NATIONAL AGRICULTURAL HOLDINGS LIMITED 1236 77,618,000 73,176,000 6.1% 17,979,000 440,883,000 0.88 25.29 1
6 77,618 73,176 (23,994) (21,959) 53,624 51,217 7 12,700 10,275 8 5,394 (424,851) (14,286) (27,490) (25,971) (20,368) (20,388) (25,694) (25,362) 9 10 (16,120) (435,080) 11 (1,859) (5,803) (17,979) (440,883) (3,977) 1,444 (21,956) (439,439) (18,641) (441,410) 662 527 (17,979) (440,883) (22,618) (439,966) 662 527 (21,956) (439,439) 13 (0.88) (25.29) 2
14 22,419 23,351 182 182 15 90,714 105,000 18(b) 149,109 149,109 16 1,820,380 17 17,963 53,469 4,000 223 581 284,610 2,152,072 16 36 16 24,000 17 73,544 74,581 18(a) 245,739 154,873 18(b) 14,235 13,115 19 35,200 16,000 1,974,324 265,291 2,367,058 523,896 20 58,134 76,370 28 322 322 21 48,754 53,071 22 44,543 69,969 3,532 4,018 155,285 203,750 2,211,773 320,146 2,496,383 2,472,218 3
21 19,980 41,689 22 41,066 20,221 37,262 36,526 98,308 98,436 2,398,075 2,373,782 23 48,082 48,082 2,307,456 2,283,825 2,355,538 2,331,907 42,537 41,875 2,398,075 2,373,782 4
1 2 3 4 5 6 7 34,863 421,959 (6,760) 24,226 24,598 2,586 501,472 101,642 603,114 1,444 1,444 1,444 (441,410) (441,410) 527 (440,883) 1,444 (441,410) (439,966) 527 (439,439) 7,368 933,714 941,082 941,082 8 (8,041) (8,041) (8,041) 477,290 477,290 477,290 9 (420) (420) (420) 5,430 1,018,581 (372,370) 651,641 651,641 4,302 4,302 4,302 3 51,835 51,835 (51,835) 10 70,233 70,233 70,233 47,661 2,366,213 (5,316) 24,226 24,598 104,500 4,302 70,233 (386,989) 2,249,428 50,334 2,299,762 48,082 2,437,178 26,843 26,338 24,598 83,852 5,193 (30,580) 314,612 (604,209) 2,331,907 41,875 2,373,782 (3,977) (3,977) (3,977) (18,641) (18,641) 662 (17,979) (3,977) (18,641) (22,618) 662 (21,956) (83,852) 83,852 1,949 546 2,495 2,495 11 43,754 43,754 43,754 48,082 2,437,178 22,866 26,338 24,598 7,142 (30,580) 358,366 (538,452) 2,355,538 42,537 2,398,075 5
1. 24.12 2. 3. 10 50 4. 5. 26 6. 24 7. 25 8. 9. 6
10. 8,221,000 73,767,000 11. 51,700,000 43,754,000 16(c) 7
(9,352) 77,319 36,543 (3,416) (2,381) (2,916) 30,222 (63,469) 55,032 7,518 1,820,380 73,177 70,265 22,568 3,687 1,881 1,000 (795) (1,474) (4,000) (25,000) (92,000) (206,450) (25,000) (455,264) 1,640,264 (457,289) 43,754 (26,026) (17,666) 30 558,200 (8,041) 30 150,968 30 20,608 (420) 17,728 703,649 1,713,024 253,878 265,291 190,642 (3,991) (1,574) 1,974,324 442,946 8
1. 34 34 2. 11 1 16 38 16 41 10 12 28 9
3. 8,221,000 73,767,000 70,000,00041.18% 170,000,000 70.59% 51,890,000 10
155,164 (81,988) 73,176 (21,675) (284) (21,959) 133,489 (82,272) 51,217 10,275 10,275 (424,851) (424,851) (25,971) (25,971) (20,388) (20,388) (25,362) (25,362) (352,808) (82,272) (435,080) (26,331) 20,528 (5,803) (379,139) (61,744) (440,883) 1,444 1,444 (377,695) (61,744) (439,439) (379,721) (61,689) (441,410) 582 (55) 527 (379,139) (61,744) (440,883) (378,277) (61,689) (439,966) 582 (55) 527 (377,695) (61,744) (439,439) 11
(43,192) (4,486) (47,678) (22,330) 12,975 (9,355) (65,522) 8,489 (57,033) (102,224) 51,890 (50,334) (70,233) (70,233) 377,135 9,854 386,989 274,911 (8,489) 266,422 (21.76) (3.53) (25.29) 12
4. 17 (i)(ii) 17 24,000,000 1,820,380,000 13
205,097,000 61,265,000 91,507,000 128,050,000 22,419,000 23,351,000 14
90,714,000 105,000,00015 487,000 8,009,000 487,000 10,152,000 19 24 26 15
5. 1 2 3 74,708 2,910 77,618 11,714 (1,380) 10,334 (23,879) (14,286) 6,334 5,377 (16,120) 16
59,867 8,297 5,012 73,176 452 2,112 4,728 7,292 (19,673) 2,151 (424,850) (435,080) 1,104,000 1,436,0005,012,000 17
127,211 132,844 134,113 167,835 5,884 261,324 306,563 98,414 115,642 74,012 99,743 3,387 3,387 175,813 218,772 18
6. 46,856 36,803 18,976 20,222 8,876 1,669 2,910 8,297 1,173 2,500 25 2,487 77,618 73,176 7. a 5,240 8,119 18 3,259 1,098 2,007 783 16 1,068 b 1,117 9 5 270 12,700 10,275 (a) 3% (b) 957,000 160,000 50% 19
8. 18a 5,000 377 17 (1) 26 (424,850) 5,394 (424,851) 9. 2,381 2,916 (2,381) (2,916) 2,381,000 2,916,000 10. 37,454 37,875 7,695 5,925 2,495 4,302 47,644 48,102 1,739 1,836 6,468 6,343 20,638 15,767 20
11. 401 1,859 5,402 1,859 5,803 16.5% 25% 25% 5% 28 15% 21
12. 13. (18,641) (441,410) 2,123,259 1,745,103 14. 234,000 69,000 561,000 1,405,000 22
15. 105,000 105,000 (14,286) 90,714 105,000 30%105,000,000 30% 16. a 1,220,380 b 600,000 c 24,000 d 40,000 24,000 1,860,380 (40,000) 24,000 1,820,380 (1,820,380) 24,000 23
(a) i) 246,300,000 ii) 250,000,000 iii) 723,700,0000.35% 1,068,000 1,220,000,000 (b) 600,000,000 (c) 25,000,0004.8% 1,000,000 24
(d) 50,000,000 40,000,000 50,000,000 5.1% 51,700,000 43,754,000 17. 72,189 56,112 67,318 52,565 12,719 43,883 11,455 38,423 6,360 12,720 5,437 10,691 91,268 112,715 84,210 101,679 8,365 26,371 7,297 26,371 (8,126) (11,036) 91,507 128,050 91,507 128,050 25
12 73,544 74,581 12 17,963 53,469 91,507 128,050 29,168 60,795 62,339 67,255 91,507 128,050 6.94% 6.98% 6.94% 12.58% 10.69% 12.22% 10.69% 11.20% 2129,168,000 53,351,000 1100 1 3 29,168,000 34,424,000 28 26
7,248,000 26,371,000 71,011,000 27
18. (a) 8,496 10,639 (487) (487) 8,009 10,152 255,049 116,217 (49,952) (54,952) 205,097 61,265 27,987 36,995 4,646 3,181 43,280 32,633 83,456 245,739 154,873 40,000,000 16.8% 40,000,000 39,952,000 28
22,568,000 18 24,000,000 5.3 126,000 24,000,000 33,300,000 5.3 286,000 25,000,000 1.8 15,000,000 15,000,000 200,0005,000,000 206,450,000 65,000,000 4.8 2,647,000 4,000,00066,205,000 29
0 30 3,362 9,194 31 90 523 87 91 365 4,019 745 365 105 126 8,009 10,152 (b) 1,987 2,014 10,087 8,058 816 868 760 490 149,109 149,109 585 1,685 163,344 162,224 (14,235) (13,115) 149,109 149,109 30
149,109,000 1 51% 49% 49,000,000 100,109,000 19. 35,200,000 16,000,000 1.9% 3% 2.3% 4.12% 31
20. 2,181 1,580 6,314 19,128 1,780 1,136 5,604 13,727 25,975 26,196 4,330 2,653 11,950 11,950 58,134 76,370 0 30 829 1,009 31 90 1,080 571 90 272 2,181 1,580 21. 26,026,000 17,666,000 4.51% 5.7% 6.6% 7.38% 32
22. 44,543 69,969 41,066 20,221 85,609 90,190 23. 0.025 4,000,000 106,510 0.025 1,453,971 34,863 a 314,737 6,229 b 291,281 5,742 c 58,000 1,139 d 5,270 109 0.025 2,123,259 48,082 33
(a) 3.00 314,737,000 (b) 3.00 291,281,500 291,281,500 (c) 4.25 58,000,000 (d) 19,500,000 24 2.33 5,270,000 24. 19,500,000 2.33(i) 2.33 (ii) 2.326 (iii) 0.025 15,592,000 12,299,000 2,495,000 4,302,000 34
2.33 450,000 (450,000) 2.33 3,060,000 (450,000) 2,610,000 2.33 4,080,000 (600,000) 3,480,000 2.33 40,000 (40,000) 2.33 2,700,000 2,700,000 2.33 3,600,000 3,600,000 13,930,000 (1,540,000) 12,390,000 5,310,000 2.33 3,150,000 3,150,000 2.33 3,150,000 3,150,000 2.33 4,200,000 4,200,000 2.33 2,700,000 2,700,000 2.33 2,700,000 2,700,000 2.33 3,600,000 3,600,000 19,500,000 19,500,000 5,850,000 35
2.33 2.33 0.674% 0% 64.298% 3.0 25. 10% 15,198,000 30,580,000 26. 0.189141,463,000 3.0 141,463,000 0.189 212,194,500 3.0 212,194,500 353,657,5000.189 36
4.51 3.0 49.738% 365 0.674% 608,400,000 477,290,000 66,845,000 52,440,000 541,556,000 424,850,000 276,157,500 3.0 6,904,0005,430,000 821,569,000646,210,00015,124,000 62,376,000 83,852,000 27. a 1,035,508 25,508 b 155,891 150,891 c 141,700 141,700 d 2,685,000 2,685,000 e 600,000 600,000 37
(a) i) 3,550 71% 29% 9,992,000 25,508,000 25,508,000 ii) 500,000,000 500,000,00010,000,000 1,010,000,000 (b) i) 300,000,000 38
149,109,000 ii) 5,000,000 49% 5,000,000 (c) 200,000,000391,124,000 141,700,000 39
(d) 2,685,000,000 1,300,000,000 1,385,000,000 3.2505 (e) 3% 100% 250,000,000 600,000,000 40
28. (a) (322) (322) 16 24,000 1,820,380 5,884 18(a) 43,280 17 29,168 34,424 6.94% 6.98% 41
(b) 1,068 1,104 1,436 2,500 25 2,487 8,221 73,767 8,221,000 73,767,000 (c) 26,000,00022,000,00017,000,000 4.8% 9,000,000 4.8% 21,039,0006,311,000 4.8% 42
(d) 28(a) (b) (e) 4,062 3,636 2,411 4,170 6,473 7,806 29. (i) 35,200,000 16,000,000 43
(ii) 30. (a) 186,900,000 (b) 200,000,000 (c) 528,491,000 44
31. (a) 151% 49% (b) (c) (i) (ii) 45
GDP6.7% 46
2.7 2.0 47
26.85 48
45% 49
50
77,618,000 6.1%4.7%53,624,000 18,641,000441,410,000 0.88 25.29 14,286,000 51
2016-2018 52
2016 53
3 QQ 54
1.3% 25,694,000 1,974,324,000 265,291,000 644.2% 16(a) 16(b) (i) 51% 49% 55
(ii) (iii) (iv) 29% 56
29% 3% 4% 512 394 47,644,000 48,102,000 1% 57
(a) 1 51% 49% (b) (c) (i) (ii) 58
14 C.1.2 C.1.2 59
www.hkexnews.hk www.natagri.com.hk 60