 32,093 123,080

23. (i)... 6,599 965 4,745 12,309 12... (3,002) (454) (1,108) (4,564)... 3,597 511 3,637 7,745 12... 4,109 8,126 (220) 5,649 17,664... 7,706 8,126 291 9,286 25,409 12... (1,936) (296) 4,049 (902) 915... 5,770 7,830 4,340 8,384 26,324 12... (1,931) 4,603 242 2,247 5,161... 3,839 12,433 4,582 10,631 31,485 (i) 14,816,000 28,639,000

(i) (ii)... 207,701 1,698 209,399 12... (54,623) 6,043 (48,580)... 153,078 7,741 160,819 12... (4,272) 9,005 32,291 37,024... 148,806 9,005 40,032 197,843 38... 145,897 145,897 12... (4,566) 962 4,048 444... 290,137 9,967 44,080 344,184 12... (3,897) 8,343 1,760 6,206... 286,240 18,310 45,840 350,390 (i) 10% 5% (ii)... 7,745 11,364 15,286 19,355... (160,819) (183,798) (333,146) (338,260) (153,074) (172,434) (317,860) (318,905)

12 25% 25% 48,984,000 24.... 274,695 303,161 298,592 255,534... 2,721 2,614 25. 274,695 303,161 301,313 258,148... 4,636 12,042 8,984 19,024 26.... 58,218 3,899 2,168 1,064... 87,745 83,540 78,932 124,032... 10,098 25,198 19,673 18,135... (i) 146,092 24,081 29,341... 53,580 62,754 69,862 56,808 355,733 175,391 194,716 229,380 (i)

100% 27.... 12,521 11,096 28.... 266,227 407,826 439,813 650,130... 5,572 170,000 915,790 399,923 271,799 577,826 1,355,603 1,050,053... (5,572) (170,000) (742,790) (384,814)... 266,227 407,826 612,813 665,239... 236,864 565,567 1,332,970 1,034,669... 33,887 11,418 21,796 15,384... 1,048 841 837 271,799 577,826 1,355,603 1,050,053

29 30 29.... 1,084,701 1,036,000 2,135,500 2,150,000... 49,000 33,000... 156,000 499,831 224,100 1,133,701 1,225,000 2,635,331 2,374,100... 109,173 98,800 93,890... 988,701 1,075,000 1,652,331 1,367,600... 15,000 130,000 153,500... 135,000 757,500 476,000... 145,000 95,500 377,000 1,133,701 1,225,000 2,635,331 2,374,100... 109,173 98,800 93,890... 1,242,874 1,323,800 2,729,221 2,374,100... (1,097,874) (1,173,800) (1,746,221) (1,367,600)... 145,000 150,000 983,000 1,006,500 6.12%7.52%1.64%7.50%1.9% 7.83%2.73%5.94% 1) 109,173,000 7.5% 2) 98,800,0007.5% 3) 5,340,000 2%

4) 88,550,000 2% (i) (ii) 1,324,911,000 1,461,874,0001,914,135,0001,415,085,000 164,139,000206,997,000 200,817,000241,609,000 (iii) 170,000,000685,000,000375,000,000 (iv) 160,701,000 Cleavebury Limited (v) 225,331,000224,100,000Cleavebury Limited 22,000,000160,701,00033,000,000 225,331,00033,000,000224,100,000 30.... 5,572 45,040 9,814... 12,750 5,572 57,790 9,814 5,572,00057,790,0009,814,000

31. 060... 427,881 532,069 517,835 471,733... 18,017 18,757 58,546 74,810... 11,167 5,221 9,818 18,023... 3,905 6,942 11,346 9,239 460,970 562,989 597,545 573,805 461,000563,000581,000 271,000 50% 2,598,000 189,000 32.... 14,283 7,018 5,197 3,715... 7,449 13,071 13,521 13,353... 8,011 30,488 31,054 28,755... 9,527 27,125 28,063 (12,695) (i)... 17,308 10,369 80,629 51,112... 13,012 167,614 104,668 228,797... 70,820 63,241 64,639 48,548... 8,234 10,776 12,502 17,476... 354,035 449,569 585,232 737,042... 4,112 (ii)... 3,951 (iii)... 4,528 10,200 495 (iv)... 63,540 15,548 24,905 24,509 574,282 799,347 960,610 1,141,107 (i) 69,358,00039,739,000 38(a) (ii)