n1;;~itUffi~~jjJr(1~jffi1fiffi~1*>
BDO CHINA SHU LUN PAN CERTIFIED PUBLIC ACCOUNTANTS LLP
-
t
t~
~tT~J:5l~nffi Ii JJiffifl" ~R~ RI trtJ 1=P r@iiEll{I~fril;~:i!J:
~~§$W-~&~~fil~m~trn~~
ffi~!fiJJffi-*[2018JjgZA593%
J'z:ft~itYrp~~Jifr CW:'*itf~~tk) (~ rfa'i~"~itYrp"§x"~1fJ")-J-201s1f
llJ:3 9BlJ5JJ~JJ~~181699%q:J OOiiE~~ff~ilJ=-aJJ:m § $~-{.X&~~Jie.~~o-=J=s
c~ rfa'i~" &ffi~Je. ")o ffHi&ffi~~~*' ~ffJxt&ffi~Jie.g{JrJu 1~.@:itt
ff 7 ~J:m~1!t, Jl'f*[§J~~Dr:
fiiJ JA 6, wi1$ 0 fflt~1tiltJl3t: ~ x-J:n~~1:tEtE~~Mltfiff*?x3t: ~ JiJr~JRi5H19
:tctt, w~. ..1:m0 wJ *°~ffi;iK*:nffxi*Rfil*~~;iK**°~-m*~~Sl*Jflrr
~~ffimJR-ffi'Mff~~~A1*,mtr~~owi~~M*~fiiJ,~*W*°~W~~
#-1;t~13Aiiffj;§:J\!.o
[ [§]~]
--~~xt1Jg{J~~.~~xt:naffl~M~~mM~*~~~JiJr~~filoili
~, ili~~,m~~ili**~r=
"*~*m~m~s*~~*0~~*~*m~mmm~~m0~
~filc~m~~~-t-~~m0~~tt~,~*~*~m~m~g{J~fil)ffl~
ff~fil~~m~~w*Mfflg{J$%~m:itl:ffM~~m:exm-t-~~m*,*~*
1W:i~1Jl~~:ra1*~, 1llfEfl~JJO[rij ~tlffe*_!ij*H~tiJ,W Jflffg{J'tf%o"
~~1!t~~xt:n~g{Jffe*~~tt~~~~~xt:n~:raM~~-J-*fiffl
~ ~ g{J Jifr ~~ fil g{J :tz: r-lF
o
~B 7: E13fflX#~~, i:r#if~n1~:~M:±tr~*.:f.~J$Jt}}tl~ 69.00%, 1s.06%
. 76.37%, 1:fr~~ o1R~M*~~F~l)tffr5t}}tl~ t.49 JGrJf, 1.41 JGrJf,
t.40JGrJf, ""f~~~o if~0AJ: n ~irlE*F~Wdfi, IE*2ta~:cr*
~~ffr~ffi~~~ .. ~~ .. ~~~~~F~ffr~~i9J,tr~~*:c~~~~~~,
*~1t:tltlii:r#if~n1R~MF~ffr~""f ~)]{ ~.if.tL 2) ~-frF~ffr~Jkl)t,&
t $;;$:~i91~~, x;tltfA'Jtr~Wlt0~.:f.~J$7J(.~, i~1t:tltlitEF~ffr~""f~aJ l:t fAJ tr.ill(i:iJ l:t~ ifl ~~rJ$7.f<~, 1~1t
~-~Fifbffl'~r~~-~r. *~~~*~MFifb~~*m*~.&m**
~~3:J.tt, **ffl'~~z;l]Jxl.~.&M:Jt~~Jt~}J~~JljPJO
C-)cp~~~*~M~lti~~~~r~~~
*~M~, cp~~n~~$-~~~=
~ }Ji El
"
2018~ 1-6}3 2017~!t 2016~!t
I
~~~f=~t&A 44,375.22 77,156.56 36,336.19
~~~,F~,6,x;* 10,484.14 19,241.14 11,263.30
=B'l* 76.37% 75.06% 69.00%
ffi.J§illi~~ffl' (jf:J1L1i*) 1.40 1.41 1.49
2016 4 , 2011 4,& 201841-613 cp~~U~;1J$,t~1J~ 69.00%, 75.06%
.& 76.37%, cp~1JcU${J~;llJ$~*8t_§_L*~~ o 2011 4'ITit=:i:J=ife1ffig{J
1Jrf-15x:*$x 2016 4ifJ=ife~1~, fll1!15x:*Lfl-${)$1lt 1J\rt&ALf!-${)$lltJ=ifeflc o
2018 4 1-6 13 ~5fiJ$ffl$x 2017 ~lt1J\$ILf!- o
cp~~JC~g{Jg~J5x*.±~~IE-9:~f'=.&l'lrltE~f=${)1frt-li.&1'TIB o 1~ ~M
~. cp~~Ug{JJ5x*~~~~*m~:
iu~~m
' )Jf~
~ i:p: 1111 JE~
~-
201s 4:: t-6
9,768.39
lt~
n.
93.17%
:@:ffi
2017~!t
17,778.18
ltfJll
92.40%
~- 2016~lt
10,533.37
lt,f§!J
93.52%
f=tfr !Sliz.nil~ 8,203.54 78.25% 14,417.49 74.93% 9,017.81 80.06%
~f=tJrn~
l{H.Itirrett 518.60 4.95% 1,231.51 6.40% 595.92 5.29%
ttf+~ 197.15 1.88% 231.45 1.20% 134.01 1.19%
ii-IT 10,484.14 100.00% 19,241.14 100.00% 11,263.30 100.00%
T:
)]ii§ 2018$ 1-6~ 2017$ 2016$
1fi :1J 1fiJ cft,/f[__ 1J *) 0.21 0.21 0.29
~fflFt~, ~~w~tt~tJrn~=~~w~tt~~ffi,ff)-ffix~~w~tt~
tJrn$;
l!I litifi1Jtfrn=~WHJrn~13MFt=~1t~ ffi ,ff)-ffi x 1Jrn$/3 MFt=~
ffi,ff)-ffi; C~~w~,~-fit-\;J, 1W"'.q::ll Btf*=t )o
l!lifi:tf:~ifi1JtJrn~*~M*~~~~, l!l11tm\;J,\;J,To~2ifi1Jtfrn~~
t~!tx1:&ffimff:5tffr, &Pifi1Jtfin TO=~:tt~ffi~ffi/w~,@f*to
)]ii§
-Sf:1$J ffi ffi -Sf:1$J.~-fil:I:: ffiffittJ:$ .~ -fil:l::ttJ:
(l'Jjc) (7'i1J) ~f;J-fl $~f;J(lfl
2016 $JHJ.1W1'1::i:f: 3,270.52 10,883.03
201 7 $ffi:t1tj:j: 1,755.74 7,688.71 -46.32% -29.35%
2018 _t-*"$ffi:lt:tt 1,731.59 5,347.04 -1.38% -30.46%
83-1.lVlJ Ji!., 2017 ~Wr~~:tt~f~~ffi!tx 2016 ' q::]k\;J, BU'.q::lt~:tt~f~
~ffiT~ 46.32%, ,~,f*tT~ 29.35%, l!llit 2017 '.q::ifi1Jtfrnff!tx::kJill~T
~o rm 2018 -1.$'.q::Wf~~:tf:1*:l:T ~$ill!tx::k, @1!1Jt~~!tx1J\, xtifi1J1fr
2017 ' q::]k 2018 '.q::_t-$~~
1~~Mr*J, q=i;4ffi~n~:tf:ifi1Jtfrn. T~~~o
~Fl4D~:tf:.~q:i120~*.If-:ttoftOO~M~fr~~~~~,ffl~~M~~
~~**~*.IJZ-:tf:tt#::k$:5tID~r~~tttf~~mo~~M*#~~~~ft:5t
M~~ffi*'#~M&T,m~*.If-:tf:~tt#~*a.~~~~aoq:i;iffJ~nffiffl
xt~~~*~ft:5t7M,~ff7-~~~fflr~~~*~M*'#~~~~fil
~~M~~~-**-~Ftt#~lktt*~~~m~~a*.IJZ-~tt#A~.~
m~ttr*.IJZ-:tf:tt#tf~lk~~~~~~mmn~q:i~n~mT~a~~
AFili~o~~ff-IZtt#,~M~ffl~ff-IZ~W~tt~M:B-mff.~
t
M'31 :itt OptiPort :Jc~[UJffli;$~ff~&m!MM-:JLtR~$~ff~IZtt#, ~1i~
~Efl~:t51t 7](-IJZ#1P-M1!fiHi!i%~&#Er-Jti:ct, § §U1!ffl:Jct1HT %~&lHiA~§U 85°
#~M:itt&.MfflRtt#,~~7](-IJZ:ttm~A~o~-~W~~-ffi~~~~M
~mw, **=ii#Er-J§ffi~~~~-ffi~~. n**~*~*o
~L.~~n~1*-IJZ~ffl~~~&nmnaffl~M~~~r~~~.w
~an~~Er-Jtt#&~?k-IJZEr-Jtt#A~.~-~WFPM~~~:tfEfj~*~*T§U
M~:tt. nmnEr-Jr~~11~*-1tBllr~r~~r~iEr-J~n(iij, ~i1t-=§lLl~ 1J\$iLff-,
Alf -frrJIHi o
c=.) PSC ii-~:!! 00 ~~ .ec EB:191 § :tf~i:p emJ!Er-Jffl~.mn~-frjPJ~-H
~~H~fflEfl*ffl~~~~~~Ef15t~~~oW~-~W~~ffiffl~-ffi~~
~M~~~-*~~mEr-Jmlfffl.~affl~i&~*§U~~~~i:J:t~:ittfi~
M~ffl~l&AEfl:5t~,~llt~-~W~~:5t~~~~rX~-fr~~o~ffl~
i&rtfJuEr-Jm~. ~1**~~1;%PXl&AEr-JrtfJu~l$rr~, *~'J:79 87%, 16%, 74.9%,
ffl~-f-Xfm~M~-fr1-'F~~. i:J:t1fW~1i:5t~l&A btiJut-t-fr PSC-fr1tEr-J'tfJ!fJU O
A'f*~bt~or:
~q:i~g~1f 25 ~. 2003 ~~/I: 20% ~~/I: 20%
11±rm§ q:i~;tt
~i0i:f.J ~~2028~ 11=~/I: 80% 11=~/I: 80%
.fili:~ jc Mr;l:t
30 ~. 2004 ~~/I: 30% ~~/I: 30%
~&:,rm§ q:i 00 ::fi 1±1 m""t1f~i0
if]
~~2034~ 11=~/I: 70% 11=~/J: 70%
~frffl~~g~ ~~/I: 30% ~~/I: 30%
-:'x:;1:tm-9: 30 ~. 2006
q:i 00 ::fi1±1 0051f~i0
!K:ticJP! § if]
~~2036~ 11=~/J: 70% 11=~/J: 70%
30 ~. 2009 ~~/I: 13%
:P- t~r@ rm § q:i 00 ::fi 1±1 q:il'fiJJcn 11=~/J: 100%
~~2039~ 11=~/I: 87%
B:: ~q:i~g~1f~~0EJ, .fili:~jc!5m;l:tm"'\1f~i0EJ:l5J'1.fili:~~g~ ( 02686.HK) 1.J~~T
Jgi gf 2018~ 1-6Jj 2017~ 2016~
'g~~ 31,479.00 49,793.50 33,355.30
jtq:i: 1*it.&.~itt&A I 41,763.70 27,608.60
;1:tm ""ti& A I 7,666.30 5,746.70
1[~1*;:;fs: 29,948.80 48,754.00 32,343.90
~~-'§"m -16,460.30 -15,956.10 -9,406.90
m~~JN 2011 '.ffliliz. 2016 '.ffliff~W!q:i 1*:.tlliz.fg:.tlt&A7'141,763.70 :nm
5r,,& 21,608.60 :nm5r,, 1:1m~i&A7'J 1,666.30 :nm5r,,& 5,746.10 :nm5r,, mm
~t&A-OZ.d:iff~Wl 15.40%,& 17.23%0 2011 ,& 2016 '.ff:J[~fi.X::4s:71"J}1J7'J 48,754.00
:nffii5r,,& 32,343.90 7Jffli5r,, @*fi*1*:.tl,&fg;.tt~:.ttm~${]1*;:4s:, Mc3c~JtHf
bt~o
~~.1m~~JN:ff*~*fi*~~fi.X::4s:~~~~~~~~B*M~~~fflq=i,
~ q:i #it 1JiJ0~:;f Jl~PI bt tL
T:
:gJi ij 2018~ 1-613 2017~ 2016~
i&A 6,286.30 2,871.20 -
;ltfmi&A 1,858.10 1,374.30 -
~g7fj:: 7,107.30 8,476.00 5,013.50
EBIT 1,045 .10 -4,226.40 -5,066.40
fil:~~g~~~,JK~~~ 2017 :~17YtEt!:b1*M'f&, !itr~tJl!q:i, 2018 :~%
Jt!:AH1itM-f&, 2018 : 1-6 Y3 ~f,W.~;tLl~q:i~~n~Jlff-aJt:ttL
SIE~~g~111±1K~r 2016 : 11 J3 nt:A~f=H1izM-r&, [JSIE~~g~:t~~ffl
*ffli!f$t!H&'.!i~*Jt!:ff~tLl, 51ci't$/tltt-';Ll$ffi:kit~ffl, []Ji:tff1~~ltt EBIT
t~;J;jJ!ff t:t$.x, ffl*ffi;J;jizr:ir =
2018~1-613 2017~ 2016~
:gJi ij .i!E~~g$i .i!E~~g$i .i!E~~g$i
q:i~mW q:i~1JcW q:i~mW
111±:rm§ 111±:rm§ 111±:rm§
EBIT 32,465.60 26,653.22 46,185.10 42,439.51 37,572.20 16,453.41
,~,i&A 47,286.60 44,375.22 69,305.60 77,156.56 56,055.40 36,336.19
EBIT/,~,i&A 68.66% 60.06% 66.64% 55.00% 67.03% 45.28%
l±Ll.*PT~r:l, fil:~~g~;iiJ±IK~ 2018 : 1-6 }3, 2017 :.& 2016 : EBIT 2:i"
,~,t&At:t~Ll75J 68.66%, 66.64%.& 67.03%, ~-f-q:i#lJ~ni.J 60.06%, 55.00%.&
45.28%, .:t~~[J*fil:~~g~~:ff:Rt~~:fr1J7!(A~ ffi 0.3 5r;l.J*~m~.&~ffi
mif!fJi~*~m~:~, *$%4j(tia~W1201 8 : 1-6 J3, 2011 :.& 2016 :%:JJ1J751
10,522.80 lixn 18,017.00 Jjjc,& 14,927.60 Jjjc, !Ll~:t<~m~.&:itffimif!fR.J§ , t§
*t~;J;jizr:ir:
2018 ~ 1-6 }l 2017~ 2016~
JJHJ SIE~e~~ SIE~{3g~ SIE~{3g~
*1~1Jcn *1 l'iiJ1Jcn i:f:tl'iiJ~n
ffi:J±JJH~ ffi:J±J])!§ ffi:J±J]l!§
EBIT 21,942.80 26,653.22 28,168.10 42,439.51 22,644.60 16,453.41
i~~~A 36,763.80 44,375.22 51,288.60 77,156.56 41,127.80 36,336.19
EBIT/ffi.t&A 59.69% 60.06% 54.92% 55.00% 55.06% 45.28%
titl., ~U~1~~ti&~ffiJ5tilH5tl!I~§, 2017 4,& 2018 4 1-6 f:l tlEt EBIT
~t~H!t&Abt-Wu~*1#iJ13cn~*-,ll, 2016 4~r*1#lJ13cn o 1!1Jtt*1#lJ1*n.!:3
MEE~~~~~~*-,ll, ~~*~A~~~tto
0iiJ~f$ ~~=5,J.$1:::J~ 2018~ 1-6 }l 2017~ll 2016~ll
*10015~ *M'=C~W:i!! 10.00% 9.47% 11.45%
*100151-t WJfiHf.ct& ff ffi ?tffilf - 7.24% 6.71%
Ti"
1 [13g~ *M'=C - 36.43% 32.73%
!frmeg~ 15~WJ1*~7f~ - 51.61% 6.11%
;iJHii~'=C ~'=Cffill'. - 65.47% 51.69%
JiUiH~JN 15~*M'=C7f*ill'. 46.19% 36.26% 25.47%
~i1].ffi. 28.10% 34.41% 22.36%
i:f:tl'iiJ~n
*M'=CWJ:f*, lf~, ~
76.37% 75 .06% 69.00%
t=lH~
r±: FlAA f:l l 2017~.1-t 2016~.1-t
1\U5~JN ~nlll0~~4:ff*~ 35.31% 31.32%
f:l:gffi 34.42% 32.53%
r:j:l~t}(~ ~~4:WJ1*, ff Lit' ~(" ,& ffi~ 74.93% 80.06%
tt 1: r:j:i00~n!J, r:j:100~1-t, llH~ff\n!l4: 2011 ~.& 2016 ~~*r:j:i*!Ut~:;$:~JJx;. 2018
~1~~~fi~~m0~*~*r:j:l:l:g*}lx;*~~-
tt 2: r:j:l~t}(~ 2018 ~ 1-6 ~ t~f7th 78.25%.
EEL.l*PT .!Ji!,, 2017 '.tf.& 2016 ' tf ~ff~__t rp 0~f:i1Jm1S.&mt--OZ. ~7(M
4:ffl*ff~,8,nx*lJ 34.42%& 32.53%, rm9=1;tBJ1Jcn 2018 '.tf 1-6 ~, 2011 ' tf.&
2016 '.tfll'.m 1s.&11rn ~i"~nx*:5tJJiJ79 18.25%, 74.93%.& 80.06%0 rn.tltPT .m
~ff~.-tnr0~E8T7(M4:ffl*~%1JF~-~*~~-f-ffl~~~lJ~m. i"
~nx*--~nx*~nx~9=1-~n$ffo ~.tit, q:i~n~-~fflffl~~~lJ
:flj1JJ7./(fO
~__t, q:i~n~~ff~.-tnr0~~~*~~~. ~A~nx*1J~nx:J1J
~~::k!tn, ~:fiJ$~Jl~PTl::ttL
ft007(M4:1fl'm~-t-nrtmf-t~M o 2016 '.tf 10 ~, OOlC&~~E:Ptt 7(M
4:ff~~1fl'mff~b~c~ff> ~7(M4:ff~~-~1fl'nx*~*b~c~
ff>. ~.:fLmrTf4~16i!flJff~~1fl'm~fft,JJ.t. 2011 '.tf 6 ~, OO*tt~~
E:Ptt *-f-;1Jo~IWc4:1fl'm~ff1Jm~~.m. m2016 '.tf~.:fLff~~'ffi'm~ff
1J\l!J11JJ§, JtJ:-tv~.:fL~~~i1i~4:Wc~Jf111fl'm~ffm~. JArm~~7(rt4:
9Wc~~~Jf111fl'm~ff~~ o7(M4:ff~~-1fl'm~Wc4:1fl'mlJ~f-tffl~~~
q:i~n7(M4:1Jffl~1fl'm,Mrm~9=1~ni"~~A**~~.0~s~~~
"*~~~"~"=--~1J0~ffl*~~"~"7(M4:1fl'mnr~f-t~~~"
q:i 11= t±l ~~-~ 0
~__t,q:i~n~~~m~1fl'm~79~**1fl'*~M~~~~.~B~
~hlJ~~~~ o@~m~~00*7(M4:1fl'mnr~f-t~~m~~~nxlJ**1fl'
m~M~~ o q:i~n~~f:i1Jffl~1fl'm.&~11rn~~AA~:i1J~~~~.
~F4:.1J::k~m*~mt-1J~~~~~Jl'.~~-f-~1fl'~~lJ~~.~.tlt~
~~L*,A~~~tto*ffeW~~~Ma~~~~~~*-'~~*
-'A~~~t~L
~~*ffenmw~,~~**ffi~&~ff~0~~~1t~*ffi,~
tt~~~*ffen~~~*-s:iz~~~~~~mtt*,ffeffl§*~m~*~
~~,~~~~*~~~~~00~~~,~~~~~m~,H*ff~~NA,g
I ~~,gl&~~ff~~fil; ~eylt0~~~~~~~~, A~~~tto
~~9,$mx#~~,*~ffe~-~=~*ff7~tXR~~u~~~om~0
irJ: o ir1t~JI 2015 ~ 12 Jl& 2018 ~ 1}] lsJ-tXR~~iJ:*~lsJ~u:1JM
~~R~~iJ:*~~~~*~~~&~~tt,~N~~~~ffl~.~Nff~~~
~~'lt*o 2) x,j"ftfJitXJJi~3t, ~~*~~~~~{i!i{Rit~, ir1t~Jimf~
fi!i{Rffi~~*tXl&9!1g3'c~fi!i{R~~~. :tf:i#.im~~~~&~~tto 3) ir1t~
Bi~JJi~3tl!*~lli~~~~~-&~~~~om~~M*~~,~W~W
fi!iW~lr:tf:~*imlqfJ~J!.o
[ lffi~l
-, *"1t~Ji 2015 ~ 12 }]& 2018 ~ 1}] 1sJ-tXJN~~u*~lsJ~u1IM~~
R~~u*~~~~*~~~&~~tt,~N~~~ffl~,~Nff~~~~
'fti*o
~Jli-=-1*ffei~~:ittff7 3 lJ(JN:tt$#-iJ: o 20151 12 f:j, w~*$#iJ:jt
N~~*ffeW 70%.IN:tt~,){1JKfL~t!J~LlJ5Rlmlz)(!J~.n ; 20161 1 f:l, ){IJ
1:KfL~N.IN:-'EJ, ~LlJ5RlmN~~ 70%.IN:tt$#iJ:~wi[ft; 20161 3 f:l,
w1cftt1JmLt1oiuffi:M~, L&@tt*t.t~*ffen~ 1s%JN:tt; 201s
11J:J,ffeff~~~L&@ili~ft,ili~~*~ttt.t~~*~n
27.20%.IN:tto Jl1*'twt5c.~Dr :
~iJ:i:p#if~W ~iJ:iftf*
~% 11"11al ~iJ:jJ ~iJ:jJ (,fZjc)
JRtOJ lt-00
W5RI@ 15% 4.05
2015 ~ 12
I w~* ~lj iY3 Ii. 15% 4.05
}1
w~I@ 40% 13.75
2 2016 ~ I }1 W5RI@ wiC~ 70% 17.80
;t;% ~it:1J ftu:i:p~n ftitfft~
IJ,jfiij ftit:1J JR::tl lJ t.t~ ( {Z.jG)
3 2016 i:p. 3 13 ffl~k~ _tlRftA~ 15% 6.75
2018 i:p. 1 13 LlJi[~ 25.20% 11.34
4 2018 i:p. 113 ffl~~li ~~~g~ 0.70% 0.32
2018 i:p. 113 LlJ Iilillli 1.30% 0.59
2015 4, ~m.&.1.l(rffi~*xn1~if1~t%-, ~5Jdt*~m.&.$ryfv{v~~~~
~m~.wE~*ffiili~AmN=i:p~n1Jtt~~-~~m.~!lt. *~m~
2015 4 9 J3 H~t~~iJ'-**L **U. ~m~~::kffioo~ 13.75 1zjcm~~A~
m. ~!ltmili~ 13.751Z:nin1fr~ili~wE~*JiJrN=i:p~*~ 4o%1Jtt~. ~!It
itjf:, ~81i:p-~r~ 100%tt~ftffi~ 34.375 fZjc .
Jltjf-, *~m El 2013 4 1 J3 :rf~f:t, ~ 2014 4:JiJHEiJ IPJ~iJ1*fL~itfiir~ 4.05
fzjc, IPJ~iJ~Jln~itft~ 4.o5 fZjc, ~ 2015 4 12 J3 n!tt*f~ifff~_§_*xH:fiJ
,@, . _titft~~lffl 10%-15%1JliJ$:5t~iJit,@,, ~ 2015 411 J3 30 a~mlJ 8.1
fZ,jc3jf*;1JoitlU,@,eA2~1$:~ffi-=ti:p1~1~ 30%1Jtt~ C~~~guit 40%H~
1Jx:~1fr~~~1Ji:p~n1*1fr~). ~!It. wE~*1AJ~ili~i:p1~n 30%
1Jtt~~1rn;bf~if**mm~u'-**L-- ~iJ~JBifi*
79faj~!ztJ,1, H~45[~-J1}i,5(*r ni1H50> i:p t"JtE 15%H~lJ~iJ:1fr~J[~x,t
51JR::.±fi~~W! 4.05 fZjc, ~~;IJDit Af*llJ,@,~W!:
ff% ftit:1J ~it:1J ftit.JR::tlt.t-f91J ~~11.IR::tlftitfft~
(%)
1 ~IJEAJi 15 4.05 fli.:n;
2 LlJ~* LlJ*~ 15 4.05 fli.:n;
3 LlJ*~ 40 13.75 fZ.:n;
~ - 70 21.85 fl.ft
~iru-itfaj~!ztJ:t, ~ tt~~~i1Ji-5<.ir nwi-5<. i:p*:fYl ili 1EJ- 1~tt~~iJ:m
5i:p~n1tffi~tn~::k. **m1PJ~iJBJBi, ~u'-**Lft~ 8.11z1Ja1reJ*_§_*it
-~A.~~W:5t~it~J1J~A~.~~_t~~~iJ:x-t51Ji:p~nffl1*X:~
f1t m:l$J ~ 34.315 1z. ic, ::f Z-H± IEJ ?J;: ff il: ::f IEJ 1ti1t s> "), it
*~1x.to 30 #~t-t!tfv11*:I;: 483.57 1Z.il.1I*, tt#PI3f*=1*;_ 230.63 1Z.il.tf
*o 00±~)!$-=f 2016 if 3 }3 31 B tf:lJl_ T ~-=f<~~*~rn~~rffi~m1x.to 30
#~=~wrffimw2~.&r~*Til*8~~w~Wr*~?t~1*~1**
15>lff=~J!1l:i:W$'4~iiE~ c~±~~4*[2016]67 % ), oo #~fit:IJ!i
EliiF~J!1*:1;:W$'a.m~BJffitt~~tt$'ft, ~~4~o
*'a"AA ~ rruifJ.t, *~txi~~liJ'tli'.::ftt, 201s ifJ.t~JJt1.ff~45tA 23,295.25
l55c, ~JJt1.~liJWJ 4,620.71 liico tli'a"AAl*J, *~txn45tA;J;J.\!ffilk~lLlf3~iJj;::~i
m:r1-o 2016 ifJ.t, 2011 ifJ.t, 2018 if 1-6 ,Fj ff~45tA5H}1J~ 36,336.19 lf 5c,
77,156.56 ]Jjc,tO 44,375.22 liJG: ~JJtl,~liJifIJ 11,277.64 ]Jjc, 31,041.00 ]Jjc,tO
19,889.53 lJn, J1s:1xx~ft1fl'~ffi.J}_~i;~t1:o
::P-~IR:!ik:xftkU~tf!lJWJlfmHJtAit 1,524 f1i01lo ~~ 2011 if 12 J3
31 El, ::fi~[§!R:\ik:Bit~J~OO±m$iW~lJ1*lY3:l:thm:ifit.m. l,2761l1f, tt#PT*
fit:i: 6101l1f, ~HfpJ*fi:i: 4431l1f CiJU:ii*~;f.Ri;it 928 f1f0), *
W*;f.RlJfit:i:B~1*lY3o::P-~!R:tk:1Jxft~fit:i:~~PT~~~~~.nt:i:1J
:::f~JE~~~!J\o
~llt, 2015 if 12 }3 JN:tl.$iJ:1iiffi~Jjs:{j;:3t~ft1fl'~:fft:1S~lJ O
c.=) 2016 if 1 J3, w1C~f1fl'~iJ:w*~JiJrM=*~~n 55%JN:tt
Jls:~$iJ:~~-~~~~iJ:, m~~~~w*~~iJ:*~~U55%!Ntl.
B11Jx~1fl'~JJo.i:tniJfl5ENP 4.o51ln+13.151ln=11.801z.n, :::f7i-tE&.1fl'x~~
m1fl'x~ 1J'tt%, ~ 11.80 1z.n1WltB 1J *~~,~~f*3(~1fl'~79 32.36 fln,
~ 2015if12J31J~1*1fl'~ 34.375 fln~ 21zn1JJ1~m~~79Jt:* 15%JN:tt
1J$iJ:1f)'~ 4.05 fljc79fjtz_ fj~ffi:Wi, *JJDitffiJ§.Z1J;fLl}JL
c-=.) 2016 if 3 J3, w1c~-u:ttfifflxA'IJiJrM=*~~n 15%JN:tt1J~f*x~
1fl'~ 79 45 1l.n
2016 if 3 J3 10 a, 1wxa~-1.#iJtl~mt-1.:iiJN:tt~-u:~:rm~:w T JN:tx
$iJ:Wi50> . i~1EWi50>, t"J5Effl~~&:!%J=iJrM=*#iJ~1~ 15%1.JJN:tt~ 6.75 fl
nlJ1fr-~$iJ:~ -1.#iJtl~o w[§i[~~ -1.#iJtl~~:it T JN:tt@JWJ. iH~Wi50>,
~5E_t~m~m~~iJ:*#iJ~Ul5%1J!Ntl.M*#iJ~U~fiNM, ~NmlJM
~79~if.~~iJ:JN:tt~~~B~~~M~~w~~WJ-1.#iJm~M=~1J
* #iJ 13c1~!Ntl. 0
llt~JN:tl.$iJ:~m:i79wfiliiC~~WJffl~x&M=~*#iJ~U1J 15%!Ntl.o
Jls:lX3":~1fl'~Mm1J*#iJt3cU0ifJ~1*3":~1iiffi 45 1l.nffi~-=f 2015 if 12
J3 w~*ili~JN:tl.1J*#iJ~U~1*3":~1iiffi 34.375 1l.n~~*~*' *~79
2015 if*, w~*fj~~~, ~ 1ffimti1~iEm1-tfi~, Jt:J=iJr~1J1~iu±mfiz:~ffl
**:::fffi~; ~B1.*#iJ~U1J~~~m~~T*~~'*#iJ~n~
~h1JM=~~~~~~30*1Rfit:i:*~~-1J~ffl, ~fflw~~~79~B1*
~n~1*~~fil~n45~~~~~~- ~~~w~, ~~1JwaFoJE
*~n0~1*~~fil~45~, ~*~~~0~1*~ffiffl~.
cll!l) 2011 ~ 11 JL mital3$lVJiJ§fiiffi 45 fl~:ttHqf $-~#~
2017 ~ 11 ~ 10 B, wt[~, w~f5i- t1Pl~R~i:ffiitaE$x1$~
nmmJt1S::i- 7 o~mwi-t, t1JEfflas$ ~ 450,000,000 ~fl==nmmfil~iAJYJ$
1xi~1Jrm~a:1m-m*, ;1t$ 55,555,556 ~it A*~i~amtm*, Ju~
394,444,444 ~it A*~nm*0lR. *~mm5c]5x;J§, mas$M=1r*tJcn
10%~,INtt.
~~mmNFo~ffi~*~~~*tJcn1*~ffi1*M=-
en) 201s ~ 1 J:1, tJcff~~~~fffi 451z1*1tiffi~1-tJJA\~WJ~wtcjj(, w
~f5i*om?f~R~itM=1f~ 21.20%JNtt
n*fi*~~~.~~0~~7A1ffil#~*m~~w~m~*~W~ili
A 7'$J"'=Wfiit~i5-. tEW1ii~ttEB 2011 ~ 9 ~ 30 8, *~n~$JN*tt~'br
mn 311z~. ~fffil&WJ 21.2%1Ntt~x~ffi'~1ftl~, *1xi~ 100%JNtt~x~
ffi-~~45~, ~~JNttl&WJ~tEffl~rw~mmffl':x:~~%, ~~~~n
w1ti~m a J§ffiitas$xt$1xn:t~}E 4.51l~, :Jj)'~4'.k.frdtiffti*xtr*ffi*Llff
~1J~~1t.*o 30 *Ix& 596 3JZ1J0!t.*f*~fit:i:~IK~*AAA4:k.frdiJLl., 1:Z.~
mt=~~t*fiW~,~~~~*AAAl&~mix~~fit:i:M&&~M~fi~*
*~M~~~. ~*1xx~~1Jw1f6, *1xi~ 100%JNtt~x~ffi'1*1iiflJEn
45.oo 1z~, ~*~x~*1xn1*1tiffif*M=-.
cA)*~l&mx~*~n1*~ffin45~~
*~x~~~mt=~x~ffi'1*~A1ffil#~*m*~w~m~*~w~ili
A~mt=w~~*~~ffl, rnx~~1Jwft1iiflJE.
*~HWfii5J'jJIJ*ffl 7 }Ef=~~t*°l&~txt~~ 2011 ~ 12 ~ 31 B ~*
~n100%~1Ntt*fi7W~, Jt~l&~t~~*~n~w~~~-
2011 ~ 12 J1 31 a, *1Jcn~-tmJN*tt~~w1tiffi'ffin 416,000.00 75~.
rnrl&~tw1ti*xtr*ffi*UH~1J~~1x*o 30 *ix& 596 SJZ1J01l*f*~fit
'
-~~~*~A~M--,~~-~~~~fiW~,~~~~*~A~M-
~*~~~&xM~fi~**~~~~~'~*~x~~~wff,*~x~
~;tfitffen 100%JNt:Z.~x~1fl'm 450,000.00 liJG, Ej § 2016 i:f 3 A lV-*m~m
t:Z.~iJ:, ~-~ftffit§ IE] 0
~_t, ~tt~~19. ft~~ffiM~!:j*~~~x~~ffi~~~A~~~tt o
- , *~1EttRBi7XJR:&5fJ! ~ J!H:l:it2:~::f 11 t&~$.bl~t~5t:ffr
~;tfitffenili~i:fm~JNt:Z.~1!~~~ili~Nm*19ffl.xfto
c-)w[§~lm~ffi~iJ:~IEJ-~~r~w[§~
w[§~lm-t- 2015 i:f 12 A JtJJu iv, 4.o5 fljc, 13.75 fljc~iJ::~;tfiJ1Jcn 15%*0
40%~JNffi, #-t- 2016 i:f 1 A iv, 11.80 fljc~iJ::~w[§1c, w[§*lm19~ffi~
iJ::,~~a~ffix~~~ffix~~*,±~~~~mtt~iJ:~M191EJ-~~~
rtuAJ!~M=JN±~o
c=) w[§1cttm~@ttx~~1J~;tfiJ1Jcn 15%!JJNtt
w[§~m*-~~~~ffen~mt:Z.,moxam~iJ:~ffiM=~~~;tfitffe
,~ 15%~JNtt, ~~~-t-w[§1c&1rJEi~m~~fimt:Z.~~, ~Jlt5IATiwllmm
~~ttTttm~~~~~~~. A~19rnMmm~~fi~~xa15%~JN
tt, J§~-~AA~~pg rn LlJ[§i[@JWJiwllmtllti;JfofrM=~~~;tfitffeJ~ 15%~,IN;tto A
~~~~Pr:
2016 i:f 3 A 10 B, mxB!:j...t.;tfittl:l!mt...t.~JNtt~iJ::li)Vi1S::!! 7 JN:tt
~il:wi50> & *~ 1t:wi:x.. t"J~mxa~fofrM=~ffen 15%~JNttlV- 6.15 fl
jc~ffim~iJ::~...t.;tfittl:l!o x-~tllffim19 6.75 {ZilGo
2012 i:f 11 fal, mx~1~~;tfiJ1Jct~ 15%~JN:tt1*:*19 5.115 fljc, ~11:t
mxa-t- 2016 i:f 4 A ~tll 15%~JNtt~i:fit45CM$19 8.91 %0
(-)...t.;tfitm:i!,~-A~~79J1ffi:Mm~,ffiLJJ[g~-@J~~JNffi}§~ffl~A
~A
iJ: q:i;lfl}1x,~ 15%1],fN;&x,J-q:i;lfl}1Ji:nJtl:ffNM, *NM 1JM~~75Jffl~, § ~iJ:JNtt
~~~a~.~MJ§~wE~-~~Lm~N~lJ4i;lflJVi:nJNtt,@~film
=Lm~~iJ:4i;lflJVi:nYNttmxttlJM~~a+cLm~~iJ:4i;lflJVi:nJNtt
JifrxMlJM~,~,gx10%xL;lflJtl~iliM~~j7i~~~+360) -L;lflJtl~JJ.-q:i1Ji:
n B!tt1ilJ~_@_o
2011 ~ 11 fl 10 B, wffi1[, wffiftMfl:!ijL;lflJtl~~~ 1 ~-f-~t*q:i
Vi:n~Nm~~0~~JNtt@~ww, ~k~wE~-~ttxtt@~fil
~ 47,975 7J7tJ§mkL~-~,J-q:i;lflJ1Ji:n 15%1JJNtt~ic.~Wffi1ffiifl:, L;lflJtl
~Itt1~4U,~AtA 2,975 nJto
wffi1[jJ!:!ijt'~A*~~ JNtt~il:R:H1Wi50>, t"Jkt'~A*~ 5 {l;t
1J~m~iJ:wffi~~N~lJq:i;lfl}1Ji:n15%1JJNttx,J-q:i;lflJ1Ji:nJtl:ffNM, NMM
~75JW3~,~MJ§~wffi~~~~t'~A*N~lJq:i;lflJ1Ji:nYNtto@~~m=t'
~A*'.:i'tiJ:4i;lflJ3c*~JNttfiJrxMlJM~,~,gx c1+9%) xt'~A*iliM~~JF7i~
~~+360-t'~A*JJ.-q:i1Ji:nB1tt1f1J4t_@o
2011 ~ 11 fl 10 B, wffi1L~, t'~A*l'ijffl!ft~A~~J ~-f-~t*4i
Vi:n~Nm~~0~~JNtt@~ww, ~k~wE~-~ttxtt@~~
~ 54,425 nJtmmkt'~A*-f4i;lflJ13cn 15%1JJNtt~i2.~1w~a, t'~A
*llZ1f5Ll,~,4tA 4,425 nJto
cll!l) Vi:~~~x11:00~9!tJ~wE1CjJ!:, wffiftM~, 1w~aN~4i1xn 21.20%
1JJNtt, wE~, wErM~,1w~a~:OO$*~ili
2018 ~ 1 fl 8 6, Lrrf0~~IBFf0~13i:~~~~!ijwffi[~, wffiftfflfl:,
ffl:Jl~A~~ 1 ~t~~1~141J JNtt~iJ:Wi~o 2018 ~ 1 fl 26 B, 0~ 2018
~~-~,fai~ IN*::k~*i50mrlL:ict:'.x:~ 1Jt§~W~o
*;)}lhf1t*JJtl*=ffl7Mf'=lHtflgtfJ~_@_gx,J-~~ 2011 ~ 9 fl 30 BlJq:i;lfl}
1xn l00%1JJNttj!HrJW1t, *~ll5(_gglJ~~1t75J:il~W1t~ito
2011 ~ 9 fl 30 B, q:iVi:n~WJN*tt_@filffi.751370,000.00 7JJt, 2011 ~
11 fl, itrtti1Fm4i;lflJ1x,~~m 45,ooo.oo nJt, ~MJ§, 4i;lflJ1xn~$IN*tt_@
1frffi:/3 415,000 )Jjc, t~:4s: ~~~ti~1~
M~~m~ffl#H~m*~m~~. ~~~~-JE~eym~xmmf=-~~tt~
MAW{iimmo
(-) ~~tt~~i-SJZ1iirll, tfft.
*{.XW1ii*=ffl ~wu~~i&~1fi]Jilft,, (MEEM), JEx%Mf="~~tt~"i,Sjl
13Ula ~ ffl MEEM tJt ~ 1!>Ydt ti;~:
ffitiit . El3-f-q:iBJ1*n~+~~4.Jf
*?xW1iiIJil~mD1i*=ffl EBITDA
*=1~.~~4.*~#~~~~-~:lf*=,:ttr4.ff~r~,~~f=A~~oH
o'={.#ey~~~~m:m~~~*BJ1*n~7mM**f=~~JE,Ra~
~~~~~ffi~~#*mMf=~R*o~~*1*n**ifNR~~ffl:lf~tt
t1Jf9:A-JEiJMJt~M*t1xtl:l' ~**~ EBITDA q:i~R1r:l~-if:~J!~xtl:l O
mFt_§J.W.~tTElJ:Jnmic* El ~1'mFf_§_JJx:$7H!~, *~~9'1'f ir~tl.~F~,
*fflW~A~*fi'*~W~1J:JnmlcmFA~~ffi*MmF@*-~fftt~i9Jm
F@*~&Anm~@.a-s~tz.~filffl1JW~~~re~$*mF1J:Jn~~~-
c1) -ffMmFiJ:Jnmic: ~BJ~niJ-ffMmF±~~m~5EmF, ns4:mF,
A~-ffMmF,EBTL~mFR~ffrl~~El~filffl~~mn,~~Nm~M~
i&~m~~m@i&~~mF El ~filffl1frn1J-1H~*OM~lJ&fiHRM@l1[fim$*:
-ffMmF1JrlS1Jin1J-1H~ (Return Of), -ffjl:J3mFNm1J@1R (Return On) .
-ffMmF1frlS1Jin1J-1H~ (Return Of) ±~*n 3 ~. A~:!ior:
t ~~mB§U6NmiJns4:mFRR~I~~**m~$'4:mFlJ$*,*ffl
~:F:i:~it.1J1/rt-UffliAnA Return Of !J@l1R:
~ma§UsNmiJ~5EmF&a~i~~**m~~5EmFlJ$**ffl
:~~~it.lJ1frlS~iAnA Return Of lJ@l1R.
~m B§U6Nm1JAfm-ffAAmFrnr~tJi!~1J\, *lX Return Of m~::fit.
**:~mNmiJns4:mF&~5EmF,rnr~ma~*Nm.~~~~*
t.mili, ~::fW~t!tA El ~filffl1J-1H~ (Return 00 .
-ffAAmFNmiJ@c~turn~)±~*nns4:mF,~5EmF,-ffAAmF
1JAA~16'~1RM@1R.
-ns4:mF, ~5EmF,X~-ffMmFAA~~~-M1Jtt~~~-:~m
F lJ i$ffln 1&ffl.
-ns4:mF, ~5EmF,A~-ffAAmFAAm~~-M~~~-~nEI~~
~lU$ 7.47%
c2) ~ff't1~i9JmFiJ:lnmic: rnrff~m~a~ff~*rl~~. filffl-JN:
::f~~~~.ANm~~~a~ff~*m@i&.~~ff~m~iJNm~~$~N
m@ (Return On) ep~, *lXWfii-i~m~si&~7tff~m*it*~s"J-:
1.mihmF-sit~n~m. Nm@~~ 1 :AAt&ff~~lU$ 4.35%.
o) AnmJliJ:Jnmic ceprn-s9ji9Jn ): Anm~1J:Jnmicnf_§_-fr9ji9JnNm
~~fflc~~rn~).A~mstt~nmm~~~~ffi~ff~AM,gAM
~**Im~)E.~*~~oo~~*~~~~-~~~~~#~m-5:E~R~
~ffl$, *~~8%5:EA~mS~ffl.
4, 1JTI,W.$~ft
~* x~~~~m~** ~5:Ew~M~m~~ffi~m~n.
~r~~~~~me~~~~M~~§~~~o~tt.~~*~
1ttm*m1'=;1Jo~-o/:i:g]Jx*fl~ (WACC), NW!:>1r~J!t~~;&~~,t~1J}x\.~J§
5E~I,Yl$.
WACC ~it:ttt5lffl*~~~~ CAPM nmfo~~~n§5tm*~tt1
DIE~
~T~~%mFffl~~~-~~~W!*~-~Jx\.~.~*~W~~m2%
~W!:>1rJ'A.~.
5, 1,ffiiffi~it
~~~rl~, M~~~~fi~~*ff~J§, ~~tt~W~ffi~
260,000.00 l5 7t
O
~ttWMW~~%~ffi~M~~~n-~m*ff7ffl*~~-~.ttM~~
~~~ffMmM~~m*ff7~~&~fil, #MW~ffl~~R~iliA~~mM,
~*~fuA~MM,ffi~~~~~RW~~~~Mw~mttl*ff7ffl*~~~7
M.~~~~w~n~~1tt.%~ffl~R~tt~~gffl*H1-~~~
-~. ~ttW*~W~~~Jtt~%~n&ffi~~~ffl*~~~tt.
=*~~~%~J§.~~-~~*~W~~ffi~~~~~~~Ft~*tr~ffi
~~~~*ffl, ~~u~&~~tt.
0i§'J~~~~,~~#WJfflrn~r~1::~-~iu~~~* mffl ~~~itmmo
~*~**~ffl*~5E. WJ~~~~*~**~WJ~~%~mm~m
F,~ffl~~~0ftfilffiitAo*~~~~~m,0~~~~~~UW~ffl~~
~~~~-~eym~~7G%mF, ~0ftfilffi~~~~~w~~~
260,000.00 ;JJGo
~B-HtH@ :1E~~itflmU-JC%mF)) ~;MH~JJl\5E, :'.iE~~~~7G%mF~ffi
1J~,S~&~~~~7G%mF~*~~m~~~ffiM~~1i~o~~~~~~
filffi.~'i-ffii±~~ 2018 4~ 2037 4ffift~~M~ff*A~~iiiliitJf, !tlllt~~
~~~~H~;ttH@m~4ll~~~ff*.mitJfii1rl5E, ep~4~~~~4~ffi~=
c~~~~1*ffi-it~i~~-) *~4~~jff*A/ c2018 4~ 2037 4ffift~~
M~ff*~itB~ffiM~~~ff*A>,MfflitA~M~ff~~*o ltlllt~~
~~~F.m~Mffi&~7~~7G%mFffl*~m~§~ffiM~~h~
-,L**~~~W~~-ffi1k**~fflML~0~*~**~A~~~
1)'!.U[: 7iJG!li1J
~JJtfJliitlf*= Ai 77,381.29 92,334.20
107,388.26
C=IA1-A20-
~1'}] JJJ ~fJliit .~,f=:S: 2,057,902.86 1,980,521.57 1,888,187.37
IA1-Ai-l
~1'}] ~ itP!EiJ1J~W( D=IBl-Bi-1 0.00 9,776.52 21,442.23
*iJ:.1t1lffl~lt!i B=(~ffi.-D)*Ai/C 9,776.52 11 ,665.71 13,567.67
i6M~tJt~Q(ii] E=B*25% 2,444.13 2,916.43 3,391.92
M~~JwHl9~11Jfi F=B-E 7,332.39 8,749.28 10, 175.75
ffi~~~J~ 36,333.4 1 45,585.44 55,408.09
M~~J~~lljljj(nlt~ 20.18% 19.19% 18.37%
~*~it~~~~~~~m0~~~#M***~~~~~~iiJrl~~
~eym~~7G%mF~~:'.iE~~itfl~~ffl*5E,~~~fflFA~Mffi~~~
~&~ 7 ~~7G%mFffl*~m;u~~ffi1A~:EYJ.1J~, r--r~:'.iE~~itflmU~ffl~
tJl\5E # Jl ~ 3:JU1.
f~li 12, if-{$0~: O !?J.JiJ*%:i:t, ~Jfflff~~*~ttNi*~1E~ltffi~MP3 lf1
#ittkJiff~~*~~~m~, *~*~tr~m1:t0lfJm~, *~1E~Jtq:t#!t~~ff
~~*~~~*~tto2)Ml:t*~M~ff~~*~~~~~'tff~,**~~~
)E~Fifrll:llil~~~Fifr~ffiJtl'tff~~, *~1E~lllfl#!t~~ffi~M~ff~~*
1Jffl~f&ffilk~~tt. ~ffl~t&AlJlffiEM:o 3) *r1t~Jii:p~Wffl~Mt=
~~$,#~~i:p~~~ft~*~~,*~M~~~$,~trftW~~iil~
,J$7J(.~~~~Mi~~. *"Jt~Jlffl~nMi:p~w~,J$1JW~lJY.tt, ~*i!rM
~~$11&~~~,&~~~&~~tto~~~M*~~,~~W~W~W~~
#~~~liffJlt~o
[@Iji]
- , ~;iJ~%5:t, ~Jffl~ft~*l1ttmi*"1t~Jiffl~nM fl3 i:p~Wtrft~*l1~
~fft~, #ta~~tr~W~~iilfff~, *r1t~Jii:p~~Wtfft~*~~lJ~~tto
c-) B~~1JJ.±ff~%nx:*
i:p~tJc}~.±ff~%nx:*Jt;gfiJ.If!!, Ai:pf!!fflf4 § .±~;g~Ji::~f=1frlS, EE
~~f=1fr~,$~&~~,~f=~fff!!,~~~f=f!!,~~f!!ffllkA~f!!ffl,*
fflff~mm*~~B, ~~~~**~N.±~~%nx:*BM~~~=
llJi ~ 2018 4: 2019 4: 20204: 20214: 20224:
$1J~~ffl 28,818.95 33,316.81 36,237.11 38,598.28 38,766.21
~9'1: ~~~
f= 1fr 113 .&. n!J ~ 22,633.51 28,184.24 30,940.96 33,344.67 33,492.02
~f=1frt~
~IirM 1,285.28 1,341.62 1,400.65 1,462.50 1,527.3 1
:ttt--t~ 338.23 403 .58 469.38 526.46 543.88
~* 30,442.46 35,062.01 38,107.14 40,587.24 40,837.40
~~ 2023 4: 20244:- 2025~ 20264: 2027 4:
$1J~~ffl 38,590.62 40,991.04 43,630.80 46,734.38 48,460.23
~9'1: ~~~
f= 1fr 113 .&. n!J ~ 33,025.46 34,946.01 37,278.71 40,438.73 41,849.69
I ~f=1frt~
~IirM 1,582.72 1,640.27 1,700.03 1,762.10 1,826.56
:ttt--t~ 532.58 548.25 534.91 540.90 534.54
~ 40,705.92 43,179.56 45,865.74 49,037.38 50,821.33
~~ 20284: 2029 4:- 20304: 20314: 2032 4:-
$1J~~ffl 51 ,023.47 52,176.04 52,473 .05 52,578.80 51,751.11
:gJi § 2028~ 2029~ 2030~ 2031~ 2032~
Jt q:i : ffil 5E ~ F
1'T IB.& 1B .ec ~ F 44,405.65 45,630.91 45,945.48 46,001.26 46,115.87
mt-~
l}HI!irM 1,893.51 1,963 .05 2,035.27 2,110.29 2,188.21
ttt--1-~ 546.11 545.44 539.90 534.48 531.14
il--tt- 53,463.09 54,684.53 55,048.22 55,223.57 54,470.46
:im§ 2033~ 2034~ 2035~ 2036~ 2037~
tLl~~ffl 44,660.15 34,756.42 28,012.74 23,271.39 25,754.88
Jtq:i: u'il5E~F
1'TIB.&1B.ec~t: 40,406.30 31,004.02 24,736.22 20,406.66 17,298.14
mt-~
IIRI!irM 2,269.15 2,353.23 2,440.57 2,531.29 2,625.54
ttlJ.~ 450.05 320.31 237.00 179.14 138.61
ii-tr 47,379.35 37,429.96 30,690.31 25,981.82 28,519.03
ff ~..t nf 0 ~~IE] , i:f:t #iJ13iJ0~ jmJ:.t~iT F:i: :5t1*:-fr IE] CPSC -fr~ , X**
~ IEJ
"F:5t1*:-fr!EJ"), 1tJ19-fr1t~~sZ.ffil~*J§, *~mm~~fflt>Z.A*ffinMffla> tf.Jt§~
~5E.~~n~~tel'9:mf=R~5Emf=~#~mm~t8-9:*Rffl~~~~~ffi
5Em~m~~*mf=Rffl~~~~~ffi5Em~m~~t8~~~-9:*t8Nf=,~
~~e~~aamI~~tf.J-9:*m~~§m*~g{J~xili~~~~~
~~~~~n-9:*m~~§g{]Nf=*~~~n-9:*m~~§~~teJ-9:
mf=~~5Emf=g{J~~~~-9:*~~~~Nf=ffl~,*m~~tt~wm~A
'9:MFP~~,~~~~~-9:*m~~§ffl~~~,~-~ffl~~-~ xili,~tt
~~~~~n-9:*m~~§~~tel'9:mf=~~5Emf=~~~~ie:~~ttm~
g{Jffl~~5E.~ff~~~~~.~~ae~~~ffittm~m~~m*~ffteJ-9:
mf=*o~5Emf=g{Jff%.
=, tE~I~1R~Wl~Wl!tt:tmW!, ~1R~WlP3f4J~rffl5E~F, x%~F*°;ltfm*
Wl~Fx#t8~~~~F~~~ffl~~§~~t81;Jffi~~
m~m~~m~5Emf=,~%mf=~~~*M mf=xtttf.Jm~ ~mf=~ffl~
ffl~i4 § ~$Jg{J1;Jfij~~90~:
I 2018 ~ 1-6 J.l 2017 ~ 2016 ~
1ill~Rf=W-ffi. C~1Jll ) 15,695.48 ! 9,914.1 7 43,888.09
li!il5Emf= c~110 )
: 7 : i. f=
'
632.04
190.24
!;
'
2, 158.01 4,584.68
( ~ 1Jll ) ---t:~ ~~~+-~~-+--~~-
64.96 1
i 682.86
-tE:WHt fll~ffl C~ 1Jll ) !
i
20,348.79 40,854.78 35,034.48
15,992.83 11,562.04 47,786.55
-7,534.45 -16,679.66 -5,724.63
-3, 184.12 9,476.23 4,758.89
~ : mf-t~:t@-I f.&.L~:r..J.~ CWl*-WH}J)
-1 ,709.33 i
r- 800.52 -58.03
~ : ~ 11MFr!ii:z;IJ-If.&.Ifi~:r..J.~ OIJHJJ-M:?!O ;
~: $~~:t@ff~~il,~~.&.~fil~~~ 14,960.21 I
i
18,338.96 8,470.00
i
18,216.08 ! 29,619.11 28,957.33
Mli!il;Emf=,~%Rf=~~~-tE:MRf=ffiXtt~~~ ;
l'ii.Jllil 7, $i1t$C#~74', q:i~~nffl.~Wt5'(Jtft!?.mI#~~~?ttl~n4,728.947J
JG, 88,822.96)J]G~81,510.277J7G, ±~~JN#~miffliiffl~, W..#~~~ffr~
&S#IW;M,HlH~~o i1f{$0i~lt~1t~JI: l)...tit~JJ'AlJ%~ffi~, ffliftff:tl
&~j!IH~o W..#~~11fffr~1Jx-j~, ffl'~'J'~" ffr~Wrnt, Af*iE~ll'traJ~iE~
~~*~, fflS~it~:f:!E1J5:t!l:~~~::i'E:ft~ittlJJ!tl 1J~fE o 2)ffl.~M q:i~ixn
~±:~R*&~~~lJ~f*zraJ~~tt*lJAf*~&o~~~1J~~tt*~JJ'A
1Jffl~~$~~m~!l:~~~~~.q:i~ixn!l:~$~r±~R*oi11$~M~
~fiij~~itfrp~lf#~~IYHfh\~o
[[§~]
-,__tit~JJ'AlJ%~ffi~,ffljft'ij~&~:FJEttoISY..#~~~ffr~g{J~~,,ffr~~
,~, ffr~Mm, Af*iE~ll'traJ*1iE~~~*~ fflS~it~:FJE1J5:t!l:~~~itft
~ittlJJ!tllJ~j0
~§ 1._.=20:..::..18c.c :_.6 ; : . . ' ------' 2017.12.31 20 16.12.31
~-#~-~*~*~
1Hli:Mflli-as11l,J.~,
------<----
33.54 :i
!
1
~---
59.29 i!
i
i
~-----
76.17
S11I;fi. 76,575.30 I 79,016.50 i 96,044.75
S11I;fi#f4~ 2, 192.07 !
i
7,285.32 I i
6,936.73
- - - - - - - - - - - - - - - - ;--r--
S1113f:~~JJi:1i~.&;l'tftk 2,461.85 I 11,671.28
2,709.35 j !
'~-'-'-'-'-"------i------~r--.
81,510.27 !; 88,822.96 i 114,728.94
~it !
*MMA~M~*~*Mffi-~ARffiMffi@tt~A~~0~*ffiM
fiffffiMm~~A~ili~o@MI~&@ttI~ttM~0~~tt~~-
*Mm~m~~-~-~RttM~e,@ttm~fiffiR~~~0~@~tt
~~A&~G1J~~tt*~--~~&@~tt~mm~-~~o
2018 i 6 ~ 30 a 2017 i 12 ~ 31 a I 2016 i 12 ~ 31 a
- - - - - - ---+-- - -- - -.--- -
8.57 I 31.74 i 16.31
+! - - - - - - ~ l - - - - - -
10,084.13
- ,i -
!j
*3tf11J~J'!h%:W! 2,700.78 I 2,430.11 I 1,570.84
- - ---+-- - -- - - - - - 1 - - - - - - + - - ~ - - - - -
2,709.35 !! 2,461.85 I
i
11,611.28
~*mm*A~mmMa,m~~,mm~,A~~~~~~
m~*~A ~*JiJT7F:
- --11HlirM~1sf*- - + - -2018 i 6 ~
---- - 30 E3 2017 i 12 ~ 31 E3 2016 i 12 ~ 31 E3
-! 84.13
l i
~ibz;~ ~Hll.mlH~0 ' 1 -! -i 10,000.00
- ' - - - - ' - - - - - . - - - - - -. + - - - - - - -i i - - - - - - - -
-I - 1
10,084.13
2,m~m~m*~~*ffl~~mmm~~m~~,mm~,A~~
~raJto~m~*~
~~~ffi*~~,mm~m~mffMLl&0~*~~*~nM~
~~~~~tt~~~~~~~tt~~~-~ o
=,*~M*~~n~±~N*~~~~~~~z~~~tt*~A~~~o~~
~~~~tt*~~~ffl~~w~~m~~N~~~~. ~~~n~N~~r±
~N*o
~fft: ~jc
2015 ~ 12 ~ 2016 ~~:l.m 2016 ~~& 2016 ~ 12 ~
@fiTfLl~ll*:1J cff.i. ll!:f-\:~@i&) Ii 31 El Wi Wi 31 El
'
LU iffi~j!"11lit9:~H1HlHH~ 0 ' ' J 5,595.6 6 1 5,865.00 i
!
-269.34
i
1i
BDO CHINA SHU LUN PAN CERTIFIED PUBLIC ACCOUNTANTS LLP
Gum~m~m~m~m~m~m~m~m~m~m~m~m~mG
s s
G
I5
G
S
G G
5 5
G G
5 5
G G
~
G
I I ~,II. -1:fw
11\
Bl
#H~
~
G
5 (MU *) 5
G #c-U~i~J=JH-lt~ 913101015680937640 G
5 i.iHijUe~ 01000000201808150101 5
G ~ ~ G
~ ~ l!!l ~~~- ~
5 3::~~rg~Jifr ~~ 5
§ IAITlJ~f'tfX.A. §
G I.ix iL s WJ 2011 $ 1 ~ 24 a G
SG ~ 1x ti.Jj ~& 2011 $ 1 J§ 24 ~ ~"JfE1]~i E3 SG
5 ~ W ffi ~ --~~** iliA$ttm9:M~~~* iliAmm 5
G 9: ~-~~**-*~-~~~~~00**~* iliA~~* G
5 9: *~M*~~$tt: ~-~-: **W~,C*W 5
G ~- ~lJRW~, it±:tfiJII: !1*, 1M!AJ;tJe}E'.OOJ't111!.~* G
[~~-~~&ff8W~OO. ~W~~#&l
5 5
G G
5 5
G G
5 5
G ~m* G
5 5
G G
5 5
G~m~m~m~m~m~m~m~m~m~m~m~m~m~mG
11': ,Jv. {,; J.IJ{:f .~. 0 ,-f- ffi f;Jt M J1l: : https://www.sgs.gov.cn/notice
,....._ Af ~ . ~ '='
E
-33
;:t ~ ~~ ~ -!'. ~
N ~ g;j ~ ' *I
~ ~
........
0
-< m
~
~ -lP<
tH ~
~ 0
. :::::::: ~
0 -llt' .!;§:
-+-\-- ~
~
' ~ w filsJ
0 ;t ~ 2..,.
- !;;I
70I:
~ ,R '°+"
m ~ :;,,
olf'
~
w
!;;I
m~
414
~
tt!
*
~
n.J
,.-,.
~.(E
~
Jc' :$
~ ~ _,,
cH
~ ::::::::
1f- tC
:::::::: ~
0
::::::::
~ .. -. -<
**;t
!;;I w
!;;I :$
w ~ :$ *K I St-
~ ~
l>f-, !;;I illm: !;;I
fof =le-
~
0 -a-
:$
~
~
~
~ -m- ~
:$ ,_r :$
~ mi tt
~
~
0 -::!
~{
~
~14
~
...
~
~
I I
* mc
.!;§:
;t ~
.m-
0 *;t*=
=le-
-!'. ;t
le-
~
~ * - :8
'
:lfm
~~
r
le- ,_
;t= mi
[fil
~~
~14 mi !;;I$~ 414 *I~ :::::::::;4~
~ ~
'
414 ~
~
' ,
~ N ' M '<:r
, ,
ajr>
N
00
........
0
0
.-.
('J tII.
