CT ENVIRONMENTAL GROUP LIMITED 1363 1,082.4 1,286.0 599.0 757.7 80.7% 304.1 361.3 228.1 288.5 33.3% 0.05 0.04 0.0119 0.0050 759,500 3,442 83 14,500 300 50 1
* 3 1,082,434 598,957 (631,351) (276,618) 451,083 322,339 4(a) 62,053 9,381 (93,773) (47,449) 4(b) (20,582) (518) 398,781 283,753 5(a) (47,099) (27,017) 129 246 72 3(b)/5 352,057 256,808 6 (48,976) (26,297) 303,081 230,511 304,070 228,053 (989) 2,458 303,081 230,511 7 0.05 0.04 2(a) 2
* 303,081 230,511 (2,592) 610 300,489 231,121 301,478 228,663 (989) 2,458 300,489 231,121 2(a) 3
2,194,752 2,150,651 290,398 294,128 1,395,855 1,150,611 144,331 144,331 4,663 4,534 2,569 2,323 266,710 231,302 8 350,900 277,604 6(b) 2,958 2,958 4,653,136 4,258,442 32,700 29,914 8 1,091,320 794,340 37,675 33,971 2,550 5,626 421,595 382,500 1,585,840 1,246,351 9 531,018 321,551 10 913,529 642,276 45,730 22,642 1,490,277 986,469 95,563 259,882 4,748,699 4,518,324 4
10 1,406,018 1,367,290 6(b) 236,054 239,360 14,734 15,119 1,656,806 1,621,769 3,091,893 2,896,555 125,392 125,392 2,953,627 2,757,300 3,079,019 2,882,692 12,874 13,863 3,091,893 2,896,555 5
1 34 2 34 2410 2 (a) 6
(b) 1 3 BOO BOT BOT 20 7
(a) BOT 26,398 188,154 346,522 53,372 221,861 34,914 211,213 1,082,434 31,111 52,882 6,229 90,222 26,398 219,265 346,522 53,372 274,743 34,914 217,442 1,172,656 EBITDA 18,992 141,943 65,237 4,488 130,209 34,914 152,066 547,849 (4,807) (39,328) (362) (1,066) (29,578) (37,369) (112,510) BOT 18,832 172,096 106,391 27,075 195,211 79,352 598,957 17,315 9,736 27,051 18,832 189,411 106,391 27,075 204,947 79,352 626,008 EBITDA 13,127 119,414 17,670 2,212 106,763 78,940 338,126 (1,055) (23,675) (188) (610) (26,319) (51,847) EBITDA EBITDA 8
(b) 547,849 338,126 (2,069) (26) 5(a) (47,099) (27,017) 4(a) 394 188 5(b) (112,510) (51,847) 4 (18,670) 8,613 (15,838) (11,229) 352,057 256,808 (c) (d) 1,918,436,000 1,121,740,000 844,244,000 597,924,000 9
4 (a) 60,516 394 188 8,613 1,143 580 62,053 9,381 60,516,000 (b) (18,670) (1,912) (518) (20,582) (518) 10
5 (a) 48,691 32,698 (1,592) (5,681) 47,099 27,017 (b) 51,041 37,837 112,510 51,847 3,925 2,990 1,818 1,009 1,178,000 901,000 11
6 (a) (i) (ii) 52,282 26,611 6(b) (3,306) (314) 48,976 26,297 (i) 25%25% (ii) 15% 15% 12
3+3 0%12.5% 25% 0%12.5% 25% 3+3 0%12.5% 25% 0%12.5% 25% 3+3 0%12.5% 25% 0%12.5% 25% (b) 6(c) (ii) (11,494) (9,112) (42,274) 2,958 (59,922) 1,418 (1,104) 314 (27,534) (27,534) (11,494) (7,694) (70,912) 2,958 (87,142) (11,494) (17,627) (210,239) 2,958 (236,402) 11,494 (13,280) 5,092 3,306 (30,907) (205,147) 2,958 (233,096) 13
2,958 2,958 (236,054) (90,100) (233,096) (87,142) (c) (i) 85,365,000 17,873,000 58,108,000 10,400,000 341,000 1,391,000 2,891,000 2,780,000 2,997,000 7,473,000 (ii) 10% 25% 5% 5% 1,526,553,000 1,160,023,000 76,328,000 58,001,000 11,494,000 14
7 (a) 304,070,000 228,053,000 6,316,792 1,442,082 61,607 4,511,067 (12,351) 6,304,441 6,014,756 (b) 8 591,240 411,363 358,694 155,348 141,386 227,629 1,091,320 794,340 217,776 189,480 133,124 88,124 350,900 277,604 1,442,220 1,071,944 15
36,254,000 31,870,000 20,000,000 45,000,000 36,254,000 31,870,000 20,000,000 (a) 264,480 201,508 159,417 111,216 160,187 98,639 7,156 591,240 411,363 (b) 264,480 201,508 159,417 111,216 160,187 98,639 7,156 591,240 411,363 16
9 91,869 81,384 438,849 235,449 300 4,718 531,018 321,551 (i) (ii) 40,442 37,920 36,029 24,434 10,705 11,236 4,693 7,794 91,869 81,384 17
10 913,529 642,276 526,619 417,137 747,190 751,848 132,209 198,305 1,406,018 1,367,290 2,319,547 2,009,566 (i) 1.79% 7.00% 1.79% 7.38% (ii) 2,233,657 1,925,209 85,890 84,357 2,319,547 2,009,566 (iii) 2,276,390,000 1,967,098,000 18
11 (i) 0.0119 0.0050 60,814 25,161 (ii) 0.0073 0.0101 0.03 0.025 88,477 66,620 19
12 2.67 3,827 10,205 8,411 3,827 10,205 8,411 2.34 9,215 19,780 16,674 13,042 29,985 25,085 20
2016 1. (i) BOO (ii) 21
2. 2.5 3. 13 3 22
1. 13 7 3 3 1 1 759,500 745,000 2% 330,000 330,000 14,500 TBT 4,500 BOO 10,000 BOO BOT TBT BOO BOT BOO 530,000 45,000 4,500 10,000 120,000 709,500 280,000 989,500 50,000 50,000 50,000 100,000 70,000 70,000 100,000 170,000 210,000 55,000 265,000 200,000 465,000 860,000 100,000 4,500 10,000 120,000 1,094,500 630,000 1,724,500 * 5 1 1 1 2 10 3 13 1 1 1 2 2 2 2 4 1 1 1 9 1 1 1 2 14 6 20 * 23
1.1 6 1 579,500 61% 68% 7 BOO 385,000 1.2 3 130,000 10,000 1.3 3 280,000 55% 52% 3 350,000 24
2. 3 1 3,442 3,142 9.5% 200 10 2 3,442 100,000 # 700 650,000 600 # 889 5,031 750,000 600 * 3 1 2 2 1-5 3 1 * # 25
2.1 3 3,442 85% 15% 700 2.2 1 III 200 10 10 4.6 2 2.3 30 600 26
83% 24% 59 3. 6 22 830,000 3 TBT (HW22) (HW08) BOO TBT 769,000 61,000 830,000 769,000 61,000 830,000 3 3 6 3 3 6 27
599.0 80.7% 1,082.4 i) 2016 174.9 8 ii BOT 241.1 iii) 67.4 276.6 128.2% 631.4 322.3 39.9% 451.1 53.8% 41.7% 1) 2015 7 1 70% 17% 2) 17.2% 29.9% 13.8% 28
53.7%52.6% 18.7 1.6 47.4 97.6% 93.8 27.0 74.3% 47.1 256.8 37.1% 352.1 86.2% 10.2% 13.9% 228.1 33.3% 304.1 29
421.6 382.5 10.2% 2,319.5 2,009.6 536.7 259.7 2,233.6 85.9 10 37.2%36.5% 116.5 133.7 30
129.6 353.8 1,975 1,184 78.1 36.3 12 31
72 1,652,000 0.0119 0.0050 183 17 1712-1716 32
(www.chongto.com) (www.hkexnews.hk) 33