PICO FAR EAST HOLDINGS LIMITED 752 1 2 4,216,164 3,833,383 (3,009,435) (2,693,993) 1,206,729 1,139,390 3 79,564 72,558 (479,189) (457,935) (465,787) (456,327) (2,073) (880) 339,244 296,806 4 (1,055) (2,361) 338,189 294,445 24,085 10,903 (3,846) (5) 358,428 305,343 5 (77,579) (63,884) 6 280,849 241,459 274,695 240,494 6,154 965 280,849 241,459 8 22.54 19.77 22.50 19.72
280,849 241,459 (91,107) (17,061) 186 259 (869) (90,848) (17,744) 190,001 223,715 191,909 223,525 (1,908) 190 190,001 223,715 2
172,151 116,511 571,414 636,251 66,350 66,397 17,866 20,822 7,500 70 141,811 146,423 3,975 4,132 151 1,307 12,214 69,622 1,226 1,650 9,351 10,368 1,004,009 1,073,553 57,640 46,980 76,088 57,594 9 1,152,107 1,184,109 12,657 21,887 2,596 146 17,703 11,609 23,345 4,213 1,009,707 841,812 2,351,843 2,168,350 144,485 233,575 10 1,400,713 1,251,614 9,547 9,724 52,685 45,824 186 6,271 285 388 1,607,901 1,547,396 743,942 620,954 1,747,951 1,694,507 3
269 202 32,071 33,394 32,340 33,596 1,715,611 1,660,911 61,007 60,811 1,620,343 1,551,024 1,681,350 1,611,835 34,261 49,076 1,715,611 1,660,911 4
1. 10 12 27 10 32 36 21 5
39 39 19 2 3 13 40 3 40 403 6
3 3 13 13 19 9 2. 7
(a) 2,969,690 491,311 495,236 259,927 4,216,164 349,001 1,899 51,296 9,228 411,424 308,141 49,290 20,763 20,937 399,131 14,808 9,277 24,085 (3,846) (3,846) 5,871 2,958 176 182 9,187 829 226 1,055 24,680 4,493 3,438 2,950 18,586 54,147 208 208 2,779 2,779 15,426 5,515 952 2,614 24,507 29,942 281 686 1,366 3,984 36,259 2,131,332 371,205 195,679 217,812 2,916,028 1,053,714 214,614 166,282 120,875 1,555,485 105,697 36,114 141,811 7,500 7,500 2,761,573 475,812 471,431 124,567 3,833,383 339,193 2,637 43,008 506 385,344 257,447 70,469 7,814 7,633 343,363 2,146 8,757 10,903 (5) (5) 4,323 4,472 49 421 9,265 2,037 324 2,361 23,114 4,995 3,471 3,713 19,104 54,397 8 8 9,851 4,674 9,753 213 24,491 41,467 19,625 4,853 6,571 6,663 79,179 1,993,217 402,679 199,523 176,616 2,772,035 990,898 260,397 161,083 89,396 1,501,774 107,322 39,101 146,423 70 70 8
(b) 4,627,588 4,218,727 (411,424) (385,344) 4,216,164 3,833,383 399,131 343,363 (40,703) (38,020) 358,428 305,343 2,916,028 2,772,035 12,225 13,449 408,670 443,160 1,226 1,650 17,703 11,609 3,355,852 3,241,903 1,555,485 1,501,774 52,685 45,824 32,071 33,394 1,640,241 1,580,992 9
(c) 2,513,344 2,281,828 620,620 644,525 1,077,899 1,024,222 345,396 376,629 225,117 150,004 16,339 18,433 177,977 198,469 3,979 305 221,827 178,860 2,972 3,283 4,216,164 3,833,383 989,306 1,043,175 3. 3,070 8,794 25 1,078 16 4 9,187 9,265 31,083 31,687 4,753,000 26,768,000 4. 1,007 2,322 48 39 1,055 2,361 10
5. 3,087 3,041 77,765 59,411 (1,430) (106) (2,098) 1,478 77,324 63,824 255 60 77,579 63,884 16.5%16.5% 338,189 294,445 16.5%16.5% 55,801 48,584 12,519 11,089 (2,245) (32,270) 13,262 27,935 (3,070) (3,308) 4,993 5,617 (126) (23) (3,528) 1,372 (27) 4,888 77,579 63,884 11
6. 5,071 5,107 50,055 49,331 362 671 9 1,247 79 1,920 1,910 18,968 21,660 2,618 3,216 2,534 6,584 254,368 217,838 24,507 24,491 85 2,172 3,156 3,827 8 8 200 ( 2,779 1,811 1,724 23,232 16,817 25,043 18,541 639,849 597,114 435 274 108,000 108,000 60,420 55,237 725,747 671,166 3,941 607 853 5,205 921 11 9,567 11,874 12
7..0 5.5 73,161 66,888 4.5 4.5 54,906 54,729 128,067 121,617 6.5 3.0 8. 274,695 240,494 1,216,216,104 1,216,080,104 2,371,299 80,153 1,218,587,403 1,216,160,257 2,467,075 3,542,059 1,221,054,478 1,219,702,316 13
9. 985,509 996,454 (43,912) (32,805) 941,597 963,649 48,928 43,261 161,582 177,199 1,152,107 1,184,109 30 90 91 668,865 739,348 91 180 115,078 124,358 181 365 108,377 82,124 49,277 17,819 941,597 963,649 28,715 9,519 30,338 529,552 190,040 69,182 36,079 48,172 941,597 63,375 10,796 42,786 504,140 205,529 63,656 25,638 47,729 963,649 43,912,000 32,805,000 14
32,805 30,712 (2,345) (19) 18,595 11,088 (1,729) (2,935) (2,686) (6,041) (728) 43,912 32,805 519,147,000 514,388,000 91 287,393 328,347 91 180 124,056 139,487 181 365 64,156 31,389 43,542 15,165 519,147 514,388 16,970,000 17,312,000 10. 468,423 456,231 913,679 773,762 18,611 21,621 1,400,713 1,251,614 15
91 277,662 292,646 91 180 67,451 65,812 181 365 56,496 70,693 66,814 27,080 468,423 456,231 36,860 7,178 8,232 345,940 26,569 10,873 14,968 17,803 468,423 17,074 9,139 13,698 314,168 25,808 18,716 22,107 35,521 456,231 16
10.0% 42.1638.33 (EBITDA)14.6% 4.0443.528 16.3% 2.8082.415 14.2% 2.7472.405 3% 6.5 6.0 3.0 4.5 4.5 14.0 10.5 17
80,000 42.16 38.3359.6%59.5% 25.6%26.7% 5.3% 3.9% 4.2%5.2%5.3% 4.7% 1. 29.7027.62 70.5%72.1%3.081 2.574 1,000 18
1. 2. 3. 4. 5. 6. Art Central 7. 8. 9. 10. 11. 12. 13. 14. 15. 16. 17. 18. 19. 20. 360 23,000 19
Portraits of the People Sing50 2,000 60,000380,000 20
2. 4.914.7611.6% 12.4% 4,9307,050 21
3. 4.954.71 11.7% 12.3%2,080780 1. 2. 3. 4. 5. 6. Siam ParagonEverest 7. 8. 9. 10. -Truong Chinh 11. 12. 13. 14. 15. 16. 3D 1,000150 440 22
Pico (Thailand) Public Company Limited 4. 2.601.24 6.2% 3.2%2,090760 1. 50 2. 3. 4. 5. 6. 7. 8. Green Philippines 9. 10. 11. 12. 13. 14. Santastic 15. 23
ITMA 140100,000ITMA ITMA ITMA ITMA ITMA 4.5%16.6315.91 10.338.46 2,330 420 10.328 8.397 20630 1,009.7 841.8 23.3 4.2 (0.2) (6.3) 1,032.8 839.7 24
3,6007,900 1.46 1.401.381.33 1.46 1.40 1.38 1.33 86% 14% 2,000 7.266.71 25
11,843 15,570 13,340 13,697 23,345 4,213 986 49,514 33,480 865,195 525,029 117,380 37,767 31,502 37,631 148,882 75,398 38 570 26
Pico Sanderson (HK) LimitedPSHKKaden Construction LimitedKaden PSHK Kaden 4,567Kaden 5,969 110,301 153 3,664 39,155 113,965 39,308 27
Marketing B2B (IOE) 33 A18 28
33 A18 A2.1 A4.1 A4.1 29
http://www.hkexnews.hk http://www.pico.com 30