Perfect World Announces First Quarter 2014 Unaudited Financial Results

BEIJING, May 19, 2014 /PRNewswire/ -- Perfect World Co., Ltd. (NASDAQ: PWRD) ("Perfect World" or the "Company"), a leading online game developer and operator based in China, today announced its unaudited financial results for the first quarter ended March 31, 2014.

First Quarter 2014 Highlights[1]

  • Total revenues were RMB891.1 million (USD143.3 million), compared with RMB914.3 million in the previous quarter and RMB618.1 million in the same quarter last year.
  • Gross profit was RMB656.1 million (USD105.5 million), compared with RMB686.8 million in the previous quarter and RMB481.0 million in the same quarter last year.
  • Operating profit was RMB177.3 million (USD28.5 million), compared with RMB9.8 million in the previous quarter and RMB140.5 million in the same quarter last year. Excluding the share-based compensation charge and the goodwill impairment, non-GAAP operating profit[2] was RMB195.9 million (USD31.5 million), compared with RMB108.6 million in the previous quarter and RMB157.2 million in the same quarter last year.
  • Net income attributable to the Company's shareholders was RMB201.2 million (USD32.4 million), compared with RMB209.8 million in the previous quarter and RMB131.0 million in the same quarter last year. Excluding the share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax), non-GAAP net income attributable to the Company's shareholders[2] was RMB219.8 million (USD35.4 million), compared with RMB163.8 million in the previous quarter and RMB147.6 million in the same quarter last year.
  • Basic and diluted earnings per ADS[3] were RMB4.07 (USD0.65) and RMB3.98 (USD0.64), respectively, compared with RMB4.25 and RMB4.18, respectively, in the previous quarter, and RMB2.70 and RMB2.69, respectively, in the same quarter last year. Excluding the share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax), non-GAAP basic and diluted earnings per ADS[2] were RMB4.45 (USD0.72) and RMB4.35 (USD0.70), respectively, compared with RMB3.33 and RMB3.26, respectively, in the previous quarter, and RMB3.05 and RMB3.03, respectively, in the same quarter last year.

[1] The U.S. dollar (USD) amounts disclosed in this press release, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the reader. The conversion of Renminbi (RMB) into USD in this release is based on the noon buying rate in The City of New York for cable transfers in RMB per USD as certified for customs purposes by the Federal Reserve Bank of New York as of March 31, 2014, which was RMB6.2164 to USD1.00. The percentages stated in this press release are calculated based on the RMB amounts.


[2] As used in this press release, non-GAAP operating profit is defined to exclude share-based compensation charge and the goodwill impairment from operating profit. Non-GAAP net income attributable to the Company's shareholders and non-GAAP earnings per ADS are defined to exclude share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax) from net income attributable to the Company's shareholders and earnings per ADS, respectively. See "Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results" at the end of this press release.


[3] Each ADS represents five ordinary shares.

Mr. Robert Xiao, CEO of Perfect World commented, "We are pleased to announce our first quarter results.  Our total revenues came in line with the high end of our expectations, which was slightly softer than the strong fourth quarter of 2013.  In the first quarter of 2014, we decelerated promotional activities for our client-based MMORPGs and remained focused on content development of our portfolio and pipeline.  However, we are pleased with the continued growth and meaningful revenue contribution of our mobile games in the quarter.  The performance of our eye-catching RPG mobile game, 'Return of the Condor Heroes,' remained strong and we continued to expand our portfolio of mobile games by launching our first 3D RPG mobile game 'Fantasy of the Immortals' earlier this year."

"We also have a variety of upcoming titles in our mobile game pipeline, including 'Forsaken World,' 'Touch,' 'CrossGate Mobile' and 'Swordsman Mobile.'  The rich line-up of mobile and web games combined with our comprehensive and well-rounded pipeline of exciting client-based games are the major components of our key competitive advantages that we remain committed to sharpening.  Among our upcoming client-based games across a wide range of genres, 'DOTA2' is currently at the early stage of commercialization and is gradually ramping up its contribution.  We look forward to having a full-scale open beta testing for this game in China soon.  Our highly-anticipated 'Legend of the Condor Heroes,' a 3D MMORPG based on one of Louis Cha's classic martial arts novels, is currently under development.  'Neverwinter,' an attractive title developed by our Cryptic Studios in the U.S., has garnered wide acclaim by gamers in North America and Europe and is expected to be launched in China later this year."

"In addition to our robust pipeline, our global strategy remains an important competitive advantage of our business and enables us to further strengthen our global presence.  By launching more games through both our own overseas subsidiaries and our overseas partners, we continue to strengthen our extensive operating network beyond China.  We will continue to buttress our leading position in the Chinese online game export market through our extensive overseas network, which covers more than one hundred countries and regions and contributes around one-fourth of our total revenues. We believe our profound global operating experience coupled with the strength of our specialized R&D studios in China and abroad will continue to enhance our capabilities to provide more high-quality games and premium services to players worldwide."

"Looking forward, we will remain committed to bolstering our competitive edge based on our diversified portfolio, extensive global operating network and solid global R&D capabilities as we look to sustain the long-term growth of our business."

First Quarter 2014 Financial Results

Total Revenues

Total revenues were RMB891.1 million (USD143.3 million), compared with RMB914.3 million in the previous quarter and RMB618.1 million in the same quarter last year.

Online game operation revenues, which include both domestic and overseas online game operations, were RMB827.6 million (USD133.1 million), compared with RMB843.8 million in the previous quarter and RMB556.2 million in the same quarter last year.

The aggregate average concurrent users (ACU) for PC games under operation in mainland China was approximately 662,000, compared with 803,000 in the previous quarter and 554,000 in the same quarter last year.  Toward the late fourth quarter of 2013, the Company stepped up its anti-cheating efforts for certain game in order to maintain a healthy and fun game environment for players.  The decrease from the previous quarter was mainly due to such stringent anti-cheating efforts, as well as adverse seasonality factors affecting user traffic in the first quarter.

Licensing revenues were RMB45.3 million (USD7.3 million), compared with RMB48.6 million in the previous quarter and RMB30.1 million in the same quarter last year.  The slight decrease from the previous quarter was mainly due to lower initial license fees as the Company had fewer significant new game launches through its partners in overseas markets in 1Q14.  This was partially offset by an increase in usage-based royalty fees in 1Q14.

Other revenues were RMB18.1 million (USD2.9 million), compared with RMB21.9 million in the previous quarter and RMB31.8 million in the same quarter last year.  The decrease from the previous quarter was primarily due to fewer installations of "Torchlight 2" in 1Q14.  First released in September 2012, "Torchlight 2" is a popular pay-per-install game developed by Runic Games, the Company's majority-owned subsidiary based in the U.S.

Cost of Revenues

Cost of revenues was RMB235.0 million (USD37.8 million), compared with RMB227.5 million in the previous quarter and RMB137.1 million in the same quarter last year.  The increase from the previous quarter was mainly due to an increase in revenue sharing, particularly with mobile game distribution channels as a result of the strong performance of the Company's mobile games in 1Q14, and was partially offset by a decrease in an impairment charge.  An impairment associated with certain of the Company's smaller games was charged off in 4Q13, whereas there was no such charge in 1Q14.

Gross Profit and Gross Margin

Gross profit was RMB656.1 million (USD105.5 million), compared with RMB686.8 million in the previous quarter and RMB481.0 million in the same quarter last year.  Gross margin was 73.6%, compared with 75.1% in the previous quarter and 77.8% in the same quarter last year.

Operating Expenses

Operating expenses were RMB478.7 million (USD77.0 million), compared with RMB677.0 million in the previous quarter and RMB340.5 million in the same quarter last year.  The decrease in operating expenses from the previous quarter was mainly due to decreases in sales and marketing expenses, goodwill impairment, R&D expenses and general and administrative expenses in 1Q14.

R&D expenses were RMB253.5 million (USD40.8 million), compared with RMB271.5 million in the previous quarter and RMB180.1 million in the same quarter last year.  The decrease from the previous quarter was primarily due to a decrease in staff cost.

Sales and marketing expenses were RMB144.0 million (USD23.2 million), compared with RMB233.1 million in the previous quarter and RMB94.4 million in the same quarter last year.  The decrease from the previous quarter was primarily due to a decrease in advertising and promotional expenses in 1Q14.  The Company did not launch any major new game and released fewer major expansion packs in 1Q14.

General and administrative expenses were RMB81.3 million (USD13.1 million), compared with RMB95.2 million in the previous quarter and RMB66.0 million in the same quarter last year.  The decrease from the previous quarter was mainly due to decreases in an impairment charge and staff cost.  The impairment of the trademark recognized from the acquisition of the Company's Japanese subsidiary in April 2010 was charged off in G&A expenses in 4Q13, whereas there was no such charge in 1Q14.

Goodwill impairment was Nil, compared with RMB77.3 million in the previous quarter and Nil in the same quarter last year.  The goodwill impairment associated with the Company's Japanese subsidiary was recognized in 4Q13, whereas there was no such charge in 1Q14.  As of December 31, 2013, all goodwill arising from the acquisition of the Company's Japanese subsidiary in April 2010 was fully impaired.

Operating Profit                      

Operating profit was RMB177.3 million (USD28.5 million), compared with RMB9.8 million in the previous quarter and RMB140.5 million in the same quarter last year.  Excluding the share-based compensation charge and the goodwill impairment, non-GAAP operating profit was RMB195.9 million (USD31.5 million), compared with RMB108.6 million in the previous quarter and RMB157.2 million in the same quarter last year.

Total Other Income

Total other income was RMB43.8 million (USD7.1 million), compared with RMB59.6 million in the previous quarter and RMB34.2 million in the same quarter last year.  The decrease from the previous quarter was mainly due to a decrease in government grant subsidy income recognized in 1Q14.  This was partially offset by an equity investment gain recognized in 1Q14, while respective losses were recognized in 4Q13.

Income Tax Expense

Income tax expense was RMB20.8 million (USD3.3 million), compared with RMB2.2 million in the previous quarter and RMB33.5 million in the same quarter last year.  The increase from the previous quarter was primarily because an R&D super deduction was recognized during the annual tax filing for some of the Company's PRC entities in 4Q13.

Gain from Disposal of Discontinued Operations, Net of Tax

Gain from disposal of discontinued operations (net of tax) was Nil, compared with RMB166.3 million in the previous quarter and Nil in the same quarter last year.  As of December 31, 2013, the Company completed a transaction to sell Beijing Huanxiang Zongheng Chinese Literature Website Co., Ltd., the entity that operated Perfect World's Chinese online reading business, and recorded the related gain in 4Q13 in the consolidated statements of operations in accordance with U.S. GAAP.

Net Income Attributable to the Company's Shareholders

Net income attributable to the Company's shareholders was RMB201.2 million (USD32.4 million), compared with RMB209.8 million in the previous quarter and RMB131.0 million in the same quarter last year.  Excluding the share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax), non-GAAP net income attributable to the Company's shareholders was RMB219.8 million (USD35.4 million), compared with RMB163.8 million in the previous quarter and RMB147.6 million in the same quarter last year.

Basic and diluted earnings per ADS were RMB4.07 (USD0.65) and RMB3.98 (USD0.64), respectively, compared with RMB4.25 and RMB4.18, respectively, in the previous quarter, and RMB2.70 and RMB2.69, respectively, in the same quarter last year.  Excluding the share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax), non-GAAP basic and diluted earnings per ADS were RMB4.45 (USD0.72) and RMB4.35 (USD0.70), respectively, compared with RMB3.33 and RMB3.26, respectively, in the previous quarter, and RMB3.05 and RMB3.03, respectively, in the same quarter last year.

Cash and Cash Equivalents

As of March 31, 2014, the Company had RMB1,598.5 million (USD257.1 million) of cash and cash equivalents, compared with RMB1,212.2 million as of December 31, 2013.  The increase was mainly attributable to the cash inflow from some matured short-term structured deposits and the net cash inflow generated from the Company's online game operations.

Business Outlook

Based on the Company's current operations, total revenues for the second quarter of 2014 are expected to be between RMB891 million and RMB936 million, representing an increase of 0% to 5% on a sequential basis.  This takes into consideration the expected growth from some of the client-based games the Company operates in China and the continued strength of the Company's mobile games.

Non-GAAP Financial Measures

To supplement the financial measures prepared in accordance with generally accepted accounting principles in the United States, or GAAP, this press release presents non-GAAP operating profit by excluding share-based compensation charge and the goodwill impairment from operating profit, as well as non-GAAP net income attributable to the Company's shareholders and non-GAAP earnings per ADS by excluding share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax) from net income attributable to the Company's shareholders and earnings per ADS, respectively.  The Company believes these non-GAAP financial measures are important to help investors understand the Company's operating and financial performance, compare business trends among different reporting periods on a consistent basis and assess the Company's core operating results.  As such, the Company excludes from its core operating results certain expenses that are not expected to result in cash payments and the gain from disposal of discontinued operations (net of tax) that the Company does not believe is reflective of its ordinary and ongoing course of activities.  The use of the above non-GAAP financial measures has certain limitations.  Share-based compensation charge has been and will continue to be incurred and goodwill impairment may recur in the future.  The disposal of discontinued operations does provide cash inflows to the Company and its related gain has a one-off positive effect on the Company's operating results and financial positions.  They are not reflected in the presentation of the non-GAAP financial measures, but should be considered in the overall evaluation of the Company's results.  None of the non-GAAP measures is a measure of net income attributable to the Company's shareholders, operating profit, operating performance or liquidity presented in accordance with GAAP.  The Company compensates for these limitations by providing the relevant disclosure of its share-based compensation charge, the goodwill impairment and the gain from disposal of discontinued operations (net of tax) in the reconciliations to the most directly comparable GAAP financial measures, which should be considered when evaluating the Company's performance.  These non-GAAP financial measures should be considered in addition to, but not a substitute for, or superior to, financial measures prepared in accordance with GAAP.  Reconciliation of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure are set forth at the end of this release.

Conference Call

Perfect World will host a conference call and live webcast at 9:00pm Eastern Daylight Time on Monday, May 19, 2014 (9:00am Beijing time on Tuesday, May 20, 2014).

Dial-in numbers for the live conference call are as follows:

          - U.S. Toll Free Number                      

 1-866-519-4004

          - International Dial-in Number             

 +65-6723-9381

          - Mainland China Toll Free Number     

 800-819-0121

          - Hong Kong Toll Free Number             

 80-093-0346

          - U.K. Toll Free Number                       

 080-8234-6646

                Conference ID: PWRD


A live and archived webcast of the conference call will be available on the Investor Relations section of Perfect World's website at http://www.pwrd.com.

A telephone replay of the call will be available beginning two hours after the conclusion of the conference call through 11:59pm Eastern Time, May 27, 2014.

Dial-in numbers for the replay are as follows:

          - U.S. Toll Free Number                 

 1-855-452-5696

          - International Dial-in Number          

+61-2-8199-0299

                Conference ID: 35786142


About Perfect World Co., Ltd. (http://www.pwrd.com)

Perfect World Co., Ltd. (NASDAQ: PWRD) is a leading online game developer and operator based in China.  Perfect World primarily develops online games based on proprietary game engines and game development platforms.  Perfect World's strong technology and creative game design capabilities, combined with extensive knowledge and experiences in the online game market, enable it to frequently and promptly introduce popular games designed to cater changing customer preferences and market trends.  Perfect World's current portfolio of self-developed online games includes massively multiplayer online role playing games ("MMORPGs"): "Perfect World," "Legend of Martial Arts," "Perfect World II," "Zhu Xian," "Chi Bi," "Pocketpet Journey West," "Battle of the Immortals," "Fantasy Zhu Xian," "Forsaken World," "Dragon Excalibur," "Empire of the Immortals," "Return of the Condor Heroes," "Saint Seiya Online," "Swordsman Online" and "Holy King;" an online casual game: "Hot Dance Party;" and a number of web games and mobile games.  While a majority of the revenues are generated in China, Perfect World operates its games in North America, Europe, Japan, Korea and Southeast Asia through its own subsidiaries.  Perfect World's games have also been licensed to leading game operators in a number of countries and regions in Asia, Latin America, and the Russian Federation and other Russian speaking territories.  Perfect World intends to continue to explore new and innovative business models and is committed to maximizing shareholder value over time.

Safe Harbor Statements

This press release contains forward-looking statements.  These statements constitute forward-looking statements under the U.S. Private Securities Litigation Reform Act of 1995.  These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "confidence," "estimates" and similar statements.  Among other things, the management's quotations and "Business Outlook" contain forward-looking statements.  Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements.  Potential risks and uncertainties include, but are not limited to, Perfect World's ability to develop and operate new games that are commercially successful, the growth of the online game market and the continuing market acceptance of its games and in-game items in China and elsewhere, its ability to protect intellectual property rights, its ability to respond to competitive pressure, its ability to maintain an effective system of internal control over financial reporting, changes of the regulatory environment in China, and economic slowdown in China and/or elsewhere.  Further information regarding these and other risks is included in Perfect World's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F.  All information provided in this press release and in the attachments is as of May 19, 2014, and Perfect World does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

For further information, please contact

Perfect World Co., Ltd.
Vivien Wang - Vice President, Capital Market & Corporate Communications
Joanne Deng - Associate Investor Relations Director
Tel: +86-10-5780-5700 
Fax: +86-10-5780-5713
Email: ir@pwrd.com
http://www.pwrd.com

Christensen Investor Relations
Patty Bruner
Tel: +1-480-614-3036
Fax: +1-480-614-3033
Email: pbruner@christensenir.com

Jung Chang
Tel: +852-2117-0861
Fax: +852-2117-0869
Email: jchang@christensenir.com

Perfect World Co., Ltd.

Unaudited Condensed Consolidated Balance Sheets


December 31,


March 31,


March 31,


2013


2014


2014


RMB


RMB


USD

Assets






Current assets






Cash and cash equivalents 

1,212,157,293


1,598,464,478


257,136,683

Restricted cash and time deposits

226,100,000


65,100,000


10,472,299

Short-term investments

1,307,892,890


1,044,366,059


168,001,747

Accounts receivable, net

197,715,605


268,811,735


43,242,348

Due from related parties

3,393,089


2,680,249


431,158

Prepayment and other assets

424,839,088


396,541,668


63,789,600

Deferred tax assets

40,387,485


40,971,980


6,590,950

Total current assets

3,412,485,450


3,416,936,169


549,664,785

Non current assets






Equity investments

470,018,715


476,044,372


76,578,787

Time deposits

108,135,489


109,115,963


17,552,919

Restricted time deposits

7,597,873


7,669,141


1,233,695

Property, equipment, and software, net

1,353,740,512


1,346,073,530


216,535,862

Construction in progress

14,051,462


3,588,783


577,309

Intangible assets, net

330,718,241


336,358,841


54,108,301

Goodwill

511,270,880


513,098,310


82,539,462

Prepayments and other assets

86,177,977


68,901,827


11,083,879

Deferred tax assets

50,830,484


51,495,718


8,283,849

Total assets

6,345,027,083


6,329,282,654


1,018,158,848







Liabilities and Shareholders' Equity






Current liabilities






Accounts payable

95,908,036


54,927,278


8,835,868

Short-term bank loans

213,391,500


61,521,000


9,896,564

Dividend  payable

-


147,715,706


23,762,259

Advances from customers

102,469,102


106,366,445


17,110,618

Salary and welfare payable

287,057,153


175,380,317


28,212,521

Taxes payable

59,756,556


63,454,174


10,207,544

Accrued expenses and other liabilities

188,939,187


201,286,592


32,379,929

Due to related parties

91,750


91,750


14,759

Deferred revenues

742,171,227


780,035,526


125,480,266

Deferred tax liabilities

87,173,299


91,799,452


14,767,301

Deferred government grants

5,000,000


5,000,000


804,324

Total current liabilities

1,781,957,810


1,687,578,240


271,471,953

Non current liabilities






Deferred revenues

38,655,431


35,567,448


5,721,551

Deferred tax liabilities

13,408,787


12,253,682


1,971,186

Other long-term liabilities

2,800,000


2,800,000


450,421

Total liabilities

1,836,822,028


1,738,199,370


279,615,111







Shareholders' Equity






Ordinary shares (US$0.0001 par value, 10,000,000,000

    shares authorized, 29,671,195 Class A ordinary shares

    issued and outstanding, 217,308,865 Class B ordinary

    shares issued and outstanding as of December 31, 2013;

    10,000,000,000 shares authorized, 29,671,195 Class A

    ordinary shares issued and outstanding, 217,990,935 Class

    B ordinary shares issued and outstanding as of  March 

    31, 2014)

197,003


197,421


31,758

Additional paid-in capital

452,966,738


479,401,910


77,118,897

Statutory reserves

312,339,625


312,339,625


50,244,454

Accumulated other comprehensive loss

(126,536,702)


(122,946,506)


(19,777,766)

Retained earnings

3,832,064,435


3,885,553,144


625,048,765

Total Perfect World Shareholders' Equity

4,471,031,099


4,554,545,594


732,666,108

Non-controlling interests

37,173,956


36,537,690


5,877,629

Total Shareholders' Equity

4,508,205,055


4,591,083,284


738,543,737

Total Liabilities and Shareholders' Equity

6,345,027,083


6,329,282,654


1,018,158,848

 

Perfect World Co., Ltd.

Unaudited Condensed Consolidated Statements of Operations


Three months ended


March 31,


December 31,


March 31,


March 31,


2013


2013


2014


2014


RMB


RMB


RMB


USD

Revenues








Online game operation revenues

556,192,368


843,821,592


827,616,492


133,134,369

Licensing revenues

30,131,068


48,618,892


45,307,648


7,288,406

Other revenues

31,766,050


21,850,373


18,148,699


2,919,487

Total Revenues

618,089,486


914,290,857


891,072,839


143,342,262

Cost of revenues

(137,069,109)


(227,505,075)


(234,983,166)


(37,800,522)

Gross profit

481,020,377


686,785,782


656,089,673


105,541,740

Operating expenses








Research and development expenses

(180,144,515)


(271,455,151)


(253,488,008)


(40,777,300)

Sales and marketing expenses

(94,403,454)


(233,095,800)


(143,951,326)


(23,156,703)

General and administrative expenses

(65,958,754)


(95,191,963)


(81,307,992)


(13,079,595)

Goodwill impairment

-


(77,290,117)


-


-

Total operating expenses

(340,506,723)


(677,033,031)


(478,747,326)


(77,013,598)

Operating  profit

140,513,654


9,752,751


177,342,347


28,528,142

Other income / (expenses)








Share of (loss) / income from equity investments

(1,026,975)


(6,311,027)


4,220,843


678,985

Interest income

24,028,166


25,666,332


26,584,933


4,276,580

Interest expense

(4,300,530)


(699,825)


(653,852)


(105,182)

Others, net

15,510,594


40,977,365


13,682,006


2,200,953

Total other income

34,211,255


59,632,845


43,833,930


7,051,336

Profit before tax

174,724,909


69,385,596


221,176,277


35,579,478

Income tax expense

(33,456,058)


(2,231,656)


(20,815,355)


(3,348,458)

Income from continuing operations, net of tax

141,268,851


67,153,940


200,360,922


32,231,020

Discontinued operations:








Loss from discontinued operations, net of tax

(7,455,546)


(26,657,147)


-


-

Gain from disposal of discontinued operations, net of tax

-


166,288,268


-


-

(Loss) /  income  from discontinued operations, net of tax

(7,455,546)


139,631,121


-


-

Net Income

133,813,305


206,785,061


200,360,922


32,231,020

Net (income) / loss attributable to the non-controlling interests

(2,851,834)


3,009,301


843,493


135,688

Net income attributable to the Company's shareholders

130,961,471


209,794,362


201,204,415


32,366,708









Net earnings per ordinary share, basic








Continuing operations

0.57


0.28


0.81


0.13

Discontinued operations

(0.03)


0.57


-


-

Total earnings per ordinary share, basic

0.54


0.85


0.81


0.13









Net earnings per ordinary share, diluted








Continuing operations

0.57


0.28


0.80


0.13

Discontinued operations

(0.03)


0.56


-


-

Total earnings per ordinary share, diluted

0.54


0.84


0.80


0.13









Net earnings per ADS, basic








Continuing operations

2.85


1.42


4.07


0.65

Discontinued operations

(0.15)


2.83


-


-

Total earnings per ADS, basic

2.70


4.25


4.07


0.65









Net earnings per ADS, diluted








Continuing operations

2.84


1.40


3.98


0.64

Discontinued operations

(0.15)


2.78


-


-

Total earnings per ADS, diluted

2.69


4.18


3.98


0.64









Shares used in calculating basic net earnings per ordinary share

242,089,199


246,281,330


247,174,535


247,174,535

Shares used in calculating diluted net earnings per ordinary share

243,852,774


250,827,673


252,784,614


252,784,614









Amount attributable to the Company's shareholders:








Income from continuing operations, net of tax

138,417,017


70,163,241


201,204,415


32,366,708

(Loss) / income from discontinued operations, net of tax

(7,455,546)


139,631,121


-


-

Net income

130,961,471


209,794,362


201,204,415


32,366,708









Total share-based compensation cost included in:








Cost of revenues

(1,041,128)


(973,005)


(823,224)


(132,428)

Research and development expenses

(7,807,043)


(9,408,573)


(8,073,456)


(1,298,735)

Sales and marketing expenses

(2,673,345)


(3,658,443)


(3,200,645)


(514,871)

General and administrative expenses

(5,164,597)


(7,502,386)


(6,509,372)


(1,047,129)

(Loss) / income from discontinued operations, net of tax

-


(21,450,000)


 

-


 

-

 

 

 

 

Perfect World Co., Ltd.

Reconciliation of GAAP and Non-GAAP Results


Three months ended


March 31,


December 31,


March 31,


March 31,


2013


2013


2014


2014


RMB


RMB


RMB


USD









GAAP operating profit

140,513,654


9,752,751


177,342,347


28,528,142

Share based compensation charge

16,686,113


21,542,407


18,606,697


2,993,163

Goodwill impairment

-


77,290,117


-


-

Non-GAAP operating profit

157,199,767


108,585,275


195,949,044


31,521,305









GAAP net income attributable to the

    Company's shareholders

130,961,471


209,794,362


 

201,204,415


32,366,708

Share based compensation charge

16,686,113


42,992,407


18,606,697


2,993,163

Goodwill impairment

-


77,290,117


-


-

Gain from disposal of discontinued operations, net of tax

-


(166,288,268)


-


-

Non-GAAP net income attributable to

    the Company's shareholders

 

147,647,584


163,788,618


219,811,112


35,359,871

















GAAP net earnings per ADS








   - Basic

2.70


4.25


4.07


0.65

   - Diluted

2.69


4.18


3.98


0.64









Non-GAAP net earnings per ADS








   - Basic

3.05


3.33


4.45


0.72

   - Diluted

3.03


3.26


4.35


0.70









ADSs used in calculating net earnings per ADS








   - Basic

48,417,840


49,256,266


49,434,907


49,434,907

   - Diluted

48,770,555


50,165,535


50,556,923


50,556,923

Logo - http://photos.prnewswire.com/prnh/20090416/CNTH023LOGO

SOURCE Perfect World Co., Ltd.



RELATED LINKS
http://www.pwrd.com

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.