金界控股2025中期报告

456711263135394041434546 3918NagaWorld200BokorKiriromMountainsSihanoukville Philip Lee Wai Tuck Michael Lai Kai JinLim Mun KeeLeong Choong Wah Philip Lee Wai TuckMichael Lai Kai Jin Lim Mun KeeMichael Lai Kai JinLeong Choong Wah Philip Lee Wai Tuck Lim Mun KeeMichael Lai Kai JinLeong Choong Wah Michael Lai Kai JinLim Mun KeeLeong Choong Wah 0.0125 Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands www.hkexnews.hkwww.nagacorp.com 183171712-1716 3918 Cricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands Chen Yiy Hwuan NagaWorld120101Samdech Techo1099+855 23 228822+855 23 225888 Kevin Nyland www.nagacorp.com 18282806+852 2877 3918+852 2523 5475 2,0004,422,990,160 24.0%22.9%NagaWorld97.3%NagaWorld 148,800,000EBITDA200,300,000NagaWorld 30NagaWorldNagaWorldKind Hearts30 37.4%33.9%12 87.9% EBITDA 3,400,0006% 67.9%7%89.1% 53911%7,500,00015,000,00050,000,000 90.5%94.3% NagaWorldRewards 37.0% 2.1% NagaWorldNagaWorld 6,000,000,00077%56% NagaWorldKindHearts1,131 NagaWorldKind HeartsNagaWorldKind HeartsNagaWorld NagaWorld NagaWorldNagaWorldNagaWorld NagaWorld 4.0% Politicaland Economic RiskConsultancy,Ltd. NagaWorld 44,600,000—— Philip Lee Wai Tuck 24.6%15.0%21.6%NagaWorld98% 4.3%3.6%4.0%3.4% 89.0%18,800,000156.2% (a) NagaWorld 90.5%94.3% 37.0%NagaWorld 10,500,00011.6%11,700,00097.3% TripAdvisor3,400,0006% (b) 1550,000,000VisaWorldwide 56%187% 18032271%67%43% 51% NagaWorldNagaWorld 53911%46% (c) NagaWorld 1530%17%30,000,000,000 (d) 64,500,0001.5% 6,000,000,00077%56% NagaWorldNagaWorldKind Hearts23120155,400500 (e) NagaWorldNagaWorldKind HeartsNagaWorldKind Hearts1,13150,600871,000NagaWorldKind Hearts NagaWorldNagaWorldNagaWorldKindHeartsNagaWorld430 NagaWorldKind HeartsNagaWorldKind Hearts21274,30010,600 NagaWorldStevie®AwardNagaWorld NagaWorldKind Hearts67NagaWorldNagaWorldKind Hearts8,000NagaWorldKind Hearts120,600 ExtelExtel NagaWorldKind Hearts28180,543(NABA)4,000 1 36.3%1,100,000,0002.8%1.9%31,700,000 7.3%12.9%NagaWorld 2.1% NagaWorldRewards 87.9%3,400,000,0003.1%68,500,00013.5% 275,900,00081%79%89% 77,400,0007,500,0009% 5,700,00010,100,00016 148,800,0001,000,00089,100,00088,100,000 245,300,000120,600,000 3.3626.040.020.16 48,900,00035,100,0002,300,000,0002,200,000,000 13Primorsky Entertainment Resorts City LLC400,000,0006,030,000 2,300,000,0002,200,000,000 6,0426,06252,500,00051,400,000 Naga 3 EBITDAEBITDA 4,600,0005,400,000 1,200,0005,500,000 EBITDA S1S2S1S2 91%1779 17 NagaWorld2(ASHRAE)2,460 99%540NAGA FM2353,957 30NagaWorldNagaWorldKind Hearts30 3015,000,0007,500,0001,000,000 NagaWorld 1.017.83 183171712-1716 571352C3 (a) 2.SAKAI PRIVATE TRUST COMPANY PTE. LTD.The Sakai TrusteeThe Sakai Trust1,979,803,846ChenLipKeongCapital LimitedCLKCapitalLIPKCOGroup LimitedLGLLIPKCOENTERPRISES LIMITEDLEL1,083,743,314TheSakai TrusteeCLKCapital LGLLELTheSakaiTrusteeSAKAI GLOBAL HOLDINGS LTD.Sakai GlobalSakai GlobalChenYepernTheSakai Trustee 3.TheSakai Trust1,531,773,577367,625,657ChenYiy HwuanChen YepernChenCherchiChenCienThen291,036,980The Sakai Trust1,531,773,577367,625,657ChenYiy Hwuan Chen YepernChenCherchiChenCien Then291,036,9801,531,773,583ChenYiy HwuanChen YepernChenCherchiChen Cien ThenThe Sakai Trustee 4.ChenLipKeong Fund LimitedCLK Fund1,142,378,575Naga 3The Sakai TrusteeThe Sakai TrustCLK FundThe Sakai TrusteeSakai GlobalSakai GlobalSakai GlobalChen YepernTheSakai Trustee 5.L XV352XV78 XV23336 (2) 1.4,422,990,160 2.(i)TheSakai TrusteeTheSakai Trust1,979,803,846(ii)TheSakai TrusteeCLKCapital LGLLEL1,083,743,314(iii)CLKFund1,142,378,5754CLKCapital LGL LELCLKFundTheSakaiTrusteeTheSakai TrustThe Sakai TrusteeCLKCapitalLGLLELCLKFundTheSakai TrusteeSakaiGlobalSakai GlobalChen YepernChen YepernSakai GlobalThe Sakai Trustee 3.TheSakai Trust1,531,773,577367,625,657ChenYiy HwuanChen YepernChenCherchiChenCienThen291,036,980The Sakai Trust1,531,773,577367,625,657ChenYiy HwuanChen YepernChenCherchiChenCien Then291,036,9801,531,773,583Chen Yiy HwuanChenYepernChenCherchiChen Cien ThenThe Sakai Trustee 4.CLKFund1,142,378,575Naga 3 5.L XV23336 226,998,8874,422,990,1605.13% Politicaland Economic Risk Consultancy,Ltd.PERC28232302 柬埔寨社會政治風險觀感比較 010010 010010 RobertBroadfootBroadfootPolitical&Economic Risk Consultancy,Ltd.(PERC)PERCPERCPERC PERCPERCPERC 30%50% PERC Robert Broadfoot LimMun KeeMichael Lai Kai JinLeong Choong Wah C1 MichaelLai Kai JinLim Mun KeeLeong Choong Wah TimothyPatrickMcNally MichaelLai Kai JinLim Mun KeeLeong Choong Wah PhilipLee Wai Tuck3.13 PhilipLee WaiTuckTimothy Patrick McNallyMichael Lai Kai Jin 150,000 30,000 Lim Mun Kee 30,000 Politicaland Economic RiskConsultancy,Ltd.3134 Michael Lai Kai Jin 20,000 Leong Choong Wah 20,000 13.51B(1) 13.51B(1) Timothy Patrick McNally 100,000 Philip Lee Wai Tuck 120,000 8,000,000 13.51B(1) 1. Samdech TechoNagaWorld 2. 34D2 3. 211