Perfect World Announces Second Quarter 2011 Unaudited Financial Results

Aug 22, 2011, 17:00 ET from Perfect World Co., Ltd.

BEIJING, Aug. 22, 2011 /PRNewswire-Asia/ -- 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 second quarter ended June 30, 2011.

(Logo: http://photos.prnewswire.com/prnh/20090416/CNTH023LOGO )

Second Quarter 2011 Highlights(1)

  • Total revenues were RMB779.6 million (USD120.6 million), as compared to RMB718.5 million in 1Q11 and RMB592.5 million in 2Q10.
  • Gross profit was RMB665.9 million (USD103.0 million), as compared to RMB610.6 million in 1Q11 and RMB495.0 million in 2Q10.
  • Operating profit was RMB320.4 million (USD49.6 million), as compared to RMB288.9 million in 1Q11 and RMB221.3 million in 2Q10.  Non-GAAP operating profit(2) was RMB348.0 million (USD53.8 million), as compared to RMB314.6 million in 1Q11 and RMB246.3 million in 2Q10.
  • Net income attributable to the Company's shareholders was RMB316.6 million (USD49.0 million), as compared to RMB263.7 million in 1Q11 and RMB196.6 million in 2Q10.  Non-GAAP net income attributable to the Company's shareholders(2) was RMB344.3 million (USD53.3 million), as compared to RMB289.5 million in 1Q11 and RMB221.7 million 2Q10.
  • Basic and diluted earnings per American Depositary Share ("ADS")(3) were RMB6.30 (USD0.98) and RMB5.98 (USD0.93), respectively, as compared to RMB5.25 and RMB4.99, respectively, in 1Q11, and RMB3.93 and RMB3.71, respectively, in 2Q10.  Non-GAAP basic and diluted earnings per ADS(2) were RMB6.86 (USD1.06) and RMB6.50 (USD1.01), respectively, as compared to RMB5.76 and RMB5.48, respectively, in 1Q11, and RMB4.43 and RMB4.19, respectively, in 2Q10.

(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 June 30, 2011, which was RMB6.4635 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, non-GAAP net income attributable to the Company's shareholders and non-GAAP earnings per ADS are defined to exclude share-based compensation charge from operating profit, 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.

"We are pleased to announce another upbeat quarter. Despite the absence of any grand promotional holiday similar to the Chinese New Year, our results this quarter came in above the high-end of our guidance, with revenues rising by 8.5% from last quarter due to solid performance of recently launched new games including 'Forsaken World' and 'Empire of the Immortals,' continued strength from our existing portfolio and strong growth in our overseas operations," said Mr. Michael Chi, Chairman and Chief Executive Officer of Perfect World. "Our bottom-line performance was similarly strong.  Turning to the third quarter, we launched unlimited closed beta testing for our first 2D martial-arts MMORPG, 'Heaven Sword and Dragon Saber,' several days ago. The initial feedback shows the game, which is based on a classic martial-arts novel by one of China's most popular writers, has so far been well received by Chinese players.  We look forward to launching full-scale open data testing for this game soon.  Although this game is still ramping up on the traffic side and we are confident about its long-term performance, as part of a game's normal growth trajectory, we do not expect a significant revenue contribution from this game until later in the year."

"Looking ahead, we are pleased with the developments in our deep and diverse pipeline, which has always been one of our strengths. In addition to 'Heaven Sword and Dragon Saber,' 'Swordsman Online' and a number of other exciting titles in our pipeline, we recently announced 'Saint Seiya Online,' a 3D MMORPG based on a globally famous comic called 'Saint Seiya.' We are excited to be working on such an influential comic masterpiece, which is sure to rekindle warm memories for millions of Chinese from the post-1980's generation and reintroduce a classic theme to millions of others from younger generations. In the near future, we look forward to launching over a dozen exciting and different types of games that are currently under development, including MMORPGs, webgames and SNS games.  We are also very pleased with the consistent performance of our signature titles, including 'Zhu Xian' and 'Perfect World II,' which we continue to invigorate with new expansion packs."

"We continue to command the number-one position in the overseas market among Chinese online gaming companies, with approximately one fourth of our total revenues generated from overseas operations and overseas licensing activities.  This quarter was no exception as we posted strong performance from our subsidiaries in the United States, Europe and Japan. Notably, we received good feedback from game players in the United States and Europe following the release of our 3D MMORPG 'Forsaken World,' which was designed to cater to global players. Our overseas licensing activities also continued to progress well, helping to further expand our overseas platform to significant online game markets worldwide.  In addition, we recently completed the acquisitions of Cryptic Studios, Inc. ('Cryptic Studios'), a reputable online game company based in the U.S., which will bring additional world-class titles, including 'Champions Online,' 'Star Trek Online' and 'Neverwinter Nights,' as well as other projects into our diversified portfolio and pipeline.  This strategic acquisition will help us further penetrate into the U.S. and European markets and further strengthen our well established R&D and operational capabilities globally."

"Overall, we are confident in the recent moves we have made, as well as the long-term outlook for our business. As a reflection of this confidence, we have repurchased an aggregate of 2,305,749 ADSs as of August 21, 2011 on the open market under our USD100 million share repurchase program. We expect to continue to implement this share repurchase program in a manner consistent with market conditions and the interest of our shareholders. Our outlook for this year and beyond is very encouraging.  Firstly, with the continued rise of the number of internet users in China, it is highly likely that the online gamer population in China will also continue to grow rapidly.  Secondly, we believe the growing potential of the online gamer population is also considerable in some traditional significant gaming markets such as the U.S., Europe and Japan.  Finally, online gaming is also taking off in a number of emerging markets.  We believe that with our renowned capabilities in R&D and innovation, our extensive global operating network and our diversified portfolio and pipeline, we are set to capture these growth opportunities in the global online game industry and continue to deliver healthy sustainable growth in the long run."

Second Quarter 2011 Financial Results

Total Revenues

Total revenues were RMB779.6 million (USD120.6 million) in 2Q11, as compared to RMB718.5 million in 1Q11 and RMB592.5 million in 2Q10.  

Online game operation revenues were RMB712.1 million (USD110.2 million) in 2Q11, as compared to RMB646.2 million in 1Q11 and RMB533.3 million in 2Q10.  The sequential growth in online game operation revenues from 1Q11 was primarily attributable to the strong growth of the Company's recently launched new games including "Forsaken World" and "Empire of the Immortals," the continued strength of some of the Company's existing games such as "Perfect World II," and the increased contribution from overseas operations in the U.S., Europe and Japan.

The aggregate average concurrent users (ACU) for games under operation in mainland China was approximately 890,000 in 2Q11, as compared to 905,000 in 1Q11 and 886,000 in 2Q10.  

Overseas licensing revenues were RMB61.8 million (USD9.6 million) in 2Q11, as compared to RMB63.6 million in 1Q11 and RMB55.1 million in 2Q10.  The slight decrease from 1Q11 was mainly due to lower initial license fees as the Company had fewer significant new game launches in overseas markets in 2Q11.  This was partially offset by the continued growth in usage-based royalty fees in 2Q11.

Other revenues were RMB5.6 million (USD0.9 million) in 2Q11, as compared to RMB8.7 million in 1Q11 and RMB4.1 million in 2Q10.  

Cost of Revenues

The cost of revenues was RMB113.7 million (USD17.6 million) in 2Q11, as compared to RMB107.9 million in 1Q11 and RMB97.6 million in 2Q10.

Gross Profit and Gross Margin

Gross profit was RMB665.9 million (USD103.0 million) in 2Q11, as compared to RMB610.6 million in 1Q11 and RMB495.0 million in 2Q10.  Gross margin was 85.4% in 2Q11, as compared to 85.0% in 1Q11 and 83.5% in 2Q10.

Operating Expenses

Operating expenses were RMB345.5 million (USD53.5 million) in 2Q11, as compared to RMB321.7 million in 1Q11 and RMB273.7 million in 2Q10. The increase in operating expenses from 1Q11 was mainly due to higher R&D expenses and increased sales and marketing expenses, and was partially offset by lower general and administrative expenses.

R&D expenses were RMB161.0 million (USD24.9 million) in 2Q11, as compared to RMB146.3 million in 1Q11 and RMB90.7 million in 2Q10. The increase from 1Q11 was primarily due to an increase in staff cost.

Sales and marketing expenses were RMB121.4 million (USD18.8 million) in 2Q11, as compared to RMB103.7 million in 1Q11 and RMB120.3 million in 2Q10. The increase from 1Q11 was largely due to higher advertising and promotional expenses associated with the Company's recently-launched new games as well as the releases of several expansion packs for the Company's existing games in 2Q11.

General and administrative expenses were RMB63.1 million (USD9.8 million) in 2Q11, as compared to RMB71.7 million in 1Q11 and RMB62.7 million in 2Q10.  The decrease from 1Q11 was mainly due to a decrease in staff cost.

Operating Profit

Operating profit was RMB320.4 million (USD49.6 million) in 2Q11, as compared to RMB288.9 million in 1Q11 and RMB221.3 million in 2Q10.  Non-GAAP operating profit was RMB348.0 million (USD53.8 million) in 2Q11, as compared to RMB314.6 million in 1Q11 and RMB246.3 million in 2Q10.

Income Tax Expense

Income tax expense was RMB38.6 million (USD6.0 million) in 2Q11, as compared to RMB33.7 million in 1Q11 and RMB29.6 million in 2Q10.  The increase from 1Q11 was in line with the growth in operating profit in 2Q11.

Net Income Attributable to the Company's Shareholders

Net income attributable to the Company's shareholders was RMB316.6 million (USD49.0 million) in 2Q11, as compared to RMB263.7 million in 1Q11 and RMB196.6 million in 2Q10.  Non-GAAP net income attributable to the Company's shareholders was RMB344.3 million (USD53.3 million) in 2Q11, as compared to RMB289.5 million in 1Q11 and RMB221.7 million in 2Q10.

Basic and diluted earnings per ADS were RMB6.30 (USD0.98) and RMB5.98 (USD0.93), respectively, in 2Q11, as compared to RMB5.25 and RMB4.99, respectively, in 1Q11, and RMB3.93 and RMB3.71, respectively, in 2Q10.  Non-GAAP basic and diluted earnings per ADS were RMB6.86 (USD1.06) and RMB6.50 (USD1.01), respectively, in 2Q11, as compared to RMB5.76 and RMB5.48, respectively, in 1Q11, and RMB4.43 and RMB4.19, respectively, in 2Q10.

Cash and Cash Equivalents

As of June 30, 2011, the Company had RMB1.7 billion (USD267.9 million) of cash and cash equivalents, as compared to RMB1.4 billion as of March 31, 2011. The increase was mainly due to net cash inflow generated from the Company's online game operations.

Discontinued Operations

Upon authorization and approval by the board of directors and a special committee consisting of all independent directors of the board, Perfect World recently entered into a definitive agreement to sell Perfect World (Beijing) Pictures Co., Ltd. ("PW Pictures"), the entity that operates Perfect World's film business, to Beijing Ever Joy Pictures Co., Ltd., which is majority-owned by Michael Yufeng Chi, Perfect World's Chairman and Chief Executive Officer, for a total consideration of RMB360 million.  The transaction is expected to sharpen Perfect World's focus on its core online game development and operation business and maximize shareholder value over time.

As of June 30, 2011, the Company presented the assets and liabilities of the film business as "assets / liabilities held for sale" in the consolidated balance sheet. The Company also reported the operating results from the film business as discontinued operations in the consolidated statements of operations for the quarter ended June 30, 2011 and prior comparative quarters.

Recent Developments

Unlimited Closed Beta Testing for "Heaven Sword and Dragon Saber"

On August 18, 2011, the Company launched unlimited closed beta testing for "Heaven Sword and Dragon Saber," its first 2D martial arts MMORPG, which is adapted from Louis Cha's acclaimed novel of the same name.

Acquisition of Cryptic Studios, Inc.

In August 2011, the Company acquired Cryptic Studios, a reputable online game company based in the U.S., for approximately €35.0 million. This strategic acquisition will bring additional world-class titles, including "Champions Online," "Star Trek Online" and "Neverwinter Nights," and other projects into the Company's diversified portfolio and pipeline.  It is also expected to help Perfect World further penetrate into the U.S. and European markets and further strengthen the Company's well established R&D and operational capabilities globally.

ADS Repurchase

In March 2011, the Company's Board authorized an ADS repurchase program to repurchase up to USD100 million of the Company's ADSs from March 2011 to March 2012.  As of August 21, 2011, the Company had repurchased an aggregate of 2,305,749 ADSs on the open market under this repurchase program.

Business Outlook

Based on the Company's current operations, total revenues for the third quarter of 2011 are expected to be between RMB756 million and RMB803 million, representing a range similar to the revenues in the second quarter of 2011, but still an increase of 15% to 22% on a year-over-year basis. As part of the normal product cycle, the Company plans to decelerate promotional activities for some of its existing games in the third quarter in order to lengthen the life cycle of existing games and maintain long-term sustainable growth.  Furthermore, because the Company normally focuses on fostering user traffic and further nurturing new games at the earliest stages, "Heaven Sword and Dragon Saber" is not expected to contribute significantly to revenues in the third quarter.  

Non-GAAP Financial Measures

To supplement the financial measures prepared in accordance with generally accepted accounting principals in the United States, or GAAP, this press release presents non-GAAP operating profit, non-GAAP net income attributable to the Company's shareholders and non-GAAP earnings per ADS by excluding share-based compensation charge from operating profit, 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 they exclude certain expenses that are not expected to result in cash payments. 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 is not reflected in the presentation of the non-GAAP financial measures. It should be considered in the overall evaluation of our 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. We compensate for these limitations by providing the relevant disclosure of our share-based compensation charge in our reconciliations to the most directly comparable GAAP financial measures, which should be considered when evaluating our performance.  These non-GAAP financial measures should be considered in addition to financial measures prepared in accordance with GAAP, but should not be considered 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

The Company will host a conference call and live webcast at 9:00pm Eastern Daylight Time on Monday, August 22, 2011 (9:00am Beijing time on Tuesday, August 23, 2011).

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, August 30, 2011.

Dial-in numbers for the replay are as follows:

- U.S. Toll Free Number

1-866-214-5335

- International Dial-in Number                

+61-2-8235-5000

   Conference ID: 7973 (PWRD)

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" and "Heaven Sword and Dragon Saber;" and an online casual game: "Hot Dance Party."  While a substantial portion of the revenues are generated in China, Perfect World's games have 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 also generates revenues from game operations in North America, Europe and Japan.  Perfect World plans to continue to explore new and innovative business models and remains deeply 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," "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 limited operating history, its 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 August 22, 2011, 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, Investor Relations & Corporate Communications   Tel: +86-10-5780-5700   Fax: +86-10-5780-5713 Email: ir@pwrd.com http://www.pwrd.com

Christensen Investor Relations Kathy Li Tel: +1-480-614-3036 Fax: +1-480-614-3033 Email: kli@christensenir.com

Teal Willingham Tel: +86-10-5826-4727 Fax: +86-10-5826-4838 Email: twillingham@christensenir.com

Perfect World Co., Ltd.

Unaudited Consolidated Balance Sheets

December 31,

June 30,

June 30,

2010

2011

2011

RMB

RMB

USD

Assets

Current assets

Cash and cash equivalents  

1,387,621,178

1,731,502,734

267,889,338

Restricted cash

4,849,614

6,000,000

928,290

Short-term investments

390,000,000

415,244,400

64,244,511

Accounts receivable, net

157,617,474

122,179,577

18,903,006

Due from related parties

2,127,500

557,500

86,254

Prepayment and other assets

83,369,296

69,534,572

10,758,037

Deferred tax assets

9,399,978

6,964,084

1,077,448

Assets held for sale

-

461,378,114

71,382,086

Total current assets

2,034,985,040

2,813,360,981

435,268,970

Non current assets

Equity investments

49,378,909

23,509,772

3,637,313

Time deposit

284,568,575

289,230,575

44,748,290

Restricted time deposit

121,721,425

123,719,425

19,141,243

Film and television cost

24,240,561

-

-

Property, equipment, and software, net

306,248,969

1,274,191,326

197,136,432

Construction in progress

911,395,229

8,133,518

1,258,377

Intangible assets, net

138,464,771

132,746,544

20,537,873

Goodwill

483,624,832

258,088,089

39,930,083

Prepayments and other assets

48,010,649

40,709,138

6,298,312

Deferred tax assets

2,690,344

2,746,382

424,906

Total assets

4,405,329,304

4,966,435,750

768,381,799

Liabilities and Shareholders' Equity

Current liabilities

Accounts payable

121,600,949

83,854,612

12,973,564

Advances from customers

146,203,059

84,699,476

13,104,274

Salary and welfare payable

154,136,724

123,981,923

19,181,855

Taxes payable

27,455,310

43,897,973

6,791,672

Accrued expenses and other liabilities

131,580,683

56,850,478

8,795,618

Share repurchase liability

-

14,544,306

2,250,221

Due to related parties

4,832,000

-

-

Deferred revenues

386,274,965

440,557,826

68,160,877

Deferred tax liabilities

47,037,398

44,594,047

6,899,365

Deferred government grants

300,000

6,000,000

928,290

Liabilities held for sale

-

90,608,695

14,018,519

Total current liabilities

1,019,421,088

989,589,336

153,104,255

Deferred revenues

26,320,224

26,981,074

4,174,375

Other long-term liabilities

-

9,116,265

1,410,422

Total liabilities

1,045,741,312

1,025,686,675

158,689,052

Shareholders' Equity

Ordinary shares (US$0.0001 par value,

10,000,000,000 shares authorized, 39,171,195

Class A ordinary shares issued and outstanding,

211,839,885 Class B ordinary shares issued and

outstanding as of  December 31, 2010;

10,000,000,000 shares authorized, 39,171,195

Class A ordinary shares issued and outstanding,

211,915,895 Class B ordinary shares issued and

209,234,150 Class B ordinary shares outstanding

as of June 30, 2011)

199,791

199,843

30,919

Additional paid-in capital

493,089,324

540,395,748

83,607,294

Treasury stock

-

(63,937,776)

(9,892,129)

Statutory reserves

239,264,390

239,264,390

37,017,775

Accumulated other comprehensive loss

(65,956,622)

(55,708,823)

(8,618,987)

Retained earnings

2,582,851,059

3,163,198,594

489,394,073

Total Perfect World Shareholders' Equity

3,249,447,942

3,823,411,976

591,538,945

Non-controlling interests

110,140,050

117,337,099

18,153,802

Total Shareholders' Equity

3,359,587,992

3,940,749,075

609,692,747

Total Liabilities and Shareholders' Equity

4,405,329,304

4,966,435,750

768,381,799

Perfect World Co., Ltd.

Unaudited Consolidated Statements of Operations

Three months ended

June 30,

March 31,

June 30,

June 30,

2010

2011

2011

2011

RMB

RMB

RMB

USD

Revenues

Online game operation revenues

533,291,689

646,197,034

712,140,470

110,178,768

Overseas licensing revenues

55,147,077

63,608,088

61,811,353

9,563,140

Other revenues

4,095,536

8,736,930

5,611,845

868,236

Total Revenues

592,534,302

718,542,052

779,563,668

120,610,144

Cost of revenues

Online game related cost

(96,866,795)

(107,921,220)

(113,683,909)

(17,588,599)

Other cost

(689,246)

(9,765)

-

-

Total cost of revenues

(97,556,041)

(107,930,985)

(113,683,909)

(17,588,599)

Gross profit

494,978,261

610,611,067

665,879,759

103,021,545

Operating expenses

Research and development expenses

(90,662,002)

(146,258,245)

(160,973,079)

(24,904,940)

Sales and marketing expenses

(120,320,472)

(103,705,026)

(121,441,164)

(18,788,762)

General and administrative expenses

(62,716,821)

(71,746,858)

(63,110,431)

(9,764,126)

Total operating expenses

(273,699,295)

(321,710,129)

(345,524,674)

(53,457,828)

Operating  profit

221,278,966

288,900,938

320,355,085

49,563,717

Other income / (expenses)

Share of loss from equity investments

(2,072,876)

(266,569)

(480,023)

(74,267)

Interest income

5,848,923

12,092,431

15,398,582

2,382,391

Others, net

850,720

(1,695,024)

16,013,083

2,477,463

Total other income

4,626,767

10,130,838

30,931,642

4,785,587

Profit before tax

225,905,733

299,031,776

351,286,727

54,349,304

Income tax expense

(29,574,598)

(33,667,091)

(38,610,452)

(5,973,614)

Income from continuing operations, net of tax

196,331,135

265,364,685

312,676,275

48,375,690

Income/(loss) from discontinued operations, net of tax

260,439

(1,550,386)

2,913,169

450,711

Net Income

196,591,574

263,814,299

315,589,444

48,826,401

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

43,467

(84,266)

1,028,058

159,056

Net income attributable to the Company's shareholders

196,635,041

263,730,033

316,617,502

48,985,457

Net earnings per share, basic

Continuing operations

0.79

1.06

1.25

0.20

Discontinued operations

0.00

(0.01)

0.01

0.00

Total earnings per share, basic

0.79

1.05

1.26

0.20

Net earnings per share, diluted

Continuing operations

0.74

1.01

1.19

0.19

Discontinued operations

0.00

(0.01)

0.01

0.00

Total earnings per share, diluted

0.74

1.00

1.20

0.19

Net earnings per ADS, basic

Continuing operations

3.92

5.28

6.24

0.97

Discontinued operations

0.01

(0.03)

0.06

0.01

Total earnings per share, basic

3.93

5.25

6.30

0.98

Net earnings per ADS, diluted

Continuing operations

3.71

5.02

5.92

0.92

Discontinued operations

0.00

(0.03)

0.06

0.01

Total earnings per share, diluted

3.71

4.99

5.98

0.93

Shares used in calculating basic net earnings per share

250,314,918

251,064,517

251,125,364

251,125,364

Shares used in calculating diluted net earnings per share

264,762,843

264,139,903

264,660,034

264,660,034

Amount attributable to the Company's shareholders:

Income from continuing operations, net of tax

196,426,690

265,129,709

313,553,624

48,511,429

Income/(loss) from discontinued operations, net of tax

208,351

(1,399,676)

3,063,878

474,028

Net income

196,635,041

263,730,033

316,617,502

48,985,457

Total share-based compensation cost included in:

Cost of revenues

(1,635,647)

(1,533,490)

(1,674,220)

(259,027)

Research and development expenses

(9,489,546)

(11,144,185)

(12,205,194)

(1,888,326)

Sales and marketing expenses

(3,718,909)

(3,558,980)

(4,105,454)

(635,175)

General and administrative expenses

(10,203,291)

(9,504,533)

(9,700,386)

(1,500,795)

Perfect World Co., Ltd.

Reconciliation of GAAP and Non-GAAP Results

Three months ended

June 30,

March 31,

June 30,

June 30,

2010

2011

2011

2011

RMB

RMB

RMB

USD

GAAP operating profit

221,278,966

288,900,938

320,355,085

49,563,717

Share based compensation charge

25,047,393

25,741,188

27,685,254

4,283,323

Non-GAAP operating profit

246,326,359

314,642,126

348,040,339

53,847,040

GAAP net income attributable to the Company's shareholders

196,635,041

263,730,033

316,617,502

48,985,457

Share based compensation charge

25,047,393

25,741,188

27,685,254

4,283,323

Non-GAAP net income attributable to the Company's shareholders

221,682,434

289,471,221

344,302,756

53,268,780

GAAP net earnings per ADS

- Basic

3.93

5.25

6.30

0.98

- Diluted

3.71

4.99

5.98

0.93

Non-GAAP net earnings per ADS

- Basic

4.43

5.76

6.86

1.06

- Diluted

4.19

5.48

6.50

1.01

ADSs used in calculating net earnings per ADS

- Basic

50,062,984

50,212,903

50,225,073

50,225,073

- Diluted

52,952,569

52,827,981

52,932,007

52,932,007

SOURCE Perfect World Co., Ltd.



RELATED LINKS

http://www.pwrd.com