n1;;~itUffi~~jjJr(1~jffi1¥fiffi~1*> - BDO CHINA SHU LUN PAN CERTIFIED PUBLIC ACCOUNTANTS LLP t~ t
«
~tT
~
J:5l~nffi
Ii£JJiffifl"
~R~
RI trtJ1=Pr@iiEll{I
~fril;~:i!J:
~~§$W-~&~~fil~m~»trn~~
• ffi~!fiJJffi-*[2018JjgZA593%J'z:ft~itYrp~~JifrCW:'*itf~~tk)(~rfa'i~"~itYrp"§x"~1fJ")-J-201s1f llJ:3 9B lJ5JJ~JJ~~181699%«
q :J
OOiiE~~ff~ilJ=-aJJ:m
§
$~-{.X&~~Jie.~~o-=J=s» crfa'i~"«&ffi~Je.» ")offHi&ffi~~~*'~ffJxt&ffi~Jie.g{JrJu
~ 1~.@:itt ff 7~J:m~1!t,Jl'f*[§J~~Dr:
fiiJ
JA
6,
wi1$
0
fflt~ 1tiltJl3t:
~
x-J:n
~~1¥:tEtE~~Mltfiff
*?x3t:
~
JiJr~JR
i5H19Sl*
:tctt,
w~ .
..1:
m
0 wJ*°~ffi;iK*:nffx®i*Rfil*~~;iK**°~-m*~~ Jfl rr~~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$%~m:itl:ffM~~m:exm-t-~~m*,*~*1W:i£~1Jl~~:r¥a1*~,
1llfEfl~JJO[rij
«~tlffe*_!ij*H~tiJ,W»Jflffg{J'tf%o"
~~1!t~~xt:n~•g{Jffe*~·~tt~~~~~xt:n~:r¥aM~~-J-*fiffl•
g{J Jifr filg{J :tz:
r-lF
~~ ~~
o
•
~B E13fflX#~~,i:r#if~n1~:~M:±tr~*.:f.~J$Jt}}tl~
7: 69.00%,1s.06%
».
£1:fr~~ o1R~M*~~F~l)tffr5t}}tl~
76.37%, t.49 JGrJf, 1.41 JGrJf,
t.40JGrJf,
£""f~~~oif~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~J
kl)t,&
t
$;;$:~i91~~,x;tltfA'Jtr~Wlt0~.:f.~J$7J(.~,i~1t:tltlitEF~ffr~""f~a<J~
~""f,i:r#if~n*~MF~.:f.~*~*J]{~».~*JJ(.~mtt,**ffr~~i9J~
~».x;t~~~Jf1~na<Jft11fPJ oiw~J'r.M*~fP1~~rrW~:i!t1t2t~l!IJ®~~o
•
[§Jjl]
-,~irlE*F~~~,IE*2ta~:¥cr*~~ffr~ffi~~~. . ..
~~~~~~
*~
~F~ffr~~i9J, 1t~Jli:p#if~n1R~MF~ffr~tr~~*:¥c~~~~~~,
""f~)]{~».-fr:®. tt
O
~-v-
2018~ 1-62018~ 1-6 2017 2017
~ffl
2016~ 2016
~ffl
~,P~$
Jj
-V-~-fft'*J]
fflff J!i lt ~-fft'* ff J!ilt -V-~-fft'* ff J!ilt
•
¥"iiJ~~~-0 1.30 44.74% 1.28 13.53% I I
:!?&f=~Jjj 1.59 17.69% 1.59 7.59% 1.52 19.01%
w
r l!i
x
?i&'4°. 1.53 32.46% 1.42 78.59% 1.49 80.51%
.:fi~ i(5 1.06 0.87% I I I
Wrx~~m
1.20 4.24% 0.94 0.29% 1.05 0.48%
klt r 1.40 100.00% 1.41 100.00% 1.49 100.00%
~~~~fil,
~~-~?ffl~~~~~~*~~ffl~#~~fJ-~~o~~
m~~~~~~~~~*~?~~~~~~o
I
2016:q:~~ijt~~~s<J~l!l*2016:q:1:£3%~Yllffl~?,ll!tr~~~~!!Js<J
UJ[g
~M~~~0~~Ll.J[l:i~~F~•m~~ 0~s<Jffl~-~~~:¥~ffl~s<J
99.52%,l!!Jlt2016:¥s<Ji~~~~±~&J1Jcs<J:l&Ll.J[f:i~M~to~F-ffis<J~~~
•
~
2017:q:JJr~~-~?¥iiJ~tq:i~¥83EB1?:-~~~~~~0~1i<lD%0~,;ttfzMJ§~
o
~~-=~ffm~•m*,
mBs<Jff~ , #~;tt•~m•*~~•"[l:j~*
•"ll*g~~.Ll.J[f:i~M~&Ll.J[l:i~FA~ffl·*~Ll.J[f:i~~fil~~~m~
*~1I~fflP,1ftmffe~~h~~&*~m,*•~n&~~~P~•~*~
Jtf~~1ftfr£rw®xrtV=t&t?tf1=~~,fPJ~tli{;-s<Jil11~
l:~-1.3H&ft
~~, ~
*•~nf~•fil~~""f~,w~~~~Ptt*~M~film~*~~-
:ttui:JJtootiJs<Jx~1=tfilm*,6xJJ1tLl,x~'=tflfti5~~1ftm751i&Jffm~
§
fil,~fi•~-1.~filmff~,~oo*~a~~~,A•film~~•~nttOO*
t
i.m~s<1•~-1.~i1ftmmm~i1J•1iffl~.:ttHi~a-fftmi.m
%
«oo*
(2011) 1582
~Ma¥~:kr~fr£~Fm~mx~'=t¥tttnM1ftms<J:im~n»,~af
ilm
(2015 J
«OO*~Ma.$~:;kT~ff£~F5~fflx~'=tf1M1ftm#J!-tv=HtJ!1ftm
2688%
nr:1:h1ta1fis<1Jm~n»~Fm~m1=t~•~n-ar~~tttnfti51ftm751~1iili, tt-1.it
"""Fn~~is<Jmm~i1J•1iffl~A•nM1ftm.
20%,
~-t-~~®~~~**s<Jx~'=t,*~m~75J*OO~~s<J~~r0~, tt
•ffi-1.~oo*~a~•~~-ffts<Jmm~.~*•~n,~~fflP~~i1J•1iffl~
x~1=ts<1~s1ftm.
~m~~*~,~~*•~n**x~1=tffl~1ftms<1~S±~§ffi~""Fn
-t-nffi
• =
ffi-,
OO*~a~*-t-nM1ftms<JifoJ~'ttt5r..~-t-
§
tiix~1=t-fftma<J*Jix
mio.
oo*~a~~-t-x~1=tnM-fftms<1ifoJ~,~~,t~*•~n**s<Jx~
1=tffl~-fftm•1r.~s<1~• .
•
ffi=.
*~m,*•~n,~~fflPs<Ji1J•mt5r..tt~ni1J•ttffl*· -
nffi,*•~n~~fflPa<J•~m•~§mm~,~~r~,x~'=ts<Jffl~fil
m•tt-~ffl~-1.~~•~mm~s<11itmffe~~h:~- noo,
-~~~x~
1=ts<1nr~~**~·*•~n~~~P*w®x~1=t~w®t?tf1=±~~•~~
w®~~m~~~m~*~1r.~mP~,~ffl:k~rn~1=t0~&1r.~mPffl~
x~'=t,1PJ~t1i{;-751_ttt<;
"®"\*~"
oo*~-=t~.WrxrI~~&~~ifr~±~
~~-fftm~*·
~m~~~~,~~~~~~m~ffl'=t,
I ffi=,
OO**r~~1=t1itms<1ffl*il&m.m~~,fiOO~~'=tfilms<J*jjx
m~m~-t-m~1r.s<1a¥ttffl*,oo*:krx~1=t1itms<1ffl*il&•~*•~n
•
H*${Jx~-9:t~~11rmmA1r~F~~~g{J~o[rij
o
~~-~~a•~M~mmm~11rm~*~~•tE
~~~.~tt~~~.
#¥L*~~o
cp~~n·~~~ffl~·~g{J~~.±~~~~~~~ffl~~~
~z;IJ '71
}E9, Aif
~
rJH~L
=,
~~Fifbffl'~.&
1ti,&J5t*~z;!Jffi~,
X>J l:t fAJ tr.ill(i:iJ l:t~
ifl~~rJ$7.f<~,1~ 1t
~-~Fifbffl'~r~~-~r.*~~~*~MFifb~~*m*~™.&m**
**ffl'~~z;l]Jxl.~.&M:Jt~~Jt~}J~~JljPJO
~~3:J.tt,
C-)cp~~~*~M~lti~~~~r~~~
•
*~M~,
cp~~n~~$-~~~=
I~ }Ji
El
2018~1-6}3 2017~!t 2016~!t
"
~~~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 , 20114,& 201841-613cp~~U~;¥1J$,t~1J~69.00%,75.06%
.&76.37%,cp~1JcU${J~;llJ$~*8t£_§_¥L*~~o 20114•'ITit=:i:J=ife1ffig{J
1Jrf-1€5x:*$x 2016 4ifJ=ife~1~,fll1!15x:*Lfl-${)$1ltJ\rt&ALf!-${)$lltJ=ifeflco
1
2018 4 1-6 13~5fiJ$ffl$x 2017~lt1J\$ILf!-o
cp~~JC~g{Jg~J5x*.±~~¥IE-9:~f'=
.&l'lrltE~f=${)1frt-li.&1'TIB1~~M
o
~.cp~~Ug{JJ5x*~~~~*m~:
~- ~-
201s
4:: t-6
n .
2017~!t 2016~lt
')Jf~
lt~ :@:ffi ltfJll lt,f§!J
iu~~m
9,768.39 93.17% 17,778.18 92.40% 10,533.37 93.52%
~ i:p: 1111
JE~
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 10,484.14100.00% 19,241.14 100.00% 11,263.30100.00%
•
T:
)]ii§ 2018$1-6~ 2017$ 2016$
*)
1fi :1J 1fiJ€ cf
t,/f[__
1J 0.21 0.21 0.29
~fflFt~,
~~w~tt~tJrn~=~~w~tt~~ffi,ff)-ffix~~w~tt~
•
tJrn$;
•
l!I litifi
1Jtfrn=~WHJrn~13MFt=~1t~
ffi ,ff)-ffi x
1Jrn$/3MFt=~
ffi,ff)-ffi;C~~w~,~-fit-\;J, 1W"'.q::llBtf*=t )o
l!lifi:tf:~ifi1JtJrn~*~M*~~~~,l!l11tm\;J,\;J,To~2ifi1Jtfrn~~t~!tx1:&ffimff:5tffr,&Pifi1JtfinTO=~:tt~ffi~ffi/w~,@f*to
-Sf:1$J ffi ffi -Sf:1$J.~- fil:I:: ffiffittJ:$ .~ -fil:l::ttJ:
)]ii§
(l'Jjc) (7'i1J)
~f;J-fl $~f;J(lfl
2016$JHJ.1W1'1::i:f: 3,270.52 10,883.03
•
2017$ffi:t1tj:j: 1,755.74 7,688.71 -46.32% -29.35%
2018_t-*"$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
1~~Mr*J,q=i;4ffi~n~:tf:ifi1Jtfrn.¥
T~~~o
2017'.q::]k 2018'.q::_t-$~~
~Fl4D~:tf:.~q:i120~*.If-:ttoftOO~M~fr~~~~~,ffl~~M~~
~~**~*.IJZ-:tf:tt#::k$:5tID~r~~tttf~~mo~~M*#~~~~ft:5tM~~ffi*'#~M&T,m~*.If-:tf:~tt#~*a.~~~~aoq:i;iffJ~nffifflxt~~®~*~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~:t51t7](-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~J\$iLff-,
1
Alf -frrJIHi o
•
.ec
c=
.) PSC
ii-~:!! 00
~~
EB:191
§
:tf
~i:p
e<Jfflm-&i-~~:i:t,~~ItnfrrWVJd§.~
~WJ~:tf~Jxl.~,:fliffl5Ett~,~WJft~Jt$;lt~J~~.J9f§$;~FP,~~lfl~jJ
tti!n
Psc -frjPJ~ft~n~~~~tit~fflx&~~Er-J:5t~rtfJu,¥J!-t-ft~nffiti! 7
~$
Er-J~~~~.~~~m~Er-J~~~~.rnr~M~m•~~Efj~~:Jc~~m~~
~.~~flffifflffl§Er-J~~~ttEr-J~~.:ittWm~7~§H~Efl§UM~*o~~
ntlt1ifflx&~~Efl%~l&AbtfJu,a-~flE&Lf&~§!jMffifflEfl~~~~Efl*H~o@fflft~~*-g-~*~~M~cmm~>m¥J!Er-Jffl~.m•n~-frjPJ~-H
~~H~·fflEfl*ffl~~~~~~Ef15t~~~oW~-~W~~ffiffl~-ffi~~
~M~~~-*~~mEr-Jmlf•ffl.~a•ffl~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$rr~,*~'J:79
87%,16%,74.9%,ffl~-f-Xfm~M~-fr1-'F~~.i:J:t•1fW~1i:5t~l&A btiJut-t-fr PSC-fr1tEr-J'tfJ!fJU
O
A'f*~bt~or:
~q:i~g~1f 25~. 2003
~~/I:20% ~~/I:20%¥11±rm§ q:i~;tt
~i0i:f.J ~~2028~11=~/I:80% 11=~/I:80%.fili:~ jc Mr;l:t
30~. 2004
~~/I:30% ~~/I:30%~&:,rm§ q:i 00 ::fi
¥1±1 m""t1f~i0
~~2034~11=~/I:70% 11=~/J:70%if]
~frffl~~g~
-:'x:;1:tm-9: 30~. 2006
~~/I:30% ~~/I:30% !K:ticJP!§
q:i 00 ::fi
¥1±1 0051f~i0
~~2036~11=~/J:70% 11=~/J:70%if]
30~. 2009
~~/I:13%:P-t~r@ rm§ q:i 00 ::fi
¥1±1
q:il'fiJ¥Jcn 11=~/J:100%
~~2039~ 11=~/I:87% B::~q:i~g~1f~~0EJ,.fili:~jc!5m;l:tm"'\1f~i0EJ:l5J'1.fili:~~g~ (02686.HK)1¥.J~~T
Jgi gf 2018~ 1-6Jj 2017~ 2016~
'g~~ 31,479.00 49,793.50 33,355.30
jtq:i:1*it.&.~itt&A I 41,763.70 27,608.60
;1:tm""ti& A I 7,666.30 5,746.70
1[~1*;:;fs: 29,948.80 48,754.00 32,343.90
~~-'§"m
-16,460.30 -15,956.10 -9,406.90
:nm
¥m~~JN
2011 '.ffliliz. 2016'.ffliff~W!q:i1*:.tlliz.fg:.tlt&A7'141,763.70
mm5r,,& 21,608.60 :nm5r,,1:1m~i&A7'J 1,666.30:nm5r,,& 5,746.10 :nm5r,,
~t&A-OZ.d:iff~Wl15.40%,&17.23%0 2011,& 2016'.ff:J[~fi.X::4s:71"J}1J7'J 48,754.00
:nffii5r,,& 32,343.90 7Jffli5r,,@*fi*1*:.tl,&fg;.tt~:.ttm~${]1*;:4s:,
Mc3c~JtHf
bt~o
~~.1m~~JN:ff*~*fi*~~fi.X::4s:~~~~~~~~B*M~~~fflq=i,~ q:i
#it 1JiJ0~:;fJl~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
J3nt:A~f=H1izM-r&,[JSIE~~g~:¥t~~ffl
*ffli!f$t!H&'.!i~*Jt!:ff~tLl,51ci't$/tltt-'£;¥Ll$ffi:kit•~ffl,[]Ji:tff1~~ltt EBIT
t~;J;jJ!fft:t$.x,ffl*ffi;J;jizr:ir
=
2018~1-613 2017~ 2016~
:gJi ij
.i!E~~g$i .i!E~~g$i .i!E~~g$i
q:i~mW q:i~1JcW q:i~mW
111±:rm§ 111±:rm§ 111±:rm§
EBIT 32,465.60 26,653.22 46,185.10 42,439.51 37,572.20 16,453.41
,~,i&A 47,286.60 44,375.22 69,305.60 77,156.56 56,055.40 36,336.19
EBIT/,~,i&A 68.66% 60.06% 66.64% 55.00% 67.03% 45.28%
l±Ll.*PT~r:l,fil:~~g~;iiJ±IK~ 2018:¥ 1-6}3, 2017:¥.& 2016:¥ EBIT 2:i"
,~,t&At:t~Ll75J68.66%,66.64%.&67.03%,~-f-q:i#lJ~ni¥.J60.06%,55.00%.&
45.28%,.:t~~[J*fil:~~g~~:¥ff®:Rt~~:fr1J7!(A~ ffi 0.35r;l¥.J*~m~.&~ffi
mif!fJi~*~m~®:~,*$%4j(tia~W12018:¥ 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'iiJ 1Jcn 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, 4~r*1#lJ13cno1!1Jtt*1#lJ1*n.!:3
2016
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%
WJfiHf
.ct& ff ffi ?tffilf
*100151-t - 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%
*M'=CWJ:f*,
lf~,
~
i:f:tl'iiJ~n 76.37% 75.06% 69.00%
t=lH~·
r±:F<i.Jhill'.J::$0'§11£*10015~&M:tiH~JN
2018if-*ifffl.i:f:t~!IT?tffill'.~51'Ll.$o
*1~13cn.!:3~fi~~m0~~*•~~a~*~~~.
~fi~~m0~~
-g~%'tw?£:!lD""f:
~*
•~&*M'=C~WJ1*,7f~,~t=®ffi•;~~&15~1"~00-~.
&ffi~{tit'~,~~1-tit=~OO~t=~ffi·;-~t=~oom•~&MB
ill'.*;*M'=C,.~®~~~00-~&~M'=COOffi•o
15~&*M'=C®1tiill'.*"15~&*M'=Cill'.*§ffiWJ=f*,7f~&~t=•~
&*M'=C;•••~'*M'=C;••~••~15~~~~;~&wmm
~,*M'=C®~~~o1-tiill'.*§ffi~~&Wffl1~00Iill'.ffl1-tir"~o
m~~,
~m~, nni, 15~~~,r,-t=~.~f3gm4P.J¥fit~x1'a{j*
LNG,
M'=C~1-t,m~lf*,m1-tI~~,~'=CWJ1*7f~~*~*~~"
~~--H~~~~{tI~§~mm&ffl~Ifi~tt*H~.§~.•
*:
~~1tI~£.-~~~-~mM~m~4.M~~ffl~:~£Ml
~-~~~~mm.ff~.~•;~~•~stt*~~.~
~*iliP:
~.m~:~~mm:m~m~&~~•~·
.!:§~ffiLtm0~::;f~.*•~nimtt:@:iJF:i::5tnx:ir~ if~,
(PSC )<_~
m~
"Fii6:5tnx:ir~"),1tnir1tix~1¥J1t~:1fHM~rt~1¥J!b:l*. Hi.5t.~r=.
~%.@ffl<ir~ir~».*•~n~n~•ffiix~~M~H*s<J~~*·~m
~IK~M~!b1*7fi.5t~§l¥Jm~~m.n~*~·I~~~~~§B~ff~~.
~*•~nm~m~.~m~~mw~*1¥Jtt#~~~ff~~%,.!:§c:p~gif~
**~•ffiix~1¥J~M~m•·*•~n1¥J~~nx:*±~~mffl~~t=.~¥~
~~~~mt=s<Jtfr!S,
~~mt=1¥J1frfB,
3GW-IK:tR~~fHf:!,$tu~,2k~~ffffl!¥J~
~&~ m
nx:*,nx:*¥;J nx:ffl
x,j"
rn•.
M~A!¥J~~~,c:p-~n1¥J~A*Sffl~~~~~ff~~m0~~79-c:p,&n~M~ffi~!¥J:5tnx:~A-~ff~~m0~!¥J~A*•~~~t=~.H~M~
ffl~~%!¥Jt=~•~*~~~fflx,J-r~!¥J~~.~~~.g~~.ffffl~M~.
~~~M~.~Mfffflill~.~~~M~m%~,~~~M~!¥J!b1*,7f*ffeffl
7~*!¥J~~.~~~n~M~t=~-~~!¥J~M~lf*~*A~~a!¥J~~*
.5f.
l!G~
2018 if
6
Jl
30 B,cp1£J~J=~1°9:F 33 r:J7.Kf3't,
IO
r:J1I3't, 2018 if 1-
6'31'=~:i:B:itiLl 3.63
fln,tf:!~4,:A:itiLl 4.44{Z,~7.Kf3'tlf!-n1frfBtfxH3't
~*·
~c:p-~n~~fflx,J-tfx~!¥J~M7.K.5f.
Mnx:*s<J~~~,*•~ns<J~~nx:*±~n~~mr=2
z~~mt=1¥J1ms
.!:§
mfB,
~~~nx:*!¥J~~~70%~~.~~~~~~~M~!b1*,7f£ff~!¥J~
1m0~,
~1*tt(7[,:tror
=
~ltif~'J~$
~~jr 11:1
lHlr~
r:i~ 2017~.ll 2016~.ll
900~~
•~•~H~~~&-~
- -r:J:l00~1t Wffl?H~lf~ - -1¥[~~-
~~~
8.83% 13.40%~wrn~•
59.12% 52.87%~~--~*~
~}l,~j~~ ~~ff~
~lt0ii.J~$ ::i21i~jr 11:J
l>lAA
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,ll·H~ff\n!l4: 2011~.& 2016~~*r:j:i*•!Ut~:;$:~JJx;. 2018
~1~~~fi~~m0~*~*r:j:l:l:g*••}lx;*~~-
•
tt
2:r:j:l~t}(~ 2018~ 1-6~
t~f7th
78.25%.
EEL.l*PT
.!Ji!,,
2017'.tf.& 2016 '.tf~ff~__t rp0~f:i1Jm1S.&mt--€ OZ.~7(M
4:ffl*ff~,8,nx*l¥J34.42%&32.53%,rm9=1;tBJ1Jcn 2018 '.tf 1-6~, 2011'.tf.&
2016 '.tfll'.m1s.&11rn~i"~nx*:5tJJiJ7918.25%,74.93%.&80.06%0 rn.tltPT .m
~ff~.-tnr0~E8T7(M4:ffl*~%1¥JF~-~*~~-f-ffl~~~l¥J~m. i"
~nx*--~•nx*~nx~9=1-~n$ffo q:i•~n~-~fflffl~~~l¥J
~.tit,
:flj¥1JJ7./(f
O
~__t,q:i•~n~~ff~.-tnr0~~~*•~~~.~A~nx*1¥J~nx:J1J
~~::k!tn,~:fiJ$~Jl~PTl::ttL
ft007(M4:1fl'm~-t-nrtmf-t~¥Mo 2016 '.tf 10~,OOlC&~~E:Ptt«7(M
4:ff~~•1fl'mff~b~c~ff>»~«7(M4:ff~~-~1fl'nx*~*b~c~
ff>».~.:fLmrTf4~16i!fl¥Jff~~•1fl'm~fft,JJ.t. 2011 '.tf 6~,OO*tt~~
m
E:Ptt«*-f-;1Jo~IWc4:1fl'm~ff1¥Jm~~.m». 2016'.tf~.:fL®ff~~•'ffi'm~ff
1J\l!J11JJ§,JtJ:-tv~.:fL®~~~i1i~4:Wc~Jf111fl'm~ffm~.JArm~~®7(rt4:
9Wc~~~Jf111fl'm~ff~~o7(M4:ff~~-1fl'm~Wc4:1fl'ml¥J~f-tffl~~~
q:i•~n7(M4:1¥Jffl~1fl'm,Mrm~9=1•~ni"~~A**~~.0~s~~~
"•*~~•~"~"=--~1¥J0~ffl*~~"~"7(M4:1fl'mnr~f-t~¥~~"
q:i
11=t±l~~-~
0
~__t,q:i•~n~~~m~1fl'm~79•~·**1fl'*~M~~~~.~B~
~hl¥J~~~~o@~m~~00*7(M4:1fl'mnr~f-t~¥~m~~~nxl¥J**1fl'
m~M~~oq:i•~n~~f:i1Jffl~1fl'm.&•~11rn~•~AA~:i1J¥~~~~.
~F4:.1¥J::k~m*·•~mt-1€¥J~~~~~Jl'.~~-f-~1fl'~~l¥J~~.~.tlt~
~·~·L*,A~~~tto*•ffeW~~~Ma~~~~~~*-•'~~*
-'¥A~~~·t~L
~~*•ffenmw•~,•~~**ffi~&~ff~0~~~•1t~*ffi,~
tt~~~*•ffen~~~•*-s:iz~~•®~~~~mtt*,ffeffl§*~m~*~
~~,~~~~*~~~~~00~~~,~~~~~m~,H*ff~~NA,g
I ~~,gl&~~ff~~fil; A~~~tto
~eylt0~~~~~~~~,
~~9,$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 x,j"ftfJitXJJi~3t£,~~*~~~~~{i!i{Rit~,ir1t~Jimf~
2)
fi!i{Rffi~~*tXl&9!1g3'c~fi!i{R~~~.:tf:i#.im~~~~&~~tto ir1t~•
3)
•
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~~:ittff7lJ(JN:tt$#-iJ:o20151¥ 12 w®~*$#iJ:jt
3 f:j,
N~~*•ffeW70%.IN:tt~,){1J£KfL~t!J~LlJ®5Rlmlz)(!J~.n;20161¥ 1
f:l,
){IJ
1:KfL£~N.IN:-'¥EJ,~LlJ®5RlmN~~70%.IN:tt$#iJ:~w®i[ft;20161¥ 3
f:l,
w®1cftt1JmL•·t1oiuffi:M~,L&@tt•*•t.t~*•ffen~1s%JN:tt; 201s
1¥1J:J,ffeff~·~~L&@ili®~ft,ili®~•~••*•~ttt.t~~*•~n
27.20%.IN:ttoJl1*'twt5c.~Dr:
~iJ:i:p#if~W ~iJ:iftf*
~% 11"11al ~iJ:jJ ~iJ:jJ
JRtO¥J lt-00 (,fZjc)
W®5RI@
15% 4.05
2015~ 12
I w®~* ~lj iY3 Ii. 15% 4.05
}1
w®~I@
40% 13.75
2 2016~ I}1
W®5RI@ w®iC~
ftu:i:p•~n ftitfft~
;t;% IJ,jfiij ftit:1J ~it:1J
JR::tll¥J t.t
~
({Z.jG)
3 2016 i:p. 3
13 ffl~k~ _tlRftA~ 15% 6.75
2018 i:p. 1
13 LlJ®i[~
25.20% 11.34
4 2018 i:p. 113 ffl~~li
~~~g~
0.70% 0.32
2018 i:p. 113
LlJ®Iilillli 1.30% 0.59
•
2015 4,•~m.&.1.l(rffi~*xn1~if1~t%-,~5Jdt*~m.&.$ryfv{v~~~~
~•m~.wE~*ffiili~AmN=i:p•~n1¥Jtt~~-~~m.~!lt.*~m~
**U.
•~m~~•::kffioo~
2015 4 9 J3H~t~~iJ'-**L 13.751zjcm~•~A~
m.
~!ltmili~13.751Z:nin1fr~ili~wE~*JiJrN=i:p•~*~4o%1¥Jtt~.~!It
itjf:,~81i:p-~r~100%tt~ftffi~ 34.375 fZjc.
Jltjf-,*~m El 2013 4 1 J3:rf~f:t, 2014 4:JiJHEiJIPJ~iJ1*fL~itfiir~ 4.05
~
fzjc,IPJ~iJ~Jln~itft~ 4.o5 fZjc, 2015 4 12 J3n!tt*f~ifff~_§_*xH:fiJ
~
,@,._titft~~lffl10%-15%1¥JliJ$:5t~iJit,@,, 2015 411 J3 30a•~ml¥J 8.1
~
fZ,jc3jf*;1JoitlU,@,eA2~1$:~ffi-=ti:p•1~1~30%1¥Jtt~C~~~guit40%H~
1¥Jx:~1fr~~~•1¥Ji:p•~n•1*1fr~).~!It.wE~*1AJ~ili~i:p•1~n30%
1¥Jtt~~1¥rn;bf~if**mm~u'-**L--~iJ~JBifi*·
79faj~!ztJ,1,«H~45[~-J1}i,5(*rni1H50> i:p t"JtE15%H~l¥J~iJ:1fr~
J[~x,t
51¥JR::.±fi~~W! 4.05 fZjc,~~;IJDitAf*llJ,@,~W!:
ftit.JR::tlt.t-f91J
ff% ftit:1J ~it:1J ~~1¥1.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
nwi-5<.»
~iru-itfaj~!ztJ:t, «tt~~~i1Ji-5<.ir i:p*:fYlili 1EJ-1~tt~~iJ:m
~
5i:p•~n1tffi~tn~::k.**m1PJ~iJBJBi,~u'-**Lft~8.11z1¥Ja1reJ*_§_*it
f1t
m
:l$ J
~ 34.315
1z. ic, ::fZ-H± IEJ ?J;: ff il: ::f IEJ 1ti1ts<rtt
% o
~~~M~*,::f~a!EJ-?J;:Httffil:*::f!EJ~il:1Jx1@~Httffil:ffi-*it~
a&f'f~'tl~o
=.,x1lt.ffi?1zJN:&5tJI!,:ll~*tj~~Fl¥Jfl!iti'frN5l,i~1t~ilmr~fl!itift~lj
*tJ(~~~~{i!j{il¥J~#,
*~~~#~~&~~tto
t
C-)
2015 if 12
}3,
1..L(iffi5R~.&S(1J~.li~il:70%Htt
S(1J£k1t-=r 2015 if 12
}3
Jffittwrffi5Rlfill~il:wrffi~*foJrM=*~13ci~Htt3f~t
1*:~*~13ci~~~~JF:t'£tiJAowrffi~*~MM{~~*~mxi)<iJEk*L,S(iJ~.li{l~,
~
8.101Z.icfPJ)(IJ1**Lt£t,J~wrffi5Rlz~L&S(iJ~.liffil:foJrM=*~1xn3o%Htt, x,J
@~ftffi~ 27{Z.ico IEJB-t, fPJw"iffi5R~ 13.751Z.icffil:*~13cn40%Htt,
~
X'J@~{tffi~ 34.375{Z.jco 2015 if 12}3ftttffiJ:'tWf.JL"}F.m "9- * "1,
(l)"
2015 if 12
}3,
Httffil:~1*129.&IEJlt::f!EJffi-~1*129''o
*ltx:~1fl-mx1@~*~13cn0EJ~{2ll:x:~11tm 451z.nJ§~-t- 2015 if 12
,Fj
wrffi~*ili~Htt~*~1xn~{2ll:x:~11tm 34.3751z.ic1f~*&ff,~129~
*~17Cf~~~ff'tl~::f
[Ej
O
2015 if 12
,Fj.
*mitfPJ*~mmx:Trn~iiJ¥JtWrmMtt#c~t]o1f~i0EJ
ffi~~«~*~rn~~rffi~m~~3o#~=•~wrffimw2~.&r~*Til*
8~~W~M!fr:Jt~?t~1*~1l:l;:t!H5» crfaJ~" oo#~{i:l;:*'i5>> "), it
~
•*~1x.to 30#~t-t!tfv11*:I;: 483.571Z.il.1I*,tt#PI3f*=1*;_ 230.63 1Z.il.tf
*o00±~¥)!$-=f 2016 if 3
}3
31 Btf:lJl_
T«~-=f<~~*~rn~~rffi~m1x.to 30
#~=•~wrffimw2~.&r~*Til*8~~w~•Wr*~?t~1*~1*•*
15>lff=~¥J!1l:i:W$'4~iiE~» c~±~~4*[2016]67% ), oo#~fit:IJ!i
E»liiF~¥J!1*:1;:W$'a.m~BJffitt~~tt$'ft,
~~4~o
*'a"AA rruifJ.t,*~txi~~liJ'tli'.£::ftt, 201sifJ.t~JJt1.ff~45tA 23,295.25
~
l55c,~JJt1.~liJWJ 4,620.71 liicotli'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,
19,889.53 lJn,J1s:1xx~ft1fl'~ffi.J}_~i;~t1:o
::P-~®IR:!ik:xftkU~tf!l¥JWJlfmHJtAit 1,524 f1i01lo
~~
2011 if 12 J3
31 El,::fi~[§!R:\ik:Bit~J~OO±m$iW~·l¥J1*lY3:l:thm:ifit.m. l,2761l1f,tt#PT*
fit:i: 6101l1f,~HfpJ*fi:i: 4431l1fCiJU:ii*~®;f.Ri;it 928f1f0£),*
W*®;f.Rl¥Jfit:i:B~1*lY3o::P-~®!R:tk:1¥Jxft~fit:i:~~PT~~~~~.nt:i:1¥J
:::f~JE~~~!J\o
~llt, 2015 if 12
}3
JN:tl.$¥iJ:1iiffi~Jjs:{j;:3t~ft1fl'~:fft:€1S~l¥J
O
c.=) 2016 if 1 J3,w®1C~f1fl'~iJ:w®*~JiJrM=*~~n55%JN:tt
Jls:~$¥iJ:~~-~~~~iJ:,m~~~~w®*~~iJ:*~~U55%!Ntl.
B11¥Jx~1fl'~JJo.i:tniJfl5ENP4.o51ln+13.151ln=11.801z.n,:::f7i-tE&.1fl'x~~
m1fl'x~1¥J'tt%,
~
11.801z.n1»WltB1¥J*~~,~~f*3(~1fl'~79 32.36 fln,
~
2015if12J31¥J~1*1fl'~ 34.375fln~21zn1¥JJ1~m~~79Jt:*15%JN:tt
1¥J$¥iJ:1f)'~ 4.05fljc79fjtz_fj~ffi:Wi,*JJDitffiJ§.Z1¥J;fLl}JL
c-=.)
2016 if 3 J3,w®1c•~-u:ttfifflxA'IJiJrM=*~~n15%JN:tt1¥J~f*x~
1fl'
~
79 45 1l. n
2016 if 3 J3 10
a,
1w•xa~-1.#iJtl~mt-1.:iiJN:tt~-u:~:rm~:w T«JN:tx
».
$¥iJ:Wi50> «i~1EWi50>,t"J5Effl~~&:!%J=iJrM=*#iJ~1~15%1¥.JJN:tt~ 6.75 fl
nl¥J1fr-~$¥iJ:~-1.#iJtl~o w[§i[~~-1.#iJtl~~:it T«JN:tt@JWJ».iH~Wi50>,
~5E_t~m~m~~iJ:*#iJ~Ul5%1¥J!Ntl.M*#iJ~U~fiNM,~Nml¥JM
~79~if.~~iJ:JN:tt~~~B~~•·~M~~w®~•~WJ-1.#iJm~M=~1¥J
*#iJ13c1~ !Ntl.
0
llt~JN:tl.$¥iJ:~m:i79wfiliiC~~WJffl~x&M=~*#iJ~U1¥J15%!Ntl.o
Jls:lX3":~1fl'~Mm1¥J*#iJt3cU0ifJ~1*3":~1iiffi 451l.nffi~-=f 2015 if 12
J3w®~*ili~JN:tl.1¥J*#iJ~U~1*3":~1iiffi 34.3751l.n~~*~*'*~79
2015if*,w®~*fj~~~, 1ffimti1~iEm1-tfi~,Jt:J=iJr~1¥J1~iu±mfiz:~ffl
~
•*•*:::fffi~;~B1.*#iJ~U1¥J~~•~m~~T•*~~'*#iJ~n•~
~h1¥JM=~~~~~~30*1Rfit:i:*~~-1¥J~ffl,~fflw®~~~79~B1*
•~n~•1*~~fil~n45£~~~~~~-
~~~w~,
~~1JwaFo•JE
*•~n0~•1*~~fil~45£~,~*~~~0~•1*~ffiffl~.
cl l!l) 2011~
11 JLmital3$lVJiJ§fiiffi 45fl~:ttHqf$-~#~
2017
~
11
~
10 B,w®t[~,w®~f5i-t1Pl~R~i:ffiitaE$x1$·~
nmmJt1S::i-7o~mwi-t»,t1JEfflas$
~
450,000,000~fl==nmmfil~iAJYJ$
•1xi~1Jrm~a:1m-m*,
;1t$ 55,555,556~itA*•~i~amtm*,Ju~
*~mm5c]5x;J§,
394,444,444~itA*•~nm*0lR. mas$M=1r*•tJcn
10%~,INtt.
~~mmNFo~ffi~*~~~*•tJcn•1*~ffi1*M=-•·
en)
201s 1 J:1,tJcff~~~~fffi451z•1*1tiffi~1-tJJA\~WJ~w®tcjj(,w®
~
~f5i*om?f~R~itM=1f~21.20%JNtt
n*fi*~~~.~~0~~•7A1ffil#~*m~~w~m~*~W~ili
A7'$J"'=Wfiit~i5-.tEW1ii~ttEB 2011
~
9
~
30 8,*•~n~$JN*tt~'br
*•1xi~
mn311z~.~fffil&WJ21.2%1Ntt~x~ffi'~1ftl~•, 100%JNtt~x~
ffi-~~45£~,~~JNttl&WJ~tEffl~rw~mmffl':x:~~•%,
~~~~n
a
w1ti~mJ§ffiitas$xt$•1xn:t~}E4.51l~,:Jj)'~4'.k.frd¥tiffti*xtr*ffi*Llff
~1J~~1t.*o
30*Ix& 5963JZ1J0!t.*f*~fit:i:~IK~*AAA4:k.frdi»JLl.,1:Z.~
mt=~~¥t*fiW~,~~~~*AAAl&~m•ix~~fit:i:M&&~M~fi~*
~*1xx~~1Jw1f6,*•1xi~
*~M~~~.
100%JNtt~x~ffi'1*1iiflJEn
45.oo1z~,~*~x~*•1xn•1*1tiffif*M=-•.
cA)*~l&mx~*•~n•1*~ffin45~~
*~x~~~mt=~x~ffi'1*~A1ffil#~*m*~w~m~*~w~ili
A~mt=w~~*~~ffl,
rnx~~1Jwft1iiflJE.
*~·HWfii5J'jJIJ*ffl 7}Ef=~~¥t*°l&~¥txt~~
2011~
12
~
31 B~*•
•
~n100%~1Ntt*fi7W~,Jt~l&~¥t~~*~n•~w~~~-
a,
2011~
12 J1 31 *•1Jcn~-tmJN*tt~~w1tiffi'ffin 416,000.0075~.
rnrl&~¥tw1ti*xtr*ffi*UH~1J~~1x*o 30*ix& 596SJZ1J01l*f*~fit
'
-~~~*~A~M--,~~-~£~~~fiW~,~~~~*~A~M-·
~*~~••~&xM~fi~**~~~~~'~*~x~~~wff,*~x~
~;tfitffen lV-*m~m
100%JNt:Z.~x~1fl'm 450,000.00 liJG,
Ej§
2016 i:f 3 A
t:Z.~iJ:,~-~ftffit§
IE]
0
~_t,
~tt~~19.ft~~ffiM~!:j*~~~x~~ffi~~~A~~~tto - ,*~
1EttRBi7XJR:&5fJ!
~
J!H:l:it2:~::f1¥1t&~$.bl~t~5t:ffr
~;tfitffen•ili~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, 13.75fljc~iJ::~;tfiJ1Jcn15%*0
40%~JNffi,#-t- 2016 i:f 1 A iv,
11.80fljc~iJ::~w[§1c•,w[§*lm19~ffi~
iJ::,~~a~ffix~~~ffix~~•*,±~~~~mtt~iJ:~M191EJ-~~~
rtuAJ!~M=JN±~o
c=)w[§1c•ttm~@tt•x•~~1¥J~;tfiJ1Jcn15%!¥JJNtt
w[§~•m*-~~~~•ffen~mt:Z.,moxam~iJ:~ffiM=~~~;tfitffe
,~15%~JNtt,~~~-t-w[§1c•&1rJEi~m~~fimt:Z.~~,~Jlt5IATiwllmm
A~19rnMmm~~fi~~••xa15%~JN
~~ttTttm~~~~~~~.
tt,J§~-~AA~~pg rnLlJ[§i[•@JWJiwllmtllti;JfofrM=~~~;tfitffeJ~15%~,IN;tto A
~~~~Pr:
2016 i:f 3 A 10 B,m•xB!:j...t.;tfittl:l!mt...t.~JNtt~iJ::li)Vi1S::!! 7«JN:tt
~il:wi50>&«*~1t:wi:x.».t"J~m•xa~fofrM=~•ffen15%~JNttlV- fl
6.15
jc~ffim~iJ::~ ...t.;tfittl:l!o••x-~tllffim19 6.75{ZilGo
2012 i:f 11 fal,m•x•~1~~;tfiJ1Jct~15%~JN:tt1*:*19
5.115
fljc,~11:t
m•xa-t- 2016 i:f 4 A~tll15%~JNtt~i:fit45CM$19 8.91%0
(-)...t.;tfitm:i!,~-A~~79J1ffi:Mm~,ffiLJJ[g~-@J~~JNffi}§~ffl~A
•
~A
iJ:q:i;lfl}1x,~15%1¥],fN;&x,J-q:i;lfl}1Ji:nJtl:ffNM,*NM1¥JM~~75Jffl~,
§
~iJ:JNtt
~~~a~•.~MJ§~wE~-~~L•m~N~l¥J4i;lflJVi:nJNtt,@~film
=L•m~~iJ:4i;lflJVi:nYNttmxttl¥JM~~a+cL•m~~iJ:4i;lflJVi:nJNtt
JifrxMl¥JM~,~,gx10%xL;lflJtl~iliM~~j7i~~~+360)-L;lflJtl~JJ.-q:i•1Ji:
n
B!tt1il¥J~_@_o
2011
~ 11 fl 10 B,wffi1[•,wffiftMfl:!ijL;lflJtl~~~ 1«~-f-~t*q:i
•Vi:n~•Nm~~0~~JNtt@~ww»,~k~wE~•-~ttxtt@~fil
47,9757J7tJ§mkL··~-~¥,J-q:i;lflJ1Ji:n15%1¥JJNtt~ic.~Wffi1ffiifl:, L;lflJtl
~
~Itt1~4U,~AtA 2,975 nJto
wffi1[jJ!:!ijt'~A*~~«JNtt~il:R:H1£Wi50>,t"Jkt'~A*~ 5{l;t
1¥J~m~iJ:wffi~~N~l¥Jq:i;lfl}1Ji:n15%1¥JJNttx,J-q:i;lflJ1Ji:nJtl:ffNM, NMM
~75JW3~,~MJ§~wffi~~~~t'~A*N~l¥Jq:i;lflJ1Ji:nYNtto@~~m=t'
~A*'.:i'tiJ:4i;lflJ¥3c*~JNttfiJrxMl¥JM~,~,gx c1+9%)xt'~A*iliM~~JF7i~
~~+360-t'~A*JJ.-q:i•1Ji:nB1tt1f1¥J4t_@o
2011
~ 11 fl 10 B,wffi1L~,t'~A*l'ijffl!ft~A~~J«~-f-~t*4i
•Vi:n~•Nm~~0~~JNtt@~ww»,~k~wE~•-~ttxtt@~~
54,425nJtmmkt'~A*¥-f4i;lflJ13cn15%1¥JJNtt~i2.~1w•~a,t'~A
~
*llZ1f5¥Ll,~,4tA 4,425 nJto
cl l!l)Vi:~~~•x11:00~9!tJ~wE1CjJ!:,wffiftM~,1w•~aN~4i•1xn
21.20%1¥JJNtt,wE~•,wE¥rM~,1w•~a~:OO$*~ili
2018
~
1 fl 8 6,Lrrf0~~IBFf0~13i:~~~~!ijwffi¥[~, wffiftfflfl:,
ffl:Jl~A~~ 1~t~~1~141¥J«JNtt~iJ:Wi~»o 2018
~
1 fl 26 B,0~ 2018
~~-~,fai~IN*::k~*i50mrlL:ict:'.x:~1¥Jt§~W~o
*;)}lhf1t*JJtl*=ffl7Mf'=lHtflgtfJ~_@_gx,J-~~ 2011 9 fl 30Bl¥Jq:i;lfl}
~
1xnl00%1¥JJNttj!HrJW1t,*~ll5(_ggl¥J~~1t75J:il~W1t~ito
2011 9 fl 30 B,q:i•Vi:n~WJN*tt_@filffi.751370,000.00 7JJt, 2011
~ ~
11
fl,itrtti1Fm4i;lflJ1x,~~m 45,ooo.oo nJt,~MJ§,4i;lflJ1xn~$IN*tt_@
1frffi:/3 415,000
)Jjc,
t~:4s:<XX:~~1fiv}raj,:4,:1j;:X:~9=1~17CJ=~100%)N:;tx'.1¥JX:
~,ffi-~ 450,000.00 7J7Go
it'{~~*
fii:JN: It ~iJ:~-fft
~iJ:1J ~iJ:l:t$ ~{tb$
*
(fl5G) ( fl5G)
LlJ®tL~ 55% 17.80Ct±) 25.20% 11.34 14.84%
w®frM~ 15% 4.05Ct±) 1.30% 0.585 14.84%
ffi~~.fii 15% 5.175 0.70% 0.315 5.89%
1±:
w®tc:il15%&w®frM~15%JN;t£1ttftf~ffi~~w®~tm~i140%~,5x;:.:ts:itJ:.
~~mffi<XJN:tx'.~il-Jv}~.~ffi:W~*~~~X:~ffl~X#,~*~~/3L
~JN:tx'.~ilfi/3~~·~-~.~~~~~-~M%,~~~ffi:M~~:4s:<X~~
X:
~
1ti ffil¥J&JF~~*:E.!H~L
l'PJ/m
10:
$itx1lf:~~.*~tK~f&Jl:W1i!t~t'lB
2011~ 12~ 31
B~lqJU
m-m
n7G,:±~.mtf§~*~tK~!=i*tl~~:!11¥1<~fl:~lqJ»&ffl~*~
260,000
1t~fAJ.~~fAJf3~~11::~**~*i&~,fil*~tK~Y!!Effi*.&~.:;f;:?xW1i!t~:jf;
fl:~~1qJtl~~A:;f;:tXW1i!t~~.~*-~x%~FWB*~~1frffio:;f;:?x~~
%~~·~*~tK~:;t;:?xw1i!tmm1¥J~fAlu~~F•~*rr~ffl,~1:m0~
~1HR*F1:.-~1¥J~Jlllfl~f$0~*~1t11tJI:1)J:::i!~jqJ:f1~1-fflmm
260,000
O
"JJ7Gl¥JA~itl.:itU~:Jmtt. :;f;:?x~~%~~'~*~tK~:;f;:tXW1i!tmm
2)
1¥J~lqJ~~~~F·~*tr~ffll¥J~*~:f.ff&ffi,~:f.f:itU~:f.ftto3)l::i!
•
~jqJ~~W1i!tm-m&**~ffl~J::m0~~jqJ*~l¥1A~~~.it~~M*~
~'~*W~W1i!iW~~#~~~~-~o
[@!~)
, J:::i!~lqJtl~W1i!tm-m "Ji7Gl¥JA~jtl-:itffl.&~:JmtL
260,000
2009 if 8
Jj
13
B,
4i~13cJ=~~q:i1fil~l~iJT
«ii-ftii-lEJ»,
~:Hf~giz§[K
~
1524 f1f01I!. 30if~!*WliiHf~to~f=~gtx'.o 2015 if 12
Jj
31 B,q:i~
1Jcn~r:rmm~n1¥J«~fl:~1EJ~ai1J~»w~~~T*IK1¥J**1f~-~~~
fJtllHa•:n:ct~~~o
•
1J<.tll 18#IK 2014
if
6
J3
114 157 77 46
468 635 302 211
582 792 379 257
~~W1ii~rlB,
1i<lO
18
#!K,
1i<lO
45#!KBJ!~q:i,C,,~'={.M
1~,
.±~
~4.~~B~I~~.*~#~tt~~79D,~q:t:7J<f#39D,~K#C*
JEfPJ:tt) Do1X*° #!KiE~f:9:f=*~#~it 34 D,~q:i:JJ<f# 24 D,
40 18
~H#
C*JEfPJ:tt)
10
D,
B~itf='=f.101l~il1i*o
~~~~M~.~ffl<Mf=W~~~rl~~%Mf=»ffl=~=x%Mf=,~
m~JE.:t:~m~~~~~~.~A~~~m~.~M~~m~ffl#H~m*~m
~~~M~o<Mf=W~~~rl~~%Mf=»ffl+~~;eym~x%Mf=§ffi~
~tt-~~tt-~~tt-~~tt#,ffi~~--~P*~-~~~fftt,~~tt
~--~~o~eym~x%Mf=~ffi~*o
q:t¥BJt**~~q:in!Jit~:W~ <~1t~~{~~i1H50>
(~1'F~~)), ~~~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
13 Ula ffl tJt1!>Ydt
~ MEEM ~ ti;~:
*?xW1iiIJil~mD1i*=ffl
EBITDA
ffitiit•.El3-f-q:i¥BJ1*n~+~~4.Jf
*=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'~**~ q:i~R1r:l~-if:~J!~xtl:l
EBITDA
O
mFt_§J.W.~tTEl¥J:Jnmic* El~1'mFf_§_JJx:$7H!~,*~~9'1'fir~tl.~F~,
*fflW~A~*fi'*~W~1¥J:JnmlcmFA~~ffi*MmF@*-~fftt~i9Jm
F@*~&Anm~@•.a-s~tz.~filffl1¥JW~~~re~$*mF1¥J:Jn~~~- c-ffMmFi¥J:Jnmic:~¥BJ~ni¥J-ffMmF±~~m~5EmF, ns4:mF,
1)
A~-ffMmF,EBTL~mFR~ffrl~~El~filffl~~mn,~~Nm~M~
i&~m~~m@i&~~mF El~filffl1frn1¥J-1H~*OM~l¥J&fiHRM@l1[fim$*:
-ffMmF1JrlS1Jin1¥J-1H~
(Return Of),
-ffjl:J3mFNm1¥J@1R
(Return On).
±~*n
-ffMmF1frlS1Jin1¥J-1H~
(Return Of) 3~.
A~:!ior:
t
~~mB§U6Nmi¥Jns4:mFRR~I~~**m~$'4:mFl¥J$*,*ffl
~:¥F:i:~it.1¥J1/rt-UffliAnA
Return Of
!¥J@l1R:
®~ma§UsNmi¥J~5EmF&a~i~~**m~~5EmFl¥J$*·*ffl
:¥~~~it.l¥J1frlS~iAnA
Return Ofl¥J@l1R.
®~mB§U6Nm1¥JAfm-ffAAmFrnr~tJi!~1J\,*lX
Return Of
m~::fit.
**:¥~mNmi¥Jns4:mF&~5EmF,rnr~ma~*Nm.~~~~*
t.mili,~::fW~t!tA El~filffl1¥J-1H~
(Return 00.
-ffAAmFNmi¥J@•c~turn~)±~*nns4:mF,~5EmF,-ffAAmF
1¥JAA~16'~1RM@1R.
•
-ns4:mF,~5EmF,X~-ffMmFAA~~~-M1¥Jtt·~~~-:¥~m
Fl¥Ji$ffln1& ffl.
-ns4:mF,~5EmF,A~-ffAAmFAAm~~-M·~~~-~nEI~~
• ~lU$
7.47%•
c2)~ff't1~i9JmFi¥J:lnmic:rnrff~m~a~ff~*rl~~. filffl-JN:
::f~~~~.ANm~~~a~ff~*m@i&.~~ff~m~i¥JNm~~$~N
m@•
(Return On)
ep~,*lXWfii-i~m~si&~7tff~m*it•*~s"J-:¥
1.mihmF-sit~n~m.
Nm@••~~
1
:¥AAt&ff~~lU$
4.35%.
Anm¥Jli¥J:Jnmic ce prn-s9ji9Jn ):Anm~1¥J:Jnmicnf_§_-fr9ji9JnNm
o)
•
~~fflc~~rn~).A~mstt•~nmm~~~~ffi~ff~AM,g•AM
~**Im~)E.~*•~~oo~~*~~~~-~~~~~#~m-5:E~R~
~ffl$,*~~8%®5:EA~mS~ffl.
4,
1JTI,W.$~ft•
~™*·x~~~~m~**·~®5:E•w~M~m~~ffi~m~•n.
~r~~~~~me~~™~~M~~§~™~~•o~tt•.~~™*~
1ttm*m1'=;1Jo~-o/:i:g]Jx*fl~ NW!:>1r~J!t~~;&~~,t~1J}x\.~J§®
(WACC),
5E~I,Yl$.
~it•:ttt¥5lffl*~~~~ nmfo~~~n§5tm*~tt1
WACC CAPM
DIE~··
~T·~~%mFffl~~~-~~~W!*~-~Jx\.~.~*~W~~m2%
~W!:>1rJ'A.~.
1,ffiiffi~it•
5,
M~~~~fi·™~~*ff~™J§,~~tt~W~ffi~
~~~rl~,
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±~~ 20184~ 20374ffift~~M~ff*A~~iiiliitJf,!tlllt~~
~~~~H~;ttH@m~4ll~~~ff*.mitJfii1rl5E,ep~4~~~~4~ffi~•=
c~~~~1*ffi-•it~i~~-)*~4~~jff*A/ c20184~ 20374ffift~~
M~ff*~•itB~ffiM~~~ff*A>,MfflitA~M~ff~~*oltlllt~~
~~~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~
36,333.41 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-{$0~: O!?J.JiJ*%:i:t,~Jfflff~~*~ttNi*~1E~ltffi~MP3 lf1
#ittkJiff~~*~~~m~,*~*~tr~m1:t0lfJm~,*~1E~Jtq:t#!t~~ff
~~*~~~*~tto2)Ml:t*~M~ff~~*~~~~~'tff~,**~~~
)E~Fifrll:llil~~~Fifr~ffiJtl'tff~~,*~1E~lllfl#!t~~ffi~M~ff~~*
•
1¥Jffl~f&ffilk~~tt.~ffl~t&Al¥JlffiEM:o *r1t~Jii:p•~Wffl~Mt=£
3)
~~$,#~~i:p·~~~ft~*~~,*~M~£~~$,~trftW~~iil~
*"
,J$7J(.~~~~Mi~~. Jt~Jlffl~nMi:p•~w~,J$1¥JW~lJY.tt,~*i!rM
~~$1¥1&~~~,&~~~&~~tto~~~M*~~,~~W~W~W~~
#~~~liffJlt~o
[@Iji]
- ,~;iJ~%5:t,~Jffl~ft~*l¥1ttmi*"1t~Jiffl~nM fl3i:p•~Wtrft~*l¥1~
~fft~,#ta~~tr~W~~iilfff~,*r1t~Jii:p~~Wtfft~*~~l¥J~~ttoB~~1JJ.±ff~%nx:*
c-)
i:p~tJc}~.±ff~%nx:*Jt;gfiJ.If!!, Ai:pf!!fflf4.±~;g~Ji::~f=1frlS,
§ ¥EE
~~f=1fr~,$~&~~,~f=~fff!!,~~~f=f!!,~~f!!ffllkA~f!!ffl,*
fflff~mm*~~B•,·~~~~**~N.±~~%nx:*B•M~~~=
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 1,527.31
: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:-
$1J~~ffl 51,023.47 52,176.04 52,473.05 52,578.80 51,751.11
•
:gJi§ 2028~ 2029~ 2030~ 2031~ 2032~
Jt q:i :
ffil 5E
~
F
1'T IB.&¥1B .ec
~
F 44,405.65 45,630.91 45,945.48 46,001.26 46,115.87
mt-~€
l}HI!irM 1,893.51 1,963.05 2,035.27 2,110.29 2,188.21
ttt--1-~
546.11 545.44 539.90 534.48 531.14
il--tt-
53,463.09 54,684.53 55,048.22 55,223.57 54,470.46
:im§
2033~ 2034~ 2035~ 2036~ 2037~
tLl~~ffl 44,660.15 34,756.42 28,012.74 23,271.39 25,754.88
Jtq:i:
u'il5E~F
1'TIB.&¥1B.ec~t: 40,406.30 31,004.02 24,736.22 20,406.66 17,298.14
mt-~€
IIRI!irM 2,269.15 2,353.23 2,440.57 2,531.29 2,625.54
ttlJ.~
450.05 320.31 237.00 179.14 138.61
ii-tr 47,379.35 37,429.96 30,690.31 25,981.82 28,519.03
~
IEJ
ff
~..t nf 0
~~IE] ,
i:f:t#iJ13iJ
0~
jmJ:.t~ iT F:i: :5t1*:-fr
IE] CP SC
-fr~ ,X**
"F£:5t1*:-fr!EJ"),1tJ19-fr1t~~s<J1t~*:Hli~M"=Cs<Jtfu:J'*, :H,tt, 1:.F,ffi~
~%-*~<-fr~-fr!EJ»,i:f:t#iJ~n~J19~fflffi~~~M"=C:1f*s<J~~*'~m
~~~M"=Ctfu:J'*:H,tt~§s<Jm~•m,~~$~,Iffl~~®~§B~ff~~'
~i:f:t•~nm~m~.~m~~mw~*s<J~*®~•w~~~,~i:f:t~m-fr~
:H*~fflffi~~s<1~M"=Cm~.i:f:t•~ns<1•~1*:*~~§ffiffl~1:.f=,re¥~
~~[I!!~
mFs<J
1fr Is '
~"=(
mFs<J 1!rt-L 7G1Y
~
;t£.@;JxU~ '
$tu"=(,&
re"=C ff l!!s<J
~
•
~,&
jXU~1*:*,1*:*ttl1*:ffl
x-J-faj•.
~~~i:f:t•~nm~•~1*:*~ffl~m•~1*:*~~#xt0~w~~*ff
~*,~*~~J19*~ffl•i:f:t~~~-fri:f:t#iJ~nm~~m•~1*:*s<Jtt11*:,xtffl
•ms<1~~1*:*~~~fflMim=~~~ffl!EJP~ffi-,A~-~-fr~tt•
.=,Mltffl:~·MF'3ff}fr$;:.$:~W!*15tf;IJ'ftm.,**~Itlsl~~F1filE1Um~~F
*~
tfi*6ffi~ttttm.~, 1t~lli:f:t~tlc~ffi~M P3ff}fr$;:.$:s<Jffim-r&fflJk-g-:E!Hi,
lj
ffi~t&As<J lffiffa
tt.
I
c-)
i:f:t#iJ~t~11H~rM~-~%'t1H5l
i:f:t#iJ~nm~~-~%1*:*M~~~=
~- ~-
2017~ 2016~
JJJi g
lti§IJ lti§IJ
iu:ur~m
17,778.18 92.40% 10,533.37 93.52%
Jtr:p:ln!JE'.~F1frlB&~h1JfF
14,417.49 74.93% 9,017.81 80.06%
mtt~
Miw'rWH 1,231.51 6.40% 595.92 5.29%
r.H4~
231.45 1.20% 134.01 1.19%
~it 19,241.14 100.00% 11,263.30 100.00%
ffi~AA~,q:i•~n~~~*~~~~Imffi~rlW~~-~~~=
JJtt-H4
1,
~tt~±~~-®~J£MFR~~MF~F~m~~~~mn.~±-~4~AR~FA-ft·~~~-J£~~~~~·**~~~ffi~~~~~FA~~
:itl:ffffiWJ~
0
rm•M±~~-~A~~IM,W~A~~A•snffl~~fiA:itl:ff7~
*,7fi7~~~I·ffl~ff~~~.fi~~~ff~m~~I~~~R·~~~
*IMR~~~~~No~~W~A~~q:i-~nrm~~-~:itl:fi77fi,~
r#!Kmr~~~.MLlq:i•~n~-~~rma~~~~m.~~~•roo*
~~~~.~~m•~~~~.rm~*RL~~~m~r-~~m.~~ff~
m~4-5%ffiWJ~**IMLji$iNotf{tA!J1 lti1iJ 7 wrffi~'A~±ff
0,$~2011~
wrffi~'ft:armm~~.~ffiIM~*~m~~s%.
~*L~~12%.~*~~
~4%oitzff~mffiWJ~~IM~$iRrir~mll o
~
3,
t1Jm:mffl
CI)
~J£mF¥rlS
q:i•~n±:ff~4M*q:i~~J£mF¥rlS±~~7J<l045-7J<~l8#!K~~~
MIW, ff!XXJIW,m~IW~~¥r1S,tf{tA!nttH@~~**~®IW~t:9:m
1Ji1!U&~ittfr1Bif~lht1J1iffliA**~¥rlB~~o
~~mF¥rn
c2)
q:i•e~J~±:ff~4M*q:i~~~mF¥rn±:~~,xlo4s-1xlo1s#1K~~*
fift,~~mFl¥1m*~~*~F·~~F·,f0~@1¥J~~BH~~mm*••
7'1~filtl:ittff~ffi'~p:
3JAfift=~~mFY*flfi~ffix~~mF3W3F•~~mF3W3mHJJffiit
7
1¥JJ~~-·
~jxJltf1i!i~rlElBf9:F1¥J~~mF,ttH@~iiJ¥)[AA~~tt# C:itff-)lH~0
t "§']
t!:\~1¥1
«~~*~
EB~~filifRtk:1J<t045-1J<,fO18#fRM•tffi!iW.~))~7Fl¥J'Ht
D
**#ffiM1¥J~~··R'Hf~ffiMl¥JF•it•3AAfift.
~i-f1i!i~tlElFoit!Llf9:Fl¥J~~mF,;tLH@~iiJ¥J[AA~~tt# C:itff-)1H~0
EJtl:\~1¥1«~~*~EB~~filifRtk:1J<,f045-1J<tOl81tfR••1,ffiiW.~»ffiwJUl¥J~~
~1tf~$#.a,R~~~1f:3W3ffi.1¥JFait.3AAfift.
ffiwJu~~~#f~$#1t•:tmr
=
l
q:i•~na~,fO~@mT-~~0~,-~~WR~~ffl*-~mmmm~
it~"J300)Jjfjti:::fi,**-~ffiitl
%1¥J_tjf~j[t.
3C~1:Fft~~~~F-~l:~-Wt~1~*, t"J790.oosjfj/m q:i•~n-fOq:i~~
3,
mm~~~mff0EJ~~~~~1¥J*~~ffl~~*ffl~3e~1:Fft.**~It~
3~F•t03~*~~fflit••~3~1¥J3e~1:Fft.
-~MEl#~ffft~~~~#l¥J.~ft,.~Ml¥JEl#~--,*~~*A
!J3.1¥1~*M,**~ItMI.#fRf9:F1Ji11l1¥J1t::k,~-~l:~-WtUl~aft .a2033
~#rR~~-illAAFoMI•W*~#1¥J~m*~~Jl,~#~ffFoffi@1¥J~~-~
•
*~~~*-WMA~~-#~ffft:ittff7~~*fi,MI•f9:F1t-~ffil¥J~*'
~~ff•m~MI~~~.~MI•*rx~~·•**ffll¥1~ff•m~~~r~*a
•MtE-~~~G~~~~,~~W~A~~~-~mB•~-~MB~~-·
~*irr£o
~~-~~TNFffi**'~~MBNF~**ff-~,~~-XtE~VM
~~~~~~~F.*fflffr£m~~.-~NA~-~~*-&tE~M~~mft
~4%1-r:ki,i-SJZ1iiA~Mm~tt~~**ff7~··-&r5bt~3.59%,~~i,SJZ1ii
A~~~ffr£m~ffi~Wirr£-aJff o
MBNF~:ff.'.&:*,X*_i1_mB:ffffiitff:t1Jq:iitt!HH1=~~~~-'tiff:tfl~ll~oM**mNF~:ff.'.&:*,ffl~*_11_mt1:~*~~ey*~~~***%*~~~ir
~M~~M~tt-*ImoA~ffi~~~=
5.00 8.00 5.00 1.00 294.00
20.00 20.00 20.00 20.00 20.00
100.00 160.00 100.00 20.00 5,880.00
-~~tt~-~~~~•m.
q:i•~n~F~Vq:i~~~~~~~~~*·
~~•m-&~~-~~~~*ffi~~-~~~.~~ffr£m*•~~~~-~
~~*tt~~NM~--~~ffltt••~·*fflW~A~~·~~-ffl-&.5~
~±~tJOili.m.~4.84%,~~ffr£m**~5.00%ffi!UWJ~mfflxtBirr£mff o
C9)
Xfm
~J:.
t~•~0i§'Jm~~**llm~MFm1s.&~~mFm~r1&~btM'tt15L,
-~~*••ffi~ffi~.~tt~~~ffi~M~ff~~*~ffi-A4irr£tt.~~
Af fi !U ffl
lffi We
o
- , 1r1E:tiBq:i•~nffiiJJu1AF11i=t~Ll$,:1t~irq:i•1Jci~•~~**1J~, tai!r
MF~=t~Ll$,
~1r~m1:t0'§'.J=t~Ll$l.)(fto~@~~~. 1r3'E:J=Jt!lffii»iumq:i•
~n~~-~ey~~tt,~*~M~~-~~#m~,~#m~&~~tt.
C-)
ffi~UJJ3~:fLl$'t~)£
~-~Ua**B~Ml*J~~~-M*ffi~A~ffl~~r:
59.24% 54.76% 49.86% 43.84% 20.34%
~-~t~20161:f:ltlD20171:f:lt~~;fij$5}J3IJ;g69%lD75%,ffiiffe-UAAl*J~;fij$
J.k.:sramr1s-t-if:1tmf*M:a60%-1s%z.fsJ,*ili=-rff~AA~:fLl$11<:sr,~•1Jct~
~:fLl$~iWi~.:t~m~'§m:
c1 )~lBJ~Ux-t:E~®IK:lik:±fuMlilf JE:i!WJ,**tt#~&ffl~~11'.:E~®
IK:lik:,·~**~*~~.~~~-M:~iWi~~~$.
*
c2 )
~
iT
«
, g-ft ,g-fEJ
»
st tit:I:
riij*:f*
rif3 ,
~
•1JcU1t jg,g-fEJ
~
:J'§ 7
~
iWi
~~:f*,7f~~~.~,g-*M~fi~iWi~~iWi~A~~fil.
C3)~:fIJ$J.A70%J:ft-iLl74.97%~.:t~m~~~-~UB19:f=~*~$7t
f!TM~*@~~iWi,W··~-~Ux-t:E~®±fu:lik:±fuMffl~~~~~ATM,I
z~m*&*ffl~m~~~**~m~.~~ffl~~~~~ili~~r~.~*@
~~mr~.~~19:f=*~m~M:~~f=~~~.••**~*~~~•*~*
g;,Jt.$1iitJrt-f~~~~J:iJrmiWi,~:fIJ$a20231:f:f!r~~~ J:ft-.2023~®El3-t-
i'~IK~*~*;fjjt~Ht*,
~
)\J~i'~IK,•*~~t§ttr~if,~l&~:fLl$r~.
20331:f:®1±1-f-45-18*IK**~*:16*,~~~A2:i!M,f=~t7f~~rffi',-@!l&~
;fij$~;m.
~0~ffi~~~-~ffi~AA~~-~x-t7t~,~tt~~:;1gaffl~G~~~~
t~:;,,£
r tm~u
JA~:fu
$Jl~ey~:1:_w;t1.
$wx~~~.*~W~~ffl~i'.!<J~F~~a<J~~~~~F~~~*
~~13,
M~F,#~~7~~~**~Fffima<J~~~F,~~~F~~~*M~FM
~IE~~fflffr(5?.:ilHrffi~tl.wf$~~: ~iti:f:l~t,c~~IE,~ffla<J~tf-~~.
1)
*~1t11tJIW~ffi~M~IE~~ffla<JA1*ffi~ft{ffl,~-~it:fl!tt, 'ELffifil:;f
~tFfM**m:fi~Fi'.!<JAf*ffi~ffriJL,~~~~a<Jtf-.ft{ffl~tt~~. *~Jc
2)
11tliffi~~lE~fflrJtffl~~JffeJ*~ffla<J1;Jffifir(5?.,~ffi~M~*tt::ttBlk~~
~~a<J~Ett.w~~M*~~,~tf-W~W~W~~#£*~~g~.
[@I~]
-,~iti:f:l~~~~lE,jfffla<J~tf-~Jfi,*~1t11tJtW~ffi~tlM~lE~~ffla<JA
1*ffi~ft{ffl,~-tt~Jkit:fl!tt,'ELffifil:;f~TM**m:fi~Fi'.!<JA1*ffi~m{JL,~~~~i'.!<Jtf-.ft{ffl~Ji~~a
m,
C- ) ffi WH!rl s lll1X!H¥i 'ti
~~
~@ffiit:~~~~~~~5EmF~~~*MmF,ffi~M~~~a~~**
ifFffi~~~5EMF,~~mF~~~*MMF.
*~~ntfr
IS':WH¥i~itil;l/j~jl]r:
----"'""""""-----------------------~~~___,...---
~
~~1Hiftr~ti!B 14 if 0% 7.14%
ili:Jm 20 if 0% 5.00%
tfl.ff~~ 3-10 if 0%-5% 9.50%~33.33%
i.EtiJl1$.$rli 5-10 if 0%-5% 9.50%~20.00%
it~tfl.R.it!.-=f~~ 3-6 if Oo/o-5% 15.83%~33.33%
!1}0~~ 3-6 if 0%-5% 15.83%~33.33%
~~~~ ~~~
C~~=~~~~~~*~~*~~·~~~·~M$~~~BH~~~~*~·~~
lit!l:ittffPIH~" )
cp~~n.±:ff~*fit*cp~~JEmFiRIS.±:~797J<lll45-1)(llll81'f:[K~~~
fti!iI~,fg!XXJil¥,i~J!I~~~ifrlS,WfiiAff!@ffiit:~**±mffiil¥~:t9:m
~m
1JA1tiJ.&%itifr ISi:fl[HtlffiifliA** IS~191.
*1~13cn.:tff~*AA* q:ts<J¥IH~mF1fr*-5.±~191i<l045-1i<lO 1M t IXs<J~*
11r*-€,¥IH~mrs<1m*~AA*~r•~~r•~~@s<1~~BH~~mm*••
79JHtllJtl:ffpfH~, ep:
~
itJ31fr*-5=1ffi
~
m F lj!!fiID
{1r
ffi:X 1IH
~
mF~MF;_+1 IH
~
m F
~
M®*JJ ffi it
s<Jfu~••
t
~lltll:W1t£1't BB:t9:Fs<J¥IH~mF,flzffl~iiJmtWr¥IH~tt#C:lt]O1H~0
"'§']
tll
~
s<J«~Hf~~ IE1S"~ iffi IX:~vi<tO 45-1i<lO 18* IX••tf1ttlH~r))
~ 7.K
s<J
~ r:J
***ffi~s<J~~-;.R~~ffi~s<JFAit.~M1fr*-5.
~W1t£1't BJ§it:M:t9:Fs<J¥IH~mF,~ffl~iJfWr¥IH~tt# C:ltJJO1H~0
«~*~
»
'§'!
tll~s<J IE1S"~iffilX~1i<l045-1i<~l8*1X•AW1ttlH~-ffii~tls<J~~
~*~~•*•A,R~~~*~Mffi~s<Jf=Att•~M1fr*-5.
~l:t~JJj5::~ffi~tlM~5EmF1frlSR¥IH~mr:tfr*-5il&~,J!kirM*~foj' tf
1t9ifJ,%itYrfJ-iA79ffi~tlM1frlSlOPiH~s<Jffii~ll'f&fflJE)t,~u-rl;&~:EI.
=,
*~1E1El1tt§~11r1s~i~:mm~tu¥1il*~iis<11;Jffittm,,~ffi~nMm*-tixtll
R 0
'§'!
1Jll ffis<J f21 Mc 'ti•
( - ) :tfrl s
~
ffi :m ffl
~
;fLl ifIJ*~ffls<J 1;J fff'tt
{}L
q:t~tJd=~ffi~tlM1frlS~ffi:mffls<J;MJAA,.±~~=1%¥IH~mr11r*-,€~5EmF1fr
IS~~1~R$x1tf:s<J~ffi-=--~,X*1¥IH~mF1fr*-5lO::E.F~~~1frlSit Aff~AA*·1J-0~~~1frlSl0~1~,$x1tf:~ffiit A fg:EI:mffl,~1*1;Jlf~*:tzo"F:
•11:
)Jjc
A't''~;E'.~r"1fr IS 273.40 273.40 273.40 273.40
~1~,tt11f:~1'l 172.49 172.49 172.49 172.49
iht 23,079.40 28,630.13 33,790.56
itAff~µx;=*(!(J:tfrlS~1'lffi !
33,492.02
i
33,025.46
!
34,946.01 j 37,278.71
;J;tcp,nll~~1":tfr*€ _L 30,559.92 ! 29,811.95
!'
31,365.94
!
33,419.09
itA~~~:::1:::ffi
'
I I
2,932.10 3,213.51 3,580.01 3,859.62
I
! I
445.89 445.89 445.89 445.89
;J;tcp,
~;E'.~r"tfrlS I 273.40 273.40
i'
273.40 j 273.40
'
~1~,tt11f:~1'l
i
172.49 172.49
i
172.49 j 172.49
' '
45,630.91
·-- ;J;tcp,
nll~~r":tfrtf
I
36,278.41
I
40,551.32
~;E'.~r"1'TIS
~ 4,160.32 i 4,477.43 ! 4,787.58
i
5,079.59
i
itA
~~~
.ffl ((,J:tfr IS~1'lffi l; 445.89 ! 445.89 I 445.89 445.89
;J;tcp,
~;E'.~r":tfrlS J!
273.40
I
273.40
!
273.40 j 273.40
~1~,tt11f:~1'l
!;
172.49 j 112.49
I
172.49
-
fiit 40,884.62
i
44,851.54
!
46,076.80
;
45,945.47 I 46,001.26 I 46,115.86 ' 40,406.30
40,580.44 j 40,346.07
!;
40,179.25 I 34,197.34
~;E'.~r"1fr IS
!;
5,365.04
i
5,655.19 j 5,936.62 j 6,208.96
itA~~~.ffl((,J:tfrJS~~ffi !
i
445.89
!
445.89
i
445.89
I
445.89
;J;tcp,
~;E'.~r"tfrlS I
273.40
i
273.40 i
i
273.40
'
' 273.40
~1~,tt11f:~1'l ;; 172.49 ! 172.49 ! 172.49 ! 172.49
i
iht 46,391.37
!'
46,447.15 ! 46,561.76
I!
40,852.19
!
2035·
itA'if~µx;=*((,J:tfrJS~~ffi ! 31,004.02 ! 24,736.22
!
20,406.66 ! 17,298.14
..-----
;J;tcp,
nll~~r":tfr*€ !
f -
24,540.87 ! 18,273.07
!'
13,943.51
'
10,834.99
i
~;E'.~r"tfrlS 6,463.15 6,463.15 I 6,463.15 6,463.15
r!
--· t-- J
itA~~~.ffl(!(J:tfrlS~~ffi
! 445.89
i
445.89 I 445.89
i'
445.89
r
;J;tcp,
~;E'.~r"tfrlS
! 273.40
l
273.40! 273.40
!
! 273.40
~1~,tt11f:~1'l ! 172.49 ! 172.49 I 172.49
!
I 172.49
I
iht 31,449.91
I
25,182.11
i
20,852.55
I
17,744.03
<=
)
11r
lf:f
Ntffi 11t ffl
~ffi~JH1f* ttx
tfUl~ ifJ
~tta<J
lffilfil
tt
**~~.~~SNF~~~*~*~~~~-~~.R-D*M·~~·
~**·~aF•~~*~~-~TmM=F~~r*·~•~naffi~~~~~
~tt1rNm,$*r*0irJi.mm, ~lltF~ffl@~:tfrlS~fH~~
*=t)BtEdtM=~F·,
m~m*tt~ili,
~~~~~~~mF~~n.
i:r~~n~tJ!~%J5x:J-is: i:rs<1m~J%f=1trn.±:~79,xfo4s-,xfo 1s:tt
~~~,
!Xs<J~:tt~tt,¥IE~i%Fs<JJ%J-is:~J5x:*~F·~~f=•i'DxtSs<J~~BH~~m
ey*~•79~fiili:itHr~ffi, ep
=
~M~*-€=m~J%F~ffi~ffixm~J%f=~Mf=;7m~J%F~M~Wffirr
s<Jf~~~-
xt~JtW1ti~liBBt9:Fs<Jm~J%f=,flH@friiJmtMm~tt#(~t*) 1Hi0
1'fJ 1:1:lAs<J
«
~*~
83::fi~fil:iJX:likjkt045-11<i'D 18::J:l:IX~-tf1ti*-'a»~~s<Jtt
P
H*::J:l:fflMs<J·~~•Rtt~fflMs<Jf=•tt•~M~*-€ .
xtW1ti~1t BJ§itt1Jt9:f=s<Jm~J%f=,ffU@~iiJ¥JfMm~tt#dt*) 1Hi0
*~
1'fJ 1:1:l As<J
«
~~
83::fi~fil:i!X:lik:11<i'D45-11<i'D 18::J:I:IX~;W1ti*-'a))ffiWl~s<J.;;.~
~:tt~~-*~•,&.;;.~~::J:l:~MffiMs<Jf=•tt•~M~*-€ .
ffiWl~Ms<J1frlS~i~~ffl,J%J-is:tt~l±li'D~f=~•~ti}5r.:tm~*fofr7F:
!fl. 'UL : Fi 5r,
JJJi§\~-6}- 2018 1 2019
J
2020
J
2021 2022
f'=~:i:
Cl04m3) 77,381.29
!
92,334.20
i
107,388.26 j 120,446.07 124,430.98
~;,is:tH:9:A
2,365.69
l'
25,023.84 20,166.54 48,660.85 20,364.18
¥1B~~t=t1rn
21,497.11 j 26,361.58 28,706.46 i 30,645.03 30,559.92
¥lB~~ F WHJJ!*0 0 f1'ffi.
i
68,592.66
I
62,378.85 84,006.69
I
80,771.06 95,573.96
I i
+--
lffl'.iE'.8£FtfilE 1,409.80 2,096.06 2,507.90 2,973.04 3,205.50
J
I
I
JJJi§\~-6}- 2023 2024 2025 I 2026 I 2027
f'=~:i: c1 04m3) 121,847.33 I 125,431.23 j 122,379.41
i'
123,750.11 i 122,296.05
--t-------t-
~;,is:ttl9:A
48,064.49 35,113.04
!
62,754.59 i 42,638.40 i 53,500.06
I
¥1B~~t=t1rn
29,811.95 31,365.94 33,419.09
!
36,278.41 j 37,372.26
¥1B
~'.8£ F WHJJ!*0 0 f1'ffi. ! 81,556.05 95,548.09 j 94,720.16
i
119,237.07
l
120,860.66
I
tm'.iE'.8£Ftfi IE 3,486.91 3,853.47
!
4,133.021 4,433.72 i 4,750.83
I
JJJi§\~-6}- 2028 2029
1
2030
1
2031
I
2032
f'=~:i: c1 04m3 ) 124,942.97 j 124,787.88
i
123,521.64 ' 122,281.28
I
121,518.14
~;,is:tH:9:A
51,149.83
!
47,494.37
I
44,354.33 44,241.75 j 44,001.63
+-
1
¥lB
~
'.8£ F tfi n
39,618.01
I
40,551.32
i
40,580.44 40,346.07
I
40,179.25
¥lB
~
'.8£ F WHT.1!*0 0 f1'ffi. 132,490.39
-I
Ir --1
-39,6.
0·-0·.3 -3
r
II
-
·14 2,041.01 141,420.58
-t
l
141,034.50
i
tm'.iE~FtfilE 5,060.98 i 5,352.99 i 5,638.44 5,928.59 6,210.02
I
JJJi§\~-6}-
2033
I
2034 2035 2036 I 2037
f'=~:i: c1 04m3) 102,964.94 ! 73,282.19 i 54,222.66 40,984.60
!
31,711.63
-r
i
~;,is:tit:9:A
496.61 ! 509.32
!
509.32 509.32 509.32
¥1B~~t=t1rn
34,197.34
i
24,540.87
!
18,273.07 13,943.51
ij
10,834.99
¥lB
~~
F WHJJ!*0 0 f1'ffi. 140,815.261106,617.92
i
82,077.05 63,803.98
i
49,860.47
i r---
tm'.iE~FtfilE 6,482.361-6,736.55 6,736.55 6,736.55 i 6,736.55
~~~fml~:lt,)jfE~f'=ilr IS~nl31=(~f'=ttrn-&.-!:~i,ffiitfl;J-1Jj1HfiJ5*,~itYffi
~
V-T'J,J:.:itfm~~Mnl31=(~f'=ilrn,~fE~f'=tfrlS~~~~)js:'ti~tll».0EJ~Ji!IH ep
f'=1=(. )t§ 121
We
O
fitJB
1s.
$-i#Jt#lm.JF,i:p~~11H1<Jfflttti5t19:*i@-ir!PJ~JE,tE-fr!PJ~IJJ
~m~~~~~~,rui:p~~n~i:p~~-~ffl~offl~,fr!PJ-~rui:p~~n,
*~~,~~n,ff~n~IPJ~~,*~~n,*~~,~~n,ff~n~JE}E
MM~t'&~{JHmm,\~ki1ttr~mi,M~Jtffl~,~It, JJJtffl~it:tJ:l1ttrlfil.liJJ!~16'
~~~tto~•m5t19:J:F~~n~~~,JEM~i:p~~,~~1J",~~ffl?~
iA~iLmfmt&~~!a-n5toWt~~~=1)~-frq:i~~n~ffl~m5t,t&A~
iA~ittdfttr1t~BJtt&A~iAIJ1B&-irJ:lf.L-f*YEt&A~iA~WHl~tt~
~
~m:hi,#%*1ri#.~i:p-~n~iSfftE~WHiffliAff~t&Awaiffl"'W~Jwl~ffl~o
2)
*rJt~Jli:p-~W
2016
~*&
2011
~*~t&Y!IE~Y!IE~ffi~o~-g-i:p~~W~
!a•tt5t,*~mgi&~!,i!!E~tt~.*r1t~•~i&!,i!IE~!a•~1S~}IJ~~~P*
~~x#~~:m:Jt~~~;W~,~i#.~A~~~&gm-m~;WiS,-m?t~~
t&~*Y!IE~~~~~~,lfil~:l1f:Jtft~,*&H1~-~~~&~1:ltto~~~M
*.fJJ!~~~itW~~*~*~~-~o
• [@I~]
-,!a-irJ:F~~W~ffl~m5t,t&A~iA~itldfHr1t~JIJtt&A~iAIJ'lB
&-ir1=1tt,-f*YEi&A~iA~~$~tt~~~m~,*%*1ri#.~*~~n~1S:rtt1:
~M~iAff~t&Awaiffl"'W~~~ft~o
*•~n•iA~A~A~~•T'J=fflffl~A~~~~m*•~naa~~•
ffi~q:tfflffl~~1=(.8~~m~~~~~~m~~0ftfilffi.JEo·V-~~7'J~
x~ffl::*:~f~ilf5¥UM1[FiJ13~mEA0ffJ,ffl*~~Af3~~-aJ3it:i;:1UiJE~JgI~ff
m~~~fE4~A•iAtifl~,•iAt§*~~A, ep*•~n1:.f'=fflffl~~'=(,
~
~~'=(~AA~~~~~fE•*~~fEX:~~.~~it:i;:•iJ.m.•iAfflBfflffl~
Ao
*•~n~*~m~~m~.mfim~~w•~~~P•a•*••*~~
*•~n~~~~•·
~. ~~~~~.•~*•~n,*
~~~~tt~~•·
~m,~~~,ff·~~~~AA--B~fflfi•*ff•~.~~-~fflfi·~~
*•~n•~~m~•·m~•ffi~~~&~ffi•~rr~ffi~.
0~~filt&A~••~K•&~~~~m~~•~*•~n,*~m,~~~,w•~~~~~--~~m~•*ff~~~~.~--~~~~-~~•·
*•~n~*~m~*~~•*ff~~.*~m~~•*~•·
~~~0~-~~--~$.#~0~~ffl~A~*ff~*'~~?~~~
fil&a~tt~~,
~tt~~~0~t&A·~~~~~~~~tt~~~ffl~~~.
~-~~K-,
~~~~AA·~~~t&A~~~~~M~.
=..
*r
1c~•*•~n2016if*&2011if*Si&Y!lE~Y!lE~t1N£0~~*~tic
*r
n1¥J~•ttit ..
*~Msi&~~~twm.,
1c~11mzi&Y!lE~~•~:a~JJJ~~~P*«~x#~~~~l¥J~~;W~,m~~A~~~&JfilMm~;W:a,w*
~St&~*YllE~l¥1*~ffi~,§~~~~m.,*&~~jt:1¥Jffi~&~~tt.
nn
~{\'[:
I 2018~ 6}3 30
S
!illc~
r
!illcffi~Wi ~lt :tF~t'l4
i
tHllt-f91J !illcffi~{t
,
' -.~L --
1
1f:
~r*J
i'
14,081.48 59.81%
i'
704.07
5.00% 13,377.41
i
I'
I
1-2~
9,460.37 40.19% 946.o4 10.00% 8,514.33
!
**
23,541.85 100.00%
I
1,650.11
!'
21,891.74
! '
~ -fir: 75 jf:,
2017~12]3 31
S
!illc~
!illcffi~Wi ~lt :tF~t'l4 itrf!lt{91J !illcffi~{t
1
1f:
~
r*J 5,456.54 33.07% 272.83-15.00% 5,183.71
,' -
1-2~ 11,042.57 66.93% 1,104.26 ! 10.00% 9,938.32
**
16,499.11 100.00% 1,377.08
1
15,122.03
'
•
2016~ 12
J3
31
S
I___
~~;it~ -tt_-i1!_1:t_~_tl- -,----~-w-~-{-t -__,_~~~~....-~~--t-~~~r
1
~~P3
15,517.96 100.00% 775.90 i 5.00% 14,742.06
;
*•ffin@~••~P~*~m.*~m~*•ffina<Jxttm~-~~~n*•ffina<J•~~
~-~~:i:J§
3~ 4}j
rH-t•o
~~20181¥ 6}j 30
B,
1-2:q::a<J@~•:tm.* :q::~,*•1it~~~~f=~gIBJ!ffjj)(,~fziffi~ft*~~'pl;J
2016
~-~~~ma<J~~.*~7*•ffinmr:a<Jffi~~•.~~ffi~*~*MA~ :q::JJt.:tmxfiiti1Jo*~m~*lil:P~:i:m-=f0'§'.I,::k~001f'.il::~,liB~ 2016
~~~ffl~•rm,~~~-a<J~~tt~~o
ttx-t__t:i£:,=:rm,3'.t~~
n~-i:A,"~*1.x•::kmf=~JH~1t*
lili.iEltt~~fl,
a*ffl~flmxs,*•ffinID*:i:$~@x1*~ma<J__t:J£~~m~••a<J.~
*•~mmx~s®·*•ffin~~~~m~••a<J~•ffil~3'.t~x-tn,3'.t~
x-tnl;J.*1.x•::kmr:•~H*ili~*•1~nJNtta<Jfflx-trt-wuc~ Pw~¥c:a
60.23%,
w~:ErM~ 1w•~• ~il~~~m~••~•·IJ5Ja-ti:p•ffin
19.39%, 20.38%)
@~3'.t~x1n~l=P~m~ilifflttffil~~o3'.t~x1n@affi~JN~*ffl*~•::kmr:•m~mmxFos~I~Bpl;jlia*~•*mr:•m~a<JJNtt3'.t~n~*
•ffinxttffil~-offlt>Z.ffil~*J§,*~mm~~fflt>Z.A*•ffinMffla<J,
*•ffin@~a~~__t:J£•:rm~s®s~I~Bpl;Jxtt~3'.t~x-t~,3'.t~x-tn~~__t:i£•:tm~~*~mx13'.t~x1nffl§a<JMfflo"
~~~.
~tt~-i:A~,
m~••a<J~•~~7*m~xtt~~ill~a<J~~.
*•ffinx-t~~~a<Jffl~fi~n$~~*m~illff~*~~.Ra-t~~a<J~~n
a<J@~~-illff~@o~a*ffl~mmxs,*•ffinID*:i:$~@x1i:p~ma<J
__t:J£~~m~••a<J.~*•~mmx~s®,*•ffin~x1*~ma<J~~@~
••a<J~•ffil~w~~:a,w~~~~1w•~•o
JBJHJ1[1G.$itxfll:~7F,*•~n::tEmIW.3::~EB~1H1t~:g;f
§
a<JIJ3*xlliffi.
~.*~AAec#m~:gn
§
~~JtjJjgso,091.1275'~ ...
90,210.717J~&ss,443.SS)J
~.i!:i::tfmIW1s%~_r_oit~~°ffJf~jt;1JtJi:1)q:i#iJ~W::tfmIW®iAa<JA1*
~ir»tdtl,~:S~-g-1**-ft~fll:.~:S~-g-~~~if-1lJJ!tla<J~lUEo2}q:i•~W201s
~6~
30El~#mli:gjf§JJ.f*IW:im
§tr!&,5nI~{11J&Jtl:Jiiti!J,±JftEmI W:gjf
§a<J$tt ufil iPHft,$tt ufil
at
faJ, J!:a~it:i't~~ itt 'lJi!tla<J:#j)E, t!:afltEB~:it$1Jffl)E1iJ{tJ:IH~~a<Jffl;mo3}tfmIWf!l~Wl1FM!ttiJnWf,-*fil~Mli3f!Jlififil)E~~,x;m~~~~~*M~~~#a<J~~~~~~ffi*ffl*~§~~a<J~ffi*~om~~M~~~~~itW~~~~*~~~~o
[[§~]
-,~~~nt1:mIW~~a<JJJ.f*~it~•.~:a~it~*~~#,t!:a~it1tft~ itt 'lmua<Jm)E'. o
w
tw
«i
f:iti?it mmu» loq :i#ij}Jcn1¥J i?itII&ffl, q:i#it~nH:fflit.¥ q:i 183 fil
~
#W11*xt±l'EIJ§fil :J:Hlli1*:X tf:l ,~~fil#W11*xt±l ~fil#WJ1*:Xt±l T;&'.:!: B1it A~
O
~~m~ofil#WJ1*xt±ll¥J~*WffiA~~:&~1*~~$1iI*~•ffi~~~~m*~ofil#~~~*H:~~**~~B;&~~~~mey*~·~~B1M*~~1£fflifi,a~~***~:&~•~~mey*~•B1ttAm~;~~~~~~*~~:&~T1*~~mey*~•·a~1tFo-~~~M•*1t1¥J:xt±l~B1T~M*~01±~#-~B1fil*~~~*·*~~;&~·~~$ey*~ti¥J,~***B:&~~~~£1¥J~t.1B~~~A~~~-f-·~~$ey*~··~~~~~ill
~1¥J~·m~.#Hill-~1¥JWJ•m~B1£~-q:i~B~~~tt~#~~~~.
JJ1Ll~fil•*1tl¥J'.8:t:;$:ftxt±l~tHf~B1'.8:t*~·~JJ1LlitA~~tj~o
~~~.i?tt~~~ltl#it~n~-t-1±ftifiM*~l¥JI!&ffl~~if:iti?ttli~ffi=k1Ji1~
0
=,
ltllBJiJcn2018~6~30El~#-~:r.m§A1*IfiJ~§·trHJt,~Itt-WU&illJi
tt~.~~1±ftifi:r.m§1¥J~~~fil,~~B1~.~~~~if:iti?ttli~l¥J~~.
~~~1£B~~~ffi~ey~ffltt~l¥JM%o
C-)A1*~#ft~Ifi:r.m§M~,~I~ffl,ffitt~~B1~&~~B1~
ltl1BJ~n~1t~~:r_m§§ffi#M~&ffl*~~ffl~.~&~7H*183~~~
-@m~1¥JfflM~~~~~1¥J~~o~Q~#l¥Jifi~~§ffifil~,~®,fil*,
ff&,~~'·*~~it;fil#~~Fo,ff&~~~Ifi~it~~,~~~~~
IFo.~A~~~~#offl~#~filFoffiff&~~.ffiff&A~~~~*·~ffi
*~~B§~#~mN~~~ffi~m~ffl~~-
ffl~~~~~~I,
0~~~#-~I~~§ffi~,fflN~~~&§~H~~~~~:
•
..
- -~{ll: -;jjr,~ I*~
~~
:Jff,( 2018:¥ 6 30s~l1l! :Jf!K ~e7t~ ~effi~
l.
mtl!:f=Btriil tl!:1":J£li'. 1#.llJJ (t=l)
·----·····-········-·····------·····----·············-····-------·--··-·--····-··----·---····-·-·--·---------···-··-······-·-···-----····-··-·-------··---·····-·--····-···----·······-·--···-·········-····-···--·-·-····-·····-·-··-···-----·············-··-------···t············------················-··-···----·-······ Britt" 3 5,392.47 7.K-'f:tt 18-45 :ttlR BJG~ Bffi:~ 2018$ Bt!i!:r" 7J=lJ§!lm~Bt!i!:f"----···························-----·····----···-··············--------····-····-·······------··········-···········-·-----·-······-·····-··········---··--·-··--··-----····---··-····-··-·········-··----·---···----······-······--·--------··················-·····------··················-----·····t-··········--··---·················-······----··········· I
tM~J§t!itf" 1 1,304.30, 7.K-'f:tt 18-45 :ttlR CJG~ Bffi:~ 2019 if **f= ffi:~ti~~J§t!i!:f"1«m:lf'jj:_1Ja~t!i!:'f"Btriil, m5t, *
±
1~:t!'J§t!itf" 2 6,312.741 7.K-'f:tt 18-45 :ttlR C,JG~ Bffi:~ /J'.t!i!:J ffl{l~:ttf'Fill'.~Ll-f-2021$-2023 ift!i!:f"
f,R:tJ:$Hf'jj:_:tJ:,
·····r--·······---········----·······-··················---·--·-··········r···········------····-···················------···········
----·-·-·········-······-···················--··········--r-!«11!:lf'}):_ 1ia ff1 t!i!: '!" BtfaJ , -:Ji:J 5t1···········-··----·····.f ,R:tJ:~:If'jj:_:tJ:,. ... ffl:lf'jj:_:tJ: I
ffl;lf'jj:_:tJ:~l'fflf; 24 31,090.72i]I:tJ:/}EJ'i):ft 18-45 :tt!R CJG~ Bffi:~ ** '!"
* ! . ~IJ-'f 2021
-- 't -c
t"
-2024-'-,ttc"-J1X,J.JI. ,n:
.
~~.1~Jl l,i "tr~;l' 'm lm '.1 a., lC P:: ::J :- tl. l.: t,:J_______
_FP f"--···-··------·····____________
························-----······------l·-············-··----················-···-·------·······---\------···-··-----·--··-·············---···········-·············--······----------············---------·······
I······-··------·-········-····------··············-········----··-········· l
I ititJJ 2019$.ffi:~ , fflffi:fflffi~J§t!itf"
I
5 3,226.11 7.K.if:tt 18-45 :ttlR CJG~ *ffi~ 2019$-2020 ift!i!:f" **1"
~ fl: ill'. JG.nx;J§ lf .Xil . r"···--···-··-···-··········-----·····l·---·······---1···------··········-···········------···-·······················---··-········-···········-----····-····---------··············-····-·······--··--············r---···················-··-----··-··········-····-··------····················--····--···--·········-----···········-·-···-·---··---·········fflffi~~MmFP.$-mft fflffi:Rl't1tl!.m 1 485.94 ]{:tJ' 18-45 :tt!R BJG~ Bffi:~ 2021 if *t!itf"
**'f"·---···-·-·····-·--·------·····---··-··-·-···-···--··-····-···--·--···-·----·--··--------·-····-------·························------·-·········----··············--·-·-···············---·············-·············-······-·--··---·······-····---·····--------·····-···········--------·············--------··········-··········-------·········*JG~
I
4 2,712.50 7.K-'f:tt 18-45 :ttlR *JG~
I*lli~1«m:lf'jj:_1Ja~t!i!:'f"Btriil.m5t·
I
**'!"
I
%JG.n.ltiE:ffll1'Fill'.J§t!i!:r" 1
~IJ-f-2021$-2023 if3'!i!:'f"
·---···--·-·----·····--··-··--l---···········-···1·-------··········-······--------······-·--·-····-·····-··-··--······-····--···-··-·-·----·-·······----···-----·-··-·-·············---·-·-·-···-·····-·····-····-··-------·············-········-----··-·············-··----·······-····--------········-·····-··········---··········· I
30:tt:IR~*~**'jj:_* 30 :ttlR I 27 37,235.79]I:tJ:/7)(-'f:tJ: 30 :ttlR BJG~ $51'Bffi:~ 2020 if-2026 if *t!itf" " **~:l:tBliiffllmc1e.J§::r.,···--··············--·····-----········----·-··-··--·-·•-------·······-················-----····--··-··················-----·························--·--·-···········I---··-··-·-···············-·············-----··········---·························-----·-···········-···---------·-·······--·-·······------····-·-········--······-···-·········-----········ jg
$11l fiUt
~f#rf,R:tJ:. ffl*lli~
f#rf,R:tJ: 682.981 *f,RllJJIR~ IBJG~ 2026$ **f=l*'jj:_*~:l:tBliil'fflifJ§ffi:~~f" il-it 88,443.55
~rm«ie:~~ittlWU-~tel~~'9:1f*)),«ie:~~ittiWU-~5Emf=>>tf.Jt§~
~5E.~•~n~~tel'9:mf=R~5Emf=~#~mm~t8-9:*Rffl~~~~~ffi5Em~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=~~~*Mmf=xtttf.Jm~~mf=~ffl~
ffl~i4§~$Jg{J1;Jfij~~90~:
I
~
2018 1-6 J.l 2017~ 2016~
•
1ill~Rf=W-ffi.C~1Jll)
15,695.48
!
9,914.17 43,888.09
li!il5Emf=c~ 110)
632.04
!
2,158.01 4,584.68
;
'
'
::7i:Ji.
f= (
~ 1Jll )
---t:·~~~64~.96+1-~~190-.24+--~~--tE:WHtfll~fflC~1Jll)
!i 682.86
i
20,348.79 40,854.78 35,034.48
15,992.83 11,562.04 47,786.55
-7,534.45 -16,679.66 -5,724.63
~:mf-t~:t@-If¥.&.L¥¥~:r..J.~CWl*-WH}J)
-3,184.12 9,476.23 4,758.89
r-
~ :~11MFr!ii:z;IJ-If¥.&.Ifi~:r..J.~ OIJHJJ-M:?!O
-1,709.33 i 800.52 -58.03
;
I
~:$~~:t@ff~~il,~~.&.~fil~~~
14,960.21 18,338.96 8,470.00
i
i
18,216.08 ! 29,619.11 28,957.33
M•li!il;Emf=,~%Rf=~~~-tE:MRf=ffiXtt~~~
;
l'ii.Jllil
7,
$i1t$C#~74',q:i~~nffl.~Wt5'(Jtft!?.mI#~~~?t£tl~n4,728.947J88,822.96)J]G~81,510.277J7G,±~~JN#~miffliiffl~,W..#~~~ffr~ JG,
&S#IW;M,HlH~~oi1f{$0i~lt~1t~JI:l)...tit~JJ'Al¥J%~ffi~, ffliftff:tl&~j!IH~oW..#~~11fffr~1¥Jx-j~,ffl'~'J'~"ffr~Wrnt,Af*iE~ll'traJ~iE~fflS~it~:f:!E1J5:t!l:~~~::i'E:ft~ittlJJ!tl1¥J~fE o2)ffl.~Mq:i~ixn~~*~,
• ~±:~R*&~~~l¥J~f*zraJ~~tt*l¥JAf*~&o~~~1J~~tt*~JJ'A1¥Jffl~~$~~m~!l:~~~~~.q:i~ixn!l:~$~r±~R*oi11$~M~~fiij~~itfrp~lf#~~IYHfh\~o
[[§~]
-,__tit~JJ'Al¥J%~ffi~,ffljft'ij~&~:FJEttoISY..#~~~ffr~g{J~~,,ffr~~,~,ffr~Mm,Af*iE~ll'traJ*1iE~~~*~·fflS~it~:FJE1J5:t!l:~~~itft~ittlJJ!tll¥J~j£0
~-#·~-~~*§~*···~·1._.=20:..::1..8c.c.:_.6.;.:..;.3'0------:' 2017.12.31 2016.12.31
33.54
i
59.29
i!
76.17
! i
1Hli:Mflli-as11l,J.~, i
------<---- 1~ --- ~----- I i
S11I;fi. 76,575.30 79,016.50 96,044.75
i Ii
-S -11 -I;fi-#f4-~ ----------2,19 -2.0 ;7- -!
r--
7,285.32 6,936.73
I
• S1113f:~~JJi:1i~.&;l'tftk 2,709.35 j
2,461.85 11,671.28
'~-'-'-'-'-"------i------~r--. !
i
~it 81,510.27
!
88,822.96 114,728.94
; !
*MMA~M~*~*Mffi-~ARffiMffi•@tt~A~·~0~*ffiMfiffffi•Mm~~A~ili~•o@MI~•&@ttI~ttM•~0~~tt~~
*Mm~m·~~-~-~RttM•~e,@ttm~fiffi·R~~~0~@~tt~~A&~G1J~~tt*~--~~&@~tt~mm~-~~·o
•
I
2018
i¥
6
~
30
a
2017
i¥
12
~
31
a
2016
i¥
12
~
31
a
---------+----- - -.----
I i
8.57 31.74 16.31
+'------~·- ----- ! l
10,084.13
-,••i - !j
*3tf11¥J~J'!h%:W!
2,700.78
I
2,430.11
I
1,570.84
·-----+----------1------+--~----- ! I
2,709.35 2,461.85 11,611.28
! i
~*mm•*A~mm•Ma,m•~~,m•m~,A~~•~~~~•m~*~A~*JiJT7F:
--1 -1 -H -lirM-~ -1s-f*
-
+--2-018
i¥
6~ 30
E3
2017
i¥
12~ 31
E3
2016
i¥
12~ 31
E3
- ! 84.13
~ibz;~~Hll.mlH~0'§1 -
!l
-
ii
10,000.00
-'----'-----.------+·-------i-------- -I. -i
10,084.13
1
2,m~m~m*~~*ffl~~mmm~~m•~~,m•m~,A~~•~raJto~•m~*~
•
~~~ffi*~~,mm~m~mffM••Ll&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 cf f.i.ll!:f-\:~@i&) I
i 31 El Wi Wi 31 El
i'
LUiffi~j!"11lit9:~H1HlHH~ 0 'i'iJ
5,595.661 5,865.00 -269.34
!
1i<l1J£.iE:~I;fi~&9HH~ 0 'i'iJ
i
10,316.33
!
10,316.33
i
··~
i -ri
~~J1'~1t~ffir.s~~lHi0'il'J
67.83
i
610.5;J 610.50
J
67.83
!
ii I
I'
~iliz~
~
fll.1l!f:fHi 0 'i'iJ
10,000.00
'
31,748.22 20,820.00 20,928.22
' i !
LUiffi*~fl~!HHi0'il'J i
7,041.54 38,829.24 45,786.64 84.13
--L---- ;
I
I
$00*
I 1,500.00 1,500.00
I
xm 111.63 24.00 135.63
'15"it
24,316.66
!
81,528.29 85,034.10 20,810.84
;
' !2017~12~ ! 2018~ 1-6 2018~ 1-6 2018~ 6~
@ft~JLl~~jJ ! !
I
;
31 El +i
·
~~:I.mW! ~~&Wi
i 30 El
i
LU i1!i~j!"1f~H,t
~
f.E!.1* 1f~i 0 'i'iJ
3·0.-66+ 30.66
1i<l1J£.iE:~I;fi~Ji9J.1f~~0'il'J
230.16
i
229.16 1 LOO
L
ii I I
~~Jj{~yt~ffir.:s~~1f~~0'il'J 67.83
t--
67.83
t--
~IIJz;~~ffl.J}l1J~~0'il'J
11,307.40 : 41.92
i
10,300.00
i
1,049.32
! --+ !
i I I
!
'15"it
11,636.05
!
41.92 ! 10,529.16
!
1,148.81
•
0~~f*G~m~~mm~~m~rn0~ffwm*fi*m,#~~~
*
*
1tl:lti1Jf3Ifil A !J1
o
***
2,
JlR~ llJJ{,qt;z 7§1;
*~~tt*~~rniliAA~~rr7tI~~.~~~~M~rra~ft7ffiS
~m~~m~~,*~~-~~m~~.~~~fil•~~~~~~B-~fil,
M~rnili~~ft~~~fil~~~-~~W~~~fflo
r*Jff!H23Kl1J~~
3,
0~~f*~~tt*~~rnM*®~ffiS~r*J$B3K4ftffi~ffB,~
:tiomftB1i'sJ,m1tlLl$~4:m:f~L~,o
ftmft~70~~f*~~~m~~m~~,m~ffi*~fil,Wfi~••~
&r*J$ffi~~~.•m~#,m~~m~~,m~~m~~,~fil~•--•~
-~,M~ffi*~~filB3K~&~~B~~~-~o
~•m.ftm~~0~~*~~~~tt*~~~ffi*r*l$~~m~~~.0
JN*
~
~!R.ll f
0
'
n1;;~itums~r;1rc1!~m~iffi~1*> BDO CHINA SHU LUN PAN CERTIFIED PUBLIC ACCOUNTANTS LLP•
Gum~m~m~m~m~m~m~m~m~m~m~m~m~mG s s G G I
5 S G G 5 5 G G 5 5 G G• ,II.
Bl
~ -1:fw ~11\
~
G
I I
#H~ G 5
(MU
*) 5 G G#c-U~i~J=JH-lt~
913101015680937640 5 5i.iHijUe~
01000000201808150101 G G~ ~
~ ~ ~~~- ~ l!!l
5 53::~~rg~Jifr ~~
§ § IAITlJ~f'tfX.A.
G I.ix iL
s
WJ
2011$ 1~ 24
a G S ~ ~ S G
1x
ti.Jj~& 2011$ 1J§ 24
E3 ~£"JfE1]~i
G 5 W --~~•*•*·iliA$ttm9:M~~~·*·iliA•mm 5~
ffi
~
G 9:~-~~**-*~-~~~~~00**~*·iliA~~* G 5 9:•*•••~M*~~$tt:~-~-:**W~,C*W 5~- G G ~lJRW~,•it±:tfiJII:¥!1*,1M!AJ;tJe}E'.OOJ't111!.~*·
[~~-~~&ff8W~OO.~W~~#&•l
5 5 G G 5 5 G G 5 5•~m*
G
G 5 5 G G 5 5G~m~m~m~m~m~m~m~m~m~m~m~m~m~mG
,....._ Af . '='~
-33
~ E«;:t ~~~ ~
-!£'.
~ N
0
0.... . ...
-~-~
l<
lt'
~
.mg !;;§j
:
-
t~
~lP€H<
~
~'
'
*
~
~I
.
w::::::0
::
~~ filsJ 0
ol f'
-!~+ ;-;\- I- ; 41t
4
*~
,-~
R
7m'°0+I ": !~;;I
:2. ;. , , , .~.(E
m~~ ~ Jc':$ cHw~
tt! ,n.-.,J. ~
~~ .. _,, -< !;;I
~ 1::::: f: -::
:tC
$
w::::::::
~0 w::::::::
:~
$
**
*K
- I.
St- !;;I
l>f-,
!;;I
i~
,l,l.m.,.:
!;;I
fof=le-
...
0
-a-~ ~
~ -m-~
-::!
;t ~
I
I
:$~
:$
,r
_
:t$
t
~0
~{
~14 ~
•*~
~
*~ mi
•*
~~~ ~
.m£m-
*
~
-
'
•
~~[fil
:lfm
;.!;§ t:
~
;=le t-
~
-!£'.
;=le t-
:8=le-
,~
r
_
~
c !;;I0
*I
;t
mi
~14 414 4~
'
mi$~
~ :::::::::;~
414
~
~ ~
,
' '
~ N M '<:r
,•,
ajr>
N
.0...0... .
0 .-. 0 tII. ('J
<ui
M III?~
N~
lit-~ 1'{ ,:-;, gr c~~.,
C"~ IJjr) -11-::
e5
•'~
°
f._t , ~[IJ= ojr, i!F·~
•c ~~ • ('~ '-" ..... •
·~
~ r·.
ru.•l2sl
~
0
0
( ..' .t .j ..~
·.:
:~
tt
• ='4a
I
0
0D
\(: ..' ':
.I
.)
J
l\lr 0?'='- '*
~
,•le- 0
0
41-1
~ 0~
It I
O·~ 0 .... .1...
*
·Y
~ 9,:;•
0~
~..
.. .. .. .. C".). .
..
('l. .-< crr
~~ ~
§
~
t('
II~~~
{:,<, III~~
~ ~ !ff! i
~ 4a'1~
~ ~ -
}j:l.
*(on
~
.:::si
~ ~ ~~:}ml*1
~ ~ ~ ~ ~
I
JJ)
-
,'ff--,
,._.
......
•• 1
,. .::sj
1 [
\ t