China Harmony New Energy Auto Holding Limited 03836 2016 6 30 2016 4,928.2 4,011.4 2015 4.9%916.8 2015 15.8% 611.1 2015 11.6% 428.6 70.1% 2015 3.4 12.4% 20151.5 2015 2.2 4.5% 20150.2 20150.7 46.8% 20150.6 20152.7 1
133.4 2015 1.6% (EBITDA) 553.9 2015 4.8% 306.1 2015 9.6% 317.2 2015 10.4% 0.20 0.20 2
2016 6 30 2016 6 30 3 2016 2015 4(a) 4,928,161 5,008,101 5(b) (4,317,071) (4,460,364) 611,090 547,737 4(b) 267,737 248,649 (319,631) (281,417) (75,065) (49,351) 484,131 465,618 6 (50,843) (84,662) (7,233) (5,167) 386 5 420,888 381,342 7 (111,868) (98,889) 309,020 282,453 306,134 279,330 2,886 3,123 9 309,020 282,453 0.20 0.22 0.20 0.21
2016 6 30 2016 2015 309,020 282,453 25,887 (6,833) 25,887 (6,833) 334,907 275,620 332,021 272,497 2,886 3,123 334,907 275,620 4
2016 6 30 2016 2015 6 30 12 31 2,858,392 2,842,151 12,097 12,297 5,875 5,923 10 512,181 205,365 392,180 399,413 156,705 7,872 66,657 52,030 4,004,087 3,525,051 11 1,322,916 1,273,497 12 95,663 86,369 13 2,196,850 1,951,726 305,000 252,283 384,298 40,719 39,435 3,181,394 3,489,888 7,089,825 7,530,213 14 2,388,826 2,395,092 15 593,170 864,094 1,216,040 1,183,211 787,947 683,244 4,985,983 5,125,641 2,103,842 2,404,572 6,107,929 5,929,623 5
2016 2015 6 30 12 31 14 11,120 21,360 24,242 21,196 35,362 42,556 6,072,567 5,887,067 12,498 12,498 6,029,860 5,843,263 6,042,358 5,855,761 30,209 31,306 6,072,567 5,887,067 6
1. 2012 9 24 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman, KY1-1111, Cayman Islands2013 6 13 Eagle Seeker Company Limited 2. 2.1 2016 34 2015 12 31 2016 8 31 2.2 2015 12 31 2016 1 1 7
2016 1 1 10 12 28 2011 1 16 38 16 41 27 2011 11 2012 2014 3. 90% 8 10% 8 8
4. (a) 2016 2015 4,011,387 4,216,343 916,774 791,758 4,928,161 5,008,101 (b) 2016 2015 133,394 131,353 6,968 6,836 33,427 41,461 75,720 38,119 18,228 30,880 267,737 248,649 9
5. 2016 2015 (a) 134,486 112,413 2,611 7,390 8,456 530 23,556 19,068 169,109 139,401 (b) 3,828,915 4,034,055 488,156 426,309 4,317,071 4,460,364 (c) 6. 81,157 61,604 200 200 805 714 5,222 (6,634) 28,562 29,751 4,340 5,852 51,787 39,957 10,222 12,062 6,728 4,502 (475) (130) 2016 2015 57,605 82,932 6,746 13,729 (13,508) (11,999) 50,843 84,662 10
7. 2016 2015 123,449 107,186 (11,581) (8,297) 111,868 98,889 2011 6 16.5% 25% 8. 2016 2015 2015 12 2014 10 158,074 102,405 2016 6 302015 11
9. 2016 2015 306,134 279,330 2016 2015 1,565,775,025 1,290,931,463 4,311,026 14,769,744 1,570,086,051 1,305,701,207 12
10. 2016 6 30 2015 12 31 447,445 167,377 64,736 37,988 512,181 205,365 11. 2016 6 30 2015 12 31 1,173,684 1,134,079 149,232 139,418 1,322,916 1,273,497 2016 6 30 532,014,000 2015 12 31 367,279,000 2016 6 30 204,048,000 2015 12 31 293,646,000 12. 2016 6 30 2015 12 31 95,663 86,369 13
2016 6 30 2015 12 31 83,934 78,673 11,729 7,696 95,663 86,369 2016 6 30 2015 12 31 95,663 86,369 13. 2016 6 30 2015 12 31 437,780 405,350 378,835 430,880 (i) 1,025,000 845,000 (ii) 129,358 133,650 9,139 12,115 8,728 5,013 50,445 54,010 157,565 65,708 2,196,850 1,951,726 14
(i) 2016 6 30145,000,000 2015 12 31 145,000,000 16% 2015 12 31 18% 880,000,000 2015 12 31 700,000,00017% 2015 12 3117% 20% (ii) 17% 14. 2016 2015 6 30 12 31 (%) (%) 4.4-7.5 1,750,755 4.6-8.7 1,798,504 7.5-8.7 638,071 7.5-8.7 596,588 2,388,826 2,395,092 8.7 11,120 8.7 21,360 2,399,946 2,416,452 15
2016 6 30 2015 12 31 270,299 326,945 896,580 736,720 1,100,947 898,723 132,120 454,064 2,399,946 2,416,452 1,750,755 1,798,504 11,120 15,360 6,000 1,761,875 1,819,864 638,071 596,588 2,399,946 2,416,452 16
15. 2016 6 30 2015 12 31 211,763 157,531 381,407 706,563 593,170 864,094 2016 6 30 2015 12 31 566,012 769,762 21,961 91,549 3,149 789 2,048 1,994 593,170 864,094 17
2016 2016 11.04 9.2% 2016 17.0 126.9% 12.6 161.6% 2016 6 1.842.96 201611.3513.28 1.9917.62% 2016 4821 11 7MINI 4 18
18145 13649 11 2016 6 3010,710 2015 10,6790.3% 4S 181 2016 49 1 2 1 19
3 O2O 2015 11 O2O 2016 26.4 O2O 2015 3 + + 2015 12 5.528% 55% 17% 87.57% 2016 Future Mobility Corporation Future Mobility Corporation Limited FMC 2016 FMC 2017 2019 20
2015 11 2 2016 2016 6 30 1.84 60% 40% 4S 21
2016 4,928.2 2015 1.6% 20154,216.3 4.9% 2016 4,011.4 81.4% 201584.2% 2015791.8 15.8% 2016 916.82015 15.8%2016 18.6%2015565.6 11.1% 2016628.4 2015226.2 27.5% 2016 288.4 2015 28.6%2016 31.5% 20154,460.4 3.2% 2016 4,317.1 2015 4,034.1 5.1% 20163,828.9 2015426.3 14.5% 2016 488.2 2016 611.1 2015547.7 11.6% 201612.4% 2015 10.9% 1.5 201510.2% 2.2 2016182.5 2015 182.320164.5% 2015 0.2 0.7 2016 22
2015365.5 17.3% 2016 428.6 2015 66.7% 2016 70.1% 265.3 15.6%306.8 100.2 21.6%121.8 201646.8% 201546.2% 0.6 201544.1% 2.7 2016319.6 2015281.4 13.6% 201675.1 201549.4 52.0% 2016 11.1 20157.9 2015248.6 7.7% 2016 267.7 2016 133.4 2015131.4 1.6% 23
201541.5 19.4% 2016 33.4 201675.7 201538.1 98.6% 201650.8 2015 84.7 39.9% 2015 2016 2015 (EBITDA) 2016 553.9 2015 528.5 4.8% 2016484.1 2015 465.6 4.0% 2016306.1 2015 279.3 9.6% 2016 317.2 2015287.3 10.4% 24
2016 6 30 3,474.4 1,493.11,281.3 201625.9 201578.3 2016 2015187.8 717.22016 (1)93.1 (2)44.3(3) 325.2 2016 599.0 2016 20151,114.7 608.52016 833.8 2016 241.32015 1,921.32015 2,651.0 2016 2016 2,103.8 2016 402.92015 254.0 25
2015 12 31 1,273.53.9% 2016 6 30 1,322.92015 12 31 1,134.1 3.5% 2016 6 30 1,173.7 2016 542015 6 49 2016 6 30 2,399.9 2015 12 31 2,416.50.7% 2016 6 30 2015 12 31 1,750,755 1,798,504 11,120 15,360 6,000 1,761,875 1,819,864 638,071 596,588 2,399,946 2,416,452 26
2016 6 30 17.8% 2016 6 30 2016 6 30 (i) 532.0(ii) 30.0 (iii) 12.1 2016 6 30 2016 6 30 2016 6 305,1712015 12 31 4,417 2016 169.111.1 2015 139.4 7.92013 5 2013 8 2016 6 3019,110,898 2016 2,578,1452016 6 309,199,412 9,911,486 27
2015 6 26 2016 40,500,000 2.6% 2016 2016 2016 6 30 2016 6 30 14 E.1.2 2016 5 18 10 2016 6 30 28
2016 6 30 http://www.hkexnews.hk http://www.hexieauto.com 2016 8 31 葉 範 29