BAIOO Family Interactive Limited 2100 % 183,930 287,770 (36.1%) 110,087 208,390 (47.2%) 38,368 135,604 (71.7%) (1) 62,063 140,594 (55.9%) EBITDA (2) 50,768 160,508 (68.4%) (1) (2) EBITDA 1
365,463 19,654 1,396,598 1,664,139 1,762,061 1,683,793 1,506,627 1,509,674 14,806 3,305 240,628 170,814 255,434 174,119 1,762,061 1,683,793 2
48.1 100BT.com Bababaobei Trading LimitedBababaobei Commerce Limited74.9%Bababaobei Commerce Limited92.5% Bumps to Babes LimitedBumps to Babes Bumps to Babes 605.1 21.9%102.871.9% 12.0% 17 3
1.43 2 860 30% Bumps to Babes + Bumps to Babes Bumps to Babes 4
48.1 56.2 (14.4%) 2.4 3.3 (27.3%) 34.3 41.9 (18.1%) 48.114.4% PC 2.427.3% PC 34.3 18.1% 5
183,930 100.0 287,770 100.0 172,308 93.7 286,078 99.4 11,622 6.3 1,692 0.6 (73,843) (40.1) (79,380) (27.6) 110,087 59.9 208,390 72.4 (26,483) (14.5) (31,362) (10.9) (33,165) (18.0) (31,976) (11.1) (15,533) (8.4) (12,725) (4.4) 3,460 1.9 2 0.0 3,277 1.1 38,368 20.9 135,604 47.1 23,836 12.9 8,467 2.9 (327,749) (113.8) 62,204 33.8 (183,678) (63.8) (8,749) (4.7) (24,583) (8.5) 53,455 29.1 (208,261) (72.3) 53,455 29.1 (208,261) (72.3) (1) 62,063 33.7 140,594 48.9 EBITDA (2) 50,768 27.6 160,508 55.8 1. 2. EBITDA 6
183.9 287.8 36.1% 172.3 286.1 39.8% PC 11.6 1.7 582.4% Bumps to Babes 73.8 79.4 7.1% (i) 427 407 8.1(ii)1.4(iii) Bumps to Babes 6.2 110.1 208.4 59.9%72.4% PCBumps to Babes 26.5 31.4 15.6% 33.2 32.0 3.8% 4354 7
15.5 12.7 22.0% 101 185 2,000 3.3 38.4 135.6 71.7% 20.9% 47.1% 23.8 8.5 27.2 (i) 26.6(ii) 0.6 327.7 62.2 183.7 8.7 24.6 64.6% 8
53.5 208.3 EBITDA 62.1 140.6 55.8%EBITDA 50.8 160.5 68.3% EBITDA 53,455 (208,261) 8,608 21,106 327,749 62,063 140,594 3,792 3,798 (23,836) (8,467) 8,749 24,583 EBITDA 50,768 160,508 9
255,434 174,119 1,762,061 1,683,793 (3) 14% 10% (3) 347.8 259.4 986.0 300.0 3.0% 2.9% 10
1,401,054 1,544,733 165 164 232,575 78,670 1,633,794 1,623,567 250,000 946,320 232.7 11
2.3 5.0 2,152 4,777 109 263 2,261 5,040 i)48,256,000bumps to Babes 74.9% ii)4,000,000 20% 12
71494.7% 407 57.0 185 25.9 68 9.5 54 7.6 714 100.0 12.7 11.9 85.389.146.4% 31.0% 2,560,000 78,567,200 13
112,426,480 4.0% 111 95,780,000 0.035 0.028 14
3 183,930 287,770 (73,843) (79,380) 110,087 208,390 (26,483) (31,362) (33,165) (31,976) (15,533) (12,725) 3,460 2 3,277 4 38,368 135,604 27,207 8,604 5 (3,371) (137) (327,749) 62,204 (183,678) 6 (8,749) (24,583) 53,455 (208,261) 53,382 (208,261) 73 53,455 (208,261) 7 0.0198 (0.1003) 0.0195 (0.1003) 15
53,455 (208,261) 53,455 (208,261) 53,382 (208,261) 73 53,455 (208,261) 16
10,516 10,943 33,306 16,198 383 2,482 733 2,961 7,595 300,000 365,463 19,654 11,702 9 915 6,425 47,668 33,339 985,991 1,364,200 347,803 259,367 2,519 808 1,396,598 1,664,139 1,762,061 1,683,793 8 8 1,568,824 1,636,621 44,032 49,916 (123,489) (176,871) 1,489,375 1,509,674 17,252 1,506,627 1,509,674 17
3,462 3,305 2,601 8,743 14,806 3,305 10 8,158 1,945 101,574 36,778 69,462 73,664 1,810 1,810 59,253 56,617 121 250 240,628 170,814 255,434 174,119 1,762,061 1,683,793 1,155,970 1,493,325 1,521,433 1,512,979 18
1 34 2 (i) 19 (ii) (iii) 19
(iv) 15 (v) (vi) 3 20
172,156 285,633 152 445 172,308 286,078 11,622 1,692 183,930 287,770 10% 10% 86.3% 94.6% 10% 21
43.4% 34.8% 28.9% 34.3% 14.0% 10.9% 14.6% 4 85,262 89,142 22,725 25,486 9,504 9,860 6,864 4,071 6,212 3,901 7,207 3,792 3,798 2,090 3,448 22
5 2 137 6 4,055 23,177 89 4,605 1,406 8,749 24,583 (a) (b) 16.5% 23
(c) 25% 15% 150% (d) 10% 10%5% 7 (a) 53,382 (208,261) 2,693,563,914 2,077,108,796 0.0198 (0.1003) 24
(b) 53,382 53,382 2,693,563,914 3,412,650 46,142,340 2,743,118,904 0.0195 25
8 0.035 a 77,577 (3,162) 74,415 b 154,127 74,415 154,127 (a) 0.0350.028 98,373,00077,577,000 (b) 25,000,000154,127,000 (c) 9 915 6,425 915 6,425 26
90 120 0 30 405 1,776 31 60 47 98 61 90 148 64 91 180 210 4,487 1 105 915 6,425 10 0 30 5,954 1,693 31 60 1,410 1 61 180 783 2 181 365 5 249 1 2 6 8,158 1,945 27
2410 28
(http://www.baioo.com.hk) (http://www.hkex.com.hk) 29