广博股份:拟购买Geoswift Asset Management Limited100%股权项目资产评估报告

来源:深交所 2016-04-13 00:00:00
关注证券之星官方微博:

Geoswift Asset Management Limited

100%

2016 401

................................................................................ 1

................................................................................................ 2

........................................................................................ 4

............................... 4

....................................................................................... 11

.................................................................... 11

........................................................................ 12

................................................................................... 12

....................................................................................... 13

....................................................................................... 15

............................................................ 20

....................................................................................... 21

....................................................................................... 23

........................................................................... 24

............................................................ 30

............................................................................... 31

.......................................................................................... 33

Geoswift Asset Management Limited 100% -

1

Geoswift Asset Management Limited 100% -

Geoswift Asset Management Limited

100%

2016 401

Geoswift Asset Management Limited 100%

Geoswift Asset Management Limited

Geoswift Asset Management Limited

Geoswift Asset Management Limited

2015 12 31

Geoswift Asset Management Limited

2

Geoswift Asset Management Limited 100% -

Geoswift Asset Management Limited 2015 12 31

1,311.78

33,189.33 31,877.55 2,430.10%

2015 12 31

2016 12 30

3

Geoswift Asset Management Limited 100% -

Geoswift Asset Management Limited

100%

2016 401

Geoswift Asset Management Limited 100%

Geoswift Asset Management Limited

2015 12 31

Geoswift Asset Management Limited

30,511.8303

4

Geoswift Asset Management Limited 100% -

330200000037067

“ ”

1992

16

ISO9001 ISO14001

FSC

Geoswift Asset Management Limited

1898781

Offshore Incorporations Centre, P.O. Box 957, Road Town,

Tortola, British Virgin Islands

5

Geoswift Asset Management Limited 100% -

1

1.

1

1 2015 12

2015 12 7 Geoswift Asset Management Limited

Geoswift Asset Management Limited Geoswift

Holding Limited 10,000

Geoswift Limited

Geoswift Limited 100%

278,999,900

Geoswift Holding Limited 10,000 100.00%

- 10,000 100.00%

2 2016 1

2016 1 11

Geoswift Asset Management Limited

6,045 25%

Geoswift Asset Management Limited

6,975 Geoswift

Asset Management Limited 25%

25%

Geoswift Asset Management Limited

1

Geoswift Asset Management Limited 2015 12 Geoswift Solution

Limited HK Geoswift Payment Technology Limited Geoswift US GeoSwift

UK 2007 -2011

6

Geoswift Asset Management Limited 100% -

5,000 50.00%

2,500 25.00%

2,500 25.00%

- 10,000 100.00%

Geoswift Asset

Management Limited

2.

Geoswift Asset Management Limited

3.

4.

Geoswift Asset Management Limited 2015

Geoswift Limited Geoswift Asset

Management Limited 2014 1 1

Geoswift Asset Management Limited

Geoswift Asset Management Limited

7

Geoswift Asset Management Limited 100% -

2014 12 31 2015 12 31

- 1,313.98

- -

- 1,313.98

2014 2015

- -

- -

- -

2014 12 31 2015 12 31

1,154.27 14,166.46

1,627.47 12,852.49

-473.20 1,313.97

2014 2015

719.56 3,819.15

-337.90 2,007.39

-337.90 1,543.58

5.

Geoswift Solution Limited HK Geoswift Payment

Technology Limited Geoswift US

8

Geoswift Asset Management Limited 100% -

GeoSwift UK

1 Geoswift Solution Limited HK

Geoswift Solution Limited

1468242

2010 6 11

10 2116-2118

100

2 Geoswift Payment Technology Limited

Geoswift Payment Technology Limited

1468243

2010 6 11

10 2116-2118

100

3

310115400222689

2007 4 24

28 13 506

9

Geoswift Asset Management Limited 100% -

500

4 Geoswift US

Geoswift US,INC.

4838638

2010 6 21

1700 Seventh Avenue, Suite 2100 Seattle, WA 98101

5,000

5 GeoSwift UK

Geoswift UK Limited.

07743004

2011 8 17

10 Greycoat Place, London, SW1P 1SB

300,001

Geoswift Asset Management Limited 100%

10

Geoswift Asset Management Limited 100% -

Geoswift Asset

Management Limited 100%

Geoswift Asset Management Limited

Geoswift Asset Management Limited

Geoswift Asset Management Limited

14,166.46 12,852.49

1,313.97 14,032.58

133.88 12,852.49

1,311.78

Geoswift Asset Management Limited

2015 12 31

1.

11

Geoswift Asset Management Limited 100% -

2.

2015 12 31

12

Geoswift Asset Management Limited 100% -

1. 2013 12 28

2. 2005

43

3.

2007 3 16

4. 2007 11 28

197

5.

538

6. 30

7.

224

8.

1. — 2004 20

2. — 2004 20

13

Geoswift Asset Management Limited 100% -

3. — 2011 230

4. — 2007 189

5. 2007 189

6. — 2011 227

7. 2012 248

8. — 2012 244

9.

2003 18

10. — 33

11. 1 — 39 2006

3

12. — 2006 18

1.

2.

1.

2.

1. Geoswift Asset Management Limited 2013 2014

2.

3. wind

4. Damodanran

14

Geoswift Asset Management Limited 100% -

5. 3 Copeland

T.

6.

1.

DCF

15

Geoswift Asset Management Limited 100% -

2.

1

2

3

3.

1

E B D M 1

16

Geoswift Asset Management Limited 100% -

E

D

B

B P C 2

P

n

Ri Rn 1

P 3

i 1 (1 r ) i r (1 r ) n

Ri i

r

n

C

C C1 C2 4

C1

C2

M

2

R= + + - 5

3

WACC r

17

Geoswift Asset Management Limited 100% -

r rd wd re we

6

Wd

D

wd

(E D) 7

We

E

we

(E D) 8

rd

re CAPM

re

re rf ( rm rf )

e

9

rf

rm

e

D

e u (1 (1 t ) ) 10

E

u

t

u

Di

1 (1 t)

Ei 11

t

34%K 66%

t x 12

K K=1

18

Geoswift Asset Management Limited 100% -

x

Di Ei

——

Geoswift Asset Management Limited

1.

Geoswift Asset Management Limited

19

Geoswift Asset Management Limited 100% -

2.

PE

3.

1.

2.

1.

20

Geoswift Asset Management Limited 100% -

2.

3.

4.

5.

6.

1.

2.

21

Geoswift Asset Management Limited 100% -

3.

1. 2014 1 1

2.

3.

4.

5.

6.

7.

8.

22

Geoswift Asset Management Limited 100% -

9.

10.

11.

12.

DCF Geoswift Asset

Management Limited 2015 12 31

1,311.78 33,189.33

31,877.55 2,430.10%

23

Geoswift Asset Management Limited 100% -

Geoswift Asset Management Limited

2015 12 31 1,311.78

33,732.57 32,420.79

2,417.51%

Geoswift Asset Management Limited 100%

2015 12 31

1 6.4936

215,518.25

24

Geoswift Asset Management Limited 100% -

2016 1 11

Geoswift Asset Management Limited

6,045 25%

Geoswift Asset Management Limited

6,975 Geoswift

Asset Management Limited 25%

25%

Geoswift Asset Management Limited

5,000 50.00%

2,500 25.00%

2,500 25.00%

- 10,000 100.00%

Geoswift Asset

Management Limited

1.

25

Geoswift Asset Management Limited 100% -

2.

3.

4. Uber

2015 Uber

81% 43%

Uber

Uber Uber

Uber

Uber Uber

Uber Uber

Uber Uber

/

Uber 2015

Uber

Western Union peer

Transfer Cambridge Homesend

26

Geoswift Asset Management Limited 100% -

Uber

Uber

Uber

5.

27

Geoswift Asset Management Limited 100% -

6. 40%

1

2015

CNH

CNY CNY

CNH

CNY

CNH CNH CNY

CNH CNY

2

28

Geoswift Asset Management Limited 100% -

2015

7.

8.

9.

1

29

Geoswift Asset Management Limited 100% -

2

3

2015 12 31 2016 12 30

30

Geoswift Asset Management Limited 100% -

31

Geoswift Asset Management Limited 100% -

1.

2.

3.

4.

5.

6.

7.

8.

33

查看公告原文

微信
扫描二维码
关注
证券之星微信
相关股票:
好投资评级:
好价格评级:
证券之星估值分析提示广博股份盈利能力较差,未来营收成长性较差。综合基本面各维度看,股价偏高。 更多>>
下载证券之星
郑重声明:以上内容与证券之星立场无关。证券之星发布此内容的目的在于传播更多信息,证券之星对其观点、判断保持中立,不保证该内容(包括但不限于文字、数据及图表)全部或者部分内容的准确性、真实性、完整性、有效性、及时性、原创性等。相关内容不对各位读者构成任何投资建议,据此操作,风险自担。股市有风险,投资需谨慎。如对该内容存在异议,或发现违法及不良信息,请发送邮件至jubao@stockstar.com,我们将安排核实处理。如该文标记为算法生成,算法公示请见 网信算备310104345710301240019号。
网站导航 | 公司简介 | 法律声明 | 诚聘英才 | 征稿启事 | 联系我们 | 广告服务 | 举报专区
欢迎访问证券之星!请点此与我们联系 版权所有: Copyright © 1996-