民营企业红筹上市案例佳兆业集团(01638)

整理文档很辛苦,赏杯茶钱您下走!

免费阅读已结束,点击下载阅读编辑剩下 ...

阅读已结束,您可以下载文档离线阅读编辑

资源描述

–134–160,514580,135185,724775,2991313(i)(ii)–135–(i)(ii)(iii)–136–50Top10Top10–137–Top102008Top102009–138–ChinaNewWorldHoldingsLimited11.00ChinaNewWorldHoldingsLimited11.0030%–139–33%34%33%ChinaManfort17.......BigProgress133%100%GrowthAhead134%HavewillInvestments33%1.........90%100%210%.......3100%100%.........50%100%50%..........EmpireGlory367%100%YearUp333%–140–17..........1%100%CleverCosmos499%............CleverCosmos433%100%SpeedProsper434%YearUp333%..........5100%100%.......1100%100%........94%100%66%........7100%100%........8100%100%..90%100%710%9100%100%.......90%100%1010%....90%100%1110%–141–17........10%100%1290%..11100%100%........90%100%910%.......90%100%1310%........10100%100%..49%100%1451%........60%100%1540%........90%100%1610%–142–1.BigProgressGrowthAheadHavewillInvestment33%34%33%BigProgressGrowthAheadHavewillInvestment2.33%34%33%90%3.EmpireGloryYearUp67%33%EmpireGlory50%50%YearUp4.CleverCosmosSpeedProsper5.6.17.75%25%8.9.10.75%25%11.12.50%50%13.14.15.16.17.Good–143–HealthInvestmentsLimited1.....100%10,000,0002......100%12,130,0003......55%10,0004.100%51,175,4935......100%20,000,0006......100%51,480,0007......100%10,000,0008......100%10,000,0009......100%109,200,00010......100%31,878,00011......100%20,000,00012......100%41,611,069.1413.100%134,150,773.26–144–14.100%57,023,463.7215......100%36,734,69516....100%50,000,0001.2.90%3.10,00055%49%6%4.70%5.6.–145–7.8.40%60%9.10.11.12.13.64%14A36%14.64%14A36%–146–15.65%35%16.90%10%90%10%ChinaNewWorldHoldingsLimited90%10%2,000,00010%3,800,00010%800,00010%90%10%60%40%–147–51%49%1,000,00010%10%90%34%33%33%90%10%90%10%90%10%1,200,00010%3,000,0006%............................–148–.........................................................................................................................................................(1)(2)–149–2.........90%100%100,000,00010%.........90%90%9,000,00010%110%1,000,000.......100%60%18,000,000140%12,000,000..100%60%24,480,000140%16,320,000....10%10%600,00090%190%5,400,000.........55%100%8,250,000–150–1.14A14A2.1EasternAsiaSinoSouthSouthPlaceXinanInvestmentFriendshipChina).........(211)67380,000–151–3,800,00033%34%33%33%34%33%33%34%33%33%34%33%33%34%33%–152–154186–153–(i)(ii)(a)(b)8.05(1)(c)–154–100%100%100%50%50%100%100%100%100%100%33%34%33%100%33%25%67%1%99%50%50%90%10%33%34%33%100%100%100%100%100%80%20%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%75%40%100%100%100%100%55%100%100%100%100%80%100%100%100%100%EasternAsiaSinoSouthSouthPlaceXinanInvestment–155–GoodHealthInvestmentsLimitedSeletarLimitedSerangoonLimited50%50%CreditSuisseTrustLimitedCreditSuisseTrustLimited–156–CSSCSS25,000,0002(a)CSSCreditSuisseGroupAG(b)ML(c)Kamsara–157–(d)ForumForumAsianRealtyIncomeIIGPLimitedForumForum(e)PMAPMA(f)PMATempleFund(g)DiversifiedAsianStrategiesFund(h)PMAFocusFund2235%65%–158–8.8%30,000,00020,000,00014,000,00014,000,00014,000,000(a)50,000,000(b)(i)(ii)50%(iii)(i)–159–(i)66.7%20(c)(d)–160–(a)15%17%(a)50%(b)(i)(ii)(i)(ii)50%(e)10,000,0001,000,000–161–(a)CSS(q)(a)–162–(b)CSS(i)(ii)(iii)CSSCSSCSS(b)(c)CSS(d)(a)(b)CSS–163–(c)CSS(e)(f)(i)10%(ii)–164–(i)(ii)(A)10%(B)(iii)(iv)(v)(vi)(vii)(viii)(vi)10%–165–(g)(i)60(ii)(iii)(iv)(h)(i)–166–(ii)CSS(iii)(iv)–167–(i)(i)(ii)AB(iii)(i)(ii)5,000,000(j)(k)(l)–168–(m)(n)(o)(p)(q)275,000,000–169–(a)EBITDA(i)2.5:1(ii)1.5:1(b)(i)75%(ii)65%75%(iii)60%75%(a)(b)(c)(d)(e)(a)(e)10,000,000(a)(b)(i)(ii)(iii)20–170–(a)(b)1.2.(a)(b)3.30,000,00020,000,00014,000,000–171–14,000,00014,000,0004.25%50,000,0005.6.–172–7.EBITDA4:18.EBITDA(A)2.5:1(B)3:1EBITDA(A)2.5:1(B)1.5:19.(A)80%(B)65%70%(C)65%(A)75%(B)65%75%(C)60%75%(i)EBITDA4:1–173–(ii)EBITDA3:1(iii)70%65%(iv)(i)EBITDA6.5:16.1:14:1(ii)EBITDA1.9:12.1:13:1(iii)70.2%67.3%70%65%(iv)8,848,888.89(a)(b)(c)(d)(e)91(a)(b)(c)(d)(e)(e)–174–3,000,000(e)()(e)(i)(ii)–175–AA1.CSS51,926,5362.148,073,464200,000,000BB1.CSS27,500,0002.172,500,000200,000,000AAAA33,350,0000.7%34,357,218A0.7%A–176–BBABXCDA=1B=200,000,000C=B23,991,000B24,271,000D=BBBBA47,620,3163.95B1.0%10.07–177–AA0.1097%98%ABBAAA0.667%BBAB–178––179–(a)(b)(c)(d)B(a)(b)(c)(d)AABBAB(a)Baytree(b)CAGPCAGPGeneralPartner,L.P.CAGPLPCAGPLPCAGP,Ltd.CAGPCAGP–180–(c)CAGPIIICAGPLPCAGPLPCAGP,Ltd.CAGPIII(d)ForumForumAsianRealtyIncomeIIGPLimited(e)Longhill,Ltd.CAREPCAREPII(f)PMA(g)RECPCreditSuisseGroupAGRECP2869.5652171434.7826091,304.34782612%BaytreeCAGPCAGPIIIForumLonghillPMARECP29.04%29.92%29.04%5%1.91%0.09%0.2%3%0.90%0.90%470,283,5629.4%–181–(i)(ii)CAGPCAGPIIILonghill(i)(ii)(a)(b)–182–(c)(d)460,800,000470,283,5629.4%3.9510.07(1)10.07(1)(b)3.953.454.4525%3.953.454.4535%–183–11,030,0006.05–6.21%2–3300,0005.67%22,505,0005.13–6.05%2–12–184–1340,0005.83–5.40%2320,0005.04–5.40%1–2112,0004.86%3350,0005.13–5.40%2–34,957,0001.–185–GoodHealthInvestmentsLimitedGoodHealthInvestmentsLimitedSeletarLimitedSerangoonLimitedCreditSuisseTrustLimited50%50%CreditSuisseTrustLimitedCreditSuisseTrustLimited69.0%3.95399,998,9132009112280%–186–GoodHealthInvestmentsLimitedSeletarLimitedSerangoonLimit

1 / 55
下载文档,编辑使用

©2015-2020 m.777doc.com 三七文档.

备案号:鲁ICP备2024069028号-1 客服联系 QQ:2149211541

×
保存成功