罕王黄金二零二五年年报

2568335575828490919397100218 —Mt BundyCygnet— MtBundy CygnetCorinthia JORC50%262554 Mt BundyCygnet 03788 SXO + 69% 1. CygnetMtBundy 2. 2,558,5813.16%342,1675.33%15,01178,174 3. CygnetMtBundySRKJORCJORC53.1%262JORC5547,976JORC3,421 5,0020.5%1,0008633,43143.8%4,5845,55045.3% (Mysteel)62%101.787.396.77%9.845.59%12.591.84% 1 2 6.422.9%1.251%1.165918.447.3%2 SXOCoolgardie Mt BundyCygnetSXOCoolgardieMtBundyCygnet 1. (1)(i)(ii)3.1375,000,000234.75231.672.62 (2)2.62436,550,00011.48,60091.19% (3)CygnetGold Pty Ltd6.63%100%Cygnet2.6220,900,00091.19%90.44%54.76 2. (1)43,960,0003.80167.05164.76 (2)3.80162,040,000615.75607.34 782.80772.10Mt Bundy 3. PN15MtBundyCygnetCygnetMtBundy CygnetMtBundy (1)MtBundy(2)(3) Mt Bundy 1.HuinengGold Pty LtdHGM Resource Pty LtdHGMResource Pty Ltd 2. 3,750Mt BundyRustlers RoostAnnie OakleyMt Bundy 3.944.3710.9% 18 169179 16 101,8581,883 Cygnet CorinthiaCygnetGolden PigCopperheadCorinthia 1.Cygnet CygnetJORCCygnetMACAInterquipMintrexPty LtdCygnet CorinthiaCIL200Copperhead15GoldenPig152.392003001011.813,750999.1 2.GoldenPigCopperheadGoldenPigCopperhead CygnetMtBundySRKJORCJORC53.1%262JORC554 JORC5541720.94262820.90 131.1035 1.Cygnet Gold Pty Ltd6.63% a.1,6606,031207Cygnet100%b.CygnetCygnet Gold Pty Ltd2.622,0905,476 2. a.PGO2,10010%1,125 b.2,049c. MtBundyCygnet100% MtBundyMtBundy CygnetCygnet 69% 95.45.55.45%100.42%339143.97% 415290 5937,054 6.722410.97537,9761.1 1.67 1(DZ/T0200-2002)JORC 2 JORC6,112 2 JORC 93 88.216.51%105.95%580 2,45816.53%87.616.33%66%29%189,392201.86%8.08%5.3315,01178,174 51,08021,351 93.6 89.8 1,7241,714231,620207,997 www.hkexnews.hkwww.hankinggold.com 1 2,559,50475,3543.03%12333276,097 1,869,11858,5273.23%123 690,38616,8272.50%12327.11%26.97% 2 13,9671,1128.65% 975 2,17812,9735,975 3,3801,067 3 117,37329,26733.22%123 233,24624,90211.95%14,075 4 69,4321,9142.83% 113,51210,0598.14% 5 168,7726,7773.86%200,212180,115 181,08132,08521.53% 6 659,2635,1780.79% 237,16724,1479.24% 684,389404,734144.73%Primary Gold Pty Ltd 7 239,80783,508122,99073,390 91,62625,294 9 279,1276,949100,468 114,90080,49193,571157,38728,227 8 112,522282,284154,83969,432306,13096,847 (i)(ii)345,980315,849 571,66375,551110,146Cygnet76,992437,62010,13395,325 510,097882,700762,480136,27866,78937,815110,468122,99094,991214,486282,050 9 943,656567,802151.07% 458,3001,111,806886,81078,7199.74% 10 59.87%51.98% 31.21%24.81% 11 12 449,838115,834122,99048,90851,65139,909 13 236,608195,064469.54% 14 139,793227,400(i)119,891(ii)92,807(iii)14,702 15 16 Cygnet6.63%100%16,600,00076,992 17. 18. 12 1. 38 2. 11455 3. 909248 4. 18 5. 10,000,000,0000.11,000,000,0002,035,000,00075,000,000 43,960,000162,040,0002,241,000,000 6. 7. 248,548 8. 0.0239,200,00035,851 20232025 1. 20232025 2. 30% 3. ()()()183171712-1716 9. 10. 58.50%19.63%15 47.93%17.36% 5% 11. 34 12. 84(1)B.2.3 83(3) 13. 7581 14. (1)(2) 15. 16. 1415 17. 103(i)(ii)(iii) 90,000,0004.02% (3) 39,539,00050,438,20090,000,0004.02% 18. 17.1417 (i)(ii) 10%208,510,638 78,000,000(i)25,000,000(ii)10,000,000(iii)5,000,000(iv)38,000,00011 19. 47 47 20. 164 21. (1) (2) XVXV78352 1.BisneySuccess LimitedTuochuanCapital Limited100%BisneySuccess Limited733,360,500TuochuanCapital Limited619,701,166 2.SplendourVentures Limited100%SplendourVenturesLimited9,868,133140,0000.00687961% 3.FutuTrustee Limited99%1%FutuTrustee LimitedYuanheng19,626,000 1.GoldenResource Investment Pty Ltd ATF Golden Discovery HoldingsTrustQiu Family Super Pty Ltd ATF Qiu Family Super Fund100%Golden Resource Investment Pty Ltd ATF Golden Discovery Holdings Trust66,033,191Qiu Family Super Pty Ltd ATF Qiu Family Super Fund5,220,0002.TuochuanCapital Limited100%TuochuanCapital Limited20,851,0643.100%20,851,0644.FutuTrustee Limited99%1%FutuTrustee LimitedYuanheng20,851,064 XVXV78352 18 23. XV23336 1.Bisney Success LimitedTuochuan Capital Limited100%Bisney Success Limited733,360,500Tuochuan Capital Limited619,701,166 2.ChinaHanking(BVI)Limited100%ChinaHanking(BVI)Limited6,025,000 3.Bisney Success LimitedTuochuan Capital Limited200,000,000300,000,000 4.BisneySuccess Limited280,000,000 XV23336 24. 25. a.6% GoldenResource InvestmentPty Ltd ATF Golden Discovery Holdings TrustGolden ResourceTuochuan Capital Limited6%2,520,0006%94%100% b.Cygnet Gold Pty Ltd 6.63% WatkinsGold Pty LtdWatkinsGoldQiuFamily Super Pty Ltd ATF Qiu Family Super FundQiu FamilyGolden ResourceCygnetGoldPty LtdCygnetGoldWatkins GoldCygnetGold6.63%16,600,000QiuFamilyGoldenResource2.75%6,900,0003.88%9,700,000Cygnet Qiu FamilyGolden ResourceCygnetGold100% c. QiuFamilyGoldenResourceQiuFamilyGoldenResource2.628,700,00022,790,000 Qiu FamilyGolden ResourceCygnet d. 4,200,0001.918,020,000 e. 25,000,00010,000,0005,000,00014A18 f. 2273,4772,346,990.001,251,810.00 4714A 26. 27. 41 28. C1 C1C.2.1 C.2.1 622 29. 30. 25% 31. 32. 33. 34.