Similar documents
Our Vision To become a global leader in design, manufacturing, and distribution of electronic controls

00C AR.indb




Kingwell_C_MT Cir.indb




公 司 簡 介

untitled


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

untitled

目 錄 頁 次 釋 義 董 事 會 函 件 言


r


untitled

: O16


untitled


2014 Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY Cayman Islands Royal Bank of Canada Trust Company (Cayman) Limited 4t


:

Kaisa Group Holdings Ltd. 佳兆業集團控股有限公司 於開曼群島註冊成立的有限公司 股份代號 僅供識別 Interim Report 2018 中期報告 中期報告 (Incorporated in the Cayman Islands with limit

4. 27(2) ,000,000,

( ) :



, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

REDCO PROPERTIES GROUP LIMITED % 3, , % % 20.5%

Glorious Property Holdings Limited ,374 1, , % 1, ,895 1

REDCO PROPERTIES GROUP LIMITED % 1, % 1, % , %



7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,


SOHO SOHO 34 4,750 4, % 84% 50% 2,697 29% 1, % 26% / 08/ 10/ 13/ 21/ 23/


A 20%

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

untitled

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


3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1

Jiayuan International Group Limited , ,787, % 52% , , % % 3,




,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

C Ann.indd





untitled

4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7

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




i

: 1966.HK 2017

C110122D_Vitar.indb

% %


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

untitled


Essex_C_AR.indb

C Ann.indd



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

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

ROYALE FURNITURE HOLDINGS LIMITED 皇 朝 傢 俬控 股有 限公 司 於開曼群島註冊成立之有限公司 股份代號 : 1198 (Incorporated in the Cayman Islands with limited liability) Stock code:

,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


Make Life in Style

:

37.8% # 1918 #

% ,667, ,133 20

3 748, ,758 3 (517,583) (435,198) 230, ,560 4 (32,567) (33,356) 4 (78,051) (62,928) (821) ,513 97, (8,298) (3,575) 5 (7,3

C06863_2016IR_1219_1515.pdf

SOHO 104,555,000 63,904,0 61% 145,783,0

, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)

目錄

書冊1.indb

85,426,000 39,437,000 45,989, % 30,643,000 (79,340,000 ) 48,697, % 8,794,000 6,086,000 2,708, % 7,171,000 25,573,000 18,402,000 7


LILANZ L2 31

/

i

, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29

5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234

企 業 簡 介 公 司 資 料

untitled

, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4

Transcription:

* 2014/2015 @

2 4 6 10 11 18 29 41 43 44 45 47 48 50 51 124

Owyang King Arvind Amratlal Patel Owyang King Owyang King Arvind Amratlal Patel Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 89 1 9 (852) 2260 0300 (852) 2790 3996 www.computime.com Royal Bank of Canada Trust Company (Cayman) Limited 4th Floor, Royal Bank House, 24 Shedden Road, George Town, Grand Cayman KY1-1110, Cayman Islands 183 17 1712 1716 2

89 1 9 ir@computime.com UFJ 320 3

12.4% 3,200,000,000 76,300,00033,900,000 76,300,000 190,000,000 SALUS SALUS 4

5

12.4% 76,307,000 33,874,000 125.3% 9.2 4.1 3,164,321,0002,814,290,000 12.4% 364,643,000 336,879,000 8.2% 11.5%12.0%0.5% 125.3% 76,307,000 33,874,000 15,018,00015,640,000 5.0% 2.5% 65,904,00021% 6

SALUS SALUS SALUS 7

639,654,000268,616,000 1.87 275,964,000 1,125,359,000 363,690,000 7,500,000 8,500,00030,500,000 108,529,000 2,326,000 8

4,300342,125,000 27,886,000 9

10

83 Solar Power Group Limited Owyang King 30 (1947) (1947) 11

Owyang King 69 Owyang OwyangOwyang Owyang General Electric Company Owyang 500 Owyang Owyang Siliconix Incorporated NASDAQ Owyang Owyang Industry IR100 AwardOwyang National Register's WHO'S WHO in Executives and Professionals Alpha and Omega Semiconductor Limited NASDAQ 55 Owyang King 30 Arthur Andersen & Co Andersen Consulting Accenture plc 12

53 Arvind Amratlal Patel 74 PatelPatel 40The Maharaja Sayajirao University Patel Culligan International Culligan InternationalLoyola University Chicago Intermatic Incorporated Intermatic IncorporatedPatel PatelIntermatic Incorporated Intermatic A.T.C. Patel TADD LLC LED PatelRogan Corporation 54 13

63BBS, JP 30 59 Avery Dennison Corporation Kodak Professional US-ASEAN Business Council US-Hong Kong Business Council World Presidents' Organization, Hong Kong Chief Executives Organization IPC China Fishery Group Limited Mondelez International, Inc.NASDAQ 14

47 Degroof Asset Management (HK) LimitedDegroofDegroof 1140 Aetos Capital Management (Asia) Limited Chase Asset Management Limited 15

56 Cincinnati Holdings Limited (CEng) 30 Phillip John Stevens Cox 69 CoxSALUS Controls Ltd Cox Cox 58 35 16

67 35 Nguyen Minh Van 58 NguyenNguyen University of New Orleans University of Santa Clara 37 Siemens Vishay Siliconix 48 20 10 SOX Nam Tai Electronics, Inc.11 University of Southern Queensland 59 49 17

4 4.5 (a) 18317 1712 1716 18

(b) 18317 1712 1716 31 45,000 14 29 37,415,000 818,011,000 27 7 19

Owyang King Arvind Amratlal Patel 87Arvind Amratlal Patel 20

3.13 35 8 21

352 (1) * 352,500,000 42.46% 320,000 0.04% Solar Power Group LimitedSPGLSPGL * (2) * Owyang King 20,000,000 2.41% 8,300,000 1.00% 30 * 22

XV352 30 18 336 5% * SPGL 352,500,0001 42.46% 352,500,0002 42.46% Crystalplaza Limited 133,500,0003 16.09% Little Venice Limited 81,690,0003 9.84% 215,190,0003 25.93% 215,190,0004 25.93% 23

1. SPGL 2. 352,500,000 3. Crystalplaza Limited Little Venice Limited 133,500,00081,690,000 4. 215,190,000 * 336 24

30 2 1 342,000 342,000 342,000 342,000 342,000 342,000 1.75 1.75 1.75 1,026,000 1,026,000 Owyang King 2,400,000 2,400,000 2,400,000 2,400,000 3,200,000 3,200,000 2,400,000 2,400,000 2,400,000 2,400,000 3,200,000 3,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,600,000 1,600,000 1.05 1.05 1.05 0.79 0.79 0.79 0.375 0.375 0.375 25

2 1 2,490,000 2,490,000 2,490,000 2,490,000 3,320,000 3,320,000 0.68 0.68 0.68 20,000,000 8,300,000 28,300,000 21,026,000 8,300,000 29,326,000 1 2 8,300,000 0.67 27% 59% 5% 30% 26

Arvind Amratlal Patel 27

13.51B(1) 2,340,000 28

29

30

Owyang King 31

A.6.5 Owyang King Arvind Amratlal Patel A A A A, B A A, B A, B A, B A, B A B 32

(www.computime.com) 33

B.1.2(c)(ii) 34

B.1.5 500,000 500,0011,000,000 1 1,000,0011,500,000 3 1,500,0012,000,000 2 2,000,0012,500,000 1 2,500,0013,000,000 1 8 8 Arvind Amratlal Patel3.10(2) 35

36

87Arvind Amratlal Patel D.3.1 4/4 _ 1/1 1/1 1/1 Owyang King 4/4 _ 1/1 4/4 _ 1/1 3/4 3/4 1/1 Arvind Amratlal Patel 4/4 4/4 0/1 4/4 _ 1/1 4/4 4/4 1/1 1/1 1/1 4/4 4/4 1/1 1/1 0/1 3/4 3/4 _ 1/1 1/1 37

1,642 (i) 201 (ii) 153 38

Owyang King 15 (www.computime.com) hq@computime.com ir@computime.com 39

(1) (2) 891 9 hq@computime.com ir@computime.com (www.hkexnews.hk) (www.computime.com) 40

43 123 41

42

5 3,164,321 2,814,290 (2,799,678) (2,477,411) 364,643 336,879 5 15,018 15,640 (76,471) (68,842) (180,930) (179,088) (13,771) (55,659) 6 (7,200) (7,606) 1,893 1,574 7 103,182 42,898 10 (26,878) (9,036) 76,304 33,862 11 76,307 33,874 (3) (12) 76,304 33,862 13 9.2 4.1 9.1 4.1 12 43

76,304 33,862 8,502 (5,411) 3,091 (15,623) (677) (12,532) (677) 63,772 33,185 63,775 33,197 (3) (12) 63,772 33,185 44

14 124,338 109,719 15 36,420 36,420 705 705 16 70,639 47,681 18 4,198 2,717 19 7,750 7,750 2,515 7,213 246,565 212,205 20 635,318 614,687 21 594,093 560,681 22 39,412 48,094 1,052 2,281 26 3,253 23 639,654 590,907 1,912,782 1,816,650 24 640,117 525,291 25 90,620 92,001 27 275,964 320,618 35(b) 4 160 160 16,143 5,570 1,023,004 943,644 889,778 873,006 1,136,343 1,085,211 45

1,136,343 1,085,211 28 10,178 7,565 1,126,165 1,077,646 29 83,000 83,000 31(a) 1,042,359 993,837 1,125,359 1,076,837 806 809 1,126,165 1,077,646 Owyang King 46

* * * * * * 29 31(a) 83,000 386,419 1,879 7,424 46,912 532,166 1,057,800 821 1,058,621 33,874 33,874 (12) 33,862 (677) (677) (677) (677) 33,874 33,197 (12) 33,185 30 780 780 780 (111) 111 12 (14,940) (14,940) (14,940) 83,000 386,419 1,879 8,093 46,235 551,211 1,076,837 809 1,077,646 76,307 76,307 (3) 76,304 3,091 3,091 3,091 (15,623) (15,623) (15,623) 3,091 (15,623) 76,307 63,775 (3) 63,772 30 1,347 1,347 1,347 12 (16,600) (16,600) (16,600) 83,000 386,419 1,879 9,440 3,091 30,612 610,918 1,125,359 806 1,126,165 * 1,042,359,000 993,837,000 47

103,182 42,898 5 (6,741) (6,175) 6 7,200 7,606 7 37,551 34,645 7 32,199 46,045 7 18,205 12,110 7 (17,517) (6,368) 7 (776) (1,282) 7 11,389 66,038 7 1,347 780 (5,411) (1,893) (1,574) 178,735 194,723 (38,836) (12,429) (44,801) (70,042) 8,895 (16,168) 124,256 100,981 6,706 (37,757) (4) (16,061) (4,522) 218,890 154,786 (2,818) (2,239) (9,648) (821) (16,600) (14,940) 189,824 136,786 48

189,824 136,786 6,528 5,961 14 (53,365) (32,763) 4,698 (4,636) 1,828 1,925 412 668 16 (55,164) (44,812) (95,063) (73,657) 10,000 12,406 (316) (57,060) (7,200) (7,606) 8,627 6,070 (43,227) 8,148 51,534 71,277 590,907 516,063 (2,787) 3,567 639,654 590,907 23 438,055 194,998 23 201,599 395,909 639,654 590,907 49

17 709,412 715,647 22 176 182 7 133 23 201,948 212,036 202,131 212,351 25 1,092 902 1,092 902 201,039 211,449 910,451 927,096 29 83,000 83,000 31(b) 827,451 844,096 910,451 927,096 Owyang King 50

1. 22 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 891 9 2.1 32 51

2.1 (i)(ii) (iii)(i)(ii) (iii) 2.2 10 12 27 32 39 21 2 3 13 1 1 1 1 52

2.3 9 4 10 2 28 10 2 12 28 11 2 14 5 15 3 1 2 16 2 38 16 2 41 19 1 27 2 1 1 2 1 2 3 4 5 622 53

2.3 15 15 15 1515 2.2 88 54

2.4 (a) (b) (c) 20% 55

2.4 39 39 56

2.4 57

2.4 (a) (i) (ii) (iii) (b) (i) (ii) (iii) (iv) (v) (vi) (a) (vii) (a)(i) 58

2.4 10% 10% 33.3% 10% 33.3% 10% 33.3% 20% 59

2.4 60

2.4 61

2.4 62

2.4 (a) (b) 39 63

2.4 39 (a) (b) 64

2.4 65

2.4 66

2.4 39 39 67

2.4 68

2.4 69

2.4 70

2.4 71

2.4 72

2.4 (a) (b) (c) 30 73

2.4 74

2.4 75

3. (1) (2) (3) (a) 594,093,000 560,681,000 21 76

3. (b) 635,318,000 614,687,00020 (c) (d) 36,420,000 36,420,000 15 77

4. (a) (b) (c) 78

4. 942,243 777,371 1,608,912 1,529,603 613,166 507,316 3,164,321 2,814,290 81,836 75,257 39,325 (29,888) 36,577 25,601 157,738 70,970 6,528 5,961 8,490 9,679 (64,267) (37,680) (7,200) (7,606) 1,893 1,574 1,893 1,574 103,182 42,898 (26,878) (9,036) 76,304 33,862 79

4. 577,970 453,827 533,855 570,580 153,258 148,671 1,265,083 1,173,078 4,198 2,717 4,198 2,717 890,066 853,060 2,159,347 2,028,855 14,958 25,666 18,287 40,994 791 2,373 34,036 69,033 999,146 882,176 1,033,182 951,209 * 108,529 77,575 37,551 34,645 (776) (1,282) 22,696 32,132 6,461 11,764 3,042 2,149 32,199 46,045 11,271 134 118 65,904 11,389 66,038 4,837 4,696 9,792 3,062 3,576 4,352 18,205 12,110 (4,654) (9,421) (6,368) (3,442) (17,517) (6,368) * 80

4. (a) 869,699 655,142 1,509,874 1,427,125 784,748 715,808 16,215 3,164,321 2,814,290 (b) 6,037 5,578 2,153 1,987 229,920 196,185 238,110 203,750 27.2%26.8%10.1% 10.2% 81

5. 6,528 5,961 213 214 2,310 1,468 296 1,714 5,240 4,719 431 1,564 15,018 15,640 6. 7,200 7,606 82

7. * 2,781,473 2,465,301 14 37,551 34,645 ^ 16 32,199 46,045 9,435 6,890 41,634 52,935 46,001 45,468 1,642 1,460 *8 340,797 287,411 2,402 1,526 (2,421) (543) 1,347 780 342,125 289,174 # 3,177 (9,509) # (776) (1,282) # 11,389 66,038 ** 18,205 12,110 *** (17,517) (6,368) * 248,794,000 205,813,000 ** *** 11,725,0003,237,000 6,368,000 ^ # 83

7. Fagor Electrodomesticos Sociedad Cooperativa FagorBrandt SAS Fagor Mastercook S.A. Fagor 65,904,000 21 8. 32161 1,089 1,025 11,439 7,659 1,347 780 16 13,891 9,464 30 84

8. 1,820 1,820 Owyang King* 5,835 210 6,045 3,784 1,137 16 4,937 11,439 1,347 16 12,802 148 148 171 171 Arvind Amratlal, Patel 188 188 507 507 202 202 202 202 178 178 582 582 1,089 11,439 1,347 16 13,891 85

8. 1,820 1,820 Owyang King* 5,839 780 6,619 7,659 780 8,439 140 140 172 172 Arvind Amratlal, Patel 172 172 484 484 182 182 182 182 177 177 541 541 1,025 7,659 780 9,464 * Owyang King 86

9. 8 7,020 5,996 35 43 7,055 6,039 1,500,000 1,500,0012,000,000 1 2 2,000,0012,500,000 1 1 2,500,0013,000,000 1 3 3 10. 16.5%16.5% 87

10. 14,433 1,433 23 59 9,059 6,273 750 406 28 2,613 865 26,878 9,036 97,582 5,600 103,182 16,101 1,724 17,825 23 750 773 (312) (312) 454 454 (1,363) (1,302) (2,665) 3,939 8,637 12,576 (1,790) (1,790) 17 17 17,069 9,809 26,878 88

10. (2,235) 45,133 42,898 (369) 11,288 10,919 59 406 465 (260) (260) 484 484 (4,928) (1,666) (6,594) 4,160 124 4,284 (1) (3,473) (3,474) 3,212 3,212 2,357 6,679 9,036 11. 1,392,000 651,000 31(b) 89

12. 0.020 0.018 16,600 14,940 0.045 0.020 37,415 16,600 90

13. 76,307,000 33,874,000 830,000,000830,000,000 76,307,000 33,874,000835,287,000 831,126,184 830,000,000 830,000,000 5,287,000 1,126,184 835,287,000 831,126,184 91

14. 72,991 132,430 282,408 3,683 20,060 511,572 (58,167) (108,451) (219,422) (2,532) (13,281) (401,853) 14,824 23,979 62,986 1,151 6,779 109,719 14,824 23,979 62,986 1,151 6,779 109,719 2,168 12,671 37,199 1,327 53,365 (51) (979) (22) (1,052) 7 (4,125) (9,033) (21,991) (404) (1,998) (37,551) (12) (191) 59 1 (143) 12,855 27,375 77,274 726 6,108 124,338 75,156 143,879 310,718 3,383 21,387 554,523 (62,301) (116,504) (233,444) (2,657) (15,279) (430,185) 12,855 27,375 77,274 726 6,108 124,338 92

14. 70,655 124,814 280,746 3,258 16,982 496,455 (53,634) (100,350) (216,305) (2,438) (11,766) (384,493) 17,021 24,464 64,441 820 5,216 111,962 17,021 24,464 64,441 820 5,216 111,962 2,370 7,846 18,697 772 3,078 32,763 (3) (50) (590) (643) 7 (4,578) (8,327) (19,782) (442) (1,516) (34,645) 14 46 220 1 1 282 14,824 23,979 62,986 1,151 6,779 109,719 72,991 132,430 282,408 3,683 20,060 511,572 (58,167) (108,451) (219,422) (2,532) (13,281) (401,853) 14,824 23,979 62,986 1,151 6,779 109,719 93

15. 38,164 38,164 (1,744) (1,744) 36,420 36,420 Asia Electronics HK Technologies LimitedAsia Electronics Asia Electronics 2%5% 10%5% Asia Electronics 34,136,000 34,136,000 Asia Electronics 94

16. 209,949 365,897 (162,268) (316,979) 47,681 48,918 47,681 48,918 55,164 44,812 7 (32,199) (46,045) (7) (4) 70,639 47,681 265,079 209,949 (194,440) (162,268) 70,639 47,681 95

17. 353,435 353,435 355,977 362,212 709,412 715,647 Computime International LimitedCIL 400 100% 2,000,000 100% Seccom Technologies Limited 100,000 100% *# 14,000,000 100% Clovis Limited 1 100% 96

17. Computime (N.A.) Technology Centre, Inc.* 100% Salus Controls Plc* 3,000,000 100% Salus Controls GmbH* 3,025,000 100% Asia Electronics HK Technologies Limited AEHK 23,250,100 100% 3,300,000 100% AEDG *# * # CIL 97

18. 2,640 6,293 1,558 1,558 * 4,198 7,851 (5,134) 4,198 2,717 * 5,134,000 21 Braeburn Systems LLC* 27% * 98

18. 1,893 1,574 1,893 1,574 4,198 2,717 19. 7,750 7,750 20. 7,750,000 7,750,000 293,065 285,288 52,784 43,915 289,469 285,484 635,318 614,687 99

21. 671,877 641,354 (77,784) (80,673) 594,093 560,681 505,258 491,127 39,987 23,210 13,416 14,025 35,432 32,319 594,093 560,681 80,673 14,635 11,389 66,038 (14,278) 77,784 80,673 100

21. 91,448,000 97,649,000 77,784,000 80,673,000 Fagor Electrodomesticos Sociedad Cooperativa Commercial Court No. 1 of San Sebastian (Spain) (concurso) FagorBrandt SAS (redressement judiciaire) FagorBrandt SAS CevitalFagorBrandt SAS Cevital Fagor Mastercook S.A. Commercial Court No. 1 of San Sebastian (Spain) (concurso) Fagor Mastercook S.A. 1346/2000 Fagor Fagor8,123,000 8,123,000 67,577,00080,528,0006,648,000 6,648,000 55,305,00065,904,000 8,123,000 67,577,000 Fagor6,648,000 55,305,000 101

21. 453,243 418,457 52,015 72,670 53,403 37,234 21,768 15,344 580,429 543,705 17,161,000 16,295,000 22. 2,131,000 2,131,000 640,000 427,000 10 102

23. 438,055 194,998 201,948 1,008 201,599 395,909 211,028 639,654 590,907 201,948 212,036 268,616,000 238,476,000 24. 600,451 484,359 30,392 17,101 3,358 1,660 5,916 22,171 640,117 525,291 103

25. 26. 3,091,000 8,502 (5,411) 3,091 104

27. (%) (%) 1.58 29,015 1.34 2.39 86,075 1.05 1.83 246,949 1.21 1.97 234,543 275,964 320,618 275,964 320,618 275,964 320,618 14,045,00029,015,000 9,765,00038,730,00037,345,000 105

28. (834) 1,568 5,386 580 6,700 10 834 676 (645) 865 2,244 4,741 580 7,565 10 (171) 2,784 2,613 2,073 7,525 580 10,178 3,130,000 22,878,000 27,452,000 27,452,000 10% 5% 106

28. 106,063,000 97,840,000 29. 5,000,000,0005,000,000,000 0.10 500,000 500,000 830,000,000830,000,000 0.10 83,000 83,000 30 30. 107

30. 30% 1% 0.1% 5,000,000 50,674,000 6.09% 28 1 (i)(ii) (iii) 108

30. 0.86 21,206,000 1.75 (180,000) 0.86 21,026,000 0.68 8,300,000 0.81 29,326,000 2,639,0000.3179 1,347,000 780,000 0.68 0.68 (%) 2.94 (%) 52.50 (%) 2.107 10 109

30. 342,000 342,000 1.75 1.75 342,000 342,000 1.75 1.75 342,000 342,000 1.75 1.75 1,026,000 1,026,000 110

30. Owyang King 2,400,000 2,400,000 1.05 1.05 2,400,000 2,400,000 1.05 1.05 3,200,000 3,200,000 1.05 1.05 2,400,000 2,400,000 0.79 0.79 2,400,000 2,400,000 0.79 0.79 3,200,000 3,200,000 0.79 0.79 1,200,000 1,200,000 0.375 0.375 1,200,000 1,200,000 0.375 0.375 1,600,000 1,600,000 0.375 0.375 20,000,000 20,000,000 111

30. 2,490,000 2,490,000 0.68 0.68 2,490,000 2,490,000 0.68 0.68 3,320,000 3,320,000 0.68 0.68 8,300,000 8,300,000 20,000,000 8,300,000 28,300,000 21,026,000 8,300,000 29,326,000 29,326,0003.53% 29,326,0002,933,000 20,727,000 27,886,000 3.35% 112

31. (a) (i) CIL (ii) (b) 386,419 353,435 7,424 111,629 858,907 780 780 (111) 111 (651) (651) 12 (14,940) (14,940) 386,419 353,435 8,093 96,149 844,096 1,347 1,347 (1,392) (1,392) 12 (16,600) (16,600) 386,419 353,435 9,440 78,157 827,451 113

32. 27,339 26,760 21,647 10,588 48,986 37,348 33. 32 382 380 1,944 3,514 2,326 3,894 114

34. 714,448 723,119 275,964 320,618 35. (a) 48,392 38,999 115

35. (b) (i) 4 (i) 21 (c) 27,816 22,480 184 152 28,000 22,632 8 116

36. 7,750 7,750 594,093 594,093 13,359 13,359 3,253 3,253 639,654 639,654 1,247,106 7,750 3,253 1,258,109 7,750 7,750 560,681 560,681 12,272 12,272 590,907 590,907 1,163,860 7,750 1,171,610 117

36. 355,977 362,212 6 201,948 212,036 557,925 574,254 640,117 525,291 51,424 54,017 275,964 320,618 4 160 160 967,665 900,090 118

36. 337 331 37. 119

38. (i) 27 50 (1,080) (1,080) 50 1,429 1,429 (50) 1,080 1,080 (50) (1,429) (1,429) 50 (1,086) (1,086) 50 1,309 1,309 (50) 1,086 1,086 (50) (1,309) (1,309) 120

38. (ii) % 5 23,726 5 392 5 499 (5) (23,726) (5) (392) (5) (499) 5 11,893 5 3,767 5 2,558 (5) (11,893) (5) (3,767) (5) (2,558) 121

38. (iii) 21 (iv) 640,117 525,291 51,424 54,017 275,964 320,618 4 160 160 967,665 900,090 122

38. (iv) 337 331 275,964 320,618 276,301 320,949 (v) 363,690,000 270,289,000 39. 123

3,164,321 2,814,290 2,526,587 2,428,804 2,664,579 103,182 42,898 33,835 41,027 51,888 (26,878) (9,036) (2,736) (7,786) 4,674 76,304 33,862 31,099 33,241 56,562 76,307 33,874 31,111 33,252 56,572 (3) (12) (12) (11) (10) 76,304 33,862 31,099 33,241 56,562 2,159,347 2,028,855 1,932,006 1,882,171 1,907,882 (1,033,182) (951,209) (873,385) (843,741) (891,451) 1,126,165 1,077,646 1,058,621 1,038,430 1,016,431 1,125,359 1,076,837 1,057,800 1,037,597 1,015,587 806 809 821 833 844 1,126,165 1,077,646 1,058,621 1,038,430 1,016,431 124