Virscend Education Company Limited 1565 707,690 626,007 81,683 13.0 296,353 254,623 41,730 16.4 125,150 114,321 10,829 9.5 * 151,444 114,321 37,123 32.5 109,677 79,120 30,557 38.6 0.0487 0.0352 0.0135 38.4 * 0.0599 0.0352 0.0247 70.2 * 18,454 18,076 378 2.1 14,252 13,762 490 3.6 32,706 31,838 868 2.7 1
3 707,690 626,007 (411,337) (371,384) 296,353 254,623 3 5,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,150 114,321 5 125,150 114,321 109,677 79,120 15,473 35,201 125,150 114,321 7 0.0487 0.0352 2
125,150 114,321 (13) (13) (13) 125,137 114,321 109,660 79,120 15,477 35,201 125,137 114,321 3
2,064,117 812,794 259,995 151,606 375 369 520,947 863,419 2,324,487 2,349,135 40,188 136,315 250 248,600 109,850 288,788 246,415 233,054 78,403 10 589,000 626,000 9 435,743 371,371 190 14,653 1,272,640 1,075,774 (983,852) (829,359) 1,340,635 1,519,776 10 746,021 724,648 6,163 4,810 108,035 752,184 837,493 588,451 682,283 4
310 587,971 590,058 170 92,225 588,451 682,283 5
1. Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman, KY1-1111, Cayman Islands 2. 19 6
9 2 10 28 1 10 1 12 28 11 1 14 3 15 2 1 1 16 38 1 16 1 41 27 1 1 7 4 12 4 16 5 1 2 3 4 5 7
3. 668,824 588,425 38,866 37,582 707,690 626,007 8 823 653 (i)) 949 2,192 16 196 174 333 1,656 2,889 67 5,184 4,764 (i) 8
4. 102,545 109,848 5. 9
9% 15% % % 125,150 114,321 37,708 28,580 25.0 (39,496) (31.6) (28,580) (25.0) 1,114 0.9 627 0.5 47 10% 10% 10
6,965,000 70,122,000 107,812,000 6. 220,000,000 40,000,000 66,442,000 101,048,000 11
7. 2,250,000,000 2,250,000,000 109,677 79,120 2,250,000,000 2,250,000,000 0.0487 0.0352 12
8. 167,079 142,548 32,497 25,990 56,300 40,101 6,130 4,612 6,922 8,705 838 78 346 26,294 3 (823) (653) 3 9 487 13
9. 411,815 348,157 23,928 23,214 435,743 371,371 10. (%) 4.57-6.23 509,000 7.55 80,000 589,000 5.67-7.84 486,021 10.00 * 260,000 746,021 1,335,021 14
(%) 5.88-7.57 626,000 7.21 384,648 7.55 80,000 10.00 * 260,000 724,648 1,350,648 * 24.3% 260 10% 11. (a) 2.40 750,000,000 0.01 2.40 88,761,000 (b) 22,120,000 2,212,000,000 38,000,000 380,000 3,000,000,000 750,000,000 15
19,946 9,225 16.7% 86.9% 10.9% 2,475 12.9% 230.8 2.6% 23.0 16
35.3 8.9% 50.6 7.5% 519 1,687 26.6% 3,344 14.7% 152,148 0.1% 4.2 66,100 1.6% 17,900 17
0.43% 18,454 14,252 73.6% 69.5% 77.4% 18
6 SAT (i) (ii) (iii) (iv) (v) (vi) 2,002 85.0% 25.7% 43 29.1% 16 19
20
21
626.0 707.7 94.5% 184,986 151,706 33,280 21.9 127,891 106,374 21,517 20.2 116,242 106,102 10,140 9.6 66,807 61,870 4,937 8.0 6,744 6,221 523 8.4 166,154 156,152 10,002 6.4 668,824 588,425 80,399 13.7 38,866 37,582 1,284 3.4 707,690 626,007 81,683 13.0 22
172,951 28,917 196,382 31,542 116,724 26,772 133,968 29,482 113,563 28,138 126,363 30,686 62,253 23,599 65,846 24,424 6,179 20,259 6,747 21,625 150,554 11,429 161,605 11,810 5,491 5,026 465 9.3 9,960 10,053 (93) (0.9) 2,678 2,685 (7) (0.3) 325 312 13 4.2 18,454 18,076 378 2.1 14,252 13,762 490 3.6 32,706 31,838 868 2.7 23
31,838 32,706 3,000 24
54,349.72 20 5,000 45.0% 55.0% 25
6,500 626.0 81.7 ( 13.1%) 707.7 588.4 80.4 13.7% 668.8 (i) 26
(ii) 371.4 39.9 10.7% 411.3 243.7 20.0 8.2% 263.7 43.5 18.1 41.6% 61.6 254.6 41.8 16.4% 296.4 40.7% 41.9% 2.2 0.6 27.3% 2.8 27
32.8 36.7 111.9% 69.5 (i) (ii) 73,000 1.6 (i) (ii) 10% 260.0 109.8 7.3 6.6% 102.5 28
125,150 114,321 26,294 151,444 114,321 114.3 37.1 32.5% 151.4 (i) (ii) (iii) 72.4 1,352.4 1,424.8 29
3 20 13,550 1,820 33,952 8,179 20,755 23,199 68,257 33,198 68.3 198.0% 226.9% 220.0 30
2,890 2,784 297.0 269.3 1,930.2 31
183 17 1712-1716 14 10 1,930,200,000 32
(www.hkexnews.hk) (www. virscendeducation.com) 33