2777 二零一二年年報
15 40
4 6 10 16 24 28 29 32 40 46 52 53 57 59 150 151 152 159 160
2
3
4
2012 100 10 B 5
2012 2011 30,365,056 27,370,095 11% 12,378,280 11,415,851 8% 5,501,979 4,841,650 14% 1.7224 1.5057 14% 0.6 0.6 12,861,714 9,025,863 42% 98,587,210 84,158,884 17% 71,757,336 61,426,510 17% 8.29 7.01 18% % 34.8 39.8-13% % 22.8 22.6 1% % 86.0 85.9 0% 6
18,196 24,642 27,370 30,365 09 10 11 12 09 10 11 12 0.8998 1.3501 1.5057 1.7224 97.6 94.4 85.9 86.0 2,900 4,351 4,842 5,502 09 10 11 12 09 10 11 12 7
8
9
11% 30417%56.6 10
11 320 322 28813% 32% 285 219 20 96,900 238 14.5 10.5%281 153.2
12 13 30 32 10.875% 2.38
70% 420 23 284 1/3 2/3 13
14
15
8% 322 13% 92%73% 26% 56.9 84.4 15% 42%12,860 18,890 218.7 32% 287.6 13,040 11,200 16
(%) (%) 447,000-42% 8,443-15% 569,000 88% 7,025 3% 299,000 27% 4,245 14% 170,000 33% 1,341 26% 362,000 118% 1,893 73% 88,000-31% 896-21% 132,000 529% 996 408% 57,000-20% 830-12% 140,000 21% 1,702 20% 432,000 196% 2,454 92% 17,000-32% 175-37% 94,000 25% 1,215 100% 44,000 863 25,000 122 2,876,000 32% 32,200 13% 686 285 335 7%736 750 8 1,570,000 1,145,000 7 1,340,000 1,077,000 5 1,123,000 760,000 1 199,000 181,000 1 834,000 700,000 2 182,000 149,000 2 109,000 105,000 1 10,000 10,000 3 300,000 296,000 4 771,000 611,000 2 357,000 303,000 1 240,000 199,000 1 149,000 107,000 1 172,000 144,000 39 7,356,000 5,787,000 17
18 84.4 27.4 4.8 8.2 12.6 2.8 2,000 16% 6,850 12.5 1.5 4.4 73% 18.9 260 680 880,000 60 13%8,000 8.96 4.30
19 99 90 22,300 1.96 9.96 390 6.2 1.85 6,600 70.3 22% 80% 12 18.330% 11.4 42.5 107 31.9 750,000 129 300 13.4 10.6 100
20 24 1.52 17 572,000 1) 2) 3) 3.7 12.2 73% 169,000 545,000 24.512.8 92% 210 14.9 43.3 2.52,948 1.73 42.34 11 182231 1.22 12 45 10,300
70 6 44,000 8.63 153.2 32.6 19.9 2,860 Viva Viva 3,741,000 3,467,000 4,473,000 4,473,000 3,099,000 3,016,000 5,199,000 5,199,000 680,000 561,000 391,000 391,000 280,000 280,000 476,000 416,000 2,670,000 2,507,000 2,527,000 2,072,000 338,000 338,000 2,850,000 2,825,000 392,000 392,000 700,000 700,000 90,000 90,000 710,000 693,000 28,616,000 27,420,000 21
* J2-7 104,000 351 91 * F1-2 115,000 375 * J1-4 55 163,000 38,000 350 J1-1 66,000 176 # 39,000 350 * 120,000 540 * 60,000 Viva * 111,000 * 22,000 321 58,000 400 * 43,000 * 54,000 342 45,000 350 * 46,000 321 * 73,000 68,000 390 * 255,000 59,000 350 22
38,000 300 76,000 300 200,000 50,000 380 * # 420 23% 284 216,000 169,000 464,000 360,000 168,000 135,000 34,000 34,000 122,000 120,000 184,000 182,000 267,000 202,000 125,000 88,000 116,000 59,000 403,000 361,000 134,000 113,000 325,000 229,000 87,000 81,000 338,000 262,000 89,000 81,000 110,000 100,000 10,000 10,000 31,000 31,000 53,000 49,000 24,000 23,000 137,000 98,000 64,000 49,000 1,162,000 949,000 2,339,000 1,887,000 23
24
25
26
27
2.38 30 55 21 28
18,302 16,416 E-learning 150 50 20 2.16 500 29
30
31
48.35 17.1%56.59 8.21 10.5% 2,940 3,350 6.60 4.36 4.52 7.43 1.23 2.40 1 28,057,384 628,327 830,269 849,076 30,365,056 2 (16,212,852) (104,682) (644,960) (1,024,282) (17,986,776) 3 11,844,532 523,645 185,309 (175,206) 12,378,280 4 161,918 659,663 1,159 3,119 825,859 5 (1,695,609) (24,691) (216,205) (39,901) (1,976,406) (994) 340 654 7 10,309,847 1,158,617 (29,397) (211,334) 11,227,733 (1,096,026) (163,912) (204,317) (37,354) (1,501,609) 6 402,974 402,974 6 (87,015) (318) (87,333) 9,529,780 994,705 (233,714) (249,006) 10,041,765 8 (4,198,185) (252,080) 58,429 9,421 (4,382,415) 9 5,331,595 742,625 (175,285) (239,585) 5,659,350 1 25,390,191 491,044 758,078 730,782 27,370,095 2 (14,587,816) (95,964) (542,982) (727,482) (15,954,244) 3 10,802,375 395,080 215,096 3,300 11,415,851 4 306,448 406,084 4,331 9,009 725,872 5 (1,688,541) (19,720) (186,118) (29,879) (1,924,258) (10,825) 230 1,398 (9,197) 7 9,409,457 781,444 33,539 (16,172) 10,208,268 (766,893) (180,215) (180,108) (11,936) (1,139,152) 6 (19,131) (19,131) 6 116,942 1,276 118,218 8,740,375 601,229 (146,569) (26,832) 9,168,203 8 (4,229,421) (149,300) 36,642 8,692 (4,333,387) 9 4,510,954 451,929 (109,927) (18,140) 4,834,816 32
#7 #9 1. 253.910.5% 280.6 215.2 220.9 2.6% 11,500 13% 13,040 27% 27,840 43,010 26% 20% 18%28% 27% 13% 3% 74.19 72.13 98% 13.41 21.78 23.84 20% 18,230 39,120 27,840 56.54 69.41 4.2727.88 31.54 15,690 30% 20,440 56% 43,010 49.25 258,50057,500 16,090 14,890 41.598.56 10 10 24.58 268% 201,400 14 17 33
78,228 2,177,613 100% 47,829 1,870,852 100% 70,582 1,341,420 100% 111,300 767,793 100% 74,528 595,140 100% 18,401 513,201 100% 3,766 84,739 100% 2,330 68,670 100% 406,964 7,419,428 73,318 3,153,537 100% 118,840 1,361,644 100% 42,743 427,371 100% 19,513 363,199 100% 8,932 212,437 100% 5,207 74,234 100% 7,003 55,698 100% 1,065 5,536 100% 276,621 5,653,656 258,470 4,159,019 100% 22,155 474,086 100% 37,230 291,271 100% 89 900 100% 317,944 4,925,276 243,132 1,366,570 100% 4,158 27,092 100% 113 1,308 100% 247,403 1,394,970 184,426 1,411,442 100% 184,426 1,411,442 27,564 213,438 100% 9,831 96,112 100% 16,083 77,563 100% 53,478 387,113 34
12,837 305,903 100% 17,466 176,858 100% 17,111 166,881 100% 47,414 649,642 139,242 1,695,567 100% 62,161 762,851 100% 201,403 2,458,418 158,679 1,076,845 100% 90,930 654,089 100% 249,609 1,730,934 72,186 1,375,519 65% 63,511 326,430 100% 135,697 1,701,949 31,150 324,556 100% 31,150 324,556 2,152,109 28,057,384 2. 86% 85% 11% 10% 3%5% 6,480 5,620 15% 1) 19,560 2) 11,130 3) 11,640 9,360 3,480 6.88 2.7% 5.58 2% 17.13 14.80 3. 42.2% 10 35
60% 18.7 60% 52% 27.884.27 4. 5. 6.7% 6.0% 16.96 16.8910.5% 1,620 4.04 2,320 12.92 6. 20% 33.34% 25% 55 7. 32%15.02 11.39 356284 8.1% 27.72 45% 5 5.58 6.88 20.60 18.27 8. 41.98 21.36 24.30 20.62 9.6%7.6% 27.9% 28.5% 2.9% 9. 17.7% 18.6% 17.0% 16.5% 0.5% 36
(%) 1 850,398 680,069 25% 2 5,489,200 4,124,919 33% 3 13,347,220 12,687,557 5% 4 897,797 848,088 6% 5 3,795,093 3,355,575 13% 6 179,843 264,586-32% 7 2,696,531 2,402,822 12% 8 224,000 177,100 26% 9 1,624,219 2,209,693-27% 10 39,427,395 33,087,780 19% 11 7,964,288 6,035,545 32% 305,812 271,858 12% 9 7,609,054 7,581,432 0% 1,314,646 1,405,997-7% 12 5,835,622 2,899,620 101% 12 1,300,000-100% 12 7,026,092 4,826,243 46% 13 28,419,956 18,285,250 55% 2,780,705 2,364,187 18% 14 12,679,479 10,124,938 25% 15 13,165,205 14,054,998-6% 16 7,499,685 6,503,780 15% 13 1,432,052 352,033 307% 13 5,780,254 9,741,324-41% 26,829,874 22,732,374 18% 363,919 206,548 76% 1. 2. 1)2) 3. 4. 5. 6. 7. 8. 4.88% 9. 10% 37
10. 397,356,0000 396,859,000 11. 1,234,00050% 12. 13. 14. 56% 10.20 15. 16. 1 (2,464,109) 528,946 2 817,412 (1,106,673) 3 3,846,546 (249,746) 2,199,849 (827,473) 4,826,243 5,653,716 7,026,092 4,826,243 1. 268 2. 3. 16.59 128.6 356.3 1) 55 2) 7.00%26.123) 10.875% 3.88 86% 232 206 38
17,888 4,742 3,347 6,031 3,768 118.53 5,498 5,498 4,948 2,589 2,359 5,778 1,098 4,600 80 56.80 186 38 42 106 1.86 1,334 1,334 11.84 35,632 7,212 16,076 8,576 3,768 20%36% 55 73.1 81.05.58% 8.20% 6.45%5.97% 7.1% 212.1187.2 97.2 165.1 159.3 4% 39
40 53 56 3.13 3.13
4/4 2/4 3/4 3/4 4/4 3/4 3/4 4/4 4/4 41
2/2 2/2 2/2 1/1 1/1 1/1 1/1 1/1 1/1 137 (a) (b) (c) (d) (e) 42
43
44 5.3 0.8 ERP 15 45
45
46 5 10 11 12 59 149 151 0.1 0.122256 0.5 H H H H 18317 1712-1716 H H H H 18317 1712-1716
47 30% 30% 3,302 1,512 7 26 12.70 7.70 152 158 23 24.81 63 92
48
571 XV (i)xv7 8 (ii) XV352(iii) (a) 18 1,045,092,672 H 5,000,000 25,000,000 1,075,092,672 33.36% 1,005,092,672 20,000,000 H 6,632,800 1,031,725,472 32.02% 35,078,352 35,078,352 1.09% 22,922,624 22,922,624 0.71% H 1,003,600 1,003,600 0.03% 20,000,000 20,000,000 0.62% (b) XV 1 7.5% 2 35.0% 1 7.5% 2 35.0% 1. 15% 50% 2. 70%50% 49
336 5% XV 2 3 H JPMorgan Chase & Co. H 78,337,967 (L) 7.72% 10,003,200 (S) 0.99% 33,027,825 (P) 3.25% Prudential plc H 71,026,000 (L) 6.99% BlackRock, Inc. H 56,440,841 (L) 5.55% 5,833,423 (S) 0.57% Commonwealth Bank of Australia H 53,233,212 (L) 5.24% 5,067,768 (S) 0.49% Citigroup Inc. H 52,523,021 (L) 5.17% 30,467,566 (S) 3.00% 30,706,234 (P) 3.02% Lehman Brothers Holdings Inc. H 51,049,240 (L) 5.03% 67,663,183 (S) 6.66% European Investors Holding Company, Inc. H 50,908,700 (L) 5.01% Lange Christian H 50,908,700 (L) 5.01% The Bank of New York Mellon Corporation H 50,857,369 (L) 5.01% 50,048,169 (P) 4.93% (L) (S) (P) H 1,015,258,400 3% 30,457,75212 H0.3%3,045,775 28,000,000 50
13 8% 42 14A.31 1. 2. 3. 4. 43 51
52
53 56 XV 1,045,092,672 5,000,000 H 25,000,000 H 60 1277 XV 1,025,092,6726,632,800 H
59 XV 22,922,624 53 XV 35,078,352 54
64 62 Great Seas Marketing Inc. XV 1,003,600 H 79 71 55
56 68 (HKICPA) (C.P.A.(Australia)) (CIMA) 63 XV 20,000,000 72 55
59149 57
58
6 850,398 680,069 7 5,489,200 4,124,919 8 13,347,220 12,687,557 9 897,797 848,088 11 3,795,093 3,355,575 12 179,843 264,586 28 2,696,531 2,402,822 13 224,000 177,100 17 1,624,219 2,209,693 29,104,301 26,750,409 14 39,427,395 33,087,780 15 7,964,288 6,035,545 16 305,812 271,858 17 7,609,054 7,581,432 27 1,314,646 1,405,997 19 5,835,622 2,899,620 18 1,300,000 20 7,026,092 4,826,243 69,482,909 57,408,475 98,587,210 84,158,884 21 805,592 805,592 23 4,351,603 4,316,428 24 (167,364) (165,924) 37 1,597,184 1,288,948 19,878,940 16,280,782 26,465,955 22,525,826 363,919 206,548 26,829,874 22,732,374 26 28,419,956 18,285,250 28 2,780,705 2,364,187 31,200,661 20,649,437 25 12,679,479 10,124,938 13,165,205 14,054,998 29 7,499,685 6,503,780 26 1,432,052 352,033 26 5,780,254 9,741,324 40,556,675 40,777,073 71,757,336 61,426,510 98,587,210 84,158,884 28,926,234 16,631,402 58,030,535 43,381,811 65 149 59
6 94,213 41,717 7 921,354 560,308 8 169,021 156,052 9 22,932 24,299 10 15,510,319 11,737,079 11 586,540 583,040 12 138,466 138,466 28 160,735 129,924 13 224,000 177,100 17 322,090 1,260,620 18,149,670 14,808,605 14 3,154,553 3,118,064 15 1,212,478 1,086,920 17 6,823,638 9,520,216 27 44,615 134,301 19 1,199,586 967,422 20 335,362 518,468 12,770,232 15,345,391 30,919,902 30,153,996 21 805,592 805,592 23 4,351,603 4,316,428 24 (167,364) (165,924) 37 1,597,184 1,288,948 883,541 422,729 7,470,556 6,667,773 26 8,212,684 3,346,000 28 97,738 95,488 8,310,422 3,441,488 25 12,339,693 10,812,326 454,225 1,394,062 29 721,006 840,423 26 1,624,000 6,997,924 15,138,924 20,044,735 23,449,346 23,486,223 30,919,902 30,153,996 (2,368,692) (4,699,344) 15,780,978 10,109,261 65 149 60
5 30,365,056 27,370,095 31 (17,986,776) (15,954,244) 12,378,280 11,415,851 30 825,859 725,872 31 (454,006) (471,804) 31 (1,522,400) (1,452,454) 31 (9,197) 11,227,733 10,208,268 33 (1,501,609) (1,139,152) 11 402,974 (19,131) (87,333) 118,218 10,041,765 9,168,203 34 (4,382,415) (4,333,387) 5,659,350 4,834,816 5,501,979 4,841,650 157,371 (6,834) 5,659,350 4,834,816 36 1.7224 1.5057 65 149 37 1,916,621 1,920,470 61
5,659,350 4,834,816 23 35,175 (4,200) 35,175 (4,200) 5,694,525 4,830,616 5,537,154 4,837,450 157,371 (6,834) 5,694,525 4,830,616 65 149 62
805,592 4,320,628 14,661,501 19,787,721 211,500 19,999,221 4,841,650 4,841,650 (6,834) 4,834,816 (4,200) (4,200) (4,200) (4,200) (4,200) (4,200) (4,200) 4,841,650 4,837,450 (6,834) 4,830,616 1,882 1,882 (1,933,421) (1,933,421) (1,933,421) (165,924) (165,924) (165,924) (165,924) (1,933,421) (2,099,345) 1,882 (2,097,463) 805,592 (165,924) 4,316,428 17,569,730 22,525,826 206,548 22,732,374 805,592 (165,924) 4,316,428 17,569,730 22,525,826 206,548 22,732,374 5,501,979 5,501,979 157,371 5,659,350 35,175 35,175 35,175 35,175 35,175 35,175 35,175 5,501,979 5,537,154 157,371 5,694,525 (1,595,585) (1,595,585) (1,595,585) (1,440) (1,440) (1,440) (1,440) (1,595,585) (1,597,025) (1,597,025) 805,592 (167,364) 4,351,603 21,476,124 26,465,955 363,919 26,829,874 65 149 63
38 2,936,786 5,607,651 (2,197,435) (1,837,719) (3,203,460) (3,240,986) (2,464,109) 528,946 (778,713) (443,950) (80,091) (17,632) 38 436 52,034 38 47,529 5,500 500 (13,385) (535,201) 238,382 955,935 2,100 1,300,000 (1,300,000) 148,183 129,112 817,412 (1,106,673) 14,305,010 9,235,520 (7,312,437) (8,729,146) (37,667) (1,447,524) 1,437,107 (1,440) (165,924) (1,659,396) (2,027,303) 3,846,546 (249,746) 2,199,849 (827,473) 4,826,243 5,653,716 20 7,026,092 4,826,243 65 149 64
1. 104554 510623 2. 2.1 4 (a) 12 12 12 65
2. 2.1 (a) 7 (b) 1 (c) 1 10 27 27 10 11 28 11 66
2. 2.1 (c) 12 10 11 1210 11 12 12 13 7 1 1 16 32 34 32 67
2. 2.1 (c) 9399 39 79 39 9 2.2 2.2.1 50% 68
2. 2.2 2.2.1 (a) 39 (b) (c) 69
2. 2.2 2.2.2 2.3 2.11 70
2. 2.4 20% 50% 2.11 2.5 2.6 (a) 71
2. 2.6 (b) 2.7 20 30 5 6 15 5 10 2.11 2.8 72
2. 2.8 2.11 2.9 16 73
2. 2.10 (a) 2.11 (b) 2.11 (c) (d) 74
2. 2.11 2.12 2.12.1 (a) 12 2.20 2.21 (b) 12 2.12.2 75
2. 2.13 2.14 (a) (b) 76
2. 2.15 40 70 2.16 2.17 2.18 2.19 11 77
2. 2.19 2.20 2.21 2.22 H 78
2. 2.23 2.24 12 2.25 2.26 (a) 79
2. 2.26 (b) (c) 2.27 (a) (b) 80
2. 2.27 (c) 1,250 2.28 2.29 81
2. 2.29 (a) (b) 2.19 (c) (d) (e) (f) (g) 82
2. 2.30 (1) (2) 2.31 2.32 83
2. 2.32 18 3. 3.1 (a) (i) 26 25 84
3. 3.1 (a) (i) 1% 1% 181 (181) 158 (158) (2,748) 2,748 (1,155) 1,155 2,833 (2,833) 995 (995) (17,690) 17,690 (ii) (iii) 85
3. 3.1 (a) (iii) 25 25 (34,851) 34,851 (b) 20 5% 39 (c) 86
3. 3.1 (c) 1 1 2 2 5 5 1 9,695,720 16,119,907 11,270,789 5,260,777 42,347,193 50,222 50,222 113,001 213,445 * 11,749,667 11,749,667 771,222 2,180,893 950,972 3,903,087 1 10,808,407 7,074,332 9,494,276 5,776,018 33,153,033 * 9,623,952 9,623,952 2,028,110 828,683 1,640,233 4,497,026 1 2,222,301 7,549,088 1,112,758 10,884,147 * 12,227,961 12,227,961 742,924 2,152,596 553,304 3,448,824 1 7,341,710 2,173,010 1,537,559 11,052,279 * 10,763,157 10,763,157 2,028,110 828,683 1,640,233 4,497,026 * 87
3. 3.1 (c) (1) (2) 39(a) 3.2 26 35,632,262 28,378,607 (12,861,714) (9,025,863) 22,770,548 19,352,744 26,465,955 22,525,826 86.0% 85.9% 88
3. 3.3 1 12 3 2 4. (a) 2.11 9 20% 20% 89
4. (b) 2.11 9 10% 3,000,000 10%10% (c) (d) 30% 60% 90
4. (e) (i) (ii) (iii) 10%801,769,000 (f) 5%11,200,000 91
5. 28,057,384 680,868 874,284 993,398 30,605,934 (52,541) (44,015) (144,322) (240,878) 28,057,384 628,327 830,269 849,076 30,365,056 5,331,595 742,625 (175,285) (239,585) 5,659,350 (1,096,026) (163,912) (204,317) (37,354) (1,501,609) 402,974 402,974 (87,015) (318) (87,333) (4,198,185) (252,080) 58,429 9,421 (4,382,415) (130,138) (153,249) (24,581) (307,968) 9 (4,898) (4,898) (2,575) (206) (1,316) (4,097) 659,663 659,663 77,377,881 13,347,220 4,407,292 534,286 95,666,679 3,795,093 3,795,093 128,553 51,290 179,843 276,493 827,862 79,667 1,184,022 25,110,250 145,613 588,821 25,844,684 92
5. 25,390,191 541,083 797,688 740,271 27,469,233 (50,039) (39,610) (9,489) (99,138) 25,390,191 491,044 758,078 730,782 27,370,095 4,510,954 451,929 (109,927) (18,140) 4,834,816 (766,893) (180,215) (180,108) (11,936) (1,139,152) (19,131) (19,131) 116,942 1,276 118,218 (4,229,421) (149,300) 36,642 8,692 (4,333,387) (109,030) (134,503) (6,252) (249,785) 9 (37,403) (37,403) (521) (448) (283) (1,252) 435,686 435,686 64,729,517 12,687,557 3,654,365 507,523 81,578,962 3,355,575 3,355,575 207,357 57,229 264,586 439,700 21,882 461,582 23,485,416 258,789 435,731 24,179,936 93
5. 95,666,679 81,578,962 2,696,531 2,402,822 224,000 177,100 98,587,210 84,158,884 25,844,684 24,179,936 2,780,705 2,364,187 7,499,685 6,503,780 7,212,306 10,093,357 28,419,956 18,285,250 71,757,336 61,426,510 6. 10 50 850,398 680,069 94
6. 10 50 94,213 41,717 680,069 670,940 41,717 39,906 190,950 27,996 54,349 2,861 38 (495) (20,621) (18,372) (1,853) (1,050) 850,398 680,069 94,213 41,717 4,502 3,921 12,805 11,084 3,314 3,367 20,621 18,372 26 521,124 412,006 6,037 95
7. 1,333,627 2,382,760 311,919 178,826 308,260 260,217 4,775,609 (72,079) (193,675) (162,668) (101,788) (126,255) (656,465) 1,261,548 2,189,085 149,251 77,038 182,005 260,217 4,119,144 1,261,548 2,189,085 149,251 77,038 182,005 260,217 4,119,144 19,779 17,717 35,995 20,936 349,523 443,950 67,162 34,738 101,900 (272,402) (272,402) 38 (35,109) (2,681) (751) (220) (1,371) (40,132) 31 38 (45,908) (73,957) (55,311) (26,645) (25,720) (227,541) 995,070 2,112,447 110,906 86,168 175,850 644,478 4,124,919 1,089,313 2,379,469 327,653 213,991 326,062 644,478 4,980,966 (94,243) (267,022) (216,747) (127,823) (150,212) (856,047) 995,070 2,112,447 110,906 86,168 175,850 644,478 4,124,919 995,070 2,112,447 110,906 86,168 175,850 644,478 4,124,919 105,322 45,388 395,325 10,580 547,316 1,103,931 323,141 696,487 (1,019,628) 526,709 526,709 38 (9) (174) (581) (418) (1,182) 31 38 (41,809) (85,119) (66,752) (27,045) (16,762) (27,690) (265,177) 1,276,393 2,723,815 149,302 103,930 378,563 158,322 698,875 5,489,200 1,412,440 3,075,956 431,325 257,370 395,325 334,529 698,875 6,605,820 (136,047) (352,141) (282,023) (153,440) (16,762) (176,207) (1,116,620) 1,276,393 2,723,815 149,302 103,930 378,563 158,322 698,875 5,489,200 3,338,766,000 2,562,435,00026 96
7. 11,086,000 29,604,000 7.13%6.94% 539,171 14,846 45,624 599,641 (21,354) (8,870) (30,525) (60,749) 517,817 5,976 15,099 538,892 517,817 5,976 15,099 538,892 1,863 5,015 6,878 38,042 38,042 (328) (593) (921) (16,888) (1,195) (4,500) (22,583) 538,643 6,051 15,614 560,308 576,828 15,883 50,639 643,350 (38,185) (9,832) (35,025) (83,042) 538,643 6,051 15,614 560,308 538,643 6,051 15,614 560,308 1,935 11,047 284,589 297,571 92,965 92,965 284,589 (284,589) (22) (152) (174) (22,743) (2,094) (4,479) (29,316) 800,489 5,870 22,030 92,965 921,354 861,417 17,379 60,805 92,965 1,032,566 (60,928) (11,509) (38,775) (111,212) 800,489 5,870 22,030 92,965 921,354 521,091,00026 97
7. 100,627 67,673 164,550 159,868 265,177 227,541 8. 12,687,557 12,461,640 38 (77,131) (132,638) 30 38 659,663 435,686 13,347,220 12,687,557 156,052 218,426 (77,131) 12,969 14,757 169,021 156,052 98
8. (a) (b) 10 50 628,327 491,044 40,692 39,727 24,691 19,720 (c) (d) 26 9,212,863 8,549,379 672,069 103,000 (e) 41 99
9. a b 561,466 282,000 322,000 39,721 1,205,187 29,141 (2,983) (322,000) (5,106) (330,089) (2,397) 558,483 282,000 34,615 875,098 26,744 558,483 282,000 34,615 875,098 26,744 17,632 17,632 489 (7,239) (7,239) (2,934) 38 (37,403) (37,403) 521,080 282,000 45,008 848,088 24,299 524,063 282,000 322,000 57,353 1,185,416 29,630 (2,983) (322,000) (12,345) (337,328) (5,331) 521,080 282,000 45,008 848,088 24,299 521,080 282,000 45,008 848,088 24,299 80,091 80,091 1,698 (25,484) (25,484) (3,065) 38 (4,898) (4,898) 516,182 282,000 99,615 897,797 22,932 519,165 282,000 322,000 137,444 1,260,609 31,328 (2,983) (322,000) (37,829) (362,812) (8,396) 516,182 282,000 99,615 897,797 22,932 100
9. 4,320 3,960 21,164 3,279 25,484 7,239 a 9% 11% 12% 3% 10% 3% 10% 3% 3% 14.97% 15.45% b 1% 1% 3% 10% 3% 10% 3% 3% 15.56% 15.94% 101
10. 15,510,319 11,737,079 20,000,000 90% 10% 20,000,000 90% 10% 8,000,000 99.8% 0.2% 21,000,000 85% 6,500,000 25% 75% 6,500,000 25% 75% 6,500,000 25% 75% 100,000,000 90% 10% 400,000,000 97.5% 2.5% 102
10. 360,000,000 86% 14% 100,000,000 50% 50% 600,000,000 100% 10,000,000 90% 5% 100,000,000 90% 10% 100,000,000 95% 5% 100,000,000 40% 60% 300,000,000 98.67% 1.33% 500,000 100% 1,010,000 90% 10% 5,000,000 93.84% 6.16% 3,010,000 100% 60,000,000 100% 103
10. 300,000,000 90% 10% 15,000,000 100% 5,000,000 100% 3,010,000 80% 20% 5,000,000 90% 10% 120,000,000 100% 10,000,000 95% 5% 10,000,000 90% 10% 10,000,000 90% 10% 500,000 100% 6,000,000 100% 100,000,000 90% 10% 104
10. 100,000,000 95% 5% 196,001,568 95% 5% 250,000,000 95% 5% 1,394,781,578 96% 4% 100,000,000 80% 20% 30,000,000 52% 48% 5,000,000 100% 300,000,000 100% 21,750,000 100% 50,000,000 100% 200,000,000 100% 5,000,000 100% 1,000,000 100% 105
10. 500,000,000 100% 5,000,000 100% 5,000,000 100% 2,000,000 100% 3,000,000 100% 30,000,000 100% 604,280,000 98.35% 1.65% 300,000,000 100% 535,475,234 100% 50,000,000 100% 10,000,000 100% 100,000 100% 106
10. 502,507,000 80.1% 19.9% 65,000,000 100% 55,000,000 100% 100,000,000 100% 350,000,000 100% 10,000,000 100% 660,000,000 32.35% 67.65% 854,500,761 93.94% 6.06% 600,000,000 98.33% 1.67% 80,000,000 85% 30,000,000 65% 10,000,000 100% 200,000,000 95% 5% 320,000,000 100% 107
10. 8,000,000 100% 380,000,000 95% 5% 25,210,000 100% 11,060,000 100% 24,900,000 100% 11,650,000 100% 11,700,000 100% 15,000,000 100% 15,000,000 100% 300,000,000 100% 100,000,000 95% 5% 100,000,000 99.8% 0.2% 15,000,000 100% 108
10. 20,000,000 100% 30,000,000 100% 100,000,000 100% 100,000,000 95% 5% 20,000,000 100% 20,000,000 100% 30,000,000 100% 80,000,000 25% 75% 2,000,000,000 80% 20% 1,000,000,000 90% 10% 1,000,000 100% 1,000,000 100% 20,000,000 100% 109
10. 10,000,000 100% 10,000,000 100% 10,000,000 100% 10,000 100% (BVI) 1 100% 1 100% 50,000 100% 1 100% 110
11. 3,355,575 3,384,790 13,385 531,199 (500) (516,697) 402,974 (19,131) 23,659 (24,586) 3,795,093 3,355,575 583,040 697,369 4,000 23,893 (500) (138,222) 586,540 583,040 % 10,000 152,362 126,164 180 66.67% 20,000,000 136,458 120 (592) 66.67% 500,000 149 1,491 (958) 66.67% 20,000,000 696,537 602,568 12,724 66.67% 500,000,000 1,774,287 1,340,697 (36,108) 50% 1,993,000,000 7,068,739 4,598,713 768,950 33.34% 3,667,300,000 8,614,231 5,101,537 (8,707) 25% 10,000,000 8,381 (1,746) 25% 50,000 1,682,580 1,003,284 (50,378) 50% 855,000,000 3,677,827 1,856,148 326,218 50% 4,000,000 475,315 469,748 (2,270) 50% 111
11. 1,563,865,000 284,989,000 12. 264,586 137,866 16,502 (5,621) (8,000) (79,122) 118,218 179,843 264,586 138,466 134,464 4,002 138,466 138,466 % 91,913,000 256,229 127,381 1,934 (1,500) 30% 750,000,000 22,255,905 21,677,077 1,460,421 (437,937) 20% a 57,000,000 64,435 6,818 2,050 600 22% 20,000,000 61,102 10,278 41,035 30,727 20% 112
12. (a) 10,200,000,000 7,700,000,000 165,425,000 13. 177,100 182,700 46,900 (5,600) 224,000 177,100 4.88% 113
14. 17,307,304 14,013,286 22,120,091 19,074,494 39,427,395 33,087,780 24,913,583 17,196,780 13,267,189 15,164,384 1,246,623 726,616 39,427,395 33,087,780 2,302,792 861,505 851,761 2,256,559 3,154,553 3,118,064 2,249,103 1,112,542 658,981 1,653,518 246,469 352,004 3,154,553 3,118,064 8,635,717,000 5,025,945,000 1,705,477,000 617,528,000 114
14. 9.50% 6.20% 6.63% 5.95% 26 6,284,312 3,160,585 15. 1,775,934 1,524,513 5,910,741 4,232,832 277,613 278,200 7,964,288 6,035,545 267,659 227,857 832,536 774,596 112,283 84,467 1,212,478 1,086,920 115
15. 26 312,372 526,891 217,077 19,470 16. 290,337 263,337 15,475 8,521 305,812 271,858 17. (a) 42 (xi) 99,305 96,754 (a) 2,912,248 1,827,962 180,413 202,020 3,011,553 1,924,716 180,413 202,020 (a) (1,818) (2,737) (1,022) (1,941) 3,009,735 1,921,979 179,391 200,079 (b) 2,714,903 2,992,091 2,034,929 2,518,066 (c) 1,084,430 2,492,803 90,590 8,120 (d) 3,373,758 5,685,896 42 (xi) 1,317,840 1,269,600 332,280 1,234,083 42 (xi) 1,139,377 1,142,648 1,139,377 1,139,377 (f) (33,012) (27,996) (4,597) (4,785) (e) 9,233,273 9,791,125 7,145,728 10,780,836 (1,624,219) (2,209,693) (322,090) (1,260,620) 7,609,054 7,581,432 6,823,638 9,520,216 116
17. (a) 0 90 2,010,999 906,943 116,689 127,134 91 180 149,012 428,877 6,560 8,131 181 365 350,790 389,779 13,507 1,120 12 386,827 102,765 4,769 27,892 2 113,925 96,352 38,888 37,743 3,011,553 1,924,716 180,413 202,020 2,849,395 1,742,691 179,391 200,079 160,340 179,288 1,818 2,737 1,022 1,941 3,011,553 1,924,716 180,413 202,020 (1,818) (2,737) (1,022) (1,941) 3,009,735 1,921,979 179,391 200,079 1,818,000 2,737,000 117
17. (a) 2,737 2,756 1,941 1,941 31 38 (919) (19) (919) 1,818 2,737 1,022 1,941 (b) 0 1 788,639 781,683 99,859 417,954 12 351,634 2,094,769 123,252 2,042,295 23 1,505,633 77,916 1,489,023 50,029 3 68,997 37,723 322,795 7,788 2,714,903 2,992,091 2,034,929 2,518,066 40 2,681,891 2,964,095 2,030,332 2,513,281 33,012 27,996 4,597 4,785 2,714,903 2,992,091 2,034,929 2,518,066 (33,012) (27,996) (4,597) (4,785) 2,681,891 2,964,095 2,030,332 2,513,281 118
17. (c) (d) (e) (f) 27,996 26,725 4,785 5,299 31 38 13,875 12,893 213 846 31 38 (8,859) (11,622) (401) (1,360) 33,012 27,996 4,597 4,785 18. 3.5 19. (a) 3,314,625 1,794,984 482,132 244,293 (b) 21,164 22,365 10,878 10,840 (c) 762,954 849,412 694,057 712,289 (d) 1,459,064 11,540 (e) 20,491 59,201 (f) 225,686 144,205 (g) 31,638 17,913 12,519 5,835,622 2,899,620 1,199,586 967,422 119
19. (a) (b) (c) (d) 8,892,000 11,540,000 450,172,000 1,000,000,000 (e) (f) (g) 5,681,940 2,836,685 1,187,416 967,422 21,062 11,540 12,170 132,620 51,395 5,835,622 2,899,620 1,199,586 967,422 120
20. 7,026,092 4,826,243 335,362 518,468 6,624,155 4,725,183 312,617 516,666 377,783 85,443 4,218 1,334 24,154 15,617 18,527 468 7,026,092 4,826,243 335,362 518,468 A1 7,169,915 4,723,765 691,431 674,705 A2 74,963 12,808 A3 488,286 315,176 Aa3 359,480 10,226 Baa2 460,273 171,910 30,265 19,036 Baa3 1,087,258 824,175 53,640 20,039 Ba1 1,522,411 28,091 1,510 812 Ba2 58,560 79,169 6,246 6,629 1,640,568 2,883,577 728,822 764,669 12,861,714 9,025,863 1,534,948 1,485,890 121
21. 2,207,108 551,777 551,777 H * 1,015,259 253,815 3,636,625 3,890,440 3,222,367 805,592 3,636,625 4,442,217 * H 805,592,000 3,222,367,000 0.252,207,108,000 1,015,259,000H 22. 17,569,730 14,661,501 1,711,677 2,217,561 5,501,979 4,841,650 2,364,633 1,427,537 (1,595,585) (1,933,421) (1,595,585) (1,933,421) 21,476,124 17,569,730 2,480,725 1,711,677 23. 3,636,625 144,859 539,144 4,320,628 (4,200) (4,200) 3,636,625 140,659 539,144 4,316,428 3,636,625 140,659 539,144 4,316,428 35,175 35,175 3,636,625 175,834 539,144 4,351,603 122
23. (a) (b) (c) 10% 50% 24. 165,924 1,440 165,924 167,364 165,924 H (i) 33.3 (ii) 33.3 (iii) 33.4 H28,000,000167,364,000 165,924,000 123
25. (b) 10,939,553 9,512,624 (b)42(xi)) 1,096,399 809,056 90,000 (b)42(xi)) 70,290 3,992 (c) 7,092,377 6,071,992 1,048,086 830,052 (d) 4,490,703 3,173,600 352,054 375,658 12,679,479 10,124,938 12,339,693 10,812,326 (a) 366,415,000 457,164,000 (b) (c) (d) (e) 124
26. (a) 11,852,778 8,570,135 1,113,000 62,000 6,035,250 9,494,900 3,116,000 4,826,000 17,888,028 18,065,035 4,229,000 4,888,000 (b) 5,497,684 5,455,924 5,497,684 5,455,924 (c) 4,948,275 3,505,615 (d) 5,679,935 1,000,000 110,000 (e) 186,288 (5,780,254) (9,741,324) (1,624,000) (6,997,924) 28,419,956 18,285,250 8,212,684 3,346,000 (a) 1,184,052 154,033 150,000 198,000 1,334,052 352,033 (d) 98,000 1,432,052 352,033 5,780,254 9,741,324 1,624,000 6,997,924 35,632,262 28,378,607 9,836,684 10,343,924 125
26. (a) (i) 6,075,772 4,637,433 1,624,000 1,542,000 3,347,000 5,249,500 1,606,000 2,010,000 6,031,182 4,746,400 999,000 1,336,000 3,768,126 3,783,735 19,222,080 18,417,068 4,229,000 4,888,000 (ii) 19,068,028 18,263,035 4,229,000 4,888,000 154,052 154,033 19,222,080 18,417,068 4,229,000 4,888,000 (iii) 6.45% 5.93% 2.75% 1.79% 126
26. (a) (iv) 13,146,308 13,779,635 13,159,766 13,861,547 2,605,000 3,346,000 2,634,394 3,364,530 6.60 6.09 (b) 55,000,000 55 55 (i) 6.85 100 127
26. (b) (ii) 307.15 7.18 5,455,924 5,442,161 33 421,675 390,513 (379,915) (376,750) 5,497,684 5,455,924 5,695,250,000 5,512,650,000 (c) (i) 2,612,000,000 7.0%150,000,000979,500,000 10.875% 3,527,947,000 128
26. (c) (ii) 97.061 238,000,000 10.875% 1,436,117,000 100 7.70% 12.25% 3,505,615 3,527,947 1,436,117 33 361,817 204,377 (340,582) (194,375) (14,692) (32,334) 4,948,275 3,505,615 2,589,551 2,574,004 2,358,724 931,611 4,948,275 3,505,615 5,338,582,000 2,664,041,000 129
26. (d) I I 1,000,000 II II* 3,242,000 III III 849,739 IV IV 500,000 * II 13% 16.03% 1,000,000 1,000,000 4,738,133 33 699,743 62,111 (659,941) (62,111) 5,777,935 1,000,000 130
26. (e) 94,830,000 50,222 163,223 213,445 (27,157) 186,288 38,534 147,754 186,288 (f) 18,716,765,000 9,724,168,000 1,223,000,000 62,000,000 6 521,124 412,006 6,037 7 3,338,766 2,562,435 521,091 8 9,212,863 8,549,379 672,069 103,000 14 6,284,312 3,160,585 15 312,372 526,891 217,077 19,470 1,450,172 95,000 21,214,609 15,211,296 1,416,274 122,470 131
26. (f) 18,716,765,000 9,724,168,000 1,223,000,000 62,000,000 3,119,250 4,866,900 1,100,000 1,610,000 1,100,000 1,610,000 4,219,250 6,476,900 1,100,000 1,610,000 27. 287,825 346,177 8,667 23,419 286,696 300,310 12,170 39,148 735,780 754,663 23,778 71,205 4,345 4,847 529 1,314,646 1,405,997 44,615 134,301 28. 12 1,878,815 1,545,484 12 817,716 857,338 2,696,531 2,402,822 12 (2,336,480) (2,137,199) 12 (444,225) (226,988) (2,780,705) (2,364,187) 132
28. 12 9,050 13,974 12 151,685 115,950 160,735 129,924 12 (76,994) (61,650) 12 (20,744) (33,838) (97,738) (95,488) 38,635 (1,232,037) 34 (111,084) 1,269,272 34 (11,725) 1,400 (84,174) 38,635 34,436 (29,457) 40,286 62,493 (11,725) 1,400 62,997 34,436 133
28. 80,933 1,797,798 212,663 29,853 33,293 2,154,540 146,055 130,643 (65,651) 211,047 (1,400) (1,400) 226,988 1,928,441 147,012 28,453 33,293 2,364,187 217,236 216,009 (28,452) 404,793 11,725 11,725 444,224 2,144,450 118,560 40,178 33,293 2,780,705 13,875 20,256 29,853 4,986 68,970 19,963 7,955 27,918 (1,400) (1,400) 33,838 28,211 28,453 4,986 95,488 (13,094) 3,619 (9,475) 11,725 11,725 20,744 31,830 40,178 4,986 97,738 134
28. 493,326 277,598 140,632 10,947 922,503 1,396,362 (5,488) 79,263 10,182 1,480,319 1,889,688 272,110 219,895 21,129 2,402,822 283,857 26,242 (30,320) 13,930 293,709 2,173,545 298,352 189,575 35,059 2,696,531 37,703 1,810 39,513 90,540 (129) 90,411 128,243 1,681 129,924 31,087 (276) 30,811 159,330 1,405 160,735 29. 5,855,906 4,754,234 650,562 810,283 1,643,779 1,749,546 70,444 30,140 7,499,685 6,503,780 721,006 840,423 135
30. 8 38 659,663 435,686 38 148,183 129,112 38 2,100 38 (29,602) 38 150,203 38 (746) 12,097 16,659 28,376 825,859 725,872 31. 17 38 (9,778) (11,641) 15,903,431 14,161,629 1,884,826 1,625,546 32 796,329 763,725 7 38 265,177 227,541 173,104 215,120 38 42,791 22,244 112,549 103,831 14,706 9,873 17 38 13,875 12,893 9,212 7,824 756,960 749,114 19,972,960 17,899,340 19,963,182 17,887,699 136
32. 571,670 581,689 162,762 129,651 61,897 52,385 796,329 763,725 (a) (i) 2,666 676 3,342 2,666 676 3,342 3,105 236 3,341 2,605 274 2,879 358 358 358 358 353 353 286 286 286 286 (i) 2,666 676 3,342 2,666 676 3,342 3,105 236 3,341 2,405 274 2,679 348 348 348 348 336 336 278 278 278 278 137
32. (b) (i) 66 66 66 66 66 66 (i) 448 32 480 60 60 60 60 (c) 58,946 4,405 236 58,946 4,641 138
32. (c) 4,000,0017,000,000 1 7,000,00110,000,000 3 10,000,00120,000,000 1 20,000,00130,000,000 1 (i) (ii) (iii) 33. 1,279,164 1,252,636 26(b) 421,675 390,513 26(c) 361,817 204,377 26(d) 699,743 62,111 9,462 (1,270,252) (770,485) 1,501,609 1,139,152 34. (b) 2,135,787 3,172,860 28 111,084 (1,269,272) 2,246,871 1,903,588 (c) 2,135,544 2,429,799 (d) 4,382,415 4,333,387 139
34. (a) (b) 2% 3.75% 2% 3.75% 25%25% (c) 30% 60% (d) 10,041,765 9,168,203 (2,135,544) (2,429,799) 7,906,221 6,738,404 25%25% 1,976,555 1,684,601 44,211 (22,824) 171,408 67,292 54,697 174,519 2,246,871 1,903,588 2,135,544 2,429,799 38 4,382,415 4,333,387 (e) 28 46,900 (11,725) 35,175 (5,600) 1,400 (4,200) 140
35. 2,364,633,000 1,427,537,000 36. 5,501,979 4,841,650 3,194,367 3,215,534 1.7224 1.5057 37. 0.10 0.20 322,237 644,473 (2,800) (1,751) 319,437 642,722 0.50 0.40 1,611,184 1,288,948 (14,000) (11,200) 1,597,184 1,277,748 1,916,621 1,920,470 0.10 322,237,000 644,473,000 2,800,000 0.40 1,288,948,000 12,800,000 0.501,611,184,000 14,000,000 141
38. 5,659,350 4,834,816 34 4,382,415 4,333,387 30 (148,183) (129,112) 33 1,501,609 1,139,152 7 31 265,177 227,541 31 42,791 22,244 (10,002) 30 746 (12,097) 1,421 30 29,602 30 (150,203) 9 4,898 37,403 17 31 13,875 12,893 17 31 (9,778) (11,641) (402,974) 19,131 87,333 (118,218) 8 30 (659,663) (435,686) 30 (2,100) (23,659) 24,586 10,713,258 9,813,796 (7,782,847) (3,662,495) (1,086,837) (563,233) 1,579,563 470,152 (1,488,478) (822,294) (889,793) (1,424,823) 1,817,911 1,965,588 74,009 (169,040) 2,936,786 5,607,651 7 1,182 40,132 6 495 30 (746) 12,097 (690) 436 52,034 142
38. 8 77,131 30 (29,602) 47,529 39. (a) 12,551,133 12,514,920 5,782,036 5,473,033 (b) 3,119,250 4,866,900 (c) 42(x)) 3,381,216 3,991,260 3,294,432 3,991,260 15,932,349 16,506,180 12,195,718 14,331,193 (a) (i) 25(ii) (b) (c) 143
40. (a) 7,992,007 6,211,565 10,915,435 12,497,064 18,907,442 18,708,629 (b) 25,631 13,137 39,321 26,586 65,792 72,840 130,744 112,563 41. 564,644 507,650 65,871 57,232 1,028,130 1,030,269 82,137 68,179 622,053 611,913 5,051 3,843 2,214,827 2,149,832 153,059 129,254 144
42. 33.36% 32.02% i) 4,705 9,725 ii) 1,325 1,271 260 2,415 iii) 1,410 15,252 iv) 17,245 15,483 v) 39 289 222 222 145
42. vi) 12,147 96,584 vii) 9,230 3,973 11,937 21,167 3,973 viii) 50,065 154,934 ix) 9,659 146
42. x) (a) 195,000 386,844 350,070 501,581 567,490 100,000 478,300 478,300 1,466,725 1,590,860 530,000 772,500 1,996,725 2,363,360 (b) 550,000 900,000 159,000 709,000 900,000 675,491 727,900 1,384,491 1,627,900 147
42. xi) (c) 85,193 85,053 (b) 433,819 (b) 150,646 351,500 560,607 60,607 286 286 (a) 234,845 (a) 234,845 286,263 103,490 1,317,840 1,269,600 (d) 99,305 96,754 1,271 2,000 (b) 1,139,377 1,139,377 1,139,377 1,142,648 2,556,522 2,509,002 366,415 457,164 362,000 351,892 367,984 1,096,399 809,056 3,992 (e) 66,298 70,290 1,096,399 879,346 148
42. xi) (a) (b) (c) (d) (e) 43. 600,000,0008.75% 590,000,000 149
5,337,260 4,863,733 26,463,884 22,688,474 1. (11,265) (39,894) 72,061 83,326 2. (322,000) (322,000) 3. 173,168 173,168 4. 2,816 17,811 78,842 76,026 5,501,979 4,841,650 26,465,955 22,525,826 1. 527 27 27 2. 3. 40 4. 150
2012 2011 2010 2009 2008 29,104,301 26,750,409 25,364,801 17,638,060 13,684,690 69,482,909 57,408,475 52,052,104 48,705,957 41,362,335 98,587,210 84,158,884 77,416,905 66,344,017 55,047,025 31,200,661 20,649,437 22,823,936 19,249,643 12,767,411 40,556,675 40,777,073 34,593,748 30,075,008 27,234,516 71,757,336 61,426,510 57,417,684 49,324,651 40,001,927 26,829,874 22,732,374 19,999,221 17,019,366 15,045,098 2012 2011 2010 2009 2008 30,365,056 27,370,095 24,641,820 18,196,463 15,360,151 (17,986,776) (15,954,244) (15,348,632) (12,446,844) (10,201,681) 12,378,280 11,415,851 9,293,188 5,749,619 5,158,470 825,859 725,872 1,368,239 1,213,455 1,520,892 (454,006) (471,804) (425,921) (370,888) (295,282) (1,522,400) (1,452,454) (1,121,274) (978,244) (1,010,851) (9,197) (35,379) (247,988) 30,752 11,227,733 10,208,268 9,078,853 5,365,954 5,403,981 (1,501,609) (1,139,152) (940,847) (505,334) (341,202) 402,974 (19,131) (20,544) (2,427) 7,812 (87,333) 118,218 (47,220) 434 (479) 10,041,765 9,168,203 8,070,242 4,858,627 5,070,112 (4,382,415) (4,333,387) (3,613,873) (1,937,394) (1,931,903) 5,659,350 4,834,816 4,456,369 2,921,233 3,138,209 5,501,979 4,841,650 4,350,593 2,899,500 3,119,499 157,371 (6,834) 105,776 21,733 18,710 151
(%) 100% 100% 1,119,211 1,975,999 953,479 18,816 137,216 137,216 2014 100% J 7,918 149,240 149,240 2015 100% 7,008 120,088 120,088 2013 100% 808,018 520,000 500,418 100% 44,288 273,800 273,800 100% J 7,944 112,666 112,666 2013 100% 19,246 64,115 64,115 2014 33.34% 114,176 523,230 143,877 20% 2,639,520 4,557,700 723,331 100% F 101,355 59,705 59,705 100% 1,330,673 1,303,010 1,227,947 100% 1,318,673 2,969,763 2,948,785 100% 79,167 319,576 296,191 2015 152
(%) 100% B 1,353,396 477,763 174,236 2015 100% 453,000 171,000 71,952 2014 100% 4,352,042 2,507,986 2,401,093 2018 100% 1,981,995 6,192,338 5,167,732 100% 186,650 1,081,774 679,911 2016 100% 921,333 402,138 168,835 2014 100% 231,983 291,933 53,912 2014 50% 142,664 267,419 133,710 100% 571,864 545,000 475,726 100% 100% 341,249 1,123,616 39,663 2013 746,202 648,402 312,491 2014 153
(%) 100% 4 88,911 247,386 247,386 2014 100% 73,050 317,760 317,760 2014 100% 629,214 1,426,549 1,426,549 100% 127,571 392,493 392,493 100% 166,400 518,035 192,117 2015 100% 930,932 1,706,287 1,040,868 2015 100% 9,588 180,217 180,217 2013 100% 23,070 361,101 361,101 2017 25% 1,289,227 3,010,901 752,725 100% 381,814 1,080,661 338,093 2015 154
(%) 100% 3 1,056,200 2,112,400 1,471,629 2016 100% 87,022 330,925 32,246 2013 100% 5 195,827 349,924 322,687 100% 9 237,601 1,023,000 1,023,000 100% 120,574 700,000 700,000 66.67% 373,406 200,015 90,000 100% 142,571 187,299 187,299 50% 83,222 233,022 116,511 100% 99,641 199,282 199,282 100% 277,160 166,296 166,296 100% 327,851 285,200 285,200 100% 99 79,583 31,540 31,540 155
(%) 100% 142,390 34,946 34,946 2012-51 100% 95,972 191,944 191,944 2012-52 100% 44,017 88,034 88,034 100% 140,872 325,685 325,685 100% 42,993 42,993 100% 3,570 3,570 100% 9,184 9,184 100% 8,455 8,455 100% 16,307 16,307 B 100% 2,213 2,213 100% 29,000 29,000 100% J 8,117 162,605 162,605 100% F 10,291 114,498 85,596 100% J 6,895 104,322 104,322 156
(%) 100% Viva 100% 100% 43,703 120,349 120,349 110,636 110,636 59,600 59,600 100% 35 6,190 22,302 22,302 100% 42,669 42,669 100% 100% 72,675 72,675 16,137 46,439 46,439 100% 254,626 254,626 100% 15,000 54,321 54,321 100.0% J 7,944 65,504 65,504 2013 33.34% 39,446 13,151 2013 100% 4,405 37,826 37,826 157
(%) 100% B 50,000 75,837 75,837 2014 100% 23,000 57,788 57,788 100% 59,171 59,171 2013 100% 30,893 67,612 67,612 100% 6,880 50,000 50,000 2014 100% 45,000 45,000 100% 666,667 200,000 200,000 100% 38,000 38,000 158
H 10 45-54 510623 10 45-54 510623 160-174 1103 22 8 39 183 17M www.rfchina.com 159
H 2777 2777.HK 2777HK 400 * 2005 6.9375 2.7 2006 17.14 6.675 2007 45.6 12.8 2008 28.3 2.3 2009 18.98 5.31 2010 14.14 8.55 2011 12.54 5.48 2012 13.40 5.80 * 160
1045-54 510623 (8620) 3888 2777 (8620) 3833 2777 160-1741103 (852) 2511 6675 (852) 2511 9087 / 2507 5464 www.rfchina.com *