CHINA GRAND PHARMACEUTICAL AND HEALTHCARE HOLDINGS LIMITED * 00512 3 1,054,754 545,435 (679,947) (295,341) 374,807 250,094 4 140,775 7,619 (207,939) (114,458) (121,967) (89,722) 5 (330) (327) 21,631 17,244 3,149 5,183 6 (51,960) (26,847) 8 158,166 48,786 7 (3,889) (6,873) 154,277 41,913 * 1
20,669 3,746 4,866 24,415 4,866 178,692 46,779 97,973 28,344 56,304 13,569 154,277 41,913 118,435 31,798 60,257 14,981 178,692 46,779 10 6.63 2.49 6.62 2.30 2
450,918 137,977 132,237 246,114 196,499 201,467 5,076 44,882 36,745 35,055 29,422 23,345 42,444 54,944 958 1,252 1,579 2,221 20,415 858,145 410,032 395,373 216,168 54,968 64,295 11 246,405 85,696 64,821 6,677 5,006 5,044 52,692 1,403 4,574 306,999 60,227 37,927 828,941 207,300 176,661 12 294,544 137,904 142,240 427 306,717 69,468 77,273 48,997 34,819 8,081 2,118 636,507 264,450 221,631 192,434 (57,150) (44,970) 1,050,579 352,882 350,403 3
40,000 22,727 18,181 67,621 45,399 45,219 12,580 22,229 19,951 48,296 126,831 128,191 83,529 203,730 217,186 259,838 846,849 135,696 90,565 19,208 10,739 10,739 548,578 26,808 (4,990) 567,786 37,547 5,749 279,063 98,149 84,816 846,849 135,696 90,565 1. Outwit Investments Limited Outwit 4
70.98% 700,000 a 21,202 2,143 23,345 a (44,683) (536) (45,219) a 303 303 a (84,350) (466) (84,816) b 105,430 (1,444) 103,986 a 20,791 8,631 29,422 a (43,241) (2,158) (45,399) a (3,151) (3,151) a (96,271) (1,878) (98,149) b 81,453 (1,444) 80,009 5
(a) (b) 70.98% 2. 27 39 1 1 2 3 17 5 5 3 3 6
3 3 3 3 3 3 (1,200) 3 1,200 7
3 750 3 750 27 27 27 2,014,000 9,051,000 7,037,000 9,051,000 7,037,000 27 8
3 27 1 1 7 3 1 5 7 5 9 7 12 6 24 4 32 2 4 14 3 19 1 2 3 4 5 6 7 9 9 39 9 9 9
39 9 9 24 24 32 32 3. 8 10
884,703 422,256 820,869 380,610 55,269 49,325 45,647 25,111 58,666 41,917 10,469 6,826 1,054,754 545,435 820,869 380,610 10% 4. 969 681 8,100 1,216 32 200 631 40 2,866 421 122,482 3,475 2,648 3,510 1,123 140,775 7,619 100,000,000 114,943,000 7,539,000 3,475,000 11
5. 330 327 6. 18,068 6,812 1,687 2,000 1,345 1,951 30,669 15,884 191 200 7. 51,960 26,847 5,794 8,315 (1,905) (1,442) 3,889 6,873 15% 15% 12
158,166 48,786 25% 25% 39,542 12,196 (787) (1,295) 12,969 10,177 (36,881) (5,301) (715) (6,385) (8,268) 79 (4,569) 3,889 6,873 25% 25% 316,000 13
8. 105,497 45,309 6,885 5,373 112,382 50,682 29,429 11,282 5,927 5,006 330 327 35,686 16,615 1,500 550 1,870 342 1,256 679,947 295,341 4,667 1,875 187 1,526 (40) 961 292 2,682 838 (200) (631) 2,482 207 4,282 1,011 14
9. 10. 97,973 28,344 1,345 1,951 99,318 30,295 1,477,418,331 1,138,370,040 23,234,565 176,666,667 1,500,652,896 1,315,036,707 15
11. 105,879 30,306 22,462 86,380 21,821 25,276 17,195 63,553 21,855 22,472 (9,407) (5,481) (5,389) 246,405 85,696 64,821 30 90 180 90 99,630 29,252 91 180 8,161 2,999 181 365 1,743 39 365 30,249 27,777 139,783 60,067 (33,904) (29,761) 105,879 30,306 95,985,000 25,889,000 16
(a) 29,761 35,400 5,775 1,961 701 (84) (589) (5,416) (5,751) 1,907 33,904 29,761 (b) 5,481 5,389 3,019 (116) (42) (3) 721 137 302 9,407 5,481 (c) 9,894,000 4,417,000 119 100 90 7,747 3,577 91 180 1,658 840 181 365 489 9,894 4,417 17
12. 89,285 42,316 41,367 46,745 21,035 37,302 158,514 74,553 63,571 294,544 137,904 142,240 90 64,849 24,624 90 24,436 17,692 90 89,285 42,316 18
(1) Outwit Investments Limited Outwit 0.45 200,000,000 Outwit Outwit 200,000,000 0.01 200,000,000 Outwit (2) Outwit 50,000,000 166,666,667 0.01 0.3 (3) 7 4 (4) 75.95% 75,953,000 72.82% 50,000,000 100,000,000 70.98% 2.69% 73.67% 19
(5) 33 75.47% 117,000,000 6.95% 82.42% (6) 110,000,000 (7) 67% 93,800,000 (8) Magnate Company Limited Golden Joint Global Limited Phnia Company Limited 55% 165,000,000 Magnate Company Limited (9) 0.58 278,516,000 480,200,221 273,430,000 (i) 176,638,000 Outwit (ii) 70,000,000 20
(iii) (10) 5 8 197,973 3 855,000,000 (11) 6.4% 5,420,000 56% 62.4% 1,054,754,000 545,435,000 93% 374,807,000 250,094,000 36% 46% 97,973,000 28,344,000 21
41,555,000 28,935,000 97,973 28,344 (84,679) (15,936) (17,244) 1,345 1,951 30,669 15,884 9,498 2,685 41,555 28,935 28% 30% 26% 45% 46% 59% 57% 27% 31% 356 273 223 260 207 214 616 480 437 210 156 125 69 65 45 279 221 170 22
58% 57% 75% 71% 10% 30% 55 50 30 51 39 36 58 36 32 192 148 125 356 273 223 FDA 42% 43% 25% 29% 166 141 142 35 31 35 20 18 17 39 17 20 260 207 214 6.4% 62.4% 23
34% 20% 19% 44 36 30 18 19 16 56 29 17 29 14 12 28 33 33 175 131 108 34 25 15 147,557,000 7,010,000 16,324,000 12% 18% 20% 24
84 98 100 44 24 46 40 50 91 44 17 56 212 189 293 39 37 72 16,667,000 7,060,000 5,307,000 33% 52% 31% 12 10 5 8 5 2 20 15 7 10 5 (3) 25
GMP EDQM COS COS FDA 35,210,000 3,243,000 54,944,000 9% 25% 29% 63 58 40 32 28 22 29 28 12 24 15 12 12 21 26 9 6 10 169 156 122 42 45 34 26
(i) (ii) (iii) (1) (2) (3) 133,333 27
828,941,000 207,300,000 636,507,000 264,450,000 1.3 0.78 306,999,000 60,227,000 7% 93% 346,717,000 92,195,000 3,188,000 30,000,000 2.56% 5.56% 5.31% 5.58% 98,120,000 205,667,000 61% 246% Outwit 200,000,000 200,000,000 86,360,000 Outwit 50,000,000 273,430,000 28
(i) 176,638,000 Outwit (ii) 70,000,000 (iii) 3,600 14 10 29
30