12872-China Jiuhao AR_C.indb

Similar documents
880031_C_Huayi Tencent_.indb

目 錄 頁 次 釋 義 董 事 會 函 件 言

4. 27(2) ,000,000,

4 37,919 40,859 6 (1,752) (10,323) 36,167 30,536 35,919 30, (430) 36,167 30,


i

, ,171 (188,495) (213,231) 435, , ,024 30,302 (305,546) (319,034) (56,225) (69,190) (1,876) (1

4 3,379,679 3,207,224 (2,574,040) (2,479,550) 805, , ,999 66,818 (435,016) (374,193) (90,274) (97,935) (138) (157) 5 367, ,207 6 (7

C Ann.indd


I-1...



% (EBITDA) % % %

3 707, ,007 (411,337) (371,384) 296, , ,184 4,764 (2,789) (2,194) (69,458) (32,844) (1,595) (73) 4 (102,545) (109,848) (107) 8 125,1

% %

, ,225 (162,513) (158,904) 76,828 69, ,552 2, ,625 (27,890) (21,426) (21,265) 8 (1,689) (1,113) 29


13878-Huayi Tencent AR_C.indb

,801,000 1,473,691 20,764 12,778 (548,084) (452,982) (483,269) (395,241) (97,289) (66,548) (278,473) (209,777) (85,45

C110122D_Vitar.indb

China Water_C_GM Cir.indb

7 1,142, ,713 9 (920,417) (795,244) 221, , ,013 2, ,593 42,664 9 (52,237) (39,466) 9 (77,748) (77,768) 112,236 76,

A 20%

4. 27(2) ,000,000 1,000,000,




untitled

5 11,949,401 14,705,163 (10,285,277) (9,119,336) (4,000,836) (3,078,877) (5,859,443) (6,090,711) (924,836) (795,886) (8,236,323) (11,529,150) 391,234

, ,841 6,987 5,843 (249,969) (250,800) (280,359) (257,471) (53,934) (53,676) (157,644) (166,844) (45,059) (43,359)

,787,321 6,292,569 (3,178,103) (3,422,560) 2,609,218 2,870, ,824 85,775 (1,766,182) (2,108,497) (477,730) (536,273) (79,000) (98,0


1

,473,691 1,084,415 12,778 5,804 (452,982) (331,973) (395,241) (286,732) (66,548) (40,851) (209,777) (152,944) (66,423

18,840,000 16,320, %(i) (ii) 30,520,000 11,170,000 (i) (ii) 2



, ,451 6,960 13,753 (270,195) (277,870) (263,052) (243,969) (55,147) (46,161) (147,150) (135,197) (47,944) (4

cover-C- FINAL.ai

,880,792 6,816,599 (4,761,690) (3,653,395) 4,119,102 3,163, ,622 65,686 (2,451,503) (1,951,137) (630,180) (608,809) 9 (165,361) (1

85,426,000 39,437,000 45,989, % 30,643,000 (79,340,000 ) 48,697, % 8,794,000 6,086,000 2,708, % 7,171,000 25,573,000 18,402,000 7

2

GEM GEM GEM GEM GEM GEM GEM GEM GEM

... ii I-1... II-1... III-1 i

untitled

i

,881,477 2,114,317 8 (2,384,197) (1,630,089) 497, ,228 4,966 6, ,106 20,908 8 (28,402) (24


2015 [2014] % IP 50% 51 B2B B2B B2C % 2015 B2B B2C

C Ann.indd

3 748, ,758 3 (517,583) (435,198) 230, ,560 4 (32,567) (33,356) 4 (78,051) (62,928) (821) ,513 97, (8,298) (3,575) 5 (7,3

目 錄 公 司 資 料 釋 義 財 務 概 要 集 團 架 構 行 政 總 裁 報 告 管 理 層 討 論 及 分 析 董 事 及 高 級 管 理 層 簡 介 企 業 管 治 報 告 董 事 會 報 告 獨 立 核 數 師 報 告 經 審 核 財 務 報 表

Hao Wen_C_AR.indb

7,590 7,723 (1,436) (1,558) 6,154 6,165 (774) (2,155) 5,380 4,010 23,981 29,361 4,010 5,672 2,912 (292) 1,098 5,380 4,

i

Kingwell_C_MT Cir.indb

5 25,347 26,359 (9,642) (12,913) 15,705 13, ,951 3,954 (8,797) (43,127) 7 (53,776) (1,409) (6,837) (80,268) (84,388) 8 (12,581) (13,316) (31) 9

IP IP IP IP IP IP A8 A8 A8 A8 IP A8 2

書冊1.indb

GEM GEM GEM GEM GEM GEM GEM 1

i

3 51,115,551 37,662,173 14,041,946 14,048,008 (12,294,931) (13,969,624) (4,241,232) (5,114,524) 38,820,620 23,692,549 9,800,714 8,933,484 3,648,828 52

Billion_C_GM Cir.indb



/

(I)... 2 (II)... 4 (III)... 6 (IV) (V) (VI) (VII) (VIII)

2018 Hope Education Group Co., Ltd




, ,499 (622,462) (586,764) 146, ,735 (13,054) (12,363) (30,564) (24,768) (60,370) (78,336) (4,099) (4,907) 6

星辰通信國際控股有限公司

i

4 3,237, ,103 (2,173,296) (37,798) 1,064,381 66, ,556 8, , (34,716) (29,053) (207,787) (52,801) 7 (97,726) (18,294) 13 (954

untitled

PHOENIX MEDIA INVESTMENT (HOLDINGS) LIMITED ,836,813, % 113,195, ,660,000 74,220,000 1


ii iii



PHOENIX SATELLITE TELEVISION HOLDINGS LIMITED ,957,487, % 286,248, % 1 1

7 7,606,137 7,566, ,583,897 1,510, ,298 1, , ,072 20,158 9,382,126 9,220,961 2,095,021 2,191, ,109,755 1,213, ,489

公 司 簡 介

4 962, ,518 (102,844) (81,426) 859, , ,101 44,980 (152,495) (106,200) (326,934) (366,143) (249,260) (162,857) (34,027) (10,046) (2



00C AR.indb


5 1,307,639, ,927, ,427,750 27,484,976 (163,402,642) (130,478,323) (110,382,274) (77,483,595) (341,276,031) (277,865,036) (126,932,303) (



i



i

(CG Service)(chi) IR.indb

4 422, ,872 (421,324) (642,374) 1,472 77, ,552 76,388 6 (1,536,513) (511,793) (50,825) (48,211) (271,931) (380,172) (6,591) (3,391) (59,3

3 989, , ,861 20,627 (402,840) (380,162) (256,279) (237,601) (55,812) (49,785) (58,153) (51,525) (105,918) (88,123) (68,619) (65,572) 5 (

Transcription:

2 3 6 19 32 36 49 51 53 54 56 57 58 136 1

Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 89 2 35 3503 183 22 www.jiuhaohealth.com 2

99 O2O + 9 8 + 3

+IP 28.3% 37.8% 5.27 + 16.5 9 9 360 36040 + 4

9 9 5

122,838 110,137 55,179 25,806 (127,813) 27,231 (132,645) 52,035 (129,319) 56,084 66,957 56,084 (364,351) (906) 1,946 (38,366) (28,780) 111,086 104,491 (8,053) (26,834) 9,806 5,646 9,470 39,622 122,838 110,137 (36,949) (15,992) 129,319,000 56,084,000 196,276,000 66,957,00056,084,000 6

2020 + 18.17% 15.68% 98074% + 360360 40 360 190 16.59 515 9 9 111,100,0006% 7

(1) 2015-2019 2014 3675.7%484.5 103 29636.2% 440.7 49% 31,62634% 980 74% 18.17% 15.68% 5.47 8 29%243,000,000 28,000,000 29,000,000 164,000,000 8

(2) 360 360 (www.kangxun360.com360 360iOS Android APP 360 360 IDF 4.15 6.42290% 2015 1.14 25.8% 30% 2360 40190 360 3,840 33% 9

(2) 360 360 360 360 360(i) (ii) (iii)(iv)360 360 7,000 360 2360400 360 10

(3) O2O + 9 16.5 9 5 15 9 99,000 111,100,000 6%(81070% 11

+ + IDF 8,020 1.51360 12

a b 13

b 14

122,838,000110,137,000 12%90%95% 74% 360 1,946,000 6% 67,659,00084,331,000 20%9 5990,000,000 153,661,000 70,243,000 119% 33,575,000 894,000 23,421,000384,000 60 360 15

136,564,00069,019,000 98% 16,802,000 1,663,000 6,517,000 22,182,000 33,000,000 12,544,000585,000 29%243,000,000 28,000,000 29,000,000 164,000,000 220,000 20,569,000 20,569,000 16

28 280,400,000 162,745,00072% 460,631,0002,191,186,000 3.95 6.36 1,606,744,000 280,000,000 6.36 0.01 33,575,000894,000 17

(i)0.2012,000,000(ii) 0.4088,582,706 569,000,000 580 18,600,000 83470 9 18

- 1. A.2.1 A.2.1 2. A.6.7 A.6.7 3235 19

1 2/2 5 1/1 5 1/1 5 1 1/2 5 1 2/2 5 1 2/2 5 1 2/2 5 2 18/18 6 3/3 2/2 1/1 1/1 4/4 18/18 6 2/3 3/3 2/2 2/2 10 18/18 6 3/3 3/3 2/2 2/2 10 16/18 6 3/3 1/1 9 2/2 10 2/2 10 3 16/16 7 3/3 4/4 11 3 13/16 7 3/3 3 15/16 7 3/3 4 0/12 8 0/3 0/2 0/1 0/1 0/1 18 3 3 2 2 2 4 1. 2. 3. 4. 5. 6. 135 7. 133 8. 12 9. 1 10. 11. 20

14 14A 21

1. 2. 3. 4. 22

* * * * 23

3.10 3.13 3.13 10 24

2,760 2,630 3,343 500 6,103 3,130 4950 25

26

27

28

3.29 35 (www.jiuhaohealth.com) 29

1. 89 2 35 3503 (2) (21) 2. 30

3. 89 2 35 3503 ir@jiuhaohealth.com 3690 2050 3690 2059 31

55 (SZSE: 300027) (SZSE: 300315) 49 700 20 21 32

45 8121 39 MBA 13 39 TOM 33

53XVSmart Concept Enterprise Limited 58 (JP)(BBS) (182.HK) (1622.HK)(376. HK)(604.HK)(934.HK) 34

61 50 41 10 39 35

(i)(ii) 345 618 5152 11 136 85,000500,000 36

25 1 3 1 3 1 3 1 3 1 3 1 6 2 2 2 4 4 4 5 1. 2. 3. 4. 5. 6. 86(3) 87(1) 14 A.4.3 37

32 35 1233(a) 10% 1% 38

(a)0.1%(b) 5,000,000 1.00 (a) (b) (c) 469,740,4013.48% 5.5.2008 2.58 1,042,459 (1,042,459) 4.11.2008 0.86 2,084,918 (2,084,918) 4.11.2008 0.86 24,497,788 (24,497,788) 27,625,165 (26,582,706) (1,042,459) 39

15.6.2012 0.20 2,000,000 (2,000,000) 15.6.2012 0.20 2,000,000 (2,000,000) 15.6.2012 0.20 20,000,000 (20,000,000) 15.6.2012 0.20 2,000,000 (2,000,000) 15.6.2012 0.20 500,000 (500,000) 15.6.2012 0.20 37,500,000 (37,500,000) 64,000,000 (62,000,000) (2,000,000) 1. 0.86 2. 40

515,345,000857,412,000803,227,000 1,825,800,000287,882,000968,388,000 30% 28.7% 51.3% 5% 2(v) 33(e) 41

XV 352 10 1 1,976,492,607 2 29.67 2,000,000 0.03 20,000,000 0.30 195,951,534 3 2.94 1 2 Ming Bang Limited Rich Public Limited Smart Concept Enterprise Limited 1,976,492,607 3 2,084,918CBC China Media Limited193,866,616 42

352 43

336 a Smart Concept Enterprise Limited 1,837,000,000 27.58 Rich Public Limited b 139,492,607 2.09 Ming Bang Limited c 139,492,607 2.09 2,452,447,978 36.82 d 2,452,447,978 36.82 e 2,116,251,467 31.77 MIH TC Holdings Limited f 2,116,251,467 31.77 Naspers Limited f 2,116,251,467 31.77 Confidex Key Limited 691,882,675 10.39 g 691,882,675 10.39 g 691,882,675 10.39 44

a Yunfeng Investment GP II, Ltd. g 691,882,675 10.39 Yunfeng Investment II, L.P. g 691,882,675 10.39 Yunfeng Fund II, L.P. g 691,882,675 10.39 Key Ability Limited 600,118,893 9.01 h 600,118,893 9.01 Lofty Rainbow Limited 610,675,788 9.17 i 610,675,788 9.17 Merit New Limited 366,243,059 5.50 j 366,243,059 5.50 45

a. b. Rich Public Limited Ming Bang Limited c. Ming Bang Limited Ming Bang Limited d. 2,452,447,978 e. Mount Qinling Holdings Limited2,116,251,467 f. MIH TC Holdings LimitedMIH TC Holdings Limited Naspers Limited MIH (Mauritius) Limited MIH Ming He Holdings Limited MIH Holdings Proprietary Limited XVNaspers Limited MIH (Mauritius) Limited MIH Ming He Holdings Limited MIH Holdings Proprietary Limited 2,116,251,467 g. Yunfeng Investment GP II, Ltd. Yunfeng Investment II, L.P. Yunfeng Fund II, L.P. Confidex Key Limited691,882,675 h. Key Ability Limited 100% 600,118,893 i. Lofty Rainbow Limited 100% 610,675,788 j. Merit New Limited 100% 366,243,059 336 46

30 469 47

19 31 1. 2. (i) (ii) 13.51B(1) 48

9 51 1359 49

50

5 122,838 110,137 (67,659) (84,331) 55,179 25,806 5 153,661 70,243 (23,421) (384) (136,564) (69,019) 15 (12,544) 585 15 (164,124) (127,813) 27,231 7 (220) 20,569 8 (128,033) 47,800 9 (4,612) 4,235 (132,645) 52,035 28 (364,351) (906) (496,996) 51,129 51

(129,319) 56,084 (364,351) (906) (493,670) 55,178 (3,326) (4,049) (496,996) 51,129 10 (1.96) 1.09 (5.51) (0.02) (7.47) 1.07 10 (1.96) 1.07 (5.51) (0.02) (7.47) 1.05 58 135 52

(496,996) 51,129 26 (11,462) (5,275) (11,462) (5,275) (508,458) 45,854 (140,418) 50,802 (364,757) (906) (3,283) (4,042) (508,458) 45,854 58 135 53

13 15,734 9,513 14 23,887 21 15 179 62,823 9 2,012 19,881 21 86,628 17,947 128,440 110,185 17 400 18 7,595 2,316 15 165,535 290,178 19 50,271 68,262 20 13,900 138,652 21 28,483 24,839 22 280,400 162,745 546,584 686,992 28 2,247,737 546,584 2,934,729 675,024 3,044,914 25 133,210 1,311,981 26 446,001 981,466 579,211 2,293,447 26 (2,356) 927 576,855 2,294,374 54

23 11,509 6,997 9 707 12,216 6,997 23 3,920 19 23 24,655 69,469 57,378 13,994 24 19,068 85,953 102,550 28 640,993 85,953 743,543 98,169 750,540 675,024 3,044,914 51135 58 135 55

27 244,326 (191,804) 5 244,326 (191,799) 1,589 2,795 (53,234) (74,126) 324,705 15 5,133 252,688 (86) 46 28 60,000 278,193 241,317 35,260 600 96,000 4,969 (500,000) (18,600) (6,357) (483,340) 95,212 39,179 144,730 243,734 99,880 (2,513) (876) 280,400 243,734 280,400 243,734 28 (80,989) 22 280,400 162,745 58 135 56

856,238 2,841,927 (1,899,102) 1,799,063 55,178 (4,049) 51,129 (5,282) 7 (5,275) (5,282) 55,178 (4,042) 45,854 4,969 4,969 398,000 (50,112) 347,888 600 600 57,143 38,857 96,000 455,743 (11,255) 4,969 449,457 1,311,981 2,825,390 (1,843,924) 927 2,294,374 1,311,981 2,825,390 (1,843,924) 927 2,294,374 (493,670) (3,326) (496,996) (11,505) 43 (11,462) (11,505) (493,670) (3,283) (508,458) 26 (1,197,792) 170,859 1,026,933 2,400 (111) 2,289 (8,980) 8,980 (1,227,500) (1,227,500) 16,621 18,639 35,260 (1,886) 1,886 (1,178,771) (1,048,979) 1,037,799 (1,189,951) (19,110) (19,110) 133,210 1,745,796 (1,299,795) (2,356) 576,855 58 135 57

1 9(i) (ii) 22 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 2 (a) 4 58

2 (a) (i) 19 (ii) 1 16 38 16 41 27 9 10 28 10 12 28 11 14 15 59

2 (a) (iii) 622 6229 (b) (i) (ii) (iii) 60

2 (b) (iii) 39 (iv) (v) 61

2 (b) (vi) (vii) 62

2 (c) (i) (ii) (iii) (a) (b) (c) 63

2 (c) (iii) (iv) (d) 30 20-30 5 3-5 3-10 4-5 64

2 (d) 2(f) (e) (i) 65

2 (e) (ii) (iii) (i) 9(ii) 9580 (f) 66

2 (g) (h) (i) 12 67

2 (h) (ii) 12 (i) 68

2 (j) (k) 69

2 (l) (m) (n) 70

2 (o) (p) (q) 71

2 (r) (s) (i) (ii) 72

2 (s) (ii) (iii) (t) 73

2 (u) (i) (ii) (iii) (iv) 74

2 (u) (v) (vi) (vii) (v) (i) 75

2 (v) (ii) (iii) (iv) (w) 76

2 (w) (x) 77

3 (i) (a) 60 1,682,000 976,000 (b) 78

3 (i) (b) (c) 5% 35,948,00026,273,000 (d) 79

3 (i) (d) 1 1 2 2 5 5 19,070 184 4,413 9,488 19,068 (e) 5% 695,0006,933,000 80

3 (ii) 12% 24 (iii) 81

3 (iii) 13,900 13,900 138,652 138,652 82

4 (i) 9 Smart Title Limited59 99 9 99 28 83

4 (ii) (iii) (iv) 9 (v) (vi) 2(j) 119,815,000 84

4 (vii) 44,309,000 (viii) 6,517,000 (ix) 22,182,000 85

5 111,086 104,491 1,946 9,806 5,646 122,838 110,137 1,577 2,791 201,787 (21,100) 55,255 1,300 15 3,138 11,028 (33,575) 894 534 275 153,661 70,243 6 (i)(ii) (iii) 86

6 1,946 111,086 9,806 122,838 122,838 (12,544) (12,544) (12,544) (38,366) (8,053) 9,470 (36,949) (306,980) (343,929) (4,683) (23,775) (167,818) (196,276) (196,276) (43,049) (31,828) (158,348) (233,225) (306,980) (540,205) (33,575) (33,575) 138,987 138,987 (127,813) (306,980) (434,793) (220) (220) (128,033) (306,980) (435,013) (4,612) (57,371) (61,983) (132,645) (364,351) (496,996) 3,326 3,326 (129,319) (364,351) (493,670) 731 1,861 331 2,923 2,923 160 160 5 5 5 87

6 104,491 5,646 110,137 110,137 585 585 585 (28,780) (26,834) 39,622 (15,992) (985) (16,977) 894 65 959 42,329 (13) 42,316 27,231 (933) 26,298 20,569 20,569 47,800 (933) 46,867 4,235 27 4,262 52,035 (906) 51,129 4,049 4,049 56,084 (906) 55,178 529 22,407 357 23,293 90 23,383 438 438 8,488 8,488 8,488 88

7 (258) (1,821) (32,368) (1,520) (3,341) (32,626) (i) 1,813 32,626 (1,528) (ii) 20,569 1,308 1,308 20,569 (220) 20,569 (i) (ii) 20,569,000 89

8 13 3,083 23,821 14 5 36,326 (27,838) 5 8,488 2,760 2,630 3,343 500 5,818 3,390 10,027 6,017 3,453 6,517 22,182 13 750 800 55,045 64,829 5,305 7,713 61,100 73,342 9 90

9 25%25% (13,072) 1,268 17,684 (5,503) 4,612 (4,235) (128,033) 47,800 (53,649) 8,577 3,136 (146) (34,974) (28,279) 59,006 2,752 (58) 17,586 13,507 12,919 4,612 (4,235) 41.90%17.94% 91

9 2,012 19,881 (707) 1,305 19,881 7,841 1,774 8,507 1,915 20,037 2,665 (70) 2,595 (27) (10) (28) (6) (71) (2,680) (2,680) 7,814 1,749 8,479 1,839 19,881 (7,579) 630 (8,224) (1,783) (16,956) (255) (255) (235) (112) (255) (56) (658) 2,012 2,012 92

9 (13,659) (327,302) (340,961) (8,074) 9,078 1,004 35 1,074 1,109 21,698 317,150 338,848 (728) (728) 21 21 (707) (707) 755,305,000489,581,000 140,012,000140,208,000 35,003,00035,052,000 615,293,000349,373,000 9,830,00020,508,000 98,304,000205,077,000 93

10 6,612,389 5,156,237 (129,319) 56,084 (1.96) 1.09 (364,351) (906) (5.51) (0.02) (7.47) 1.07 316,837,619,860 94

10 6,612,389 5,156,237 41,027 67,310 6,612,389 5,264,574 (129,319) 56,084 (1.96) 1.07 (364,351) (906) (5.51) (0.02) (7.47) 1.05 11 500,000,000 15 28 0.18 95

12 33(a) 7,325 4,509 275 256 7,600 4,765 500,0011,000,000 2 3 1,500,0012,000,000 1 2,000,0012,500,000 1 4,000,0014,500,000 1 4 4 96

13 114,204 200,752 10,552 10,242 21,925 18,525 77,586 453,786 (21,373) (18,648) (4,504) (3,727) (1,547) (13,768) (63,567) 92,831 182,104 6,048 6,515 20,378 4,757 77,586 390,219 92,831 182,104 6,048 6,515 20,378 4,757 77,586 390,219 764 1,878 666 715 140,776 144,799 (5) (54) (59) (8,828) (7,786) (1,491) (1,455) (1,777) (2,484) (23,821) (296) (597) (18) (19) (66) (12) (37) (1,045) 28 (83,707) (172,976) (5,265) (4,927) (18,655) (1,308) (213,742) (500,580) 745 33 1,992 546 1,614 4,583 9,513 771 43 3,723 1,084 3,241 4,583 13,445 (26) (10) (1,731) (538) (1,627) (3,932) 745 33 1,992 546 1,614 4,583 9,513 97

13 745 33 1,992 546 1,614 4,583 9,513 6,385 153 8,241 188 2,049 17,016 (494) (494) (6,517) (6,517) (25) (93) (789) (1,917) (259) (3,083) (42) (185) (117) (216) (26) (115) (701) 678 6,140 1,239 6,654 1,023 15,734 726 6,258 3,637 9,046 2,538 6,348 28,553 (48) (118) (2,398) (2,392) (1,515) (6,348) (12,819) 678 6,140 1,239 6,654 1,023 15,734 83,00020,724,0003,000,0003,007,000 90,000 1,813,000 32,626,000 8,783,00010,209,000 27,838,00010,596,000 70,673,000 98

14 321,993 15,064 1,362,197 1,027 1,700,281 (1,074) (52,988) (956) (55,018) 321,993 13,990 1,309,209 71 1,645,263 321,993 13,990 1,309,209 71 1,645,263 86 86 (13,990) (13,990) (36,276) (50) (36,326) (1,078) (4,333) (5,411) 28 (320,915) (1,268,600) (86) (1,589,601) 21 21 25 25 (4) (4) 21 21 99

14 21 21 24,590 24,590 (5) (5) (718) (1) (719) 23,872 15 23,887 23,872 24 23,896 (9) (9) 23,872 15 23,887 8,438,0005,00050,000 27,838,000 (i) 9(ii) 958028 100

15 (a) 119,815,000 (b) (2) 1,000,000 50% (1) 120,000,000 50% 50% (1) 75% (2) 5,133,000 50% 3,138,000 (3) Green Harmony Investments Limited Green Villa Investments LimitedGreen Harmony Green Villa50% 252,688,000Green Harmony Green Villa Green Harmony Green Villa 241,660,000 11,028,000 101

15 13,841 1,501 1,392 564 598 2,065 15,831 11,340 7,375 7,693 7,375 19,033 25,181 8,876 9,085 564 598 9,440 34,864 (2,123) (278,323) (299,293) (278,323) (301,416) (9,677) (76,649) (83,029) (1,262) (1,343) (77,911) (94,049) (11,800) (354,972) (382,322) (1,262) (1,343) (356,234) (395,465) 150 228,172 357,380 228,172 357,530 13,531 (117,924) (15,857) (698) (745) (118,622) (3,071) 102

15 2,207 12,274 2,207 12,274 (53) (83) (328) (347) (381) (430) (91,099) (91,099) 70 3,125 4 4 1 75 3,129 (8,294) 1,601 (103,349) (289) 1 (111,642) 1,312 (904) (904) (9,198) 1,601 (103,349) (289) 1 (112,546) 1,312 8,398 8,398 103

15 6,766 14,412 55,794 56,232 263 266 62,823 70,910 (4,599) 801 (7,946) (216) 1 (12,544) 585 (201) (49) (3,607) (222) (17) (3) (3,825) (274) (1,966) (1,966) (44,241) (68) (44,309) (8,398) (8,398) 6,766 55,794 179 263 179 62,823 13,531 28,825 (15,857) (15,621) (745) (748) (3,071) 12,456 (9,198) 1,601 (103,349) (289) 1 (112,546) 1,312 (402) (99) 1,282 53 46 3 926 (43) (16,796) (16,796) (3,931) (3,931) 13,531 (117,924) (15,857) (698) (745) (118,622) (3,071) 6,766 (18,912) (11,893) (349) (373) (19,261) (5,500) 18,912 67,687 528 636 19,440 68,323 6,766 55,794 179 263 179 62,823 44,241,000 9.0% 12.8% 3.0% 3.5% 15.0% 15.0% 104

15 68,000 16 165,535 165,535 50,271 50,271 13,900 13,900 400 400 9,600 9,600 280,400 280,400 506,206 13,900 520,106 290,178 290,178 68,262 68,262 138,652 138,652 8,066 8,066 162,745 162,745 529,251 138,652 667,903 105

16 3,920 18,492 22,412 19 16,466 19,068 35,553 17 0 3 400 6 13,083 13,894 13,483 13,894 6 (13,083) (13,894) 400 106

17 15 30 13,083,00013,894,000 0 3 400 400 13,894 13,941 (811) (47) 13,083 13,894 107

18 2,482 7,595 9,433 11,915 28 (9,599) 7,595 2,316 5,230,000 3,050,0003,352,000() 19 68,262 50,705 13,990 5,369 5,714 (13,525) (6,270) (2,095) (3,565) (52) 50,271 68,262 10%10% 108

20 13,900 138,652 27 5 21 125,131 34,720 12,430 8,066 137,561 42,786 (22,450) 115,111 42,786 (86,628) (17,947) 28,483 24,839 109

21 4,909 1,446 110,202 41,340 115,111 42,786 22,182,000 22 280,400 162,745 258,975 84,136 21,407 68,074 15 10,533 3 2 280,400 162,745 280,289 162,577 110

23 3,920 19 9,505 60,000 (i) 15,150 9,469 28,575 69,488 11,509 6,997 40,084 76,485 (i) 0 3 1,413 760 4 6 2,438 390 6 69 510 3,920 1,660 28 (1,641) 3,920 19 8,390 63,214 31,694 13,271 40,084 76,485 111

24 19,068 569,000,000700,000,000 569,000,000 0.203,500,000,000 63.4%0.56% Smart Concept Enterprise Limited 112

24 2,400,000398,000,000 0.20 0.20 12,000,0001,990,000,000 19,068 334,588 (2,289) (347,888) 7 1,821 32,368 (18,600) 19,068 19,068,00013.7% 113

25 0.02 0.01 a 150,000,000 3,000,000 240,760 2,408 3,002,408 6,559,904 1,311,981 1,311,981 24 12,000 2,400 2,400 88,583 16,621 16,621 c (1,197,792) (1,197,792) 6,660,487 133,210 133,210 0.2 0.01 a 15,000,000 3,000,000 240,760 2,408 3,002,408 4,281,190 856,238 856,238 24 1,990,000 398,000 398,000 3,000 600 600 b 285,714 57,143 57,143 6,559,904 1,311,981 1,311,981 114

25 (a) 150,000,000,00015,000,000,000 0.020.2240,760,000240,760,000 0.010.01 (b) 0.35 522,814,285 0.35285,714,285 237,100,000 285,714,285 (c) (i) (ii) (iii) 0.200.02 0.18 135,000,000,000 3,000,000,000 115

25 1.0012 1% 225,958,972 (i) (ii) (iii) 1 2 3 1,042,459 (1,042,459) 2.58 26,582,706 (26,582,706) 0.86 64,000,000 (2,000,000) (62,000,000) 0.20 91,625,165 (3,042,459) (88,582,706) 116

25 1 2 3 1,042,459 1,042,459 1,042,459 2.58 26,582,706 26,582,706 26,582,706 0.86 67,000,000 (3,000,000) 64,000,000 64,000,000 0.20 94,625,165 (3,000,000) 91,625,165 91,625,165 0.40 0.20 88,582,7063,000,0000.91 0.53 26 ii i iii iv 1,644,681 860,640 202,299 16,481 1,206 116,620 (1,899,102) 942,825 942,825 55,178 55,178 (4,049) 51,129 38,857 38,857 38,857 214 (214) 142,048 (192,160) (50,112) (50,112) 4,969 4,969 (5,282) (5,282) 7 (5,275) 1,825,800 860,640 10,139 16,267 1,206 111,338 (1,843,924) 981,466 927 982,393 117

26 ii i iii iv 1,825,800 860,640 10,139 16,267 1,206 111,338 (1,843,924) 981,466 927 982,393 (493,670) (493,670) (3,326) (496,996) 33,020 (14,381) 18,639 18,639 1,048 (1,159) (111) (111) 170,859 1,026,933 1,197,792 1,197,792 (1,056,641) (170,859) (1,227,500) (1,227,500) (1,886) 1,886 (8,980) 8,980 (19,110) (19,110) (19,110) (11,505) (11,505) 43 (11,462) 803,227 860,640 1,206 80,723 (1,299,795) 446,001 (2,356) 443,645 (i) (ii) (iii) (iv) 9 9 22 22 120,600,000 4,609,000 1,206,000 118

27 (a) (128,033) 47,800 (306,980) (933) 12,544 (585) 363,024 (3,138) (11,028) (1,589) (2,795) 3,083 23,821 13 3,453 164,124 6,517 22,182 5 8,488 (8,783) (10,209) (40,774) (42,129) (180,687) (55,255) 220 (20,569) (5,369) (5,714) (100,201) (69,095) (7,137) (14,820) (8,425) (1,092) (24,590) (69,845) 305,439 2,448 (50,705) 19,795 2,095 9,272 (18,210) 50,173 27,420 244,326 (191,804) 119

27 (b) 28 600,000 1,623 601,623 727,500 727,500 1,327,500 1,623 1,329,123 (54,293) (54,293) 1,273,207 1,623 1,274,830 (1,561,078) (317) (1,561,395) (287,871) 1,306 (286,565) (19,075) (6) (19,081) (57,378) (57,378) (364,324) 1,300 (363,024) 120

27 (b) 28 600,000 1,623 601,623 28 (168,000) (168,000) 432,000 1,623 433,623 (54,563) (62) (54,625) (54,293) (54,293) 323,144 1,561 324,705 (c) (i) 12,000,0001,990,000,000 2,289 347,888 (ii) 1,197,792 (iii) 727,500 121

28 Unique Talent Group Limited (i) Smart Title Limited (ii) 1,076,000,000 1,650,000,000(i) 60,000,000(ii) 540,000,000(iii) 0.70 1,500,000,0000.01 9 918 (PGA) 9i)9 ii)9580 80,000 122

28 13 500,580 14 1,589,601 9 2,680 18 9,599 64,288 80,989 2,247,737 23 1,641 130,634 9 338,848 94,084 75,786 640,993 9 9 9 9 123

28 (406) 99 72 (133) (1,005) (34) (933) 7 27 (27) (906) (364,324) (364,351) (906) (5,650) (6,814) (25,848) (66,640) (31,498) (73,454) 124

28 432,000 60,000 (i) 108,000 600,000 (ii) 727,500 1,327,500 (54,293) 1,273,207 523,699 308,427 1,216,933 3,546 82,994 9,292 54,563 2,199,454 (2,903) (141,045) (71,535) (95,409) (327,484) (638,376) 1,561,078 (19,075) (57,378) (364,324) 125

28 (i): 90,000,000108,000,000 (ii): 1,500,000,000 (iii): 500,000,00011 29 (a) 2,112 94,982 (b) (i) 34,775 111,060 102,698 248,533 126

29 (b) (ii) 21,894 36,259 80,536 140,006 118,089 881,508 220,519 1,057,773 (c) 30 551,000,000 (i) (ii) 33 12 20,569,000 33,014,000 127

31 (i) 6,837,619,860 50.66%0.08 547,010,00013,498,106,577 6,837,619,860 2,452,447,97818.17% Mount Qinling Investment Limited 2,116,251,467 15.68% Confidex Key Limited Key Ability Limited Lofty Rainbow Limited Merit New Limited 5.13% 4.45% 4.52% 2.71% (ii) China Jiuhao Health Industry Corporation LimitedHuayi Tencent Entertainment Company Limited 9 (i) (ii) 128

32 80,720 126,010 446,942 2,027,502 527,662 2,153,512 4,158 558 126,030 63,946 130,188 64,504 657,850 2,218,016 133,210 1,311,981 (a) 516,551 885,024 649,761 2,197,005 8,089 1,943 19,068 8,089 21,011 657,850 2,218,016 129

32 (a) 1,644,681 202,299 16,481 1,206 (945,917) 918,750 (22,471) (22,471) 38,857 38,857 214 (214) 142,048 (192,160) (50,112) 1,825,800 10,139 16,267 1,206 (968,388) 885,024 1,825,800 10,139 16,267 1,206 (968,388) 885,024 (357,293) (357,293) 33,020 (14,381) 18,639 1,048 (1,159) (111) 170,859 1,026,933 1,197,792 (1,056,641) (170,859) (1,227,500) (1,886) 1,886 (8,980) 8,980 803,227 1,206 (287,882) 516,551 130

33 (a) (ii) 2,147 2,147 (ii) (ii) (i) 150 150 200 200 200 200 200 200 750 2,147 2,897 2,427 2,427 200 200 200 200 200 200 200 200 800 2,427 3,227 (i) (ii) 131

33 (b) (c) (d) (e) 0.08 6,837,619,860547,010,000 Rich Public Limited Smart Concept Enterprise Limited 1,976,492,607 29.67% 132

33 (e) 18 (1) 1,976,492,607 (2) (i)(1)(ii) 133

34 Anglo Alliance Co., Ltd. (1) 2 100% 136,651,563 100% 5,000,000 100% Unique Talent Group (1) 1 100% 8,000,000 51% Horizon Partner Holdings Limited (1) 1 100% 9(2) 1 100% 2,000,000 100% 10,000,000 100% 134

34 9 (1)(2) 2 100% 9(1)(2) 1,053,580,345 100% China Jiuhao (Haikou) Investment Company Limited (1) 1 100% 9 (2) 1 100% 10,000,000 100% China Jiuhao (Sanya) Investment Company Limited (1) 1 100% 9 (2) 1 100% 1,000,000 100% (1) (2) 135

122,838 110,137 126,192 165,068 101,989 (127,813) 27,231 (24,969) 31,309 (8,042) (220) 20,569 (6,653) (87,776) (6,393) (128,033) 47,800 (31,622) (56,467) (14,435) (4,612) 4,235 (1,402) (12,633) (3,524) 3,326 4,049 180 (129,319) 56,084 (33,024) (69,100) (17,779) (364,351) (906) (132,698) 25,511 (493,670) 55,178 (165,722) (43,589) (17,779) 15,734 9,513 390,219 318,117 339,206 23,887 21 1,645,263 1,646,999 468,446 179 62,823 70,910 377,924 328,697 88,640 37,828 55,199 47,447 25,882 546,584 2,934,729 821,558 635,269 631,818 675,024 3,044,914 2,983,149 3,025,756 1,794,049 85,953 743,543 423,838 417,977 442,210 12,216 6,997 760,248 1,010,882 175,685 98,169 750,540 1,184,086 1,428,859 617,895 576,855 2,294,374 1,799,063 1,596,897 1,176,154 136