Baguio Green Group Limited 1397 1,028.7 821.3 25.3% 98.2 83.9 17.1% 17.7 62.5 71.7% 1.3 5,395,000 1
2
3
2013 2022 48% 55% 10 4 18 821.3 25.3%1,028.7 26.2% 930.5 737.4 17.1% 98.2 83.9 9.5% 10.2% 4
71.7% 17.7 13.2 27.4 32.7% 8,934 6,732 34.4 55.6% 53.5 5.9% 1.7% 30.9 3.0% 0.05 0.20 0.013 551.7 67.2% 734.6 71.4% +33.2% 138.2 16.8% 143.5 14.0% +3.9% 74.7 9.1% 84.2 8.2% +12.7% 56.7 6.9% 66.4 6.4% +17.1% 821.3 100.0% 1,028.7 100.0% +25.3% 8.3% 8.1% 0.2p.p. 17.0% 17.3% +0.3p.p. 8.1% 8.5% +0.4p.p. 14.9% 10.4% 4.5p.p. 10.2% 9.5% 0.7p.p. 5
551.7 734.6 33.2% 8.1% 8.3% 1,254.6 803.2 3.9%143.5 138.2 17.3% 17.0% 209.0 134.4 74.7 12.7% 84.2 8.5% 8.1% 61.8 55.8 6
18 3,000 17.1% 66.4 56.7 4.5% 10.4% 127.9 67.5 1,254.6 803.2 331.3 120.1 209.0 134.4 47.8 26.8 61.8 55.8 5.7 0.3 127.9 67.5 47.2 13.2 1,653.3 1,060.9 432.0 160.4 7
2014 2014 2014 2014 2014 2014/15 Mediazone Group 2015 GS1 Hong Kong 2014 8
2014 2014 2014 18 20 30 9
821.3 1,028.7 25.3% 4 10
737.4 930.5 89.8% 90.5% 0.7% 98.2 83.9 17.1% 9.5% 0.7% 100% 27.4 0.4 1.3 1.7 376.5% 11
53.5 34.4 5.2% 4.2% 1.2 1.4 8.3 8.4 1.0% 0.8% 62.5 44.8 17.7 13.2 27.4 6.4 20.7 6.3 61.4 36.5 68.2% 12
326.0 246.3 257.3 230.0 1.3 1.1 80.0 72.3 1.0 2.0 58.7 43.9 3.7 2.8 13
90.0 25.4 14.8 10.6 17.9 5.7 12.2 11.7 1.5 10.2 35.0 31.6 3.4 90.0 53.6 36.4 17 1.3 5,395,000 14
183 22 183 22 14 3.21 15
10 16
5 1,028,711 821,259 (930,491) (737,394) 98,220 83,865 6 3,507 4,230 27,410 50 82 (13,202) (2,193) (1,701) (357) (53,490) (34,380) 33,384 78,657 8 (8,372) (8,291) 7 25,012 70,366 9 (7,331) (7,865) 17,681 62,501 337 390 337 390 18,018 62,891 11 0.05 0.20 10 37,395 4,000 17
171,777 135,054 12,539 12,202 7,237 137 191,553 147,393 3,669 3,742 12 244,795 194,190 14,518 11,165 463 428 1,184 293 61,365 36,491 325,994 246,309 13 16,964 16,463 105,479 77,041 109,741 112,472 24,183 21,291 939 2,776 257,306 230,043 68,688 16,266 260,241 163,659 6,609 9,035 55,820 50,987 10,111 6,954 72,540 66,976 187,701 96,683 14 4,150 18,330 183,551 78,353 187,701 96,683 18
1. Baguio Green (Holding) Limited Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman KY1-1111, Cayman Islands 93 4 A 2. 622 9 11 76 87 32 2 17 2 36 19
3. 10 12 27 32 36 39 21 10 12 27 10 12 27 10 12 27 10 32 32 32 20
36 36 36 13 39 39 39 21 21 21 21 21
9 1 14 2 15 3 11 5 16 5 38 16 5 41 19 4 27 5 10 28 5 6 4 5 1 2 3 4 5 6 9 9 9 9 39 9 9 39 9 22
9 14 14 14 14 14 15 15 15 18 11 15 15 15 15 15 15 11 11 3 3 36 3 23
11 11 16 38 16 38 (a) (b) 16 38 16 41 16 41 16 41 41 16 41 19 19 19 24
27 9 9 39 28 27 28 10 1 27 10 28 28 10 10 10 28 25
2 (i) (ii) 2 3 9 39 3 8 (i) (ii) 13 13 39 9 16 38 24 3 13 39 9 32 26
40 40 3 (a) (b) 40 3 5 7 7 34 19 34 34 4. 8 27
734,592 143,555 84,210 66,354 1,028,711 58,407 24,683 6,720 6,709 96,519 3,507 50 50 (13,202) (53,490) (8,372) 25,012 551,694 138,193 74,696 56,676 821,259 45,501 23,552 6,014 8,441 83,508 4,230 27,410 82 82 (2,193) (34,380) (8,291) 70,366 28
286,656 55,382 56,625 85,619 484,282 33,265 517,547 112,409 17,621 30,294 40,422 200,746 129,100 329,846 210,096 49,257 43,505 58,193 361,051 32,651 393,702 85,744 19,350 26,511 35,256 166,861 130,158 297,019 29
28,700 1,955 4,269 23,732 68 58,724 8,688 879 2,724 6,609 82 18,982 254 (307) (171) 33 (191) 75 26 101 16,332 612 23,542 3,242 133 43,861 6,055 721 1,424 5,405 64 13,669 54 54 967 49 780 296 2,092 27,410 27,410 140 140 753,083,000 572,166,000 10% 10% 30
10% A 400,145 330,173 B 352,938 241,993 753,083 572,166 5. 734,592 551,694 143,555 138,193 84,210 74,696 66,354 56,676 1,028,711 821,259 6. 1,241 2,265 513 11 6 1,231 378 3,507 2,138 2,092 3,507 4,230 31
7. 800 530 160 7,844 5,727 11,138 7,942 54 101 140 46,909 47,174 780,253 594,204 3,916 1,181 8,567 5,910 28,216 23,336 820,952 624,631 13,649 13,211 2,965 2,196 16,614 15,407 8. 246 327 4,970 4,841 307 683 2,849 2,440 8,372 8,291 32
9. 16.5% 4,174 5,850 102 3,157 1,913 7,331 7,865 10. 1.3 5,395,000 1.3 5,395 32,000 4,000 37,395 4,000 4,000,000 32,000,000 11. 17,681,000 62,501,000 378,561,644 320,000,000 320,000,000 100 319,999,900 33
12. 60 221,253 161,209 61 120 15,467 24,673 121 365 7,893 8,041 365 182 267 244,795 194,190 30 60 13. 30 11,898 8,332 31 60 3,195 6,025 61 90 485 1,077 90 1,386 1,029 16,964 16,463 30 60 34
14. 0.01 10,000,000 100,000 990,000,000 9,900,000 1,000,000,000 10,000,000 0.01 1 99 1 319,999,900 3,199,999 95,000,000 950,000 415,000,000 4,150,000 15. 35