untitled

2012 1001110011111011101010101 1001110011111011101010101

(1)(2) (3)

2 3 4 7 13 20 26 27 32 34 35 36 38 39 41 43 134

3 Wong Wei Khin HKICPA, ACCA HKICPA, ACCA 183 46 8 210008 8 210008 682 1508-09 8045

4 ITIT IT

5 643,001,00035.1% 28,090,000 58.0% 0.8 IT IT IT IT IT IT

6 IT IT IT

7 643,001,000 35.1% 87,000,000 52%70% 5,113,000 28,090,000 58.0% 35,557,000 31,332,000 11.2% 660,487,000 76,732,000 276,345,00075.0 90 29.5% 33.0%

8 133,473,000615,609,000 21.8% 264,300,000 416,614,000342,493,000 21.6%0.38 0.31 88,800,000 96,900,000 90% 51% 46,283,116 52% 508,629 16,058,956 70% 7,000,000

9 193,871,000 199,654,000 3,000,000 950,000 3,950,000 43 29,826,000 27,783,000 1,309,000 1,050,000 213,000 100,000 64979021.7%

10 IT android PC IPAD IT IT IT

11 IT DELL 12365 IT

12 320 3,000 5,000

13 IT IT 20 21 34 133 0.8 134 15 35

14 37 57,402,000 8,832,000 78,634,000 16.8%5.6% 37.3% 52.4% 5% Wong Wei Khin

15 27 31

16 XV 352 5.46 H H 1 6,558,000 1.56% 0.59% Wong Wei Khin 2 3,000,000 0.71% 0.27% (1) (2) 352 5.46

17 336 5% H H H H 1 127,848,097 18.72% 127,848,097 11.58% 100,000,000 14.64% 100,000,000 9.06% 85,000,000 12.45% 85,000,000 7.70% 1 2 84,159,944 12.32% 84,159,944 7.62% 55,000,000 8.05% 55,000,000 4.98% 50,000,000 7.32% 50,000,000 4.53% 1 2 43,931,959 6.43% 43,931,959 3.98% 84,159,944 12.32% 84,159,944 7.62% 3 35,000,000 8.31% 35,000,000 3.17%

18 (1) 187,000,000 HH170,000,000H (ii)17,000,000 H H 10% (2) 84,159,944100%7.62% 51% (3) 336 20 (1) 52% 38 (2) 15,000,000 (3) 3,000,000 70% 12%

19 25%

20 15 5.48 5.67 5.09

21 4/4 4/4 3/4 3/4 Wong Wei Khin 4/4 3/4 4/4 4/4 4/4 A.2.1

22 (1) (2) (3) (4) (5) (6) (7)

23 (8) (9) 17.90 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2 2/2

24 (i) (ii)(iii) (iv)

25 600,000 80,000

26

27 57 JBL International Inc Walmart Target JC Penny Lotus Pacific Inc Opta Corp Opta OptaNASDAQ T&G Inc. 50 57 36

28 55 Wong Wei Khin44 Wong MBM 7 Malayan Building Development Sdn BhdMBM Resources Berhad Wong 63 45

29 49 46 TMF Group Limited Intac International Inc., Asia Fergas AB Asia Remark media Inc. HSW International, Inc.HSWI INTAC International, Inc. INTN GDF 48 Trento

30 58 39 32 70% 12% 70 49

31 49 42 55 MBA IT 48 47 40

32 128 13 F 34133

33 P03723

34 5 643,001,427 475,966,732 6 (523,156,836) (374,758,938) 119,844,591 101,207,794 5 17,135,272 28,430,776 (27,247,158) (28,374,424) 6 (5,222,011) (407,145) (57,421,602) (51,624,115) 7 (10,586,360) (11,630,005) (1,200,930) 35,928,663 6 35,301,802 73,531,544 10 (4,000,002) (5,678,065) 31,301,800 67,853,479 12 5,113,474 36,415,274 67,853,479 11 28,089,862 66,888,502 8,325,412 964,977 36,415,274 67,853,479 14 2.54 6.06 2.30 6.06 2.54 6.06 2.30 6.06 13

35 36,415,274 67,853,479 (225,098) (560,688) 73,451,966 (18,362,992) 54,863,876 (560,688) 91,279,150 67,292,791 82,953,738 66,327,814 8,325,412 964,977 91,279,150 67,292,791

36 15 66,635,602 166,393,454 16 186,450,000 17 4,151,593 11,252,348 18 22,877,035 19 21,150,198 19,721,833 21 81,207,073 72,745,158 22 7,804,310 5,825,200 24 140,238,855 35,506,792 25 13,410,000 23,320,000 10 7,067,728 5,491,317 550,992,394 340,256,102 26 79,618,482 48,076,721 27 276,345,048 157,877,036 28 173,269,957 130,339,337 42(b) 5,542,218 2,364,037 29 27,000,000 30 17,000,000 12,900,000 30 3,950,000 30 72,781,833 82,521,284 655,507,538 434,078,415 23 4,979,004 4,979,004 660,486,542 439,057,419 31 252,071,892 88,733,666 32 142,442,730 66,467,158 42(b) 115,297 2,065,573 6,069,557 5,383,650 33 203,500,000 142,600,000 34 54,295 46,857 11,355,658 6,273,599 615,609,429 311,570,503 44,877,113 127,486,916

37 595,869,507 467,743,018 32 24,124,190 24,124,190 32 26,397,257 33 60,800,000 68,800,000 34 49,771 113,239 10 22,101,533 2,158,900 133,472,751 95,196,329 462,396,756 372,546,689 35 110,400,000 110,400,000 37(a) 297,382,330 223,260,592 13 8,832,000 8,832,000 416,614,330 342,492,592 45,782,426 30,054,097 462,396,756 372,546,689

38 35 37(a) 37(a) 37(a) 37(a) 110,400,000 78,634,414 6,017,592 12,014,086 277,000 (694,640) 127,012,140 8,832,000 342,492,592 30,054,097 372,546,689 55,088,974 (225,098) 28,089,862 82,953,738 8,325,412 91,279,150 5,805,503 (5,805,503) (8,832,000) (8,832,000) (8,832,000) 38 4,602,429 4,602,429 39 738,740 (738,740) 3,459,487 3,459,487 (658,999) (658,999) (8,832,000) 8,832,000 110,400,000 78,634,414* 6,756,332* 55,088,974* 17,819,589* 277,000* (919,738)* 139,725,759* 8,832,000 416,614,330 45,782,426 462,396,756 35 37(a) 37(a) 37(a) 37(a) 110,400,000 78,634,414 5,796,509 6,933,787 277,000 (133,952) 74,035,937 7,728,000 283,671,695 22,736,903 306,408,598 (560,688) 66,888,502 66,327,814 964,977 67,292,791 5,080,299 (5,080,299) (7,728,000) (7,728,000) (7,728,000) 39(b) 221,083 221,083 352,217 573,300 6,000,000 6,000,000 (8,832,000) 8,832,000 110,400,000 78,634,414* 6,017,592* 12,014,086* 277,000* (694,640)* 127,012,140* 8,832,000 342,492,592 30,054,097 372,546,689 * 297,382,330 223,260,592

39 35,301,802 73,531,544 5,113,474 7 10,091,071 9,958,324 1,200,930 (35,928,663) 5 (564,566) (181,538) 5 (3,616,072) 5 (2,900,000) 6 1,367,666 5 (14,231,492) 6 4,299,383 (5,780,561) 5 (27,790) 15 7,076,620 4,252,388 19 3,342,557 3,775,317 17 195,933 123,652 64,524,870 31,875,109 (21,642,866) 9,546,573 (71,445,788) (34,114,777) (37,849,638) (60,421,736) 81,426,996 30,156,137 71,248,136 15,862,910 86,261,710 (7,095,784) 564,566 181,538 (10,091,071) (9,958,324) 898,980 (6,664,184) 77,634,185 (23,536,754)

40 15 (4,921,106) (6,508,229) 297,062 386,862 19 (4,770,922) (2,108,604) (5,302,650) (4,650,196) (1,000,000) (3,163,001) 38 (3,591,092) 39(a) 4,950,895 (25,000,000) 17,206,199 39(b) 573,300 (3,178,181) 4,559,397 9,910,000 (13,410,000) 24 (104,732,063) (22,288,509) (4,100,000) (7,929,000) (141,438,057) (37,331,781) (46,857) (57,254) 6,000,000 185,500,000 148,000,000 (116,100,000) (77,000,000) (8,491,488) (2,895,626) (1,950,276) 1,103,239 (658,999) 58,252,380 75,150,359 (5,551,492) 14,281,824 82,521,284 68,652,298 (237,959) (412,838) 76,731,833 82,521,284 30 72,781,833 82,521,284 30 3,950,000 76,731,833 82,521,284

41 15 59,337,907 160,445,943 16 181,100,000 17 4,151,593 11,252,348 19 15,306,352 14,554,717 20 128,922,892 95,299,906 21 22,161,646 14,861,646 22 5,515,200 4,515,200 24 90,245,539 18,946,651 25 9,910,000 23,320,000 10 1,762,147 516,651,129 344,958,558 26 24,787,174 16,307,169 27 68,961,783 67,221,440 28 118,510,366 101,520,045 42(b) 5,542,218 2,364,037 1,335,573 8,177,189 30 3,950,000 30 25,979,749 19,841,913 249,066,863 215,431,793 23 4,979,004 4,979,004 254,045,867 220,410,797 31 49,657,480 24,583,254 32 56,603,670 123,983,813 42(b) 115,297 1,937,116 33 85,000,000 61,100,000 6,069,557 5,383,650 3,516,624 3,196,906 200,962,628 220,184,739 53,083,239 226,058

42 569,734,368 345,184,616 32 24,124,190 24,124,190 32 26,397,257 10 16,942,175 20 123,416,373 33 60,800,000 68,800,000 251,679,995 92,924,190 318,054,373 252,260,426 35 110,400,000 110,400,000 37(b) 198,822,373 133,028,426 13 8,832,000 8,832,000 318,054,373 252,260,426

43 1. 70% 8 682 1508-09 H 2.1

44 2.1 (i)(ii) (iii) (i)(ii)(iii) 2.2 1 7 12 1 7 12

45 2.3 1 1 2 7 7 2 9 4 10 2 11 2 12 2 10 10 11 11 12 2 12 10 10 12 12 27 (2011 3 27 2011 13 2 1 1 1 19 2 27 4 28 4 32 32 5 4 20 2 1 2 3 4

46 2.4 5 (a) (b) (c) 20% (d) 3920%

47 2.4 20% 5

48 2.4 39 39

49 2.4 (a) (i) (ii) (iii)

50 2.4 (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i)

51 2.4 20% 20% 16%

52 2.4

53 2.4 39

54 2.4 39

55 2.4 (a) (b)

56 2.4 (a) (b)

57 2.4

58 2.4 39.

59 2.4.

60 2.4 IT

61 2.4

62 2.4

63 2.4 (a) (b) (c) IT (d) (e) (f).

64 2.4 9%

65 2.4

66 3.

67 3. 22,877,035 18 (a) (b) (c) 186,450,000

68 3. 2.4 15,091,874 14,392,668

69 4. (a) IT (b) IT (c) IT IT (d) IT 90% 90%

70 4. IT 587,735,926 392,781,619 49,033,818 61,549,753 3,569,519 11,118,386 2,662,164 10,516,974 643,001,427 475,966,732 44,136,714 14,516,629 23,359,491 20,793,970 624,139 (817,341) (581,489) 1,254,778 67,538,855 35,748,036 564,566 181,538 7,318,053 2,116,230 6,447,500 1,150,000 3,667,565 8,468,053 12,231,295 8,102,653 16,017,943 (37,585,035) (14,945,926) (10,586,360) (11,630,005) (1,200,930) 35,928,663 35,301,802 73,531,544 (4,000,002) (5,678,065) 31,301,800 67,853,479 551,426,400 251,764,919 76,928,657 148,133,061 6,632,528 8,180,292 2,502,312 7,846,848 637,489,897 415,925,120 81,207,073 72,745,158 492,781,966 290,643,243 1,211,478,936 779,313,521 206,588,119 77,673,558 30,673,645 36,055,686 5,346 238,578 9,082 237,500,342 113,743,672 511,581,838 293,023,160 749,082,180 406,766,832 * 8,093,961 3,034,197 4,915,766 4,728,968 19,292 11,640 46,406 13,021,367 7,828,863 108,213,720 23,076,479 121,235,087 30,905,342 * 12

71 4. IT 4,299,383 (5,780,561) 4,299,383 (5,780,561) 3,238,229 3,685,122 3,238,229 3,685,122 104,328 90,195 3,342,557 3,775,317 4,040,571 1,713,234 743,909 1,447,316 112,528 156,852 399,547 399,562 5,296,555 3,716,964 1,780,065 535,424 7,076,620 4,252,388 10%

72 5. 587,735,926 392,781,619 IT 3,569,519 11,118,386 49,033,818 61,549,753 IT 2,662,164 10,516,974 643,001,427 475,966,732 564,566 181,538 2,942,968 2,116,230 14,231,492 3,616,072 7,185,085 6,035,060 1,650,474 1,737,711 27,790 16 2,900,000 1,892,179 484,883 17,135,272 28,430,776 660,136,699 504,397,508

73 6. 503,257,305 312,042,737 IT 851,137 6,711,716 18,409,806 51,412,130 IT 638,588 4,592,355 523,156,836 374,758,938 15 7,076,620 4,252,388 *19 3,342,557 3,775,317 19 2,478,024 2,964,194 3,243,987 3,890,451 ** (500,000) (6,447,500) 5,222,011 407,145 17 195,933 123,652 1,234,469 3,720,762 600,000 405,679 39 1,367,666 28a 800,000 8 23,481,442 21,450,858 4,822,452 5,181,677 28,303,894 26,632,535 661,260 110,624 4,299,383 (5,780,561) (27,790) (564,566) (181,538) (1,209,815) (1,620,736) 16 (2,900,000) * 864,533 811,123 2,478,024 2,964,194 **

74 7. 18,258,082 13,160,475 495,289 1,671,681 18,753,371 14,832,156 24 (8,167,011) (3,202,151) 10,586,360 11,630,005 8. 161 227,565 121,506 853,894 809,118 227,565 119,658 1,081,459 928,776 1,309,024 1,050,282 213,325 100,298

75 8. (a) 5,504 75,855 40,502 75,855 40,502 75,855 34,998 227,565 121,506 (b) 100,024 100,024 343,685 343,685 410,185 410,185 853,894 853,894 75,855 75,855 Wong Wei Khin 75,855 75,855 75,855 75,855 227,565 227,565 1,081,459 1,081,459

76 8. (b) 108,248 108,248 314,685 314,685 386,185 386,185 809,118 809,118 40,502 40,502 Wong Wei Khin 39,578 39,578 39,578 39,578 119,658 119,658 928,776 928,776

77 9. 8 1,086,000 1,006,900 1,086,000 1,006,900 1,000,000 3 3 10. 15% 15 25% 25% 25% 25%

78 10. 3,854,536 4,610,674 328,543 144,284 (183,077) 923,107 4,000,002 5,678,065 % % 35,301,802 73,531,544 8,688,983 24.6 17,617,180 23.9 121,627 0.3 (8,892,165) (12.2) 2,768,760 7.8 1,162,287 1.6 (3,394,758) (9.6) (5,069,104) (6.9) 328,543 0.9 144,284 0.2 2,259,610 6.4 2,948,836 4.0 (743,606) (2.1) (104,545) (0.1) (5,477,227) (15.5) (3,710,317) (5.0) (183,077) (0.5) 923,107 1.2 (368,853) (1.0) 748,502 1.0 4,000,002 11.3 5,768,065 7.7 121,627 8,982,165

79 10. 2,158,900 2,158,900 2,520,545 2,520,545 38) 723,126 723,126 (158,485) 1,015,000 856,515 (361,645) (361,645) 18,362,992 18,362,992 2,000,415 20,101,118 22,101,533 2,158,900 2,158,900 2,158,900 2,158,900 2,520,545 2,520,545 (158,485) 1,015,000 856,515 (361,645) (361,645) 18,362,992 18,362,992 2,000,415 19,377,992 21,378,407 2,158,900 2,158,900 5,491,317 6,776,069 3,921,047 5,325,334 38) 536,819 1,039,592 (1,284,752) 515,185 (1,404,287) 7,067,728 5,491,317 4,436,232 3,921,047

80 10. 4,436,232 3,921,047 (21,378,407) (2,158,900) (16,942,175) 1,762,147 11,136,445 9,620,441 1,116,497 1,917,274 12,252,942 11,537,715

81 11. 19,536,973 37(b) 11,720,051 12. ( i ) 52% 508,629 (ii) 10,000,000 2,901,371 13,410,000 13,410,000 508,62916,058,956 70% 7,000,000

82 12. 86,939,902 (79,533,776) (2,292,652) 5,113,474 2,741,578 2,371,896 5,113,474 (3,949,872) 1,954,042 2,713,587 717,757 0.25 0.25 13. 0.8 0.8 8,832,000 8,832,000

83 14. 28,089,862 66,888,502 1,104,000,000 1,104,000,000 15. * 157,006,188 278,753 18,869,827 6,991,372 183,146,140 (1,706,589) (208,319) (10,558,612) (4,279,166) (16,752,686) 155,299,599 70,434 8,311,215 2,712,206 166,393,454 155,299,599 70,434 8,311,215 2,712,206 166,393,454 1,100,000 1,934,589 1,886,517 4,921,106 38 12,978,148 2,966,976 1,017,598 16,962,722 12,390,144 12,390,144 16 (110,233,356) (110,233,356) (3,027,632) (158,528) (2,914,177) (976,283) (7,076,620) 39a (12,680,289) (3,378,471) (360,321) (16,419,081) (250,804) (46,258) (297,062) (3,772) (1,933) (5,705) 54,726,614 1,011,906 6,665,556 4,231,526 66,635,602 56,616,870 1,178,000 17,813,241 9,775,474 85,383,585 (1,890,256) (166,094) (11,147,685) (5,543,948) (18,747,983) 54,726,614 1,011,906 6,665,556 4,231,526 66,635,602

84 15. 200,753 14,171,434 6,178,971 20,551,158 (200,753) (9,128,995) (3,702,093) (13,031,841) 5,042,439 2,476,878 7,519,317 5,042,439 2,476,878 7,519,317 78,000 5,176,509 1,253,720 6,508,229 24 157,006,188 157,006,188 (1,706,589) (7,566) (1,657,911) (880,322) (4,252,388) (230,756) (128,316) (359,072) (19,066) (9,754) (28,820) 155,299,599 70,434 8,311,215 2,712,206 166,393,454 157,006,188 278,753 18,869,827 6,991,372 183,146,140 (1,706,589) (208,319) (10,558,612) (4,279,166) (16,752,686) 155,299,599 70,434 8,311,215 2,712,206 166,393,454

85 15. 157,006,188 7,884,018 3,952,306 168,842,512 (1,706,589) (4,397,449) (2,292,531) (8,396,569) 155,299,599 3,486,569 1,659,775 160,445,943 155,299,599 3,486,569 1,659,775 160,445,943 454,279 81,607 535,886 ** 12,390,144 12,390,144 16 (110,233,356) (110,233,356) (2,685,719) (454,232) (543,822) (3,683,773) (70,679) (46,258) (116,937) 54,770,668 3,415,937 1,151,302 59,337,907 56,616,870 8,214,848 3,855,074 68,686,792 (1,846,202) (4,798,911) (2,703,772) (9,348,885) 54,770,668 3,415,937 1,151,302 59,337,907

86 15. 4,787,883 3,853,324 8,641,207 (3,882,491) (2,083,967) (5,966,458) 905,392 1,769,357 2,674,749 905,392 1,769,357 2,674,749 3,457,451 214,682 3,672,133 24 157,006,188 157,006,188 (1,706,589) (730,604) (320,793) (2,757,986) (145,670) (3,471) (149,141) 155,299,599 3,486,569 1,659,775 160,445,943 157,006,188 7,884,018 3,952,306 168,842,512 (1,706,589) (4,397,449) (2,292,531) (8,396,569) 155,299,599 3,486,569 1,659,775 160,445,943 * 128,952 178,393 ** Nanjing Buildings 1 1 Nanjing Buildings 1 110,233,356 67,966,644 173,451,966 Nanjing Buildings 112,390,144 61,061,822 1Nanjing Buildings 1

87 16. 38 5,350,000 15 110,233,356 110,233,356 17 67,966,644 67,966,644 2,900,000 2,900,000 186,450,000 181,100,000 186,450,000 15 17 178,200,000 186,450,000 181,100,000 33

88 17. 11,252,348 11,252,348 24 11,376,000 11,376,000 61,061,822 61,061,822 16 (67,966,644) (67,966,644) (195,933) (123,652) (195,933) (123,652) 4,151,593 11,252,348 4,151,593 11,252,348 15 16 178,200,000 18. 38 37,672,022 39 (14,794,987) 22,877,035 22,877,035 22,877,035

89 18. 22,877,035 IT16 IT IT % 13 27 16 IT

90 19. 38,463,748 6,019,022 7,375,796 51,858,566 (24,071,080) (6,019,022) (2,046,631) (32,136,733) 14,392,668 5,329,165 19,721,833 14,392,668 5,329,165 19,721,833 3,177,230 1,593,692 4,770,922 38 28,275,582 28,275,582 39 (28,275,582) (28,275,582) (2,478,024) (864,533) (3,342,557) 15,091,874 6,058,324 21,150,198 41,640,978 6,019,022 8,969,488 56,629,488 (26,549,104) (6,019,022) (2,911,164) (35,479,290) 15,091,874 6,058,324 21,150,198

91 19. 37,910,520 6,019,022 5,820,420 49,749,962 (21,106,886) (6,019,022) (1,235,508) (28,361,416) 16,803,634 4,584,912 21,388,546 16,803,634 4,584,912 21,388,546 553,228 1,555,376 2,108,604 (2,964,194) (811,123) (3,775,317) 14,392,668 5,329,165 19,721,833 38,463,748 6,019,022 7,375,796 51,858,566 (24,071,080) (6,019,022) (2,046,631) (32,136,733) 14,392,668 5,329,165 19,721,833

92 19. 38,463,748 6,019,022 256,325 44,739,095 (24,071,080) (6,019,022) (94,276) (30,184,378) 14,392,668 162,049 14,554,717 14,392,668 162,049 14,554,717 3,177,230 153,202 3,330,432 (2,478,024) (100,773) (2,578,797) 15,091,874 214,478 15,306,352 41,640,978 6,019,022 409,527 48,069,527 (26,549,104) (6,019,022) (195,049) (32,763,175) 15,091,874 214,478 15,306,352

93 19. 37,910,520 6,019,022 200,940 44,130,482 (21,106,886) (6,019,022) (8,823) (27,134,731) 16,803,634 192,117 16,995,751 16,803,634 192,117 16,995,751 553,228 55,385 608,613 (2,964,194) (85,453) (3,049,647) 14,392,668 162,049 14,554,717 38,463,748 6,019,022 256,325 44,739,095 (24,071,080) (6,019,022) (94,276) (30,184,378) 14,392,668 162,049 14,554,717 20. 131,120,809 97,497,823 (2,197,917) (2,197,917) 128,922,892 95,299,906 123,416,373

94 20. * #@ 2,000,000 80% 10,280,000 51% * #@ * #@ 5,000,000 60% 20,000,000 79.81% * #@ 1,000,000 100% 5,000,000 51% * #@ * #@ 5,000,000 51% * #@ 10,000,000 100% 95% 5% 1,000,000 100%

95 20. *#@ 5,000,000 47.88% ^ 10,000,000 51% * #@ 2,000,000 100% IT * #+ 20,000,000 100% * #@ * #@ 10,000,000 70% 5,000,000 100% * #@ * # + @ ^ 60%79.81%47.88%

96 21. 22,500,000 15,200,000 81,207,073 72,745,158 (338,354) (338,354) 81,207,073 72,745,158 22,161,646 14,861,646 # 10,000,000 30% 8,893,100 18.09% a # 10,000,000 20% # 500,000 40% # 5,000,000 40% 1,000,000 28% IT # # 10,000,000 30%

97 21. # 10,000,000 30% b 90,000,000 15.6% b Cyber Think Limited 100 30% 10,000 30% 100 40% 10,000 40% #

98 21. a. 23,000,000 5,285,1008,893,10022.87% 21.21% 1.73% 1.39% 21.21% 18.09% 20% b. 38 508,629 16,058,956 70% 7,000,000 52% 15.6% 20% 529,161,771 328,478,324 (239,658,468) (62,842,831) 289,503,303 265,635,493 47,050,093 34,870,263 (4,581,514) 120,944,507

99 22. 7,804,310 5,825,200 5,515,200 4,515,200 23. 4,979,004 4,979,004 4,979,004 4,979,004 5,000,000 5,000,000 32a

100 24. 35,506,792 181,600,471 18,946,651 172,062,087 96,565,052 19,086,358 64,689,932 12,064,601 7 8,167,011 3,202,151 6,608,956 3,202,151 15 (157,006,188) (157,006,188) 17 (11,376,000) (11,376,000) 140,238,855 35,506,792 90,245,539 18,946,651 15 17 52,483,000127,375,000 82,282,000 117,372,000

101 25. (a) 9,910,000 9,910,000 9,910,000 9,910,000 (38) 13,410,000 13,410,000 9,910,000 23,320,000 9,910,000 23,320,000 (b) 3,500,000 13,410,000 23,320,000 9,910,000 23,320,000 a) Interbridge Global Limited 1,450,000 9,910,000 30% 30,000,000 b) 17,513,0003,500,000

102 26. 79,618,482 48,076,721 24,787,174 16,307,169 27. 306,882,257 182,443,666 88,666,708 83,491,795 (a) (30,537,209) (24,566,630) (19,704,925) (16,270,355) (b) 276,345,048 157,877,036 68,961,783 67,221,440 (a) 24,566,630 27,966,483 16,270,355 22,965,636 1,671,196 4,299,383 (3,399,853) 3,434,570 (6,695,281) 30,537,209 24,566,630 19,704,925 16,270,355 30,537,209 24,566,630 112,049,394 76,610,889

103 27. (b) 90 194,832,863 105,832,777 29,893,805 33,735,329 91 180 23,532,433 14,816,883 9,638,160 5,073,919 181 365 21,751,953 18,683,161 6,100,480 11,963,886 365 36,227,799 18,544,215 23,329,338 16,448,306 276,345,048 157,877,036 68,961,783 67,221,440 194,832,863 105,832,777 29,893,805 33,735,329 3 23,532,433 14,816,883 9,638,160 5,073,919 3 57,979,752 37,227,376 29,429,818 28,412,192 276,345,048 157,877,036 68,961,783 67,221,440

104 27. (c) 138,012 (d) 7,156,739 10,628,403 71,741 28. 80,731,377 33,494,094 33,280,718 24,990,425 (a) 2,000,000 * 99,737,650 108,962,306 93,454,731 86,399,581 180,469,027 144,456,400 126,735,449 111,139,006 ** (16,035,645) (15,559,565) (9,869,961) (9,869,961) (b) (c) 164,433,382 128,896,835 116,865,488 101,520,045 8,537684 976,980 1,644,878 298,891 465,522 173,269,957 130,339,337 118,510,366 101,520,045 * 5,400,000 33 ** 15,559,565 476,080

105 28. (a) 4,000,000 500,000 2,000,000 100,000400,000 250,000 250,000 1,000,000 1,500,000 1,500,000 1,200,000 800,000

106 28. (b) 2,775,455 569,750 (c) 46,336,414 33,017,556 29. 27,000,000 30. 93,628,694 95,264,996 29,920,846 19,833,649 103,139 156,288 8,903 8,264 93,731,833 95,421,284 29,929,749 19,841,913 31 (17,000,000) (12,900,000) (3,950,000) (3,950,000) 72,781,833 82,521,284 25,979,749 19,841,913 3,950,000 43

107 31. 90 211,907,352 55,105,614 33,710,214 10,722,890 91 180 14,112,015 20,224,768 4,202,219 1,948,409 181 365 7,836,998 2,794,303 2,122,563 1,545,977 365 18,215,527 10,608,981 9,622,484 10,365,978 252,071,892 88,733,666 49,657,480 24,583,254 6,633,119 1,428,000 2,122,187 8,360,831 4,253,417 17,000,00012,900,000 30 32. a, c 21,580,765 16,025,775 13,457,612 10,910,363 50,521,447 24,124,190 50,521,447 24,124,190 b, d 116,322,328 48,725,246 38,006,421 110,757,313 4,539,637 1,716,137 5,139,637 2,316,137 192,964,177 90,591,348 107,125,117 148,108,003 e (24,124,190) (24,124,190) (24,124,190) (24,124,190) (26,397,257) (26,397,257) 142,442,730 66,467,158 56,603,670 123,983,813

108 32. a) 5,000,000 5,000,000 23 b) c) 1,755,593 d) 22,851,239 14,168,242 9,082,026 91,946,000 20,180,939 13,400,000 e) 43,172,500 24,124,190

109 33. (%) (%) a 6 8.2 143,800,000 5.94 6.25 99,400,000 b 6 7.9 71,000,000 5.81 15 81,500,000 15 18 49,500,000 10 14 30,500,000 264,300,000 211,400,000 (203,500,000) (142,600,000) 60,800,000 68,800,000 (%) (%) a 6 8.2 128,800,000 5.94 6.25 99,400,000 b 15 18 17,000,000 10 14 30,500,000 145,800,000 129,900,000 (85,000,000) (61,100,000) 60,800,000 68,800,000

110 33. 154,000,000 112,100,000 68,000,000 30,600,000 8,000,000 8,000,000 8,000,000 8,000,000 31,200,000 27,200,000 31,200,000 27,200,000 21,600,000 33,600,000 21,600,000 33,600,000 214,800,000 180,900,000 128,800,000 99,400,000 49,500,000 30,500,000 17,000,000 30,500,000 264,300,000 211,400,000 145,800,000 129,900,000 a) 19,568,000 11,005,000 19,568,000 11,252,000 b) c) 69,500,000 54,500,000 40,000,000 18,000,000 5,400,000 28

111 34. 67,134 57,152 54,295 46,857 61,541 57,152 49,771 46,857 80,965 66,382 128,675 195,269 104,066 160,096 (24,609) (35,173) 104,066 160,096 (54,295) (46,857) 49,771 113,239 35. 683,000,000 0.10 68,300,000 68,300,000 421,000,000 0.10 H 42,100,000 42,100,000 110,400,000 110,400,000

112 35. H H H H 36. 1H (a) H (b) H(c) HH (1) H (2)

113 37. (a) 38 10% 50% 25%

114 37. (a) 38,412,280 40,182,868 (b) 78,634,414 7,710,589 43,795,372 7,728,000 137,868,375 3,896,132 (3,896,132) 11 11,720,051 11,720,051 (7,728,000) (7,728,000) 13 (8,832,000) 8,832,000 78,634,414 11,606,721 42,787,291 8,832,000 141,860,426 4,922,682 (4,922,682) 11 55,088,974 19,536,973 74,625,947 (8,832,000) (8,832,000) 13 (8,832,000) 8,832,000 78,634,414 55,088,974 16,529,403 48,569,582 8,832,000 207,654,373

115 38. ( ) (i) 52%508,629(ii)(ii) 10,000,000 2,901,37113,410,000 13,410,000 51% 46,283,116 14,995,730 31,287,386

116 38. 979,110 979,110 971,898 15,990,824 16,962,722 5,350,000 5,350,000 536,819 536,819 28,275,582 28,275,582 13,947,975 18,621,142 32,569,117 70,618,653 10,416,396 81,035,049 33,560,539 33,560,539 2,000,000 2,000,000 11,835,951 77,315 11,913,266 (10,000,000) (10,000,000) (78,583,570) (21,731,556) (100,315,126) (23,843,066) (69,123,469) (92,966,535) (345,395) (345,395) (723,126) (723,126) 36,305,788 (27,473,766) 8,832,022 (17,789,837) 13,187,408 (4,602,429) 22,877,035 14,794,987 37,672,022 41,392,986 508,629 41,901,615 83,187,64036,936,119

117 38. (41,392,986)* (508,629) (41,901,615) 32 26,397,257 26,397,257 11,835,951 77,315 11,913,266 (3,159,778) (431,314) (3,591,092) ** 41,392,98646,283,116 9.9% 101,096,176 5,113,474 7,135,874 746,869,872 37,591,096 39 39. 51% 3,570,000 40% 70%2,700,000 70% 28% 40%4,000,000 70%30%

118 39. 21(b) 38 70% 7,000,000 (a) 1,711,397 2,237,398 28,569 1,677,841 5,655,205 8,898,077 2,753,327 11,018,818 22,670,222 17,754,732 1,715,000 10,253,103 29,722,835 6,772,774 3,357,900 8,173,457 16,839,326 35,143,457 14,794,987 14,794,987 2,442,641 2,442,641 213,786 11,304 1,041,129 15,152,862 16,419,081 28,275,582 28,275,582 (7,481,140) (800,000) (100,641) (10,022,115) (18,403,896) (18,639,261) (4,761) (803,863) (68,791,214) (88,239,099) (5,000,000) (4,000,000) (17,500,000) (26,500,000) 6,673,006 4,801,841 8,806,978 1,699,190 21,981,015 (3,273,379) (1,440,552) (2,642,093) 10,815,511 3,459,487 3,399,627 3,361,289 6,164,885 12,514,701 25,440,502 170,373 (400,281) 477,209 (1,614,967) (1,367,666) 3,570,000 2,961,008 6,642,094 10,899,734 24,072,836 3,570,000 2,700,000 4,000,000 7,000,000 17,270,000 261,008 2,642,094 3,899,734 6,802,836 3,570,000 2,961,008 6,642,094 10,899,734 24,072,836

119 39. (a) 17,270,000 (6,663,900) (5,655,205) 4,950,895 (b) 40. 49% 573,300 100% 51%221,083 a) 15 1,010,815 830,088 850,815 830,088 560,093 1,061,424 240,093 1,061,424 1,570,908 1,891,512 1,090,908 1,891,512

120 40. a) 2,487,323 1,904,208 2,633,746 283,558 5,121,069 2,187,766 b) 24 25(b) c) 32(e) 41. 43 a) 69,500,000 54,500,00069,500,000 54,500,000

121 41. b) 9,000,000 c) 17,500,000 42. (a) 38 (i) 597,265 (i)

122 42. (b) 3,180,331 3,180,331 2,361,887 2,361,887 2,361,887 2,361,887 2,150 2,150 5,542,218 2,364,037 5,542,218 2,364,037 (1,821,819) (1,821,819) (115,297) (243,754) (115,297) (115,297) (115,297) (2,065,573) (115,297) (1,937,116) (c) 1,522,349 1,150,580 1,522,349 1,150,580 8

123 43. 3,000,000 950,000 3,950,0003,000,000 32 44. 276,345,048 276,345,048 164,732,273 164,732,273 7,804,310 7,804,310 13,410,000 13,410,000 27,000,000 27,000,000 5,542,218 5,542,218 17,000,000 17,000,000 76,731,833 76,731,833 27,000,000 553,761,372 7,804,310 588,565,682

124 44. 252,071,892 142,442,730 104,066 264,300,000 115,297 6,069,557 24,124,190 26,397,257 715,624,989 157,877,036 157,877,036 129,362,357 129,362,357 5,825,200 5,825,200 23,320,000 23,320,000 2,364,037 2,364,037 12,900,000 12,900,000 82,521,284 82,521,284 408,344,714 5,825,200 414,169,914

125 44. 88,733,666 66,467,158 160,096 211,400,000 2,065,573 5,383,650 24,124,190 398,334,333 68,961,783 68,961,783 118,510,366 118,510,366 5,515,200 5,515,200 9,910,000 9,910,000 5,542,218 5,542,218 29,929,749 29,929,749 1,335,573 1,335,573 234,189,689 5,515,200 239,704,889

126 44. 49,657,480 56,603,670 6,069,557 145,800,000 115,297 24,124,190 26,397,257 123,416,373 432,183,824 67,221,440 67,221,440 101,520,045 101,520,045 4,515,200 4,515,200 23,320,000 23,320,000 2,364,037 2,364,037 8,177,189 8,177,189 19,841,913 19,841,913 222,444,624 4,515,200 226,959,824

127 44. 24,583,254 123,983,813 5,383,650 129,900,000 1,937,116 24,124,190 309,912,023 45.

128 45. * * 0.5% (1,321,500) 0.5% (0.5%) 1,321,500 (0.5%) 0.5% (1,057,000) 0.5% (0.5%) 1,057,000 (0.5%) * 1% 1%%%

129 45. * % 5% (315,098) (5%) 315,098 5% (735,254) (5%) 735,254 5% (1,427,087) (5%) 1,427,087 5% (615,585) (5%) 615,585 *

130 45. 3 3 12 1 5 5 22,000,000 181,500,000 60,800,000 264,300,000 215,071,892 37,000,000 252,071,892 142,442,730 142,442,730 13,574 40,722 49,770 104,066 115,297 115,297 6,069,557 6,069,557 24,124,190 24,124,190 26,397,257 26,397,257 363,699,476 22,013,574 218,540,722 50,571,217 60,800,000 715,624,989

131 45. 3 3 12 1 5 5 24,700,000 117,900,000 35,200,000 33,600,000 211,400,000 81,233,666 7,500,000 88,733,666 64,827,158 1,640,000 66,467,158 11,714 35,143 113,239 160,096 2,065,573 2,065,573 5,383,650 5,383,650 24,124,190 24,124,190 153,510,047 33,851,714 117,935,143 59,437,429 33,600,000 398,334,333 3 3 12 1 5 5 10,000,000 75,000,000 60,800,000 145,800,000 49,657,480 49,657,480 56,603,670 56,603,670 6,069,557 6,069,557 115,297 115,297 24,124,190 24,124,190 26,397,257 26,397,257 123,416,373 123,416,373 235,862,377 10,000,000 75,000,000 50,521,447 60,800,000 432,183,824

132 45. 3 3 12 1 5 5 61,100,000 35,200,000 33,600,000 129,900,000 24,583,254 24,583,254 123,983,813 123,983,813 5,383,650 5,383,650 1,937,116 1,937,116 24,124,190 24,124,190 155,887,833 61,100,000 59,324,190 33,600,000 309,912,023

133 45. 264,300,000 211,400,000 252,071,892 88,733,666 142,442,732 66,467,158 6,069,557 5,383,650 24,124,190 24,124,190 26,397,257 104,066 160,096 115,297 2,065,573 (93,731,833) (95,421,284) 621,893,156 302,913,049 416,614,330 342,492,592 1,038,507,486 645,405,641 60% 47% 46. 47.

134 643,001,427 475,966,732 396,673,507 329,989,675 260,480,104 (523,156,836) (374,758,938) (324,699,507) (257,608,012) (214,904,320) 119,844,591 101,207,794 71,974,000 72,381,663 45,575,874 17,135,272 28,430,776 35,745,473 11,441,509 12,924,187 (27,247,158) (28,374,424) (24,276,046) (20,794,228) (18,460,067) (5,222,011) (407,145) (444,444) (1,274,204) (204,669) (57,421,602) (51,624,115) (37,771,540) (33,536,714) (26,587,380) (10,586,360) (11,630,005) (1,387,003) (841,101) (643,503) (1,200,930) 35,928,663 4,470,127 (139,039) (41,281) 35,301,802 73,531,544 48,310,567 27,237,886 12,563,161 (4,000,002) (5,678,065) (6,277,694) (1,966,528) (715,372) 31,301,800 67,853,479 42,032,873 25,271,358 11,847,789 5,113,474 36,415,274 67,853,479 42,032,873 25,271,358 11,847,789 28,089,862 66,888,502 42,905,987 24,097,413 10,904,457 8,325,412 964,977 (873,114) 1,173,945 943,332 36,415,274 67,853,479 42,032,873 25,271,358 11,847,789 1,211,478,936 779,313,521 592,555,792 351,292,561 268,073,944 (749,082,180) (406,766,832) (286,147,194) (137,018,129) (83,483,915) (45,782,426) (30,054,097) (22,736,903) (16,102,947) (12,865,611) 416,614,330 342,492,592 283,671,695 198,171,485 171,724,418