GREAT WALL MOTOR COMPANY LIMITED*
2333
2018 12 27
16,411.83 4,770.07
56.04%
62.854%
14A
2018 10 26
14A.81
14 0.1% 5%
14A
1
2018 12 27
16,411.83 4,770.07
1
2018 12 27
123
123 16,411.83
20
2018 10 1 16,411.83
123
2
123
2018 10 1
14.61
14A.68(7) 14.62
14.62
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
123
16,411.83
3
n
K × Ri
P=∑
(1 + r )
t
t =i
P
K
Ri i
r
(1)
2018 6 2019 12 2020 1
2020 2027
2020 2021 2022 2023 2024 2025 2026 2027
34,422.58 58,455.60 85,914.92 118,406.73 114,854.71 111,409.94 108,067.30 104,825.27
(2)
K=m+(n-m) r=5.90%
k
m
n
r
4
(3)
20 10
8
8
(4)
5
= + =16.43%
5
2
2018 12 27
4,770.07
20
2018 12 12 4,770.07
(1)
(2) 2018 12 12
(3)
(4)
2018 12 12 4,463.73
4,770.07 306.34
6.86%
%
A B C=B-A D=C/A*100%
1 90.67 93.88 3.21 3.54
2 404.45 404.45 – –
3 3,968.61 4,271.74 303.13 7.64
4 4,463.73 4,770.07 306.34 6.86
6
1
123 2015 2018
123
2
34
1,066,119.66 906,071.59 1
12,820.51 641.03
5V/60A
1
12 4,044,533.67
2018 8 10
39,686,114.52 39,686,114.52
7
2018 10 26
100% 100%
8
(i)
(ii)
100%
9
(1)
2018
9 30
99,519.17
77,443.71
(2)
2018
1-9
171.57
-2,072.79
-1,556.29
10
(iii)
(1)
2018
9 30
27,278.02
-1,221.86
(2)
2018
1-9
171.57
-1,626.92
-1,221.86
11
56.04%
62.854%
14A
2018 10 26
14A.81
14 0.1% 5%
14A
12
2018 12 27 123
2018 12 27
2018 6
28
62.854%
13
2018 2 12
84.86% A
56.04%
1.00
123 2018 10
1 2018 12 12
%
(www.hkexnews.hk)
(www.sse.com.cn) (www.gwm.com.cn)
2018 12 27
*
14
14.62
2018 12 27
123
2018 12 27
2018 12 27
15
WUYIGE Certified Public Accountants.LLP Telephone +86 10 82330558
1 15/F,Xueyuan International Tower Fax +86 10 82327668
15 No.1Zhichun Road,Haidian Dist. Internet www.daxincpa.com.cn
100083 Beijing,China,100083
123 76
47 2018 10 1
(2018) 11179
14.61
14.62(2)
16
3101
17