O Luxe Holdings Limited 860 4 186,554 149,117 (112,392) (114,289) 74,162 34,828 (15,320) 120,758 4 2,647 814 (5,309) (11,267) (24,682) (79,317) 3,207 (79,878) (14,559) (19,018) (21,344) (16,122) 1
6 (1,198) (49,020) 7 (1,948) (2,820) (3,146) (51,840) 8 (3,386) 14,025 (6,532) (37,815) 9 (4,423) (978) (10,955) (38,793) (14,894) (8,943) (25,849) (47,736) (11,290) (34,864) 335 (3,929) (10,955) (38,793) (26,342) (42,436) 493 (5,300) (25,849) (47,736) 11 (0.46) (0.46) (0.28) (0.44) 2
12 112,111 115,871 5,354 16,672 29,555 29,555 13 48,451 63,771 195,471 225,869 306,711 278,508 14 90,836 133,053 15 239,500 203,000 53,214 66,869 5,066 5,165 736,188 758,939 1,431,515 1,445,534 9 24,255 1,455,770 1,445,534 16 4,985 31,977 34,126 27,128 17 70,886 61,060 8,156 5,451 9 14,590 132,743 125,616 3
1,323,027 1,319,918 1,518,498 1,545,787 18 27,019 28,459 1,491,479 1,517,328 19 245,177 245,177 1,219,328 1,245,670 1,464,505 1,490,847 26,974 26,481 1,491,479 1,517,328 4
1. 2. 34 Omas SRL 5 3. 5
10 12 27 19 32 36 39 21 11 1 16 1 38 9 7 9 3 1 27 1 10 28 1 9 3 15 2 14 4 1 1 10 1 12 28 1 2 3 4 6
4. 172,676 149,117 13,878 186,554 149,117 1,193 326 1,181 273 488 2,647 814 5. (a) 7
(b) (c) (d) (e) (a) 172,676 149,117 13,878 186,554 149,117 31,704 (28,822) (384) (12,844) 12,016 (24,682) 18,654 (41,666) (25,186) 3,851 (6,532) (37,815) 8
(b) 345,997 396,596 88,511 88,346 251,497 206,877 53,214 66,869 739,219 758,688 887,767 912,715 1,626,986 1,671,403 26,020 46,957 1,626 948 2,335 5,002 34,983 47,905 110,189 106,170 145,172 154,075 9
(c) 186,554 149,117 147,022 162,098 186,554 149,117 147,022 162,098 6. 112,392 114,289 639 3,041 5,360 2,047 9,676 8,142 208 718 1,719 310 10
7. 1,948 2,820 8. 2,597 174 186 751 603 (14,950) 3,386 (14,025) 16.5% 25% 11
9. Omas SRL Omas Omas Omas Omas Omas Omas ( ) 8,338 (5,829) (1,421) (4,423) (2,066) (4,423) (978) 301 12
Omas 10,913 10,216 2,311 815 24,255 11,183 1,344 2,063 14,590 957 8,708 10. 11. 11,290,000 34,864,000 2,451,771,105 7,619,499,891 6,867,000 33,886,000 2,451,771,105 7,619,499,891 13
12. 86,877 28,994 115,871 (1,658) (1,658) (5,309) (5,309) 3,207 3,207 85,219 26,892 112,111 78,264 7,168 6,026 91,458 (2,441) (74) (45) (2,560) (15,536) (15,536) 11,054 37,436 (5,981) 42,509 86,877 28,994 115,871 3,207,000 13. 129,498 (65,727) 63,771 (15,320) 48,451 14
: Sinoforce Group Limited Sinoforce Group Sinoforce Group 69,000,000 Sinoforce Group 69,000,000 69,000,000 56.3% 49.7% 1,000,000 1,000,000 0.60% 0.53% 2.17 2.67 15
14. 40,583 118,610 (69,668) 40,583 48,942 40,299 54,347 9,954 3,870 60,000 50,253 118,217 (34,106) 50,253 84,111 90,836 133,053 Hengdeli International Company Limited 26,680,000 15,286,000 17 30 120 16
1 30 11,421 39,791 31 60 3,435 4,248 61 90 6,597 1,687 90 19,130 3,216 40,583 48,942 15. 12 239,500 203,000 12% 21.6% 12% 21.6% 6 12 17
16. 30 180 1 30 4,513 31,975 31 60 61 90 2 91 120 472 4,985 31,977 17. 70,886 61,060 70,886 61,060 18
20,680 15,286 5% 7% 5% 7% 18. 34,846 (1,587) (4,800) 28,459 (3) 626 (2,063) 27,019 19
19. 10,000,000,000 0.1 10,000,000,000 0.1 1,000,000 1,000,000 817,257 81,725 i 1,634,514 163,452 2,451,771 245,177 (i) 1,634,514,070 487,100,000 20. 20
21. 1 7,921 8,452 2 5 2,825 6,097 10,746 14,549 22. 1 3 21
1 2 1 3 : 1 2 3 48,451 63,771 48,451 63,771 53,214 66,869 53,214 66,869 1 2 3 23. (a) 25,174 20,014 (b) 17 24. 22
149,100,000 25.2% 186,600,000 74,200,000 34,800,000 39.8% 23.4% (1) 13,900,000 (2)Sinoforce Group Limited 26,300,000 42,400,000 (1) 15,300,000 63,800,000 48,500,000 13 (2) 24,700,000 19,000,000 23.2% 14,600,000 16,100,000 32.2% 21,300,000 Sinoforce Group Limited 13,900,000 24,700,000 23
Omas SRL 4,400,000 149,100,000 25.2% 186,600,000 26,300,000 42,400,000 OMAS Omas SRL 4,400,000 (i) (ii) 736,100,000 758,100,000 1,455,800,000 132,700,000 24
1,445,500,000 125,600,000 195,500,000 225,900,000 499 43 8 1,464,500,000 1,490,800,000 70,900,000 61,100,000 88 87 25
26,700,000 15,300,000 E.1.2 26
27