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...
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...
1
2
3 - 4
5 - 7
8
9 - 12
13 - 24
25
26
27
28
29 - 30
31
32 - 69
70
2
O
3
4
5
1 3 I
1.
2.
3.
4.
(a) (c)
(b) (a)
(c) (a)
(i) (ii)
(iii)
(iv)
6
(d)
(i)
(ii)
(iii)
5.
A.
(a) (c)
(b) (a)
(c) (a)
(a)
7
(d)
(i)
(ii)
(iii)
B. 5A 4
5A
(1)
48 51-
57 6
(2) 2
(3) 5A
8
71.8%
51%
16.75%
100%
91%
100%
36.6%
51%
100%
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
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%
11
10,800,000
860,000
10,500,000
10,600,000
62%
3,300,000
2,400,000
26%
33%
63%
12
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)
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
15
26
79B
Sylvain Albert Janvier
91, 92, 93 97
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
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
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
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%
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
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
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%
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
24
2000 2000 2000
25
26 69
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
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)
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
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
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
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
32
26 28 31
27
33
34
20%
35
2% 4%
20% 25%
4% 30%
9% 30%
11% 30%
17 72
36
37
38
(a)
(b)
(c)
(d)
(e)
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
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
41
16,907 27,916
284 355
121 246
17,312 28,517
(a)
(b)
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)
43
1,406,000
11,709,000 4,570,000
161
4,653 3,954
4,653 3,954
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
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
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
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
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
49
11,360
(52)
32
11,340
1,515
379
(1,899)
5
11,340
9,845
22
11,340,000 1,326,000
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
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
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
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
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
55
463 463
10 (441)
22 463
7,369 11,216
(171) (1,339)
7,198 9,877
56
0.10 1,000,000,000 100,000 100,000
0.10 765,372,000 76,537 76,537
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
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
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
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
61
11,941
1,100
700
1,400
4,600
4,141
11,941
100 100# 100#
1
100,000
1
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
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
*
#
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
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
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
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
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
69
(a)
641,000
(b)
3,860,000
(c)
26% 61,770,000
49%
47,000,000 15,000,000
2 8 17 30
70
1. 100%
89
R18
2. 100%
89
F 2 B2