2006 : 604
1 9 8 28 26 604 http://www.shenzheninvestment.com
2 739,464 734,364 (462,672) (447,986) 276,792 286,378 5 78,411 66,316 120,012 127,530 (18,780) (30,858) (161,352) (169,014) (67,467) (19,124) 6 (89,073) (79,788) 83,928 158,751 7 222,471 340,191 8 (37,191) (39,435) 185,280 300,756 77,088 203,226 108,192 97,530 185,280 300,756 9 3.09 8.19 3.02 8.19
3 591,788 610,856 38,221 37,583 3,751 3,747 1,718,243 1,069,548 2,871,046 2,653,801 3,172,964 3,046,620 39,195 41,250 7,303 1,049 8,442,511 7,464,454 301,742 365,418 771,570 153,460 11 117,126 303,661 313,962 223,654 690 560 14 128,020 49,638 2,747,788 3,508,530 4,380,898 4,604,921 12 2,111,008 2,049,504 13 179,292 195,459 1,672,122 1,153,978 68,038 105,766 4,030,460 3,504,707 350,438 1,100,214 8,792,949 8,564,668
4 8,792,949 8,564,668 12 2,369,247 2,132,653 138,686 130,117 2,507,933 2,262,770 6,285,016 6,301,898 124,843 124,121 16 4,529,993 4,395,329 16 74,905 273,066 4,729,741 4,792,516 16 1,555,275 1,509,382 6,285,016 6,301,898
5 * * * * * * * * * * 124,121 1,495,348 43,089 223,180 43,665 (6,485) 536,692 2,362 1,176,147 74,472 3,712,591 1,375,590 5,088,181 (223,180) 223,180 540,235 540,235 10,712 550,947 124,121 1,495,348 43,089 43,665 (6,485) 536,692 2,362 1,939,562 74,472 4,252,826 1,386,302 5,639,128 (1,543) (1,543) 33 (1,510) (6,508) (6,508) (468) (6,976) (1,543) (6,508) (8,051) (435) (8,486) 203,226 203,226 97,530 300,756 (1,543) (6,508) 203,226 195,175 97,095 292,270 (74,472) (74,472) (74,472) 2,815 2,815 15 7,840 7,840 7,840 3,145 (1,195) 1,950 1,950 (1,480) (1,480) (1,480) (49,648) 49,648 (132,352) (132,352) 34,962 (34,962) 124,121 1,495,348 46,234 7,840 43,665 (8,028) 571,654 (6,821) 2,058,178 49,648 4,381,839 1,353,860 5,735,699
6 * * * * * * * * * * 124,121 1,495,348 46,234 7,840 43,665 (8,028) 571,654 (6,821) 2,058,178 49,648 4,381,839 1,353,860 5,735,699 3,934 3,934 (144) 3,790 96,829 96,829 24,119 120,948 3,934 96,829 100,763 23,975 124,738 331,113 331,113 213,181 544,294 3,934 96,829 331,113 431,876 237,156 669,032 8,960 8,960 8,960 (11) 19,500 19,489 8,276 27,765 (601) (194) 795 (49,648) (49,648) (49,648) (273,066) 273,066 (89,910) (89,910) 14,629 (14,629) 124,121 1,495,348 45,622 16,800 43,665 (4,094) 586,089 109,508 2,102,391 273,066 4,792,516 1,509,382 6,301,898
7 * * * * * * * * * * 124,121 1,495,348 45,622 16,800 43,665 (4,094) 586,089 109,508 2,102,391 273,066 4,792,516 1,509,382 6,301,898 (1,365) (1,365) (887) (2,252) 45,637 45,637 19,238 64,875 (1,365) 45,637 44,272 18,351 62,623 77,088 77,088 108,192 185,280 (1,365) 45,637 77,088 121,360 126,543 247,903 (273,066) (273,066) (273,066) (2,233) (2,233) (2,233) 1,015 27,245 (5,079) 23,181 23,181 (52) (52) (52) (293) 293 (11,138) (11,138) (11,138) 15 53,166 53,166 53,166 15,456 (355) 10,906 26,007 26,007 (74,905) 74,905 (80,650) (80,650) 38,520 (38,520) 124,843 1,522,541 293 61,078 64,887 43,665 (5,814) 624,609 166,051 2,052,683 74,905 4,729,741 1,555,275 6,285,016 * 4,529,993,0004,395,329,000
8 438,788 464,702 (1,431,391) (168,009) 231,861 (70,456) (760,742) 226,237 3,508,530 3,384,560 2,747,788 3,610,797 2,747,788 3,610,797
9 1. 34 2.
10 2.
11 2. 3. (1) (2) (3)
12 3.
13 3. (i) (ii) (iii)
14 3. 4. 134,256 159,678 164,318 77,468 159,291 44,453 739,464 29,961 88,658 7,237 14,911 3,439 349 1,797 146,352 120,012 120,012 29,961 208,670 7,237 14,911 3,439 349 1,797 266,364 39,736 (78,484) (89,073) 16,592 1,121 1,293 3,406 (22,580) 119,178 (35,082) 83,928 (37,191) 185,280
15 4. 178,611 142,059 132,455 75,693 183,102 22,444 734,364 24,846 76,387 9,063 17,123 6,825 (466) (22) 2,037 135,793 127,530 127,530 24,846 203,917 9,063 17,123 6,825 (466) (22) 2,037 263,323 41,630 (43,725 ) (79,788 ) 34,342 10,397 491 2,318 (20,789) 118,769 13,223 158,751 (39,435 ) 300,756 5. 35,877 33,627 12,539 14,053 951 8,133 29,044 10,503 78,411 66,316
16 6. 111,492 95,398 (22,419) (15,610) 89,073 79,788 7. 30,867 34,496 885 1,456 (120,012) (127,530) (951) (8,133) 2,099 499 3,543 1,169
17 8. 34,633 18,754 2,558 20,681 37,191 39,435 13,233,000 25,200,000 9. 77,088,000 203,226,000 2,493,822,3442,482,413,966 77,088,000 2,493,822,344 56,781,185
18 10. 3.00 2.00 11. 94,702 289,863 17,492 11,882 4,932 1,916 117,126 303,661
19 12. (%) 5.84 6.70 2006 41,779 50,922 4.49 6.84, 2006 2,069,229 1,998,582 LIBOR+0.55 LIBOR+1.5, SIBOR+0.75 2,111,008 2,049,504 5.18 5.43, 2007 2009 2,369,247 2,132,653 LIBOR+0.63 LIBOR+0.85 4,480,255 4,182,157 2,111,008 2,049,504 776,910 542,857 1,592,337 1,589,796 4,480,255 4,182,157
20 12. 83,218,00068,310,000 6,053,0005,986,000 2,611,631,000 13. 140,869 135,606 5,602 12,501 2,264 5,448 30,557 41,904 179,292 195,459 14.
21 15. 10 53,166,000 7,840,000 16. 57
22 17. 280,270 418,075 18. (i) 10,882 10,761 (ii) 1,022,362,000 1,166,133,000
23 18. (iii) (i) (ii) 170,000,000 1,300,000
24 19. (a) (i) 1,301 1,398 (ii) 58,565 (i) (ii) (b) 3,196 1,343 34,130 7,840 37,326 9,183
25 20. 51% 9%9% 25% 9%
26 21. (i) (1) 661,879,500 636,423,000 (2)590,700,000 567,981,000 (ii) 19 Newton Industrial Limited Newton1.00 B840,594,100815,377,000 Newton55.88% Newton Newton34% 22.
27 226 34 700
28 20
29 739.5222.5 35% 77.162% 5.5 1.9 134.325% 4% 3.6 4.0 0.9 14.0
30 10 121.9 326.2 2 28.6 1,030 40.0 391.4227.3 90% 159.712% 120.0 51%
31 164.324% 60.118% 33.013% 63% 210.0 112.835.1
32 2% 159.313% 98.0 19.7 4,729.7 2,747.8 4,480.32,369.2 36.63% 4.65
33 122,300,000 1.33 2.165 20,300,000 5,864,000 2,496,849,966 2,482,413,966 9,418 36
34 5-7
35 661.9636.4 590.7568.0 91% 63 Newton Industrial Limited 55.88%Newton Industrial Limited 34%840.0 Newton Industrial Limited55.88%19% 371.0
36 352 XV 10,000,000 10,000,000 0.40 2,500,000 8,800,000 11,300,000 0.45 4,000,000 4,000,000 0.16 4,000,000 4,000,000 0.16 4,000,000 4,700,000 8,700,000 0.35 8,000,000 8,000,000 0.32 6,000,000 6,000,000 0.24 24,000,000 24,000,000 0.96 8,000,000 8,000,000 0.32 3,400,000 3,400,000 0.14 10,000,000 10,000,000 0.40 4,000,000 4,000,000 0.16
37 3,400,000 3,400,000 0.14 2,600,000 2,600,000 0.10 5,300,000 1,400,000 6,700,000 0.27 500,000 0.08 250,000 0.04 352
38 * 6,000,000 3,000,000 3,000,000 18/5/2005 18/5/2005 1.088 1.350 17/5/2010 7,000,000 7,000,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 5,000,000 2,500,000 2,500,000 18/5/2005 18/5/2005 1.088 1.350 17/5/2010 6,300,000 6,300,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 1 8/3/2011 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 2 8/3/2011 2,000,000 2,000,000 5/7/2002 5/7/2002 1.265 3 4/7/2007 4,000,000 4,000,000 18/5/2005 18/5/2005 1.088 2.300 17/5/2010 4,000,000 4,000,000 18/5/2005 18/5/2005 1.088 1.350 17/5/2010 4,700,000 4,700,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011
39 * 4,000,000 4,000,000 18/5/2005 18/5/2005 1.088 17/5/2010 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2006 2,000,000 2,000,000 27/6/2002 27/6/2002 1.265 26/6/2007 3,500,000 3,500,000 18/5/2005 18/5/2005 1.088 17/5/2010 3,300,000 3,300,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 2,000,000 2,000,000 27/6/2002 27/6/2002 1.265 26/6/2007 3,500,000 3,500,000 18/5/2005 18/5/2005 1.088 17/5/2010 3,300,000 3,300,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 2,000,000 2,000,000 18/5/2005 18/5/2005 1.088 4 17/5/2010 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 4 8/3/2011 24,000,000 24,000,000 9/3/2006 9/3/2006 1.330 1.390 5 8/3/2011 1,200,000 1,200,000 3/7/2002 3/7/2002 1.265 6 2/7/2007 2,800,000 2,800,000 18/5/2005 18/5/2005 1.088 6 17/5/2010 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 6 8/3/2011 2,000,000 2,000,000 27/6/2002 27/6/2002 1.265 2.725 26/6/2007 600,000 600,000 18/5/2005 18/5/2005 1.088 2.725 17/5/2010
40 * 800,000 800,000 9/3/2006 9/3/2006 1.330 1.390 2.250 8/3/2011 3,333,333 3,333,333 29/5/2006 29/5/2006 2.165 2.200 28/5/2011 3,333,333 3,333,333 29/5/2006 29/5/2007 2.165 2.200 28/5/2011 3,333,334 3,333,334 29/5/2006 29/5/2008 2.165 2.200 28/5/2011 4,000,000 4,000,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 2,000,000 2,000,000 27/6/2002 27/6/2002 1.265 2.175 26/6/2007 600,000 600,000 18/5/2005 18/5/2005 1.088 2.175 17/5/2010 800,000 800,000 9/3/2006 9/3/2006 1.330 1.390 2.150 8/3/2011 1,200,000 1,200,000 5/7/2002 5/7/2002 1.265 4/7/2007 600,000 600,000 18/5/2005 18/5/2005 1.088 17/5/2010 800,000 800,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 600,000 600,000 18/5/2005 18/5/2005 1.088 17/5/2010 800,000 800,000 9/3/2006 9/3/2006 1.330 1.390 8/3/2011 43,600,000 45,800,000 20,300,000 2,000,000 46,000,000 113,100,000
41 * 2,000,000 2,000,000 27/6/2002 27/6/2002 1.265 26/6/2007 16,400,000 (1,200,000) 15,200,000 3/7/2002 3/7/2002 1.265 6 2/7/2007 20,000,000 20,000,000 5/7/2002 5/7/2002 1.265 4/7/2007 1,000,000 1,000,000 8/7/2002 8/7/2002 1.265 7/7/2007 23,600,000 1,000,000 (4,800,000) 17,800,000 18/5/2005 18/5/2005 1.088 4 6 17/5/2010 76,500,000 (40,000,000) 36,500,000 9/3/2006 9/3/2006 1.330 1.390 1 2 4 8/3/2011 6 63,000,000 76,500,000 2,000,000 (46,000,000) 91,500,000 106,600,000 122,300,000 20,300,000 4,000,000 204,600,000 * 1. 2. 3.
42 4. 5. 6. 7. 9,500,0001.088 1.340 8. 112,300,000 1.330 9. 4,000,0001.088 1.990 10. 2,000,000 600,000 1.265 1.088 2.775 11. 2,000,000 600,000 1.265 1.088 2.450
43 12. 800,0001.330 2.200 13. 10,000,000 (a) 2.165 3,333,333(b) 2.165 3,333,333 (c) 2.165 3,333,334 14. 800,0001.330 2.350 53,166,000 (%) 8% (%) 56% (%) 4.47%/4.63% 5 1.330/2.165 1.390/2.200
44 336 1,401,123,966 56.12 336 3.00 2.00 74,905,000 49,648,000
45 28 26
46 0.05 5,864,000 1.90 1.86 11,105,780