XINYI ENERGY HOLDINGS LIMITED 03868 77 9(a)3.765.379(b)3.765.37 13 22,073,64922,416,225 661,515544,146(98,990)(117,665)(132,997)(117,486) 1 2 34 (a) 979711179107 97 97 11 1779107 (b) 181191 21110282 12 18111818818733341818 3 5 6 (c)107,150142,372(d)27617(e)7352,500(936)— (9,905)(9,569) 97,320135,320 (a) (b) (c)25%25% 15%15% 15%15%15%15% 1,000,00025%25%20%20% 50%25%25% (d)24%24%15%15%28% (e) 5% 9 (a) (b) 3.62.72.12.9 2.18,519,712,351178,914,000155,065,000 (a) (b)(c) (40,407)(46,030)4,737,9674,494,951 (a) 090373,771313,24191180169,469280,487181365462,418476,3603653,370,7943,054,5784,376,4524,124,666 (b) (c) (d) (a)(b) (10,568)(13,078) 334,255433,157 (a) 0908,059— (b) (c) 15 112255 2.42%2.53% 16 (a) 14A *115301*11194*2226*15—*42103*149336*842525381,112 5,598138,810 43,632154,342 44,170155,454 *806806@8,97414,044@1,1161,116*226*2,9772,992*1,4841,484*3,5523,570*97,49383,453^5,0845,084*—17 STI Co.,Ltd2,4604,996PINETREE CO., LTD1,5521,655 4,0126,651 125,500119,243 *^@D.C.S.M Parkland EnergyParkland Techpark6.31%6.36% (c) (i), (iii)63(i), (iv)730(ii), (v)1019 (i) (ii) (iii)30(iv)1,500(v)980 (d) 17 211.6172.0766.0%8.6890.66% 3171,840 + 2026 51% 1,210.213.1%1,051.7449.828.9%320.03.765.37 10.7%51% 4,630.51,6243,006.5174 63.1%61.2% (i)(ii) 51% 10.4%663.328.1%334.5 8.50.8%51% 44.8462.8507.6(i)(ii) 203.327.2%544.1747.461.8%51.7% 5.58.013.5(i)(ii) 4.73.07.7(i)(ii) 31.915.847.7(i)(ii)(iii) 115.9147.5121.290.2 26.325.7 97.3135.3312425% EBITDA EBITDA931.81,120.516.8%EBITDA 320.0449.828.9%37.2%30.4%(i)(ii) 1.5%22,073.10.4%13,290.21.82.0(i)(ii)(iii)(iv)(v)(i)(ii)(iii) 44.9%47.9% 780.0429.5309.0(i)417.1(ii)(iii)3.3186.8(i)(ii)(i)(ii)597.7101.0661.585.0 50%50%50%25% 2025-2026180240315.071,2601,92648.1%50%5,4002,700 32.4%30.1% 100 154.4(i)(ii) 74.4RCR Infrastructure Limited87.81% 61856.5 KiwiSaver 4,000,000 2.12.9183171712-1716 C1 C3 D2 P.S.M, D.M.S.M www.hkexnews.hkwww.xinyienergy.com