枫叶教育2023中期报告

: 1317 2 4 5 7 22 23 50 James William Beeke Peter Humphrey Owen* Kem Hussain* Peter Humphrey OwenAlan Shaver^#*** **Peter Humphrey Owen* Peter Humphrey OwenJames William Beeke* #20232 28*20231 1**20232 28^20238 31 Maples Fund Services (Cayman) LimitedP.O. Box 1093, Boundary Hall, Cricket SquareGrand Cayman, KY1-1102Cayman Islands Maples Corporate Services LimitedP.O. Box 309, Ugland HouseGrand Cayman, KY1-1104Cayman Islands 1617 13518116 8131302 1317www.mapleleaf.cn 28 ECCTISCognia20232 2812113ECCTISA-LevelIB KIS12K-12A-LevelKISCISTanjong KatongLakesideK-12IBCISCISIB 28 ECCTISCognia20232 2812113ECCTISA-Level 20206 2020/2021+ 202132022/20232020/20212024/2025 KISK-12A-LevelKISCISTanjong KatongLakesideK-12IBCISCISIB 20232 2861,145202320233,21713152023Quacquarelli SymondsQS836202373.0% 202341+31+314 23 20051120233 20215 1420219 1 20219 120218 312021 202282023120228 1020228 312022-2023 ESLCSL Covid-19 Covid-192022/202320232 286Covid-19 KISCIS20232 286CISKIS 20225 1320222 2862022202213174056420225 3 20225 27(i)(ii)13.24(iii)(iv)(v)(vi) CISKIS 20222 288,3321,87722.5%2023 2 2810,209(i)2022/23(ii)(iii) 20232 28 20232 28Covid-19 ESL2023228293IB20222 28295IB ESLCSL 20236 2020/2021ECCTISCognia20236Cognia ESLCSLK-12CISKIS 125,000,00020262.25% 20211 12125,000,00020260.000520211 122.020123,100,000119,000,0004,100,000 2.525383,881,188191,940.59123,100,0002.487 20201 22599,064,184 20211 272.25%12772720261 2720213 920261 27720211 27125,000,00020211 28 20232 28119,000,0004,100,00020232 28620232340%50,000,00020231 2720232 3202322875,000,000 2.525230,328,71320232 287.69%7.14%7.14% 20225 23 (a)20226 120225 231420226 18(E)202210 520228 1520229120229 14202210 4 (b)20228 16202211 840% (c)202210 27202210 27 (d)8(F)(i)(i)40%50,000,00020231 2720232 35202211 820231 27 20211 1320211 2720211 2820221 1720226120228 120228 1620229 120229 16202210 5202210 27202312020232 320211 22 (i)622(ii)2022 1 120232 2820232 28202320231 3120232 2820232 3 20232 2820222 286574,900,000519,500,00020232 28615,500,00020222 28645,600,000 20222 286519,500,00055,400,00010.7%20232286574,900,00020232 286209,000,00036.4%365,900,00063.6% (i)(ii)(iii)20222 286315,200,00018,500,0005.9%20232 286333,700,000 20222286204,300,00018.1%20232286241,200,00020222 28639.3%20232 28642.0%CIS (i)(ii)(iii)2022228638,800,00076.6%20232 2869,100,00020222 28620,200,00078.5%20232 2864,300,00020222 2868,400,00085.9%20232 2861,200,00020222 2869,900,00084.3%20232 2861,600,000 (i)(ii)(iii)(iv)(v)20222 28663,100,00020232 28638,900,000(i)20222 28626,500,00020232 28626,900,000(ii)20232 286(iii)20222 28616,500,00020232 28657,900,000 (i)(ii)20222 2865,000,00051.7%20232 2867,500,00020222 2861.0%20232 2861.3%Covid-19CIS20232 286 (i)(ii)(iii)(iv)(v)20222 286117,000,00021.3%20232 286141,900,000CIS 20232 286(i)(ii)(iii)20222 28695,900,00020232 28697,500,000 20232 28642,200,00020222 28637,600,00020232 2867.3%20222 2867.2%20232 28612,100,00034,300,00020,000,000 20222 2868,000,00020232 28626,700,00020222 28629,000,000202322865,100,000 20222 28645,600,00020232 28615,500,00020232 286 20232 28695,500,000CIS20222 286150,600,000CIS 20232 28309,500,0002022228734,300,0007,900,00020232 286 20232 281,053,300,00020232 281.2% 20232 28202675,000,00020211 272.25%12772720261 27 20228 311.0620232 2861.02 20232 28 20232 28 201611 157,000,000201611 28 201612201710 25 20181 2917,500,00020225 16 20187 9 2022820228 3120229 5 (1)70,840,000(2)(3)20229 2320229 2320229 2317,600,00020221120229 2320231 520229 2320231 6100,600,00020229 2320235 2520231 6100,600,00020229 23 20232 2820232 28 20232 286 20232 28 20232 281,91720222 281,99520232 286264,000,00020222 286250,700,0001,000,000 3.0% 234920232 286343434 2410 34 220232 28709,887,00020232281,053,316,000465,971,00020232 28309,523,000 P04309202310 8 201411 10 b.(i)(ii) (i)10%50% (ii)25% 1. 20076 522ShermanInvestment Holdings LimitedMaples Corporate Services Limited, PO Box 309,Ugland House, the Grand Cayman, KY1-1104, Cayman Islands13518116 2. 20232 28709,887,00020232 281,053,316,000465,971,00020232 28309,523,000 CISCIS75,000,000543,750,000CIS143,000,0001,036,750,000 31,250,000226,563,00020241CIS2024712CISCIS1917 CISCISCIS 2. (i)300,000,0001,442,000,000CIS(ii)CISCIS12CIS(iii)(iv)(v) (i)(ii)(ii) 3. 3. 34 20228 3120228 31 4. 4A. 4. 4B. 20208 26Star Readers Pte. Ltd.STAR8 1.2. 4. 4B. 5. 6. 201611 157,000,000201611 28 201612201710 25 17,500,00020225 16 20187 9 2022820228 31(1)70,840,000(2)(3)20229 2320229 2320229 23 20231 520229 2320231 6118.299,205,0002022923 20235 2520231 6100.620229 23 7. 8. 9. 10. 11. 11. 202320222 286 20222 286 20232 286 202320222 286202320222 286 12. 12,085,00020222 2861,317,00018,047,00020222 2861,322,0005,962,00020222 2865,000 95,512,00020222 286150,584,000 13. 15. i. 35,000,0002025 17. 17. (a)20228 31138,750,000678,465,000(1)CISMaple Leaf CISHoldings Pte. Ltd.(2)(3) CIS(4)(5)20238 31 (1)EBITDA(a)EBITDA(b)EBIT