Sterling Group Holdings Limited* 1825 *EBITDAEBITDAEBITDAEBITDA **10 1. Tricor Services (Cayman Islands) Limited3rd Floor, CenturyYard, Cricket Square, P.O. Box 902, Grand Cayman, KY1-1103, Cayman Islands918–19 2. (a) 21 (b) 97297210281112213183 123 18 18111877331818 3. (a) (b) 62,279,00066,579,00025,800,00056,783,0008,297,00026,049,00055,314,000 (i)55,314,000 (ii)75,000,00055,314,0007,125,000(i)12 (iii)8,297,000 (iv)60,000,00012 (v) 1812 (i)(ii)7,125,000(iii)60,000,000(iv) (c) 4. – 35,810 218,547 239,311 5,036 244,347 5,306 225,949 250,253 214,332 219,748 • • (ii) 10% A 5. 6. 7. 8. (i)(ii) (i)3,974,0003,973,0002,624,0003,093,000(ii)32,142,00045,191,0008,982,00011,685,00030,293,00028,272,000 9. (544)84 28.25%216.5%16.5% 25% 4530% 10. 11. 96,633,00096,633,00096,633,00056,212,000 030319091365365 090 14. 150150 1,786,0001,872,000 6401,0644764225257042,8921,786 3.10%8.63%3.10%8.63% 32,860,000 JPO33,500,00033,422,00032,860,000 7%37,127,00034,202,000 JPO 33,500,0007%7,469,00034,787,000 JPO Sterling Apparel LimitedSAL30,000,000SAL30,000,000 SAL10,882,000SAL10,882,000 40,882,000 5,200,000 9,613,000 16. 30,000,00010,882,0005,200,000 327,812,000477,728,00031.4%132,758,00031.6%17.1%18.3% 20,668,00017,273,000 53,294,00052,583,00021,323,0004,504,00016,819,000 30,511,000JPO4,834,000JPO 62,279,0006,143,000EBITDA(8,895,000)27,164,000(39,406,000)22,330,000 (i)(ii)(iii)(iv) 17.1%18.3% 5,184,0006,479,0001,654,0002,474,0002,907,0002,707,000 396,00050,000 16.4%17,273,00020,668,000 52,583,00053,294,000 21,323,00021.1%16,819,000 544,00084,000 26,049,00014,710,000 20,502,00018,311,00038,813,000 • •OEM • 26,049,00014,710,000130,582,00096,198,000197,161,000208,341,000 61,635,000105,305,0005.29%6.15%5.48%6.58%55,314,00013.19 -238.9%345.2% (a)(b)(c) 0.10(6)69,120,000 6.770.098 1.9 (10)0.04(1)0.400.400.010.3941,472,0000.01345,600,0000.04 1,0481,281 9,652,0001,786,0001,786,0009,353,0001,872,0001,872,000 Win 18Win 19SALWin 18Win 19Win18Win1914AWin18Win19130,000Win 18Win 191,560,000Win 18Win 19 SAL4,212,81132,859,926 7%(2)JPO 10.03.36.08.0SAL30,000,000SAL30,000,000SAL 14A.34SALJPO(i)(ii) JPO(i)14A(ii)14A12 SALJPO JPOJPOJPOJPO SAL10,881,568SAL10,881,56810,987,001SAL 5.24.40.8SAL SAL 14A14A C3 C.2.1C1 C.2.1 XVXV78352 336XV23 3010,881,5685,200,000 3(b)62,279,00066,579,00025,800,00056,783,0008,297,00026,049,00055,314,0003(b) www.hkexnews.hkwww.sterlingapparel.com.hk Sterling Group Holdings Limited* *