首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042...

71

Transcript of 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042...

Page 1: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523
Page 2: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

1

2

3 - 4

5 - 7

8

9 - 12

13 - 24

25

26

27

28

29 - 30

31

32 - 69

70

Page 3: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

2

O

Page 4: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

3

Page 5: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

4

Page 6: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

5

1 3 I

1.

2.

3.

4.

(a) (c)

(b) (a)

(c) (a)

(i) (ii)

(iii)

(iv)

Page 7: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

6

(d)

(i)

(ii)

(iii)

5.

A.

(a) (c)

(b) (a)

(c) (a)

(a)

Page 8: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

7

(d)

(i)

(ii)

(iii)

B. 5A 4

5A

(1)

48 51-

57 6

(2) 2

(3) 5A

Page 9: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

8

71.8%

51%

16.75%

100%

91%

100%

36.6%

51%

100%

Page 10: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

9

268,800,000

73.6%

196,700,000 65,600,000

39% 17,300,000

336,600,000 40,700,000

7,900,000

3,600,000 58,600,000

55,800,000

18,000,000

Page 11: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

10

4,100,000

8,200,000

31,700,000

89%

40%

78,500,000

229,500,000

2,100,000

4,000,000

36,700,000

1.4%

4,500,000

66,500,000 14.9%

Page 12: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

11

10,800,000

860,000

10,500,000

10,600,000

62%

3,300,000

2,400,000

26%

33%

63%

Page 13: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

12

Page 14: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

13

28

7

40,746 (7,914)

31,709 (18,293)

78,523 2,126

66,510 (10,834)

5,033 (12,209)

4,601 (1,600)

227,122 (48,724)

36,729 (4,457)

4,969 808

41,698 (3,649)

(52,373)

(14,473)

268,820 (66,846)

88,866 (38,100)

139,112 (24,851)

39,868 (3,802)

974 (93)

268,820 (66,846)

Page 15: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

14

26 69

8

(65,616) (196,723) (30,468) 26,580 83,252

651,752 846,611 1,292,068 1,326,027 1,388,920

(218,172) (351,969) (592,880) (585,205) (669,131)

(103,330) (107,148) (117,381) (120,276) (201,551)

330,250 387,494 581,807 620,546 518,238

13

70

28 29 30

21 23

Page 16: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

15

26

79B

Sylvain Albert Janvier

91, 92, 93 97

Page 17: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

16

25

29

250,000

2,600,000 10/7/1997 10/4/2001 1.355

3,000,000 23/6/1997 10/4/2001 1.355

Page 18: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

17

1,000,000 6 10

1,000,001 1,500,000 3 3

9

9

949 1,547

133

949 1,680

1,000,000 1 2

Page 19: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

18

16(1)

10%

(1) 279,797,400

(2) 279,797,400

Fair Union Holdings Limited Fair Union 279,797,400

Richson Limited Richson (3) 144,984,400

(1)

(2) Fair Union 100%

(3) Richson Fair Union 144,984,400 Fair Union 279,797,400

16(1)

33

Page 20: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

19

14.25(2)

(a) Online Investments Limited 71.8%

72,805,000

(b) 71.8%

24,919,000

3%

(c) 91%

10,465,000

(d) 60%

5,800,000

(e)

(i)

151,900,000

60% 51% 71.8%

(ii) 60,000,000 91%

(iii) 15,000,000 51%

Page 21: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

20

(f) Online Investments Limited 71.8%

39,000,000

19,851,000

(g)

Shun Fat Investments Limited Shun Fat

(i) Shun Fat 2 40%

1,200,000

4,600,000

(ii)

2,000,000

(h)

19,047,000

Page 22: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

21

(h)

(i) 7,500,000

(ii) 6,747,000

(iii) 4,800,000

1 126,006 4,800,000

95,000

(i)

51%

26% 65,785,000 61,770,000

(i) 50,000,000

46,948,000

Page 23: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

22

(i)

(ii) 15,785,000 14,822,000

33

Shun Fat

(i)

(ii)

(iii)

(iv) 1,000,000

30%

30%

31% 30%

7% 9%

Page 24: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

23

5%

650 905

127,000,000 60,000,000

135,000,000 127,000,000

33% 63% 1.08 1.03

109,000,000 102,000,000

26%

2000

2000

2000 118,000

2000

Page 25: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

24

2000 2000 2000

Page 26: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

25

26 69

Page 27: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

26

4

227,122 964,700

7(a), (c) 41,698 51,917

268,820 1,016,617

(245,009) (968,961)

23,811 47,656

8,234 20,737

(2,143) (5,545)

(51,014) (68,880)

(45,734) (127,002)

5 (66,846) (133,034)

6 (17,312) (28,517)

(80,941) (155,292)

7(a), (c) (3,217) (6,259)

(84,158) (161,551)

10,657 5,483

7(b) (49,909)

10,657 (44,426)

3,261 (1,236)

(70,240) (207,213)

10 799 1,510

(69,441) (205,703)

3,825 8,980

11 (65,616) (196,723)

12 25.7

Page 28: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

27

26 (1,072)

26 (50)

26 (1,423)

26 1,907

26 11,686

26 802 3,995

12,972 2,873

(65,616) (198,129)

1,406

(65,616) (196,723)

(52,644) (193,850)

(4,600)

(57,244) (193,850)

(52,644)

8

1,406

(11,676)

(10,270)

(62,914)

Page 29: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

28

13 366,400 440,52214 11,340 9,84516 62,042 54,77817 36,879 23,97918 1,535 2,230

478,196 531,354

19 39,687 60,57679,259 204,57012,523 28,563

20 22,97319,114 21,548

173,556 315,257

38,119 63,802543 5,382

27,232 25,39921 102,374 197,833

168,268 292,416

5,288 22,841

483,484 554,195

22 6,920 46,48723 81 315

33(iii) 42,881 12,28824 22 463

49,904 59,553

103,330 107,148

330,250 387,494

25 76,537 76,53726 253,713 310,957

330,250 387,494

Page 30: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

29

27(a) 127,052 60,447

1,552 4,679

(15,600) (28,271)

(121) (246)

4,188 2,252

3,032 3,373

(840) (4,872)

(7,789) (23,085)

(1,635) (3,488)

(1,412) (19)

(3,047) (3,507)

(2,558) (2,087)

2,817 (235)

349

(300)

9,657

9,272 572

1,100

(22,973) 6,709

(12,342) 14,665

103,874 48,520

Page 31: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

30

103,874 48,520

27(b)

(87,290) (106,620)

55,305 62,334

(101,961) (77,911)

30,002 27,888

(1,000) (15,600)

300

(1,535)

(683) (802)

(105,627) (111,946)

(1,753) (63,426)

20,379 83,681

19 124

18,645 20,379

19,114 21,548

(469) (1,169)

18,645 20,379

Page 32: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

31

13 68 619

15 350,337 367,183

16

18 275 431

350,680 368,233

2 180

52 883

54 1,063

95 752

21 2,152

95 2,904

(41) (1,841)

350,639 366,392

33(iii) 42,881 12,288

307,758 354,104

25 76,537 76,537

26 231,221 277,567

307,758 354,104

Page 33: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

32

26 28 31

27

Page 34: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

33

Page 35: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

34

20%

Page 36: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

35

2% 4%

20% 25%

4% 30%

9% 30%

11% 30%

17 72

Page 37: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

36

Page 38: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

37

Page 39: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

38

(a)

(b)

(c)

(d)

(e)

Page 40: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

39

40,746 336,644

31,600 288,371

78,523 229,549

66,510 78,171

9,119 31,584

226,498 964,319

109

515 381

227,122 964,700

36,729 36,210

4,969 15,707

41,698 51,917

268,820 1,016,617

Page 41: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

40

244,451 964,216

26,880 29,265

131 546

27,011 29,811

5,829

379 379

379 6,208

3,134 4,956

1,080 1,150

9 28,794 38,046

1,001 515

2,339

890 950

26,7485,874

695 4,322

9,194 81,609

22,303

1,1974,141

1,552 4,679

213

515 381

(19) (44)

496 337

3,943

Page 42: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

41

16,907 27,916

284 355

121 246

17,312 28,517

(a)

(b)

Page 43: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

42

(c)

34(a)

641,000

(d) (a) (c)

41,698 51,917

(26,205) (37,926)

15,493 13,991

657 1,552

(838) (1,731)

(13,557) (14,647)

(4,364) (4,153)

(2,609) (4,988)

(608) (1,271)

(3,217) (6,259)

Page 44: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

43

1,406,000

11,709,000 4,570,000

161

4,653 3,954

4,653 3,954

Page 45: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

44

432 677

(3,707) (19)

24 (441)

443 277

1,040 (3,972)

(2,233) (3,037)

968 836

466 691

(799) (1,510)

16% 16%

46,346,000

104,265,000 9,689,000

45,262,000 1,085,000 1,927,000

Page 46: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

45

65,616,000 196,723,000

765,372,000 765,500,784

6,700 126,991 5,001 344,201 11,377 15,073 509,343

51 1,543 255 709 2,558

(171) 171

(890) (37,886) (38,776)

(8,010) (426) (4,000) (1,504) (7,073) (21,013)

(11,645) (1,713) (303) (107) (330) (14,098)

142 927 5 10 1,084

5,810 69,592 2,913 342,197 10,026 8,560 439,098

2,913 340,931 10,026 8,560 362,430

1,266 1,266

5,810 69,592 75,402

5,810 69,592 2,913 342,197 10,026 8,560 439,098

Page 47: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

46

8,470 4,142 36,410 8,863 10,936 68,821

3,205 330 20,619 1,038 1,819 27,011

(60) 60

(10,518) (10,518)

(311) (320) (2,975) (1,183) (5,755) (10,544)

(855) (1,295) (3) (1) (3) (2,157)

9 67 2 7 85

2,857 54,058 8,719 7,064 72,698

5,810 69,592 56 288,139 1,307 1,496 366,400

6,700 118,521 859 307,791 2,514 4,137 440,522

Page 48: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

47

452 880 1,332

(176) (880) (1,056)

276 276

214 499 713

60 161 221

(66) (660) (726)

208 208

68 68

238 381 619

381,000 394,000 1,277,000

69,592,000

581,000 26,748,000

Page 49: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

48

94,008,000

67,000

10,760 1,038 11,798

57,794 57,794

10,760 58,832 69,592

70

5,810,000 6,700,000

54,625,000 78,739,000

22

Page 50: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

49

11,360

(52)

32

11,340

1,515

379

(1,899)

5

11,340

9,845

22

11,340,000 1,326,000

Page 51: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

50

2,769 2,770

568,749 537,253

(9,460) (33,318)

562,058 506,705

(211,721) (139,522)

350,337 367,183

25,000,000 3%

28

56,550 56,550

79,420 69,339

(2,817)

8,347 8,347

84,950 77,686 56,550 56,550

(22,908) (22,908) (56,550) (56,550)

62,042 54,778

Page 52: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

51

29

17

30

32(a)

36,879 23,979

29,818 29,818

66,697 53,797

(29,818) (29,818)

36,879 23,979

30

30

Page 53: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

52

6,552 6,552 1,170 1,170

(5,017) (4,322) (895) (739)

1,535 2,230 275 431

16,341 18,269

3,979 5,511

9,977 25,533

3,109 7,044

6,281 4,219

39,687 60,576

546,000 20,740,000

Page 54: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

53

22 102,211 197,221 1,950

23 163 612 202

102,374 197,833 2,152

469 1,169

8,336 110,297

100,326 132,242 1,950

109,131 243,708 1,950

89,387 130,886

19,744 112,822 1,950

109,131 243,708 1,950

102,211 197,221 1,950

2,629 41,400

3,807 4,049

484 1,038

109,131 243,708 1,950

(102,211) (197,221) (1,950)

6,920 46,487

Page 55: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

54

(i) 5,810,000 6,700,000

54,625,000 78,739,000

(ii) 11,340,000 9,845,000

(iii) 71.8%

(iv) 71.8%

163 612 202

81 234

81

244 927 202

(163) (612) (202)

81 315

Page 56: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

55

463 463

10 (441)

22 463

7,369 11,216

(171) (1,339)

7,198 9,877

Page 57: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

56

0.10 1,000,000,000 100,000 100,000

0.10 765,372,000 76,537 76,537

Page 58: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

57

357,181 50 1,423 1,775 18,464 137,590 516,483

8 33 (11,709 ) (11,676 )

357,181 50 1,423 1,808 18,464 125,881 504,807

3,995 3,995

(1,072 ) (1,072 )

463 (463 )

(50 ) (50 )

(196,723 ) (196,723 )

357,181 463 1,423 5,803 18,464 (72,377 ) 310,957

357,181 463 1,423 5,770 18,464 (62,074 ) 321,227

8 33 (10,303 ) (10,270 )

357,181 463 1,423 5,803 18,464 (72,377 ) 310,957

802 802

(1,423 ) (1,423 )

581 1,326 1,907

11,887 (37 ) (164 ) 11,686

(4,600 ) (4,600 )

(65,616 ) (65,616 )

1,083 (1,083 )

357,181 7,287 463 581 1,326 6,568 19,383 (139,076 ) 253,713

Page 59: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

58

357,181 7,287 463 581 1,326 2,067 64 (81,573 ) 287,396

4,212 17,695 (56,850 ) (34,943 )

289 1,624 (653) 1,260

357,181 7,287 463 581 1,326 6,568 19,383 (139,076 ) 253,713

357,181 463 1,423 1,787 17 (5,136 ) 355,735

3,794 16,905 (65,749 ) (45,050 )

222 1,542 (1,492 ) 272

357,181 463 1,423 5,803 18,464 (72,377 ) 310,957

357,181 23,990 1,733 382,904

(1,072) (1,072)

463 (463)

(104,265) (104,265)

357,181 23,990 463 (104,067) 277,567

(46,346) (46,346)

357,181 23,990 463 (150,413) 231,221

1

Page 60: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

59

(66,846) (133,034)

(3,943)

4,141

5,874

695 4,322

9,194 81,609

22,303

2,339

(337)

(1,552) (4,679)

27,011 29,811

26,748

890 950

1,197 (213)

5,829

379 379

120,429 94,531

6,918 24,422

20,889 42,298

(25,683) (107,568)

3,233 (4,922)

(591) 476

127,052 60,447

Page 61: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

60

137,590 77,000 364,736 1,174 121,951

8 (11,709) (4,570)

125,881 77,000 364,736 1,174 117,381

(1,072) (463) (122,197) 12,288 (802) 300(463)

(8,980)(196,723)

(2,920)

1,367

555

(72,377) 76,537 242,539 12,288 927 107,148

(133,946) 29,002 (683)(3,825)

(65,616)(1,083)

69

1,591(840)

104743

(139,076) 76,537 108,662 42,881 244 103,330

Page 62: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

61

11,941

1,100

700

1,400

4,600

4,141

11,941

100 100# 100#

1

100,000

1

Page 63: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

62

1,000,000 100 100

1

100 100# 100#

1

18,000,000

1

2 100 100

1

100 51 51

1

1,000,000 91 51

1

500,000 100 100

1

500,000 100 100

1

2 100 100

1

1,000,000 100 100

1

Online Investments 31,000,000 71.8 71.8

Limited 1

Page 64: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

63

1,000,000 71.8 71.8

1

44,000,000 71.8 71.8

19,000,000 88 88

* 500,000 100 100

1

* 5,000,000 100 100

1

* 1,200,000 60 60

1

* 500,000 60 60

1

*

#

Page 65: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

64

Comilog Asia 120,166,340 20 20 20

Limited 1

10,000,000 51 50 51

120,760,734 16.75 18.75

1

Page 66: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

65

7,549

321,451 618,062

27,775

27,775 7,549 321,451 618,062

39 41 57

4,255,000 4,274,000

1,554 13,118

793,000 6,690,000

Page 67: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

66

1,571 290

2,437

1,571 2,727

(i) 360 360

(i) 960 960

(ii) 2,557 3,612

(ii) 156

(iii) 1,591 210

(iv) 494

(v) 44,145

(v) 4,601 16,440

(vi) 2,043 5,297

(vii) 2,817

(viii) 12,870 20,592

(ix) 27,775

Page 68: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

67

(i)

(ii)

(iii) 30,002,000 1,644,000

2.5% 24,815,000

42,881,000

(iv) 9,390,000

8%

(v)

(vi)

(vii)

(viii) 12,870,000

(ix) 27,775,000

Page 69: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

68

(x) Shun Fat Investments Limited Shun Fat

51%

(a) Shun Fat 2 40%

1,200,000

4,600,000

(b)

2,000,000

(xi)

19,047,000 34(a)

(a)

19,047,000

95,000

Page 70: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

69

(a)

641,000

(b)

3,860,000

(c)

26% 61,770,000

49%

47,000,000 15,000,000

2 8 17 30

Page 71: 首長寶佳集團有限公司 - · PDF file28 13 366,400 440,522 14 11,340 9,845 16 62,042 54,778 17 36,879 23,979 18 1,535 2,230 478,196 531,354 19 39,687 60,576 79,259 204,570 12,523

70

1. 100%

89

R18

2. 100%

89

F 2 B2