Similar documents


ii



China Fin Inv_C_IR.indb

i

untitled

i

泛海酒店集團有限公司

untitled


untitled

i

i


01 cover D 0..1



CHNOE_C_Cir.indb

i

i

智悅人生

00.Cover-10513

untitled

:

cgn


untitled

A


untitled

5% 14A 0.1% 5% 14A 2



% 889,731 55,027 1, ,179 1,580 49, ,610 3,074 2, ,437 48,983 (80.7) 27,505 1,390 1, ,488 47, % 86.4% (92,178



untitled

untitled

I II A... 5 B... 7 C... 9 D III IV V VI VII i


% 83.83% 26.91% A 14A.101 (i) (ii) 51.05% 26% 51% 2

untitled

i


00C AR.indb



untitled

375,000, % 648,000, ,000, ,000, ,000, % ,000,000 2


2014/

... iii

4 3,921,601 3,313,992 (3,581,803) (2,836,682) 339, , ,458 (50,586) 7 26,373 10,239 (96,948) 196,271 (117,699) (84,620) (323,646) (309,559

untitled

Cover IR.ai


(Chi)_.indb

14A 0.1%5% 14A 14A

穨_2_.PDF

1. 100% % 3. J&F Group Holdings Limited 50% 50% % 5. 50% 50% J&F Group Holdings Limited 80% 20% 100% % % 172

匯漢控股有限公司


服务协议

C Ann.indd



i


C Ann.indd



1

Conyers Dill & Pearman Clarendon House 2 Church Street Hamilton HM11 Bermuda Butterfield Fulcrum Group (Bermuda) Limit

untitled

untitled



C Ann.indd

C Ann.indd


1,278,306 1,440, % 1,305, % 1,025,743 1,018, % 968, % 944, , % 720, % 765, , % 606, % 7

C Ann.indd

(Reinsurance_chi).indb

目 錄 2 公 司 簡 介 3 公 司 資 料 4 五 年 財 務 概 要 6 首 席 執 行 官 報 告 8 管 理 層 的 討 論 與 分 析 13 企 業 管 治 報 告 20 董 事 會 報 告 29 企 業 社 會 責 任 報 告 31 董 事 及 高 級 管 理 層 33 綜 合 財 務

C Ann.indd


NWSH Results Announcement Jun 14 Chi (Final)


3a TPV Holdings Limited TPV Technology Limited 1



ii

untitled

untitled

目 錄 錄

書冊C_ indb

Bright Education BVI [][] Bright Education Holdings []% []% 244

% 100% % 75% 14 (i)(ii) (iii) 2

Transcription:

2 3 4 6 8 11 26 40 42 43 44 46 48 49

# * * * # * Canon s Court 22 Victoria Street Hamilton HM12 Bermuda 8 1602 05 10 20 183 17 1712 16 Appleby Weber Shandwick 979 10 1114 2

5,915,991 6,442,858 8,948,740 12,389,585 11,189,162 2,294,607 1,949,412 1,464,903 (2,703,203) (259,044) (57,564) (58,010) 53,907 (40,989) (55,267) 2,237,043 1,891,402 1,518,810 (2,744,192) (314,311) 2,301,022 1,812,286 1,270,926 (1,639,835) 80,929 (63,979) 79,116 247,884 (1,104,357) (395,240) 2,237,043 1,891,402 1,518,810 (2,744,192) (314,311) 0.45804 0.36263 0.25452 (0.36603) 0.02205 0.45605 0.35931 0.25219 0.02203 9,640,197 6,779,030 6,121,936 4,894,177 8,083,978 6,417,359 6,031,623 7,098,192 6,570,873 9,231,062 (6,857,184) (6,571,866) (7,961,617) (7,311,781) (11,049,167) (1,900) (1,600) (2,000) (424,688) (398,618) 816,094 752,115 1,068,815 1,293,432 186,467 10,014,566 6,989,302 6,325,326 5,022,013 6,053,722 3

19,300,0004.3%15,500,000 7.1% 30% 35.2%48.7% 400,000 X1 3 4

360 5

5,916,000,000 6,442,800,0008.2% 82,50682,491 66,466 63,745 4.3% 18,74614.4%16,040 5,587,300,0006.6%5,219,800,000 13.3%11.8% 48,000,000 5.0%50,400,000 76,100,0002.4%74,300,000 387,700,000 39.1%539,200,000 6.0% 9.1% 360,900,000 6.2%338,700,000 193,500,0009.9%174,300,000 1,911,900,00032.1% 2,525,800,00050% 1,720,300,00035.2%2,325,200,000 160,849 108,189 48.7% 2,294,600,0001,949,400,00017.7% 57,600,000 58,000,000 2,301,000,0001,812,300,000 27.0%0.458040.36263 6

836,500,000 585,700,00057,600,000 99,900,000 1,054,900,000 1,183,100,000 1,708,200,000 1,790,400,000 1,119,000,000 1,296,600,000 600,000,000600,000,000 578,500,000 446,500,000 214,000,000 214,000,000 1,500,000,000 1,500,000,000 465,000,000 100,000,00060,000,000 60,000,000 60,000,000 0.68 0.94(a) (b) 6,4006,200 531,300,000412,500,000 10(b) 7

51 18 Fordham University 1148 53 1148 600609 600653 56 600609 600653 49 600609 8

56 600609600653 73 1122 56 1188 53 673 9

50 57 11 Tom.com Limited TOM2383 10

16 50% 51% 50% 49 % 50% 100% 80.45% BMW Holding BV 150,000,000 450,000,000 81%40.50%81% 89.10%40.50%44.55% 89.10%99%44.55%49.50% 99%100% 50% 75% 11

40.1% A 40.10%33.35% 70.68% 75.01%49% 9.9% 51% 60.90% Southern State Investment Limited 50% 100% 42.544%313,400,000 2.2342.544% 31.908% 12

5,915,991 56,150,601 (56,150,601) 5,915,991 (49,971) 7,073,411 (7,073,411) (49,971) (30,904) (30,904) (50,372) 74,343 (174,306) 91,973 91,973 108,658 2,325,186 2,433,844 2,294,607 42 43 48 35 183171712 16 13

3 33 13 161718 32(a) 0.01 (a)(b) (c) (d)(e) (f) (g) 1 10 %366,976,5907.30% 1%1% 14

(a) (b) (c) 5,000,000 5,000,000 0.438 1 4,500,000 4,500,000 0.438 1 3,000,000 1,500,000 1,500,000 0.438 1 1,500,000 1,500,000 0.438 1 20,500,000 8,500,000 12,000,000 0.438 1 1,500,000 1,500,000 0.438 1 36,000,000 15,000,000 2 21,000,000 1. 0.445 2. 8.56 15

9914 A.4.2 336 1 % % % 2 2,135,074,988 42.48 Templeton Asset Management Ltd. 3 854,579,347 17.00 1. 5,025,769,388 2. 2,135,074,988 3. 854,579,347 16

336 XV7 8 XV 352 1 2 7,750,000 0.15% 4,500,000 (0.09%) 3 500,000 0.01% 1,500,000 (0.03%) 3 1,300,000 0.03% 1,500,000 (0.03%) 3 1. 5,025,769,388 2. 5,025,769,388 3. 0.438 17

1 2 93,999,794 9.99% 3 8,320,041 0.88% 1. 940,199,794 2. 42.544%93,999,794 50% 93,999,794 9.99% 3. (2)8,320,041 0.88% XV78 XV 352 18

6 65.28%52.38% 13.14% 11.29% 5% 14A 34(a) 14A 19

600,000,000 60.9% 39.1% 14A 14 578,500,000 1,500,000,000 45.20% 14A 14 (a) (b) 42,200 5,000,000 20

(c) 30 90 60.9%39.1% 14A.13(1)(a) 45.20% 14A.13(1)(a) 14A.35 14A.34 14A.33 21

A. A1. 515,266 A2. 33,096 A3. 86 C. C1. 40,961 C2. 140,946 C3. 24,384 C4. 7,142 C5. 27,659 C6. 66 C7. 112,551 C8. DVD 47 22

D. D1. 96,038 D2. 533,369 D3. D4. 96,452 F. F1. 24,835 F2. 1. 2. 3. 23

1. 2. 3. 4. (a) C7 (b) F2 C7F2 42.48% 14A.13(1)(a) 14A.35 l4a C7 F2 14A.34 C7F2 F2 24

600,000,000 60.9%39.1% 14A 14 34 34 313,400,000 2.23 42.544% 31.908% Jingdu Tianhua Hong KongGrant Thornton Jingdu Tianhua (Grant Thornton Hong Kong Limited) 25

14 A. A.1 D 26

5 5/5 100% 4/5 1/5 80% 5/5 100% 5/5 100% 5/5 100% 5/5 100% 5/5 100% 5/5 100% 97.50% 3 3/3 100% 1/3 33.3% 3/3 100% 3/3 100% 3/3 100% 3/3 100% 2/3 66.7% 3/3 100% 87.5% 27

A.2 A.2.1 A.3 28

3.13 8 9 A.4 A.4.1 A.4.2 102 99 A.4.2 A.4.299 A.4.3 A.5.2(c) 29

A.5 A.6.5 A.6.2(a)(d) 10 30

A.6 B. B.1 3.08 3.09 3.13 A.5.2(a) (d) 1 1/1 (100%) 1/1 (100%) 1/1 (100%) 1/1 (100%) 1/1 (100%) 100% 31

3.10(2) B.2 B.1.2(a) (h) 2 2/2 (100%) 2/2 (100%) 2/2 (100%) 2/2 (100%) 2/2 (100%) 100% 32

B.3 C.3.3(a)(n) 2 2/2 (100%) 2/2 (100%) 2/2 (100%) 100% 33

B.4 D.3 C. C.1 34

13.49(1)(6) 1,700,000 360,000 4041 C.2 35

D. 1. 2. 3. 4. 36

5. 6. 7. 8. 9. 10. 11. 12. 37

E. 3.29 15 15 F. F.1 E.1.2 E.1.2 F.2 38

G. 62 74 Canon s Court, 22 Victoria Street, Hamilton HM 12, Bermuda8 1602-05 (i) (ii) H. (i)(ii) (i) (ii) (iii) 5% (iv) 39

42 112 90 40

10 20 P04920 41

5 5,915,991 6,442,858 (5,219,806) (5,587,321) 696,185 855,537 5 50,444 48,037 5 74,343 76,148 (539,159) (387,744) (338,717) (360,906) 6 (174,306) (193,543) 91,973 69,418 2,433,844 1,842,465 7 2,294,607 1,949,412 8 (57,564) (58,010) 2,237,043 1,891,402 9 2,301,022 1,812,286 (63,979) 79,116 2,237,043 1,891,402 11 0.45804 0.36263 0.45605 0.35931 42

2,237,043 1,891,402 4,566 (13,444) 714,364 (606,713) 718,930 (620,157) 2,955,973 1,271,245 3,019,952 1,192,129 (63,979) 79,116 2,955,973 1,271,245 43

393,857 65,509 2,449,520 13,145 39,179 222,289 7,843 120,000 3,013,984 6,325,326 (1,068,815) 5,256,511 (10,100) 10,100 (537,584) (537,584) 237,584 (300,000) 1,074 10,501 (2,144) 9,431 9,431 1,074 10,501 (537,584) (10,100) (2,144) 10,100 (528,153) 237,584 (290,569) 2,200 (2,200) 1,812,286 1,812,286 79,116 1,891,402 (606,713) (606,713) (606,713) (13,444) (13,444) (13,444) (606,713) (13,444) (620,157) (620,157) 394,931 (541,204) 2,460,021 (299) 39,179 (537,584) 214,389 5,699 120,000 4,834,170 6,989,302 (752,115) 6,237,187 44

394,931 (541,204) 2,460,021 (299) 39,179 (537,584) 214,389 5,699 120,000 4,834,170 6,989,302 (752,115) 6,237,187 946 6,664 (2,298) 5,312 5,312 1,069 (1,069) 2,301,022 2,301,022 (63,979) 2,237,043 714,364 714,364 714,364 4,566 4,566 4,566 714,364 4,566 718,930 718,930 395,877 173,160 2,466,685 4,267 39,179 (537,584) 215,458 3,401 120,000 7,134,123 10,014,566 (816,094) 9,198,472 45

12 361,509 197,524 13 1,441,592 1,393,389 1,109 1,482 14 303,541 276,347 15 62,511 63,969 16 4,125,186 4,110,286 17 603,642 592,441 141,183 141,183 18 6,236,268 3,578,079 19 600,000 600,000 20 19,900 15,334 15,762 11,196 30 50,000 11,234 11,947 9,640,197 6,779,030 4,283,240 4,264,147 836,511 585,696 50,979 38,652 57,556 99,928 21 1,054,877 1,183,064 22 838,393 737,338 23 509,296 445,951 24 1,302,447 971,809 25 1,818,070 2,007,544 522,090 575,551 209 293 6,417,359 6,031,623 573,069 614,203 26 3,119,993 2,465,538 27 1,708,160 1,790,444 28 874,122 987,538 30,149 11,358 29 1,119,000 1,296,630 35,909 31,716 6,857,184 6,571,866 30,149 11,358 (439,825) (540,243) 542,920 602,845 9,200,372 6,238,787 4,826,160 4,866,992 1,900 1,600 9,198,472 6,237,187 4,826,160 4,866,992 46

32(a) 395,877 394,931 395,877 394,931 33 9,618,689 6,594,371 4,430,283 4,472,061 10,014,566 6,989,302 4,826,160 4,866,992 (816,094) (752,115) 9,198,472 6,237,187 4,826,160 4,866,992 47

35 (44,745) (659,775) 46,467 43,749 (3,287) (11,567) (1,565) (627,593) (526,097) (306,349) 170,559 913,755 79,910 94,500 500,000 200,000 800 2,030 60,000 (2,756) 713 (952) 76,901 (536,712) 362,786 363,516 19,814 203,720 888,696 683,758 (683,758) (1,127,452) 700 1,551,210 1,296,630 (300,000) (1,728,840) (165,000) 5,312 9,431 (163,540) (179,103) (110,406) 421,984 250,815 157,907 585,696 427,789 836,511 585,696 48

1. 2. (a) (b) 2(i)(i) (c) 440,000,000 1,119,000,000 49

2. (d) (i) (i) (ii) 39 50

2. (d) (ii) (iii) 39 36 36 51

2. (d) (iii) (iv) 52

2. (e) (i) 2(j) (ii) 57 (iii) 510 (f) 53

2. (f) 10% 2030 1020 5 5 20,000 420,000 (g) (h) (i) 54

2. (i) (i) (ii) (iii) 55

2. (i) (iii) 56

2. (i) (iv) 2(t) (v) (j) 57

2. (k) (l) (m) 50,000 14,322 11,656 15,995 34,985 (16,739) (32,319) 13,578 14,322 58

2. (n) (o) (p) (i) (ii) (iii) 31 59

2. (p) (iv) (q) (i) 60

2. (q) (ii) 17%17% 3%12% 3%12% (r) (s) (i) (ii) (iii) (iv) 2(n) 61

2. (t) (u) (1) (2) 8 62

2. (u) 17 18 20 19 25(a) (v) (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i) 63

2. (w) 1 1 27 2 28 2 32 3 7 2 9 4 10 2 11 2 12 2 13 2 1 2 3 4 3. 2 (a) 1,442,000,000 1,393,000,000 362,000,000198,000,000 5 30 20,000420,000 510 64

3. (a) (b) 26,654,000 26,654,00063,196,000 63,196,000 (c) 838,393,000 737,338,00088,424,000 53,381,000 (d) 509,296,000 445,951,00041,822,000 38,352,000 406,077,000462,916,00093,348,000 89,133,000749,879,000818,416,000 15,975,000 333,207,000 494,490,000466,500,000 (e) 2(m) 65

4. (a) 3090 38%61% 796,000,000784,000,000 802,000,000 372,000,000 34(g) 3,538,000,000 3,242,000,000 518,000,000 512,000,0003,000,000 62,000,000 66

4. (b) 2(c) 3,119,993 2,465,538 1,708,160 1,790,444 456,927 547,940 52,608 66,884 1,119,000 1,296,630 204,093 184,279 6,660,781 6,351,715 100,000 60,000 578,500 446,500 465,000 678,500 971,500 67

4. (c) (d) 50 100,000 6,000,00050 68

4. (e) 600,000 600,000 19,900 19,900 15,762 15,762 836,511 836,511 50,979 50,979 57,556 57,556 1,054,877 1,054,877 509,296 509,296 1,302,447 1,302,447 406,077 406,077 2,727 2,727 76,173 76,173 494,490 494,490 749,879 749,879 518,006 518,006 5,487,306 619,900 6,107,206 571,712 15,762 587,474 600,000 600,000 15,334 15,334 11,196 11,196 585,696 585,696 38,652 38,652 99,928 99,928 1,183,064 1,183,064 445,951 445,951 971,809 971,809 462,916 462,916 62,182 62,182 76,173 76,173 466,500 466,500 818,416 818,416 512,187 512,187 5,110,453 615,334 5,725,787 613,021 11,196 624,217 69

4. (e) 3,119,993 2,465,538 1,708,160 1,790,444 456,927 547,940 22,036 2,679 1,119,000 1,296,630 204,093 184,279 5,265 5,314 6,608,173 6,284,831 27,301 7,993 (f) 1 2 1 3 70

4. (f) 1 2 3 1 2 3 15,762 15,762 11,196 11,196 1 2 3 5. 5,915,991 6,442,858 400 400 50,044 47,637 50,444 48,037 1 74,343 76,148 6,040,778 6,567,043 1 494,490,00027,990,000 26,406,00034(f)8,364,000 3,389,000 2 10%3,098,572,000 1,962,173,000 71

5. 5,318,817 6,151,399 266,631 115,207 241,811 127,846 88,582 48,038 150 368 2(u) 5,915,991 6,442,858 5,915,991 56,150,601 (56,150,601) 5,915,991 (49,971) 7,073,411 (7,073,411) (49,971) (30,904) (30,904) (50,372) 74,343 (174,306) 91,973 91,973 108,658 2,325,186 2,433,844 2,294,607 6,442,858 37,531,814 (37,531,814) 6,442,858 195,261 3,434,836 (3,434,836) 195,261 (51,309) (156,484) 156,484 (51,309) 10,972 76,148 (193,543) 69,418 69,418 122,202 1,720,263 1,842,465 1,949,412 72

5. 8,165,400 32,681,926 (32,681,926) 8,165,400 603,642 603,642 638,765 5,597,503 6,236,268 19,900 600,000 300,000 132,346 16,057,556 6,848,318 21,486,920 (21,486,920) 6,848,318 10,766 6,859,084 400,649 5,888,117 (5,888,117) 400,649 99,468 871,025 (871,025) 99,468 1,458 14,751 (14,751) 1,458 39,234 65,023 (65,023) 39,234 45,665 132,823 (132,823) 45,665 10,416 63,005 (63,005) 10,416 2,520 2,520 73

5. 7,593,932 24,018,218 (24,018,218) 7,593,932 592,441 592,441 520,126 3,057,953 3,578,079 15,334 600,000 300,000 130,867 12,810,653 6,562,108 17,902,312 (17,902,312) 6,562,108 11,358 6,573,466 241,722 4,888,397 (4,888,397) 241,722 105,387 445,631 (445,631) 105,387 2,537 11,094 (11,094) 2,537 29,638 47,675 (47,675) 29,638 6,925 123,525 (123,525) 6,925 21,533 36,849 (36,849) 21,533 9,306 9,306 6. 88,342 58,033 102,462 139,790 5,877 190,804 203,700 7.3%8.8% (16,498) (10,157) 174,306 193,543 74

7. (a) 12 20,699 (b) 23(a) 3,470 3,644 (b) 34(f) 29,198 (b) 25(a) 6,735 18,467 30,904 51,309 (b) 22,951 10(a) 531,294 412,464 (a) 12 39,234 29,638 15 1,458 2,537 13 99,468 105,387 5,185,281 5,608,235 22 45,665 6,925 2,660 2,069 (b) 5,007 838 18,068 16,701 (c) 5,118 20,769 1,066 448 3,421 22 10,416 21,533 382 852 23(a) 1,808 34(c)(i) 6,289 25(a) 2,520 34(f) 1,209 (a) (b) (c) 75

8. 7,177 7,275 387 1,735 7,564 9,010 30 50,000 49,000 57,564 58,010 2,294,607 1,949,412 24.33%23.24% 558,239 453,055 (676) (2,009) (607,713) (421,954) 20,985 36,599 (11,224) 50,000 (145) 36,487 1,808 387 1,735 57,564 58,010 76

8. 25% 25% 15% 10% 502,828,000 522,249,000 9. 50,710,000 127,838,000 77

10. (a) 386,165 309,553 50,498 38,908 94,631 64,003 531,294 412,464 (b) 7,384 7,384 2,102 2,102 518 518 1,588 1,588 11,592 11,592 406 406 122 122 122 122 122 122 366 366 366 11,998 12,364 78

10. (b) 12,029 12,029 7,667 7,667 646 646 1,466 1,466 2,308 2,308 24,116 24,116 1,035 1,035 124 124 124 124 124 124 372 372 372 25,151 25,523 79

10. (b) 80

10. (c) 14 1,000,0002,000,000 2 2,000,0013,000,000 2 (d) (b) 4,856 2,732 1,214 1,655 11 10 6,081 4,397 2,000,0013,000,000 3 2 32(c) 81

11. 5,010,769 4,993,969 12,884 3,626 5,023,653 4,997,595 21,881 46,172 5,045,534 5,043,767 12. 232,680 15,996 248,676 40,017 731 40,748 14 1,135 1,135 (7,134) (7,134) 272,697 10,728 283,425 272,697 10,728 283,425 220,571 2,174 222,745 14 1,173 1,173 494,441 12,902 507,343 50,787 12,610 63,397 28,334 1,304 29,638 (7,134) (7,134) 79,121 6,780 85,901 79,121 6,780 85,901 37,991 1,243 39,234 20,309 390 20,699 137,421 8,413 145,834 357,020 4,489 361,509 193,576 3,948 197,524 82

13. 568,669 1,694,267 246,546 98,764 2,608,246 2,048 59,910 11,013 6,244 79,215 14 1,742 45,399 1,136 4,059 52,336 (5,655) 5,655 (328) (19,146) (638) (1,956) (22,068) (238) (3,987) (8,498) (12,723) 572,131 1,774,537 259,725 98,613 2,705,006 572,131 1,774,537 259,725 98,613 2,705,006 3,713 45,966 9,270 6,950 65,899 14 694 60,672 21,584 688 83,638 (2,792) (6,163) (8,302) (17,257) 1,380 (1,386) 6 576,538 1,879,763 283,030 97,955 2,837,286 223,859 763,515 186,127 57,986 1,231,487 15,357 70,248 12,335 7,447 105,387 53 (53) (100) (11,605) (527) (1,480) (13,712) (208) (3,585) (7,752) (11,545) 239,116 822,003 194,297 56,201 1,311,617 239,116 822,003 194,297 56,201 1,311,617 15,613 62,593 13,656 7,606 99,468 401 (402) 1 (2,513) (5,561) (7,317) (15,391) 254,729 882,484 201,990 56,491 1,395,694 321,809 997,279 81,040 41,464 1,441,592 333,015 952,534 65,428 42,412 1,393,389 50 83

14. 276,347 208,059 112,005 121,759 12 (1,173) (1,135) 13 (83,638) (52,336) 303,541 276,347 15. 50 1,458,0001,458,000 89,919 89,919 25,950 23,413 1,458 2,537 27,408 25,950 62,511 63,969 84

16. 4,127,744 4,127,744 (1,768,000) (1,768,000) 2,359,744 2,359,744 a 6,920 6,943 b 2,030,522 2,015,599 2,037,442 2,022,542 (272,000) (272,000) 1,765,442 1,750,542 4,125,186 4,110,286 (a) 5 7.8125 5 7.8125 (b) 444,160,000 51% 9.9% 22,500,000 100% 150,000,000 100% 85

16. 5,000,000 100% 22,910,000 100% 222,000,000 100% 10,000,000 80.45% 155,032,500 68.72% China Brilliance Automotive Components Group Limited 12,000 100% 1 100% Beston Asia Investment Limited 1 100% Pure Shine Limited 1 100% Key Choices Group Limited 50,000 100% 86

16. Brilliance China Finance Limited 50,000 100% 1,500,000,000 100% 1,500,000,000 100% 2,000,000 25% 45.68% 17. 592,441 544,044 141,183 121,310 19,873 19,873 91,973 69,418 (79,910) (42,000) (862) 1,106 603,642 592,441 141,183 141,183 26,654,00026,654,0007,014,0007,014,000 87

17. 738,250,000 14.43% 29,900,000 48% 19,000,000 25% 29,900,000 49% 21%14.43% 60.9%20%80% 2%50,000,000 1,656,975 1,580,741 3,017,677 3,102,801 (2,147,302) (2,232,658) (89,944) (82,108) 2,437,406 2,368,776 5,964,880 4,800,871 449,070 388,854 91,973 69,418 88

18. 3,578,079 2,562,407 2,433,844 1,842,465 714,364 (606,713) (500,000) (200,000) (22,951) 9,981 2,871 6,236,268 3,578,079 63,196,00063,196,000 9,401,998 42.544% Southern State Investment Limited 1 42.544% 24,120,000 42.544% 7,220,000 50% 174,000,000 50% 50% 100%42.544%313,400,000 42.544% 31.908% 89

18. 8,484,794 5,058,926 7,856,169 6,950,183 (10,066,155) (8,202,852) (677,305) (748,304) 5,597,503 3,057,953 28,075,300 18,765,907 (25,750,114) (17,045,644) 2,325,186 1,720,263 250,298 225,764 1,305,899 1,294,727 (963,170) (1,048,862) (17,458) (14,699) 575,569 456,930 1,335,892 1,383,684 (1,227,234) (1,261,482) 108,658 122,202 90

19. 24.38%8.97%600,000,000 33.35% 600,000,000 20. 4,138 4,138 15,762 11,196 15,762 11,196 19,900 15,334 15,762 11,196 15,762,00011,196,000 91

21. 841,197 969,384 34(a)(i) 213,680 213,680 1,054,877 1,183,064 204,000,000197,000,000 22. 421,134 262,927 150,208 209,315 355,475 318,477 926,817 790,719 (88,424) (53,381) 838,393 737,338 54,000,000 72,000,000 53,381 67,989 (206) 45,665 6,925 (10,416) (21,533) 88,424 53,381 92

23. 23(a) 205,462 101,064 34(c) 303,834 344,887 509,296 445,951 (a) 196,920 90,145 3,706 3,599 1,972 998 23,298 23,286 225,896 118,028 (20,434) (16,964) 205,462 101,064 4(a) 16,964 15,128 3,470 3,644 (1,808) 20,434 16,964 93

23. (a) 3,706 3,599 1,972 998 2,864 6,322 8,542 10,919 24. 24(a) 258,058 430,398 34(d) 1,044,389 541,411 1,302,447 971,809 (a) 94

25. 25(a) 406,077 462,916 2,727 62,182 34(e) 76,173 76,173 71,881 166,048 1,357 1,182 19,570 17,491 34(g) 494,490 466,500 34(f) 749,879 818,416 518,006 512,187 1,818,070 2,007,544 522,090 575,551 (a) 300,000 300,000 60,000 60,000 199,425 192,049 2,727 2,182 499,425 552,049 2,727 62,182 (93,348) (89,133) 406,077 462,916 2,727 62,182 19 95

25. (a) 89,133 70,792 6,735 18,467 (2,520) (126) 93,348 89,133 93,348,00089,133,000 26. 26(a) 1,495,021 1,276,682 34(h) 1,624,972 1,188,856 3,119,993 2,465,538 (a) 1,341,372 1,151,622 82,783 63,011 21,764 20,718 49,102 41,331 1,495,021 1,276,682 96

27. 1,691,153 1,764,354 34(i) 17,007 26,090 1,708,160 1,790,444 28. 61,796 109,530 456,927 547,940 22,036 2,679 52,608 66,884 2,848 3,365 98,698 78,905 34(j) 204,093 184,279 5,265 5,314 874,122 987,538 30,149 11,358 29. 84,000 141,070 1,035,000 1,155,560 1,119,000 1,296,630 5.607.8726.069.15 48,000,000 60,000,000 57,000,000 55,000,000 52,000,000 59,000,000 97

30. (50,000) (99,000) 50,000 49,000 (50,000) 50,000,000 3,787,000,000 3,645,000,000 4,278 158,321 158,321 3,475,509 3,475,509 7,232 7,232 145,949 3,787,011 3,645,340 658,000,000583,000,000 31. 12%22%12%22% 5%5%1,250 1,000 50,500,000 38,900,000 98

32. (a) 0.01 8,000,000 80,000 8,000,000 80,000 0.01 5,010,769 394,931 4,993,969 393,857 15,000 946 16,800 1,074 5,025,769 395,877 5,010,769 394,931 (c)15,000,000 15,000,0000.015,312,0006,570,000 6,664,000 2,298,000 (b) 24.05%34.71% 99

32. (b) 1,119,000 1,296,630 204,093 184,279 5,265 5,314 888,697 683,758 2,211,790 2,164,667 5,265 5,314 9,198,472 6,237,187 4,826,160 4,866,992 24.05% 34.71% 0.11% 0.11% (c) (i) (ii) (iii) 100

32. (c) 0.438 36,000,000 50,000,000 (15,000,000) (14,000,000) 21,000,000 36,000,000 8.568.11 5.58 6.58 101

33. d a b c 65,509 2,449,520 13,145 39,179 222,289 7,843 120,000 3,013,984 5,931,469 (10,100) 10,100 (537,584) (537,584) 10,501 (2,144) 8,357 2,200 (2,200) (606,713) (13,444) 1,812,286 1,192,129 (541,204) 2,460,021 (299) 39,179 (537,584) 214,389 5,699 120,000 4,834,170 6,594,371 (541,204) 2,460,021 (299) 39,179 (537,584) 214,389 5,699 120,000 4,834,170 6,594,371 6,664 (2,298) 4,366 1,069 (1,069) 714,364 4,566 2,301,022 3,019,952 173,160 2,466,685 4,267 39,179 (537,584) 215,458 3,401 120,000 7,134,123 9,618,689 (a) 1,100,0002,200,000 (b) 120,000,000 (c) 6,975,300,000 4,558,100,000 (d) 102

33. 2,449,520 13,145 39,179 7,843 2,095,299 4,604,986 10,501 (2,144) 8,357 (13,444) (127,838) (141,282) 2,460,021 (299) 39,179 5,699 1,967,461 4,472,061 2,460,021 (299) 39,179 5,699 1,967,461 4,472,061 6,664 (2,298) 4,366 4,566 (50,710) (46,144) 2,466,685 4,267 39,179 3,401 1,916,751 4,430,283 1,955,900,000 2,006,600,000 34. 24 103

34. Brilliance Holdings LimitedBHL (a) 14A 3,624 6,066 353,756 743,259 548,448 550,470 725,859 728,019 24,836 44,858 (i) 600,000,000 600,000,000 578,500,000 446,500,000 214,000,000 214,000,000 (ii) 1,500,000,000 1,500,000,000 465,000,000 104

34. (b) 3,479,818 2,618,434 56,962 45,437 82,280 84,468 BHL 9,598 744,949 656,102 107,239 235,000 4,790 3,470 4 5,877 8,365 3,389 4,954 2,000 593 597 2,300 100,000,00060,000,000 60,000,00060,000,000 105

34. (c) 11,210 10,416 21,382 19,311 270,385 309,511 7,092 12,217 15,153 14,820 325,222 366,275 (21,388) (21,388) 303,834 344,887 (i) 21,388 27,677 (6,289) 21,388 21,388 (ii) 25% 33% 158,734 177,271 29,216 75,697 70,105 88,359 67,167 24,948 325,222 366,275 106

34. (c) (ii) 29,216 75,697 70,105 88,359 45,779 3,561 145,100 167,617 21,388,000 21,388,000 (d) 8,884 1,694 887,159 496,117 55,357 15,740 500 77,099 43,100 150 1,044,389 541,411 107

34. (e) (f) 47,272 153,818 16,157 16,288 292,884 302,884 196,884 196,884 BHL 310,605 14,046 14,153 52,686 4,123 304,965 299,015 304,965 299,015 54,001 67,025 765,854 1,151,623 518,006 512,187 (15,975) (333,207) 749,879 818,416 518,006 512,187 3 333,207 305,218 29,198 (317,232) (1,209) 15,975 333,207 108

34. (f) 10,223 16,743 319,171 106,217 293,134 197,946 622,528 320,906 (g) 494,490,000 6 494,490,000466,500,000 (h) 40,703 37,749 480,655 391,240 744,433 314,450 BHL 34,010 34,041 36,143 164,394 288,964 246,973 64 9 1,624,972 1,188,856 25% 33% 1,085,941 1,130,665 190,705 47,871 338,539 7,545 9,787 2,775 1,624,972 1,188,856 109

34. (i) 15,807 14,195 1,200 1,803 10,092 17,007 26,090 (j) 113,352 112,241 16 57,669 57,464 BHL 28,165 10,734 3,906 2,902 979 922 22 204,093 184,279 BHL5,265,000 5,314,000 (k) (l) 17,471 31,703 110

34. (m) 35. 2,294,607 1,949,412 (2,433,844) (1,842,465) (91,973) (69,418) (74,343) (76,148) 174,306 193,543 (382) 22,951 (10,416) (21,533) 99,468 105,387 39,234 29,638 20,699 1,458 2,537 1,066 (852) (400) (400) (2,520) (9,306) 45,665 6,925 3,470 3,644 6,735 18,467 29,198 (145,423) 11,773 (66,815) 400,953 (330,638) (1,401) 67,547 165,179 654,455 133,925 (287,222) (1,337,563) (9,861) (373,839) (44,745) (659,775) 111

36. (a) 13,220 16,204 350,858 100,834 12,562 18,551 376,640 135,589 279,772 103,495 (b) 27,578 18,972 42,354 39,085 18,970 24,749 88,902 82,806 37. 18 313,400,000 42.544%31.908%47,010,000 38. 42112 112