Similar documents

Cricket Square Hutchins Drive, P.O. Box 2681 Grand Cayman KY Cayman Islands SMP Partners (Cayman) Limite





untitled

Kingwell_C_MT Cir.indb

目 錄 頁 次 釋 義 董 事 會 函 件 言

i


00C AR.indb



公 司 簡 介

4. 27(2) ,000,000 1,000,000,


4. 27(2) ,000,000,

4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,


,706 14,252 2, % 69.5% 77.4% 15 2

untitled



2013 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY Cayman Islands Royal Bank of Canada Trust Company (Cayman) Limited 4t

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0


目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表

untitled

r


C110122D_Vitar.indb

untitled

A 20%




目錄

,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24


37.8% # 1918 #


,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

i


Essex_C_AR.indb




Transcription:

00831 2013

OK 2 3 5 10 21 36 42 43 56 57 58 59 61 62 64 65 120 1

# + Godfrey Ernest SCOTCHBROOK * 888 5 www.cr-asia.com Jeremy Paul Egerton HOBBINS + * + * + * # * # + Srinivasan PARTHASARATHY Conyers Dill & Pearman, Cayman Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands # + * 2

+5.9% 4,521,289 4,270,318-6.9% 150,353 161,449 38,502-24.8% 150,353 199,951-25.3% 20.27 27.13 13.00 13.00 16.80 16.80 +669.2% 40.00 5.20 FingerShopping.com 482,632,000 3

OK 335 68 1 404 OK 11 25 11 47 OK 451 89 8 41 3 141 592 4

4,521,289,000150,353,0005.9% 6.9% 21.91 7.5% 20.27 482,632,000 11.0% 10.6% 1 1. 5

2,000,000 2 19,800,000 3 106 4 17 HEARTS FingerShopping.com FingerShopping.com OK OK OK 2. 3. 4. 6

13.1% 5 12.2% 6 18,500 7 10% 110 8 106 9 7.7% 10 OK OK 40% OKHEARTS 5. 6. 7. 8. 9. 10. 7

OK 8

9

4,521,289,000 5.9% 5.6% 3,578,293,000 4.6% 13.3% 7.0% 1,016,266,000 36.4%36.8% 32.3%33.1% FingerShopping.com 6.9% 150,353,000 FingerShopping.com 21.91 7.5% 20.27 10

482,632,000 5,000 +5.9% +7.5% 4,521.3 4,500 +11.1% 4,270.3 3,972.6 4,000 3,500 3,000 2,500 2,000 +0.8% 3,349.3 +6.7% 3,575.2 40% 36.9% 36.5% 36.9% 35% 30% 25% 20% 15% 36.4% 36.8% 1,500 1,000 10% 500 5% 0 09 10 11 12 13 0% 09 10 11 12 13 5% 4% 3.8% 4.2% 4.7% 30% 25% 26.9% 25.9% 25.7% 25.7% 26.3% 3.3% 20% 3% 2.7% 15% 2% 10% 1% 5% 0% 09 10 11 12 13 0% 09 10 11 12 13 11

60 55 56.8 20% 17.7% 19.7% 19.8% 50 16% 16.0% 45 40 35 12% 11.6% 30 27.13 25 20 18.67 22.69 22 20.27 8% 15 10 12.39 7.7 12.8 14.8 4% 5 0 0% 09 10 11 12 13 09 10 11 12 13 300% 280.7% 1.5 250% 1.2 1.2 200% 1.0 0.9 1.0 0.9 150% 100% 81.4% 0.5 62.1% 68.6% 65.3% 50% 0% 0.0 09 10 11 12 13 09 10 11 12 13 12

Circle K OK 600 FingerShopping.com 300 OK OK 13

OK2016 335331 89 90 6,833 4,34064%2,49336% 37% HEARTS (Happy) (Energised)(Achievements)(Respect) (Training)(Success) HEARTS 14

OK Let s LINE 2013 OK LINE Friends LINE OK MTR Shops OKMTR Shops OK Let s LINE Marketing 15

OKYahoo!2012-2013 OK OK LINE2013 LINE Friends Sweet Season 16

OK HEARTS 2013 2013 OK OK 17

OK 40% VIP 100,000130,000 18

1383141 FingerShopping.com FingerShopping.com 70 4,000 FingerShopping.com OK 80%OK FingerShopping.com Facebook 70% 66% FingerShopping.com Point To Life b.wing ChristopherVineDesign 19

OK OK OK (1906) OK OK 100,000,00017% 63% 20

3641 21

22

95% 14 14 23

4/4 3/3 1/1 4/4 2/2 1/1 Godfrey Ernest 4/4 4/4 1/1 SCOTCHBROOK Jeremy Paul Egerton HOBBINS 4/4 2/2 1/1 4/4 4/4 1/1 2/4 2/4 1/2 1/1 4/4 4/4 2/2 3/3 1/1 4/4 4/4 3/3 1/1 4/4 2/2 1/1 4/4 1/1 4/4 1/1 Srinivasan PARTHASARATHY + 4/4 4/4 2/2 3/3 1/1 95% 90% 90% 100% 100% + 24

3.13 25

26

* * * Godfrey Ernest SCOTCHBROOK + + * + 90% 27

1,950 649 2,599 28

* * + Jeremy Paul Egerton HOBBINS + * * + 90% 29

909114 + * * + * 100% 30

5051 5556 31

77793 32

33

20 (www.cr-asia.com) 42 8881 20 34

100% 13 100% 99.49% 99.89% 99.49% Jeremy Paul Egerton Hobbins 99.89% 99.60% 100% 20% 80% 10% 100% 80% 35

5720 California State University of Los Angeles 5520 OK 36

68 King Lun Holdings Limited (1937) Koç Holding A.. G20 SBS OBE 65 King Lun Holdings Limited(1937) VTech Holdings Limited 37

Godfrey Ernest SCOTCHBROOK Scotchbrook67 Scotchbrook Del Monte Pacific Limited Boustead Singapore Limited ScotchbrookScotchbrook Communications Ltd. British Chartered Institute of Public Relations Jeremy Paul Egerton HOBBINS Hobbins66Hobbins (1937) Hobbins Fung Distribution International Limited HobbinsInchcape Marketing Service Asia PacificInchcape Buying ServicesCampbell Soup CompanyAult FoodsCadbury Schweppes 59 (1937) 38

62 Swiss Re LimitedSwiss Reinsurance Company LimitedUGL Limited VTech Holdings Limited CDC Corporation CBE 64University of Wisconsin 65 Shanghai Century Capital Limited 30 Tristate Holdings Limited The Taiwan Fund, Inc. Mecox Lane Limited Shanghai Century Acquisition Corporation 39

68 Inter-Citic Minerals Inc. Srinivasan PARTHASARATHY Parthasarathy56 (1937) Parthasarathy30 Parthasarathy Bombay University 40

51 25 6230 OK OKMcGill University 52 OK OK 39 CFA Institute 41

00831 2,000 743,081,974 4,176,121,000 8.12 20.27 3.80 40.00 13.00 56.80 Royal Bank of Canada Trust Company (Cayman) Limited 4th Floor, Royal Bank House 24 Shedden Road P.O. Box 1586 Grand Cayman KY1-1110 Cayman Islands 28 26 * * 18322 2991 6300 2991 6302 investor@cr-asia.com 888 5 www.cr-asia.com 42

OK 5 57 3.8028,235,00040.00297,209,000 13.0096,603,000 26 164,000 15 25 43

395,967,000 383,659,000 18 120 1. 2001 2001 2001 20012001 2001 2. 2010 2001 2010 44

20012010 (i) (ii) (iii) 20012010 10% 201054,032,597 7.27% (iv) 12 1% (v) 45

(vi) 28 1.00 (vii) (i) (ii) (iii) (viii) 2010 46

(A) 1 2 3 4 1,130,000 (1,110,000) (20,000) 3.39 1,340,000 (930,000) 410,000 3.39 340,000 (340,000) 3.46 480,000 (220,000) 260,000 3.46 120,000 (40,000) 80,000 2.04 60,000 (60,000) 2.04 14,325,000 (206,000) 14,119,000 3.22 332,000 332,000 3.71 508,000 508,000 5.40 18,127,000 508,000 (2,700,000) (206,000) (20,000) 15,709,000 47

(B) 2 400,000 (400,000) 3.39 400,000 400,000 3.39 2,000,000 2,000,000 3.22 300,000 (300,000) 3.39 300,000 (300,000) 3.39 2,000,000 2,000,000 3.22 5,400,000 (1,000,000) 4,400,000 1. 508,000 5.30 2. 3,700,000 5.53 3. 206,000 4. 20,000 5. 334,000 5.40 25.3% 3.7% 0.5% 48

* * * * Godfrey Ernest SCOTCHBROOK Jeremy Paul Egerton HOBBINS * 87 Godfrey Ernest Scotchbrook 49

30 XV 352 311,792,000 1 311,792,000 41.95% 311,792,000 1 311,792,000 41.95% 19,996,000 2,400,000 2 22,396,000 3.01% 800,000 2,000,000 2 2,800,000 0.37% 600,000 600,000 0.08% Jeremy Paul Egerton Hobbins 180,000 180,000 0.02% 50

HSBC Trustee (C.I.) Limited 50% 50% King Lun Holdings Limited 100% (1937) 100% 41.95% Convenience Retail Asia Limited 1. King Lun Holdings Limited (1937)(1937)311,792,000 HSBC Trustee (C.I.) Limited50% 50% 311,792,000 2. 51

336 HSBC Trustee (C.I.) Limited 311,792,000 (L) 41.95% 1 King Lun Holdings Limited 311,792,000 (L) 1 41.95% Arisaig Asia Consumer Fund Limited Arisaig Asia 92,580,000 (L) 12.45% Arisaig Partners (Mauritius) Limited Arisaig Partners Lindsay William Ernest Cooper Cooper Aberdeen Asset Management Plc Aberdeen 92,580,000 (L) 2 92,580,000 (L) 3 87,790,000 (L) 4 12.45% 12.45% 11.81% JPMorgan Chase & Co. 37,752,000 (L) 26,458,000 (P) 5 5.08% Dempsey Hill Asia Master Fund Dempsey Hill Asia 37,008,000 (L) 6 4.98% Dempsey Hill Capital Pte Ltd Dempsey Hill Capital 37,008,000 (L) 6 7 4.98% Lim Thiam Soon Lim 37,008,000 (L) 6 7 4.98% (L) (P) 52

1. (1937) HSBC Trustee (C.I.) Limited(1937) 1 2. Arisaig AsiaArisaig Partners Arisaig Asia 3. Arisaig AsiaArisaig Partners Arisaig Asia Arisaig Partners Cooper Skye Partners LimitedCooper 33.33%33.33% Skye Partners Limited Arisaig Partners (Holdings) Ltd. Arisaig Partners (Holdings) Ltd. Arisaig Partners 4. Aberdeen Aberdeen 5. JPMorgan Chase & Co. 6. 7. Dempsey Hill AisaDempsey Hill Capital Dempsey Hill Asia Lim Dempsey Hill Capital 70% 336 25% 25% 47% 5% 30% 53

118119 30 (1937) 14A.31(8) 1. (1937) 1 9,978 2. (1937)2 8,749 1. (1937) 2. (1937) (a) (b) (c) 14A 54

3000 740 14A.38 30 2 55

57 119 56

5 4,521,289 4,270,318 6 (2,942,260) (2,801,587) 1,579,029 1,468,731 5 86,417 84,250 7 9,988 42,621 6 (1,188,133) (1,099,556) 6 (110,810) (103,918) 6 (199,202) (174,135) 177,289 217,993 8 7,483 11,585 184,772 229,578 9 (34,419) (29,627) 10 & 26 150,353 199,951 11 20.27 27.13 11 20.04 26.94 12 422,047 162,676 65119 57

150,353 199,951 2,218 945 (3,825) 148,746 200,896 65119 58

15 357,546 362,250 16 55,388 31,197 17 357,465 357,465 19 1,895 1,895 69,183 65,180 20 9,203 9,152 850,680 827,139 21 173,959 180,914 51,920 41,820 22 50,335 47,819 76,897 83,872 226 23 51,284 203,998 23 431,348 539,035 835,969 1,097,458 24 546,920 551,015 191,127 184,225 11,055 5,638 153,493 142,555 902,595 883,433 (66,626) 214,025 784,054 1,041,164 59

25 74,308 73,938 26 587,407 845,026 26 96,603 96,217 758,318 1,015,181 27 16,462 16,962 20 9,274 9,021 784,054 1,041,164 65119 60

18 654,538 654,538 15 3,643 4,548 23 658,181 659,109 18 367,683 173,297 1,816 1,793 1,624 1,560 23 48,710 23 121,865 76,682 492,988 302,042 18 668,912 492,716 10,956 9,725 679,868 502,441 (186,880) (200,399) 471,301 458,710 25 74,308 73,938 26 299,364 287,442 26 96,603 96,217 470,275 457,597 27 1,026 1,113 471,301 458,710 65119 61

73,391 295,490 177,087 16,472 13,268 9,765 354,599 940,072 199,951 199,951 945 945 945 199,951 200,896 547 17,575 18,122 4,912 (1,951) 675 3,636 750 (750) (147,545) (147,545) 547 22,487 750 (1,951) (147,620) (125,787) 73,938 317,977 177,087 17,222 11,317 10,710 406,930 1,015,181 62

73,938 317,977 177,087 17,222 11,317 10,710 406,930 1,015,181 150,353 150,353 (3,825) (3,825) 2,218 2,218 (1,607) 150,353 148,746 370 12,077 12,447 3,625 139 92 3,856 559 (559) (421,912) (421,912) 370 15,702 559 139 (422,379) (405,609) 74,308 333,679 177,087 17,781 11,456 9,103 134,904 758,318 65119 63

28 251,623 226,479 (24,154) (34,186) (4,807) (5,376) 222,662 186,917 (62,243) (106,071) (25,150) 307 61,183 155,765 120,469 9,704 11,165 78,383 86,746 12,447 18,122 (421,912) (147,545) (409,465) (129,423) (108,420) 144,240 539,035 394,283 733 512 431,348 539,035 65119 64

1. OK Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands8885 2. (a) 4 65

2. (a) 10 13 10 11 12 1 27 (2011) 1 7 11 12 19 (2011) 28 (2011) 20 9 10 12 27 (2011) 32 36 39 21 66

2. (b) (i) 2f 67

2. (b) (ii) (c) (d) (i) (ii) 68

2. (d) (iii) (i) (ii) (iii) (e) 10% to 33 1 / 3 % 15% to 25% 69

2. (e) 2g (f) (i) (ii) 70

2. (g) (h) (i) 2j 2k (ii) (iii) 71

2. (h) 72

2. (h) (i) (j) (k) (l) 73

2. (m) (n) 74

2. (o) (i) (ii) (iii) (iv) 75

2. (o) (v) (p) (q) (i) (ii) (iii) 76

2. (r) (s) 3. (a) (i) 113,991,000 170,721,000 1% 1,140,000 1,707,000 (ii) 77

3. (a) (ii) (iii) 546,920,000 551,015,000191,127,000 184,225,000668,912,000 492,716,000 10,956,000 9,725,000 32,888,000 32,888,000 (iv) 0.5% 1,872,000 2,489,000 78

3. (b) (c) 7 (i) (ii) (iii) 1,895 1,895 (d) 79

4. (a) (b) 2f 17 (c) (d) 25 80

4. (e) 5. 3,578,293 3,387,685 942,996 882,633 4,521,289 4,270,318 86,417 84,250 81

5. 3,372,041 206,252 959,694 102,342 4,640,329 (118,849) (191) (119,040) 3,372,041 206,252 840,845 102,151 4,521,289 82,652 1,719 4,037 404 88,812 (124) (2,271) (2,395) 82,652 1,595 1,766 404 86,417 3,454,693 207,847 842,611 102,555 4,607,706 135,137 (20,718) 50,147 (14,213) 150,353 (26,725) (7,487) (25,285) (5,462) (64,959) (462) (584) (67) (1,113) 6,625 159 497 202 7,483 (26,576) (8,440) 597 (34,419) 82

5. 3,216,504 171,186 912,255 77,166 4,377,111 (5) (106,255) (533) (106,793) 3,216,499 171,186 806,000 76,633 4,270,318 80,880 1,852 3,749 107 86,588 (68) (2,270) (2,338) 80,880 1,784 1,479 107 84,250 3,297,379 172,970 807,479 76,740 4,354,568 135,102 (18,748) 86,930 (3,333) 199,951 135,102 (18,748) 48,428 (3,333) 161,449 (24,844) (7,932) (24,700) (2,930) (60,406) (523) (584) (1,107) 9,027 1,201 657 700 11,585 (24,887) (6,445) 1,705 (29,627) 38,502 38,502 83

5. 488,885 76,874 709,433 67,063 1,342,255 26,784 6,723 18,031 40,362 91,900 577,555 43,214 273,156 14,077 908,002 545,154 99,217 728,380 49,308 1,422,059 42,911 11,435 36,742 15,122 106,210 578,113 39,507 262,167 14,970 894,757 84

5. 1,342,255 1,422,059 9,203 9,152 226 334,965 493,386 1,686,649 1,924,597 908,002 894,757 9,274 9,021 11,055 5,638 928,331 909,416 4,087,571,000 3,906,107,000433,718,000 364,211,000 717,049,000 721,798,000122,533,000 94,294,000 85

6. 16 1,113 1,107 1,950 1,950 649 453 2,754,473 2,628,521 15 64,959 60,077 329 13 770,674 701,286 435,321 397,140 10,316 9,872 400,950 378,461 4,440,405 4,179,196 7. 6,860,000 1,322,000 2,800,000 5,324,000 3,825,000 3,497,000 35,975,00036,788,000 8. 7,483 11,585 86

9. 16.5% 28,219 27,314 5,933 5,899 20 267 (3,586) 34,419 29,627 184,772 229,578 16.5% 30,487 37,880 (4,287) (3,113) (2,982) (8,544) 1,335 1,904 8,806 5,924 66 (191) 1,498 (3,304) (504) (1,108) 179 34,419 29,627 87

10. 418,361,000 146,526,000 11. 150,353 199,951 741,862,795 736,912,534 8,340,538 5,175,150 750,203,333 742,087,684 88

12. 3.8 3.8 28,235 28,060 40 5.2 297,209 38,399 13 13 96,603 96,217 422,047 162,676 13 13. 739,283 672,298 618 281 3,856 3,636 b c 26,423 24,537 27 494 534 770,674 701,286 (a) 14 (b) 522,000 663,000 (c) 3,848,000 3,786,000 89

14. (a) i 220 220 160 160 Jeremy Paul Egerton Hobbins 160 160 ii 110 3,180 7,372 500 15 11,177 110 1,920 1,474 506 15 4,025 290 290 290 290 Godfrey Ernest Scotchbrook 160 160 230 230 iii 160 160 iv 230 230 2,120 5,100 8,846 1,006 30 17,102 90

14. (a) i 241 241 130 130 Jeremy Paul Egerton Hobbins 160 160 ii 110 3,180 7,243 519 14 11,066 110 1,920 1,449 500 14 3,993 290 290 300 300 Godfrey Ernest Scotchbrook 160 160 221 221 iii 75 75 iv 105 105 1,902 5,100 8,692 1,019 28 16,741 (i) (ii) (iii) (iv) (v) (vi) 91

14. (b) 6,261 6,242 1,325 1,201 45 41 7,631 7,484 2,000,0013,000,000 (c) 2,000,0013,000,000 92

15. 205,761 244,470 443,546 22,326 916,103 (35,157) (201,958) (355,302) (17,041) (609,458) 170,604 42,512 88,244 5,285 306,645 170,604 42,512 88,244 5,285 306,645 20,961 36,373 46,542 2,195 106,071 34,702 34,702 (23,956) (642) (581) (29) (25,208) 6 (5,050) (19,403) (34,208) (1,416) (60,077) 3 22 83 9 117 197,264 58,862 100,080 6,044 362,250 230,541 272,465 475,778 23,274 1,002,058 (33,277) (213,603) (375,698) (17,230) (639,808) 197,264 58,862 100,080 6,044 362,250 197,264 58,862 100,080 6,044 362,250 3,966 18,917 36,722 3,611 63,216 (2,605) (1,141) (58) (3,804) 6 (5,712) (20,905) (36,787) (1,555) (64,959) 8 350 403 82 843 195,526 54,619 99,277 8,124 357,546 234,520 277,728 492,276 25,846 1,030,370 (38,994) (223,109) (392,999) (17,722) (672,824) 195,526 54,619 99,277 8,124 357,546 93

15. 124,785 128,744 10,590 10,862 135,375 139,606 11,561,000 10,525,000 9,221,00044,597,000 41,357,0003,279,000 3,338,000 6,558,000 6,161,000 94

15. 3,485 3,782 7,267 (663) (1,845) (2,508) 2,822 1,937 4,759 2,822 1,937 4,759 410 901 1,311 (382) (1,140) (1,522) 2,850 1,698 4,548 3,895 4,670 8,565 (1,045) (2,972) (4,017) 2,850 1,698 4,548 2,850 1,698 4,548 511 511 (402) (1,014) (1,416) 2,448 1,195 3,643 3,895 5,179 9,074 (1,447) (3,984) (5,431) 2,448 1,195 3,643 95

16. 31,197 32,252 25,150 6 (1,113) (1,107) 154 52 55,388 31,197 635 649 54,753 30,548 55,388 31,197 96

17. 247,465 110,000 357,465 (a) i 9% 21% ii 2% iii 11% (i) (ii) (iii) 1% 97

17. (b) i 48% ii 2% iii 11% (i) 48% (ii) (iii) 1% 1% 98

18. 654,538 654,538 Convenience Retail Asia (BVI) Limited 10,000 1 100% Saint Honore Holdings Limited 1,000,000 0.1 100% Bliset Investment Limited 100 1 102 1 Bodega Limited 1 1 3,000,000 1 100% 100% 100% Circle K Convenience Stores (Greater China) Limited 10,000 100 100% OK 183,756 1,000 100% Circle K Convenience Stores Limited Circle K Convenience Stores PRC (BVI) Limited 10,000 10 1 1 100% 100% OK 2 1 100% 99

18. 2 1 City Producer Limited 10,000 1 100% 100% i 20,000,000 100% 2 1 100% ii 128,000,000 99.3% Dinamo Investments Limited 1 1 Easy Triumph Holdings Limited 1 1 Easywin Limited 1 1 Eltham Agents Limited 10 1 Everfit Agents Limited 1 1 Evergain Consultants Limited 1 1 15,600,000 1 Gold Tree Limited 1 1 100% 100% 100% 100% 100% 100% 100% 100% Golden Mindset Company Limited 2 1 100% Great Moment Investment Limited 2 1 100% 1 1 2 1 100% 100% 100

18. Marine Merit Limited 1 1 100% i 5 10 345,005 10 100,000 38,345,674 100% 100% 100% 2 1 i 18,610,000 Silver Wave Agents Limited 1 1 100% 100% 100% Smart Trend Developments Limited 1 1 100% 2 1 Uni-Leptics Limited 2 1 100% 100% (i) (ii) 101

19. 1,895 1,895 Circle K Armazens Retalhistas Macau, Limitada 19.5%1,931,0001,876,000 20. (131) 3,485 9 267 (3,586) (65) (30) 71 (131) 102

20. (5,911) (4,811) (3,280) (3,792) (1,239) (588) (10,430) (9,191) (442) (1,070) 192 512 176 (651) (74) (1,209) (65) (30) (65) (30) (6,418) (5,911) (3,088) (3,280) (1,063) (1,239) (10,569) (10,430) 1,811 2,128 7,650 9,710 838 838 10,299 12,676 590 (317) (249) (2,060) 341 (2,377) 2,401 1,811 7,401 7,650 838 838 10,640 10,299 103

20. (9,934) (6,224) (635) (4,206) (10,569) (10,430) 9,551 9,210 1,089 1,089 10,640 10,299 (9,203) (9,152) 9,274 9,021 104

20. 34,459,000 33,131,000140,908,000 135,392,000 32,465 24,486 102,807 110,906 135,272 135,392 1,950,000 1,652,000 38,997,000 33,049,000 21. 26,300 24,473 147,659 156,441 173,959 180,914 105

22. 3060 0 30 37,235 34,728 31 60 4,620 4,308 61 90 2,484 2,582 90 5,996 6,201 50,335 47,819 1,240,000 1,187,000 473,000 217,000 12,333,000 12,121,000 7,104 6,890 5,229 5,231 12,333 12,121 106

22. 38,381 34,059 9,839 11,443 2,115 2,317 50,335 47,819 217 188 326 62 (70) (33) 473 217 107

23. 125,872 211,278 1,865 11,682 305,476 327,757 120,000 65,000 431,348 539,035 121,865 76,682 51,284 203,998 48,710 482,632 743,033 121,865 125,392 430,464,000 678,223,000 356,760,000 531,755,000 1.9%2.3%3154 55,288,000 58,239,000 308,001 507,301 169,147 228,797 5,484 6,935 482,632 743,033 108

24. 0 30 295,685 299,803 31 60 152,912 142,399 61 90 57,210 53,214 90 41,113 55,599 546,920 551,015 25. 0.10 0.10 2,000,000,000 200,000 2,000,000,000 200,000 739,381,974 73,938 733,909,974 73,391 3,700,000 370 5,472,000 547 743,081,974 74,308 739,381,974 73,938 3,700,0005,472,000 109

25. (i) (a) 2001 2001 2001 20012001 2001 (b) 2010 2010 20012010 110

25. (ii) 23,527,000 3.25 30,095,000 3.26 508,000 5.40 332,000 3.71 (206,000) 3.22 (1,050,000) 3.26 (20,000) 3.39 (378,000) 3.12 (3,700,000) 3.36 (5,472,000) 3.31 20,109,000 3.29 23,527,000 3.25 1,150,000 3.31 4,870,000 3.35 5.54 4.33 3.13.6 111

25. (iii) 3.39 1,830,000 3.39 810,000 2,040,000 3.46 340,000 3.46 260,000 480,000 2.04 80,000 180,000 3.22 18,119,000 18,325,000 3.71 332,000 332,000 5.40 508,000 20,109,000 23,527,000 0.66 0.57 25.3% 3 0.5% 3.7% 112

26. (a) 295,490 177,087 16,472 13,268 9,765 354,599 866,681 17,575 17,575 4,912 (1,951) 675 3,636 945 945 199,951 199,951 750 (750) (147,545) (147,545) 317,977 177,087 17,222 11,317 10,710 406,930 941,243 845,026 96,217 941,243 317,977 177,087 17,222 11,317 10,710 406,930 941,243 12,077 12,077 3,625 139 92 3,856 2,218 2,218 150,353 150,353 (3,825) (3,825) 559 (559) (421,912) (421,912) 333,679 177,087 17,781 11,456 9,103 134,904 684,010 587,407 96,603 684,010 113

26. (b) 295,490 12,792 13,268 42,560 364,110 17,575 17,575 4,912 (1,951) 32 2,993 146,526 146,526 (147,545) (147,545) 317,977 12,792 11,317 41,573 383,659 287,442 96,217 383,659 317,977 12,792 11,317 41,573 383,659 12,077 12,077 3,625 139 18 3,782 418,361 418,361 (421,912) (421,912) 333,679 12,792 11,456 38,040 395,967 299,364 96,603 395,967 114

27. 16,962 17,699 1,113 1,095 494 534 16 18 (994) (1,271) (103) 16,462 16,962 1,026 1,113 242 276 252 258 13 494 534 111,000 117,000 273,000 266,000 38,000 39,000 72,000 112,000 115

27. 1.5% 1.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 28. 150,353 199,951 34,419 29,627 (7,483) (11,585) 64,959 60,077 329 1,113 1,107 3,856 3,636 3,497 (35,975) 494 534 (6,453) 260 244,755 247,961 6,955 (1,488) (11,865) (17,729) 1,834 (9,027) (994) (1,271) 10,938 8,033 251,623 226,479 116

29. (a) 6,031 2,651 790 2,667 6,821 5,318 (b) 369,970 333,860 343,080 311,379 2,954 6,052 716,004 651,291 117

30. 41.95% (1937) (a) (i) 4,849 4,509 1,246 645 (ii) 43 (iii) 2,555 2,742 758 684 (iv) 8,320 8,010 429 429 (v) 9,978 9,487 (b) 2,120 1,902 10,594 10,284 12,362 12,342 1,502 1,507 90 83 26,668 26,118 118

30. (c) 52 75 64 12 (520) (691) (3,709) (2,889) (d) 32,888,000 32,888,000 2,373,000 996,000 (i) (ii) (iii) (iv) (v) 119

4,521,289 4,270,318 3,972,615 3,575,238 3,349,326 3,322,665 2,917,614 2,231,217 1,995,206 1,736,491 150,353 199,951 166,320 136,359 90,449 88,873 86,867 75,054 73,578 66,276 1,686,649 1,924,597 1,859,961 1,659,092 1,524,591 1,518,341 1,487,397 978,279 879,449 779,120 (928,331) (909,416) (919,889) (809,463) (742,585) (760,263) (767,749) (457,422) (397,864) (343,228) 8,256 7,954 8,173 2,912 6,613 758,318 1,015,181 940,072 849,629 782,006 766,334 727,602 529,030 484,497 442,505 120