东方大学城控股2024/2025中期报告

2024/2025INTERIM REPORT GEMGEM GEM GEMGEMGEM GEMGEM 2 5 7 9 27 36 GEM 8067 1,000 www.oriental-university-city.com 14831 100065001 148212103B •28.4526.826.1%•8.833.14•0.050.02 1. 1. 5.85.85.95.115.10 5.125.13 6.15 (39,732)(6,896) 5.125.13 3. 4. 20,992 4. 5. 5.1 GEM14831100 5.2 GEM622 1 5 11677 5. 5.2 436 662(3)63 406(2)407(2)(3) 5. 5.3 (i)(ii) 16 5. 5.3 5. 5. 5.3 10% AB 5.4 5. 5.5 NM 25% 5. 5.5 5.6 5. 5.6 5.7 5.8 5. 5.9 5.10 (i)28,430,00033,690,000 (ii)335,0009,041,000 5. * *65,000 5. 5.11 5. 5.12 (i)3,890,000675,0003,967,000636,0004,018,0004,517,000(ii)18,000,000110,000,000(iii)37,058,00052,574,000 5. 5.12 5. 5.13 2.98%8.95%3.04%8.95%1,125,166,0001,109,543,0008,048,0007,973,000 5.14 6. 6.1 26.826.1%28.454 Vallees Pte Ltd4 Vallees 6.2 43.6%3.332.324 Vallees 6.3 5.2114.1%4.4867,57452,618 6.4 1.3317.5%1.564 Vallees 6.5 0.9358.3%1.47 6.6 1.421.22 6.7 4.081.32209.0% 6.8 0.320.10 6.9 6.16.812.7311.847.5% 6.10 7.818.134.0% 6.11 24.370.544,421.0% 6.12 10.42 6.13 9.003.19 6.14 EBITDA EBITDA12.9412.057.4% 6.15 39.736.90 (i)5.936.10(ii)18.00110.00(iii)19.00 1,642.331,800.79502.63655.291,139.691,145.51 180,000,000366,320,500290,136,000 6.16 22.41%25.34%255.36290.271,139.691,145.51100% 7. 26.826.1%28.454 Vallees7.5%12.73 11067,57452,61841.00 33.694.17 4 Vallees 8. 8.1 8.1.1 232410.187.512.67 8.1.2 13.4010.482.92 9. 10. 11. 6.3110.00 91.39 12. 12.1 OUC Malaysia Sdn BhdOUCMY70%Raffles College of Higher Education Sdn BhdRCHEOUCMYRCHE2.013.25 12.2 PT OUC Thamrin IndoPT. Raffles Instituteof Higher EducationLippo Thamrin1,6005,472.002.46GEM20.74 13. 14. 15. 1,125.171,109.548.087.97 16. 17. GEM GEMGEM 18. GEMC1 19. GEM 20. GEM5.485.67 21. 571XV352GEM5.465.67 XV352 22. 3365% (1)(a)25.01%(b)Chung10.43%(c)Chung2.45%Chung (2)180,000,000 3365% 23. 24. GEM17.50A(1) 25. GEM INTERIMREPORT 2 0 2 4 / 2 0 2 5