MERDEKA FINANCIAL SERVICES GROUP LIMITED ( * ) 8163 Merdeka Financial Services Group Limited* * 1
Merdeka Financial Services Group Limited * 170,000,000 300,000,000 20,280,000 23,590,000 64.71% * 2
70% 7,500,0001 3
60% Wi-Fi 159,500,000 125,600,000 33,300,000 61.7%9,600,000 6,600,0004.1% 2,700,000 1.7% 48.9%24,000,000 41,300,00026,700,000 21%14,600,000 4
1,589,500,000 A1 45,000 11.00% B2 35,000 11.00% C3 460 11.00% D4 200,000 6.67% 200,000 6.38% E5 44,000 11.00% F6 1,000,000 5.12% G7 65,000 6.18% 1. 2. 3. 4. 5. 6. 7. 5
14,000,000 (i)11,200,000 12,000,000 (ii) 23,900,000 (i)19,140,000 20,000,000 (ii) 6
100% 7
8
55,600,000 Ever Hero Group Limited 23,600,000 2 32,000,000 (i)end User Technology Limited(ii) (iii) (1) (2)8,000,000(3) (4)(5) 10,000,000 9
115,000,000 132,250,000 129,950,000 149,440,000 115,000,000 132,250,000 25% 19 10
2 62,336 33,758 159,513 73,080 (58,730) (31,245) (149,866) (67,113) 3,606 2,513 9,647 5,967 94 131 1,513 (2,329) 2,010 4,149 (8,433) (6,647) (24,043) (16,145) (3) (9) (9) (965) (1,018) 5 (5,027) (4,370) (14,594) (12,064) (583) 1,465 4 (10,734) (6,946) (28,507) (18,957) 6 2 1,441 (198) 13 (10,732) (5,505) (28,705) (18,944) (10,523) (7,182) (28,640) (20,322) (209) 1,677 (65) 1,378 (10,732) (5,505) (28,705) (18,944) 8 (0.006) (0.006) (0.018) (0.023) 7 11
(10,732) (5,505) (28,705) (18,944) (839) (1,771) (5,387) (1,760) (11,571) (7,276) (34,092) (20,704) (11,013) (9,156) (31,547) (22,294) (558) 1,880 (2,545) 1,590 (11,571) (7,276) (34,092) (20,704) 12
10 5,255 5,841 2,805 510 9,035 10,036 2 12 1,813,632 530,520 1,831,239 546,397 2,534 3,952 11 7,744 4,854 12 1,947 488,077 13 7,461 7,451 32,968 13,714 76 6,107 15 83,047 52,839 141,808 570,963 1,973,047 1,117,360 18 1,620 1,225 21,178 14,454 22,798 15,679 76,840 68,015 99,638 83,694 13
16 110,653 100,205 51,583 47,627 1,968 1,968 17 1,628,480 477,600 1,792,684 627,400 17 5,110 374,224 229 899 19 11,628 19,869 63,758 7,772 3,502 80,725 406,266 1,873,409 1,033,666 1,973,047 1,117,360 119,243 164,697 99,638 83,694 14
30,643 810,692 66,710 22,728 963 132,931 (54) (1,051,679) 12,934 (9,472) 3,462 (20,322) (20,322) 1,378 (18,944) (1,972) (1,972) 212 (1,760) (1,972) (20,322) (22,294) 1,590 (20,704) 76 8,868 8,944 8,944 766 65,635 66,401 66,401 31,235 31,235 78,972 110,207 (30,260) 30,260 1,225 885,195 66,710 53,963 963 163,191 (2,026) (1,072,001) 97,220 71,090 168,310 1,225 884,832 66,710 53,115 27,363 163,191 (4,134) (1,176,623) 15,679 68,015 83,694 (28,640) (28,640) (65) (28,705) (2,881) (26) (2,907) (2,480) (5,387) (2,881) (28,666) (31,547) (2,545) (34,092) (6,666) (6,666) 18,036 18,036 395 38,271 38,666 38,666 1,620 923,103 66,710 53,115 27,363 163,191 (7,015) (1,205,289) 22,798 76,840 99,638 15
1. 2. 53,391 26,490 125,509 61,550 8,813 5,986 33,297 6,377 132 1,072 667 4,794 210 40 359 62,336 33,758 159,513 73,080 16
3. (a) (b) (c) (d) 17
3. 125,510 33,296 667 40 159,513 159,513 (1,292) 502 (718) 10 (1,498) (1,498) 42 42 22 64 (101) (101) (14,493) (14,594) (12,479) (12,479) (1,393) 544 (718) 10 (1,557) (26,950) (28,507) 15 1,036 1,051 20 1,071 (71) (514) (53) (638) (985) (1,623) 18
3. 61,550 6,377 4,794 359 73,080 73,080 1,508 720 (1,124) 113 1,217 1,217 10 10 66 76 4,149 4,149 1,465 1,465 1,465 (12,064) (12,064) (13,800) (13,800) 1,508 2,195 (1,124) 113 2,692 (21,649) (18,957) 178 969 120 1,267 1,470 2,737 (44) (40) (45) (129) (1,213) (1,342) 19
3. 15,556 1,930,542 5,355 289 1,951,742 1,951,742 10,684 10,684 10,621 10,621 15,556 1,930,542 5,355 289 1,951,742 21,305 1,973,047 (5,686) (1,691,446) (2,668) (1,699,800) (1,699,800) (110,653) (110,653) (51,583) (51,583) (11,373) (11,373) (5,686) (1,691,446) (2,668) (1,699,800) (173,609) (1,873,409) 12,694 1,073,223 5,983 282 1,092,182 1,092,182 18,118 18,118 7,060 7,060 12,694 1,073,223 5,983 282 1,092,182 25,178 1,117,360 (1,428) (874,815) (2,962) (3) (879,208) (879,208) (100,205) (100,205) (47,627) (47,627) (6,626) (6,626) (1,428) (874,815) (2,962) (3) (879,208) (154,458) (1,033,666) 20
3. (a) 127,312 67,095 32,201 5,985 159,513 73,080 (b) 3,743 4,851 1,512 990 5,255 5,841 21
3. 10% A 80,519 B 17,164 C 8,777 D 9,725 97,683 18,502 4. 548 414 1,623 1,342 3,139 1,969 9,012 4,880 22
5. 1 3,625 3,176 10,449 9,121 1,171 1,014 3,602 2,306 118 143 354 531 6,438 26,822 2 26 37 88 106 11,378 4,370 41,315 12,064 (6,351) (26,721) (5,027) 4,370 14,594 12,064 (1) (2) 23
6. 198 598 (20) 1,828 (1) (2,039) 75 (2,039) (1) 143 (2) (1,441) 198 (13) 16.5% 25% 7. 24
8. (10,523) (7,182) (28,640) (20,322) 1,794,007 1,105,699 1,576,854 874,310 25
9. 571 10. 1,071,000 2,737,000 11. 30 3,850 1,577 31 60 51 33 61 120 241 977 120 3,602 2,267 7,744 4,854 26
12. 1,947 488,077 1,813,632 530,520 1,815,579 1,018,597 91,464 521,179 1,947 488,077 1,909,723 593,570 1,813,632 530,520 2,001,187 1,114,749 1,815,579 1,018,597 (185,608) (96,152) 1,815,579 1,018,597 1,815,579 1,018,597 5.0% 5.2% 27
13. 5,561 2,100 1,900 5,351 7,461 7,451 1,900 5,901 5,561 1,550 7,461 7,451 1% 2.5% 1% 2.5% 28
14. 6,107 83,047 52,839 89,154 52,839 64,300,000 29,700,00020,500,00024.7% 41.5% 22.5% 41.1% 15. 100,205 87,803 10,448 12,402 110,653 100,205 29
16. a 206 206 b 4,904 374,018 5,110 374,224 b 1,628,480 477,600 1,633,590 851,824 (a) 0.88% (b) 1,656,200,000 1,926,500,000 802,100,000 957,800,000 4.5% 6.3%5.1% 6.3% 7,000,0004,000,000 4,900,000 30
17. 0.08 2,500,000 200,000 a(i) 197,500,000 0.001 200,000,000 200,000 0.08 383,031 30,643 a(ii) (30,260) 0.001 383,031 383 (b) 766,063 766 (c) 76,000 76 0.001 1,225,094 1,225 (d) 395,000 395 0.001 1,620,094 1,620 31
17. (a) (i) 0.08 0.001 (ii) 0.080.0010.079 0.001 (b) 0.0010.09 66,220,000 (i)80% (ii) (c) 76,000,000 0.120 76,000 (d) 245,000,000 0.119 125,000,000 125,000 270,000,000 0.092270,000 32
18. 30 8,826 17,514 31 60 3 236 61 120 134 120 2,665 2,119 11,628 19,869 19. (a) 2,816 1,526 1,921 1,667 1,737 3,193 (b) 33
20. 21. 6 22 200 1% 4,471,000 2,140,000 22. 8 34
571XV 352 XV (i) (%) 557,814 98,437,500 98,995,314 6.11 3,984,375 3,984,375 0.25 Ivana98,437,500 CW Limited100% CW Limited Asiatrust LimitedAsiatrust Limited 557,814 35
(ii) (%) 19/8/2015 19/8/2015 18/8/2025 19/8/2015 19/8/2015 18/8/2025 17/1/2013 17/1/2013 16/1/2023 19/8/2015 19/8/2015 18/8/2025 19/8/2015 19/8/2015 18/8/2025 19/8/2015 19/8/2015 18/8/2025 0.147 100,000,000 100,000,000 6.17 0.147 20,000,000 20,000,000 1.23 2.130 16,483 16,483 0.001 0.147 1,000,000 1,000,000 0.062 0.147 1,000,000 1,000,000 0.062 0.147 1,000,000 1,000,000 0.062 (iii) (%) 110,000,000 297,619,048 18.37 0.3696Ivana CW Limited100% CW Limited Asiatrust LimitedAsiatrust Limited 36
XV 352 XV XV23 336 (i) (%) Ivana 98,437,500 6.08% CW Limited1 98,437,500 6.08% Asiatrust Limited1 98,437,500 6.08% (1) IvanaIvanaCW Limited100% CW Limited Asiatrust LimitedAsiatrust Limited (2) 37
(ii) (%) Ivana 297,619,048 18.37% CW Limited1 297,619,048 18.37% Asiatrust Limited1 297,619,048 18.37% 173,913,043 10.37% 2 173,913,043 10.37% 2 173,913,043 10.37% (1) IvanaIvanaCW Limited100% CW Limited Asiatrust LimitedAsiatrust Limited (2) 50% 50% (3) XV23 336 38
233,390,855 233,390,855 14.41% 14.41% 2 1 100,000,000 0 0 0 100,000,000 19/8/2015 19/8/2015-18/8/2025 20,000,000 0 0 0 20,000,000 19/8/2015 19/8/2015-18/8/2025 16,483 0 0 0 16,483 17/1/2013 17/1/2013-16/1/2023 1,000,000 0 0 0 1,000,000 19/8/2015 19/8/2015-18/8/2025 1,000,000 0 0 0 1,000,000 19/8/2015 19/8/2015-18/8/2025 1,000,000 0 0 0 1,000,000 19/8/2015 19/8/2015-18/8/2025 42,367 0 0 (14,126) 28,241 30/5/2012 30/5/2012-29/5/2022 40,000,000 0 0 0 40,000,000 19/8/2015 19/8/2015-18/8/2025 332,003 0 0 0 332,003 30/5/2012 30/5/2012-29/5/2022 14,128 0 0 0 14,128 17/1/2013 17/1/2013-16/1/2023 70,000,000 0 0 0 70,000,000 19/8/2015 19/8/2015-18/8/2025 0.147 0.147 0.147 0.147 0.010 2.130 0.147 0.147 0.147 0.147 0.147 0.147 0.017 3.600 0.147 0.147 0.017 3.600 0.010 2.130 0.147 0.147 233,404,981 0 0 (14,126) 233,390,855 39
1. 2. 40
MERDEKA FINANCIAL SERVICES GROUP LIMITED * * 41