880031_C_Huayi Tencent_.indb

Similar documents
12872-China Jiuhao AR_C.indb

13878-Huayi Tencent AR_C.indb

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


4. 27(2) ,000,000,

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

目 錄 頁 次 釋 義 董 事 會 函 件 言






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

C110122D_Vitar.indb

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

,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

China Water_C_GM Cir.indb

A 20%

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

C Ann.indd

untitled

C Ann.indd

i

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


% (EBITDA) % % %

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

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,

,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

, ,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)

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

I-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

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


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


i

i

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,

2

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

untitled

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

cover-C- FINAL.ai


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

Billion_C_GM Cir.indb

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

,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


i


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

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 (

2018 Hope Education Group Co., Ltd

untitled

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



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


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



i


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) (

GEM GEM GEM GEM GEM GEM GEM GEM GEM


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


,482,469 1,712,206 (777,879) (901,895) 704, , ,530 14,029 (430,816) (423,405) (82,237) (89,327) (

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

書冊1.indb

00C AR.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

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


China ZhengTong Auto Services Holdings Limited , % 2, % 12.3% % 4,156 8, %

, % % % 31.0% % 14.3% 2.4% % 1,400 2

星辰通信國際控股有限公司

1

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

i

Chi.indb

(CG Service)(chi) IR.indb

Kingwell_C_MT Cir.indb



i

i


A [Chi].indd

公 司 簡 介

1

,6316.1% 64, %48, % % 2


Transcription:

2 16 26 28 30 31 33 34 35 76 1

64,419 61,359 28,073 33,137 (57,603) 26,926 (57,803) 26,788 (58,643) 21,553 (21) 2,363 7,575 1,910 4,326 4,024 693 (7,955) (22,231) 58,032 53,091 2,920 (5,098) 64,419 61,359 (3,125) (23,003) 2

5% 5,864(i) 470(ii) 2,600 (iii) 1,223 Mount Qinling Investment Limited 5.53HB Entertainment Co., Ltd.HB30% 9 6,206 15% 3

1,000 63% 245.823,4587.23 7 2016 2020 19.1% (5.97%) 1.61 11.5% 2015 2019 (MPAA) 383 5% 111272 111 8%3D17 20% 15% 4

IP (1) 5.47 3D 5

(1) 2 (Ash Brannon) 3D 2,000 (NYSE: LGF) 14,042,400,00092,700,000 HB 23,33428,084,800,000 185,400,000HBHB 46,666 HB 22.22%HB 30% 6

(1) HB TVN 3.7%4.3% 3,5788.2 IP 7

(2) 4026.2% 796 ios Android 8

(3) 9 9 18 (PGA) 5,803 9% 292 19.3 9

7,038 35,252485.4820 10% 10,000 2,000 IP 10

IPIP 6.2% 11

64,419,000 5% 9%58,032,000 53,091,000 4,024,000693,000 6.2% 1.1% 36,346,000 29%9 14,019,000 196,130,000 4,700,000 12,232,0002,482,000 12

2,649,000 14,248,000 69,008,000 175,629,000 57,000,000 Smart Title Limited 17 26,000,000 47,000,000 23,000,000 9,000,000 12,464,000 13

200,000138,000 245,480,000 12% 430,619,000 460,631,000 6.366.58 12,232,0002,482,000 14

0.086,837,619,860 68493 9 15

547,000,000 527,000,000 10% 16

1% (a)0.1%(b) 5,000,000 1.00 (a) (b) (c) 1,349,810,657 10% 17

XV 352 10 1,976,492,607 1 14.64 2,000,000 0.01 18

1. Ming Bang Limited Rich Public Limited Smart Concept Enterprise Limited1,976,492,607 352 19

336 Smart Concept Enterprise Limited 1,837,000,000 13.61 Rich Public Limited a 139,492,607 1.03 Ming Bang Limited b 139,492,607 1.03 2,452,447,978 18.17 c 2,452,447,978 18.17 d 2,116,251,467 15.68 20

MIH TC Holdings Limited e 2,116,251,467 15.68 Naspers Limited e 2,116,251,467 15.68 Confidex Key Limited 691,882,675 5.13 f 691,882,675 5.13 f 691,882,675 5.13 Yunfeng Investment GP II, Ltd. f 691,882,675 5.13 Yunfeng Investment II, L.P. f 691,882,675 5.13 Yunfeng Fund II, L.P. f 691,882,675 5.13 21

a. Rich Public Limited Ming Bang Limited b. Ming Bang Limited Ming Bang Limited c. 2,452,447,978 d. Mount Qinling Investment Limited 2,116,251,467 e. MIH TC Holdings LimitedMIH TC Holdings Limited Naspers Limited MIH (Mauritius) Limited MIH Ming He Holdings Limited MIH Holdings Proprietary Limited XV Naspers Limited MIH (Mauritius) Limited MIH Ming He Holdings Limited MIH Holdings Proprietary Limited 2,116,251,467 f. Yunfeng Investment GP II, Ltd. Yunfeng Investment II, L.P. Yunfeng Fund II, L.P. Confidex Key Limited 691,882,675 336 22

14 1. A.2.1 A.2.1 2. A.6.7 A.6.7 23

10 24

Lafe Corporation Limited (SGX: AYB) Emerson Radio Corp. (NYSEMKT: MSN) 13.51B(1) 25

28 75 34 34 26

2410 34 27

4 64,419 61,359 (36,346) (28,222) 28,073 33,137 5 (14,019) 196,130 (2,649) (14,248) (69,008) (175,629) (12,464) (57,603) 26,926 6 (200) (138) 7 (57,803) 26,788 8 (840) (5,235) (58,643) 21,553 17 (21) (58,643) 21,532 (58,601) 26,260 (21) (58,601) 26,239 (42) (4,707) (58,643) 21,532 28

9 (0.48) 0.40 (0.48) 0.40 9 (0.48) 0.39 (0.48) 0.39 35 75 29

(58,643) 21,532 6,559 452 6,559 452 (52,084) 21,984 (52,091) 26,712 (21) 7 (4,707) (52,084) 21,984 35 75 30

11 17,180 15,734 12 559,647 23,872 13 15 13 179 2,110 2,012 76,461 86,628 655,411 128,440 14 96 400 7,413 7,595 13 161,065 165,535 51,611 50,271 13,900 42,094 28,483 245,480 280,400 507,759 546,584 1,163,170 675,024 31

16 269,962 133,210 804,167 446,001 1,074,129 579,211 (2,349) (2,356) 1,071,780 576,855 13,386 11,509 864 707 14,250 12,216 15 4,126 3,920 15,636 24,655 57,378 57,378 77,140 85,953 91,390 98,169 1,163,170 675,024 35 75 32

(49,241) (105,127) 694 929 9,200 305,439 (5,712) (28,724) 50 6 (536,250) 1,190 182 (7) (530,653) 277,650 11,600 547,009 (1,701) 545,308 11,600 (34,586) 184,123 280,400 243,734 (334) (96) 245,480 427,761 245,480 379,220 48,541 35 75 245,480 427,761 33

133,210 803,227 860,640 1,206 80,723 (1,299,795) 579,211 (2,356) 576,855 6,510 (58,601) (52,091) 7 (52,084) 136,752 410,257 547,009 547,009 269,962 1,213,484 860,640 1,206 87,233 (1,358,396) 1,074,129 (2,349) 1,071,780 1,311,981 1,825,800 860,640 10,139 16,267 1,206 111,338 (1,843,924) 2,293,447 927 2,294,374 452 26,239 26,691 (4,707) 21,984 11,600 4,159 (4,159) 11,600 11,600 2,400 1,048 (1,159) 2,289 2,289 1,325,981 1,831,007 860,640 8,980 12,108 1,206 111,790 (1,817,685) 2,334,027 (3,780) 2,330,247 35 75 34

1. (i)(ii) 22 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1.1111, Cayman Islands China Jiuhao Health Industry Corporation Limited Huayi Tencent Entertainment Company Limited 9 9 2. 34 35

3. (i) (a) 1 16 38 16 41 27 10 12 28 11 14 36

3. (i) (b) 9 10 28 15 16 37

3. (ii) (a) 2(j) 9,445,000 38

3. (ii) (b) 47,000,000 (iii) (a) 39

3. (iii) (b) (c) 40

3. (iii) (c) 13,900 13,900 41

3. (iii) (d) 42

4. (i) (ii) (iii) 43

4. (a) 2,363 4,024 58,032 64,419 64,419 1,910 (7,955) 2,920 (3,125) (3,125) 1,910 (7,955) 2,920 (3,125) (3,125) (12,232) (12,232) (42,246) (42,246) (57,603) (57,603) (200) (200) (57,803) (57,803) (840) (840) (58,643) (58,643) 42 42 (58,601) (58,601) 44

4. (a) 678,262 17,386 111,790 807,438 807,438 161,065 161,065 161,065 194,667 194,667 1,163,170 1,163,170 3,288 8,595 25,968 37,851 37,851 53,539 53,539 91,390 91,390 7 3,091 2,608 5,706 5,706 6 6 536,250 536,250 536,250 157 1,428 1,429 3,014 3,014 18 18 2 2 2 45

4. (a) 7,575 693 53,091 61,359 61,359 4,326 (22,231) (5,098) (23,003) (28) (23,031) (60,249) (1,268) (17,601) (79,118) (79,118) (55,923) (23,499) (22,699) (102,121) (28) (102,149) 2,482 2,482 126,565 126,565 26,926 (28) 26,898 (138) (138) () 26,788 (28) 26,760 (5,235) 7 (5,228) () 21,553 (21) 21,532 4,707 4,707 () 26,260 (21) 26,239 46

4. (a) 114,554 15,585 1,804,082 1,934,221 106,205 2,040,426 293,367 293,367 293,367 321,021 321,021 428,806 428,806 2,656,394 427,226 3,083,620 3,352 2,846 551,902 558,100 102,480 660,580 92,793 92,793 650,893 102,480 753,373 57 44 8,845 8,946 26,892 35,838 22 22 25,357 25,357 25,357 177 338 524 1,039 1,039 102 102 3 3 3 47

4. (b) 64,419 64,419 (18,182) (39,621) (57,803) 210,754 255,101 465,855 161,065 161,065 536,250 1,163,170 32,010 59,380 91,390 91,390 5,705 7 5,712 536,250 3,006 26 3,032 2 2 48

4. (b) 61,359 61,359 (102,966) 129,726 26,760 2,101,564 367,668 2,469,232 321,021 321,021 293,367 293,367 3,083,620 749,213 4,160 753,373 753,373 35,838 22 35,860 25,357 25,357 999 142 1,141 3 3 49

5. 694 861 (4,700) 201,787 (9,000) (12,232) 2,482 1,697 522 (14,019) 196,130 6. (1,221) (313) (1,492) (313) (2,713) (i) 1,221 (313) (1,492) 113 1,354 (200) (138) (i) 50

7. 11 3,032 1,141 2 3 47,000 22,673 9,445 300 400 9,761 30,365 1,074 3,278 11,135 34,043 51

8. 25%25% (808) 13,897 (32) (19,132) (840) (5,235) 18.3% 16.4% 52

9. (a) 12,183,180 6,573,846 (58,601) 26,260 (0.48) 0.40 (21) (0.48) 0.40 53

9. (b) 54

9. (b) 12,183,180 6,573,846 15,008 79,415 12,183,180 6,668,269 (58,601) 26,260 (0.48) 0.39 (21) (0.48) 0.39 55

10. 11. 678 6,140 1,239 6,654 1,023 15,734 3,076 891 378 1,367 5,712 (46) (167) (213) (671) (2) (673) (1,233) (313) (1,431) (55) (3,032) (7) (120) (67) (122) (32) (348) 7,861 1,704 5,479 2,136 17,180 745 33 1,992 546 1,614 4,583 9,513 134 8,142 692 8,968 (13) (5) (416) (521) (186) (1,141) 4 14 5 11 (1) 33 736 28 1,724 8,172 1,439 5,274 17,373 56

11. 1,224,0001,808,000 1,141,000 1,221,0005,975,000 7,196,000 12. 23,872 23,872 536,250 536,250 171,292 (171,292) (475) (475) 171,292 388,355 559,647 171,292 388,355 559,647 171,292 388,355 559,647 57

12. 25,357 25,357 4 4 25,361 25,361 25,361 25,361 25,361 25,361 58

13. (a) 179 62,823 (12,464) 7 (47,000) iii (179) 23 3,382 59

13. (a) (i) (ii) 120,000,000 50% 50% 1,000,000 50% (i) (ii) (iii) 75% 50% 50% 60

13. (b) 9,445,000 14. 0 3 20 400 4 6 20 6 12,879 13,083 (12,823) (13,083) 96 400 61

15. 0 3 1,492 1,413 4 6 2,438 6 2,634 69 4,126 3,920 62

16. 0.02 0.01 (a) 150,000,000 3,000,000 240,760 2,408 3,002,408 (a) 150,000,000 3,000,000 240,760 2,408 3,002,408 6,660,487 133,210 133,210 (b) 6,837,620 136,752 136,752 13,498,107 269,962 269,962 6,559,904 1,311,981 1,311,981 12,000 2,400 2,400 58,000 11,600 11,600 6,629,904 1,325,981 1,325,981 63

16. (a) 150,000,000,000 150,000,000,000 0.020.02 240,760,000 240,760,000 0.01 0.01 (b) 6,837,619,86050.66% 0.08 547,010,000 13,498,106,577 6,837,619,860 2,452,447,978 18.17% 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% 64

16. 1.0012 1% 1,349,810,657 (i) (ii)5 (iii) 65

16. 1. 1,042,459 1,042,459 1,042,459 2.58 2. 26,582,706 26,582,706 26,582,706 0.86 3. 64,000,000 (58,000,000) 6,000,000 6,000,000 0.20 91,625,165 (58,000,000) 33,625,165 33,625,165 66

17. 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 67

17. 9 9 9 9 9 18 (PGA) 9i) 9 ii)580 9 80,000 68

17. 527,611 1,590,114 3,354 8,570 90,140 48,541 2,268,330 69

17. 2,637 136,602 342,139 92,940 75,080 649,398 9 9 9 9 70

17. 69 (97) (28) 7 (21) 71

17. (5,896) (19,176) (25,072) 72

18. (a) 1,130 2,112 (b) (i) 23,864 34,775 111,060 111,060 102,698 102,698 237,622 248,533 73

18. (b) (ii) 20,294 21,894 80,452 80,536 106,923 118,089 207,669 220,519 74

19. HB Entertainment Co., Ltd.HB Bo Mi Moon HB Corporation (a) (b) 14,042,400,00092,700,000 23,334 HB HB Corporation46,666 HB HBHB Corporation23,333 HB28,084,800,000185,400,000 HB 22% HB 30% HB 75

Cricket Square, Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 89 2 35 3503 183 22 www.huayitencent.com 76