Tencent Announces 2014 Third Quarter Results



Similar documents
TENCENT ANNOUNCES 2015 FIRST QUARTER RESULTS

TENCENT ANNOUNCES 2014 FOURTH QUARTER AND ANNUAL RESULTS

TENCENT ANNOUNCES 2006 FOURTH QUARTER AND ANNUAL RESULTS Martin Lau Appointed As Executive Director

Tencent Holdings Limited Incorporated in the Cayman Islands with limited liability

King Reports Second Quarter 2014 Results, Announces $150 Million Special Dividend

King Reports First Quarter 2014 Results

Tian Ge Interactive Holdings Limited

Q Financial Results and Key Metrics

AGILYSYS FISCAL 2016 SECOND QUARTER REVENUE INCREASES 13% TO $29.6 MILLION INCLUSIVE OF 35% YEAR OVER YEAR INCREASE IN SUBSCRIPTION REVENUE

Baidu Announces Third Quarter 2008 Results

Phoenix New Media Reports Second Quarter 2015 Unaudited Financial Results

JD.com Announces Third Quarter 2014 Results

Baidu Announces Second Quarter 2015 Results

Consolidated Statement of Profit or Loss (in million Euro)

Baidu Announces Fourth Quarter and Fiscal Year 2011 Results

ANNOUNCEMENT OF THE RESULTS FOR THE THREE AND NINE MONTHS ENDED 30 SEPTEMBER 2011

WuXi PharmaTech Announces Second-Quarter 2014 Results

Smart & Final Stores, Inc. Reports First Quarter 2016 Financial Results

Baidu Announces Second Quarter 2014 Results

Consolidated Statement of Profit or Loss (in million Euro)

Consolidated Statement of Profit or Loss (in million Euro)

How To Report Third Quarter 2013 Results From Tomtom.Com

Third Quarter 2015 Financial Highlights:

Baidu Announces First Quarter 2015 Results

INFORMATION SERVICES GROUP ANNOUNCES SECOND QUARTER FINANCIAL RESULTS

SanDisk Corporation Preliminary Condensed Consolidated Statements of Operations (in thousands, except per share amounts, unaudited)

Baidu Announces Fourth Quarter and Fiscal Year 2015 Results

DELL INC. Condensed Consolidated Statement of Income and Related Financial Highlights (in millions, except per share data and percentages) (unaudited)

China Distance Education Holdings Limited Reports First Quarter Fiscal Year 2016 Financial Results

Belden Reports Record Revenues in the Second Quarter 2014

of Non-GAAP Financial Measures below. 1 For more information about the non-gaap financial measures contained in this press release, please see Use

T-Mobile USA Reports Third Quarter 2012 Financial Results Net Customer Growth in the Third Quarter; Continued Year-on-Year Churn Improvements

Results PostNL Q1 2015

Contact Christopher Mecray D Christopher.Mecray@axaltacs.com

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

China Cord Blood Corporation Reports Financial Results for the Second Quarter and First Half of Fiscal 2016

TomTom reports first quarter 2012 results

HTC CORPORATION 2Q15 BUSINESS REVIEW. CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

Earnings Release Q3 FY 2015 April 1 to June 30, 2015

Alibaba Group Announces December Quarter 2014 Results

Monster Worldwide Reports Third Quarter 2015 Results

China Cord Blood Corporation Reports Financial Results for the First Quarter of Fiscal 2016

Silicon Motion Announces Results for the Period Ended December 31, 2015

Financial Results. siemens.com

ELECTRONIC ARTS REPORTS Q2 FY14 FINANCIAL RESULTS

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

TomTom reports second quarter 2013 results

Electronic Arts Inc. Q3 FY 2016 Results. January 28, 2016

THE WALT DISNEY COMPANY REPORTS RECORD QUARTERLY EARNINGS FOR THE FIRST QUARTER OF FISCAL 2016

Alphabet Announces Fourth Quarter and Fiscal Year 2015 Results

CHANGE IN PRESENTATION CURRENCY

AL MEERA CONSUMER GOODS COMPANY (Q.S.C.) DOHA - QATAR

N E W S R E L E A S E

China Clean Energy Announces Third Quarter 2011 Financial Results

NOMAD FOODS LIMITED ANNOUNCES FINANCIAL RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2016

HOPKINTON, Mass., April 24, HIGHLIGHTS:

NEWS CORPORATION REPORTS SECOND QUARTER RESULTS FOR FISCAL 2016

Alibaba.com Announces Full Year 2008 Results. Strong performance despite global economic crisis Paying members up 41%, revenue up 39%, EPS up 31%

COTT ANNOUNCES FIRST QUARTER 2012 RESULTS AND SHARE REPURCHASE PROGRAM FOR UP TO $35 MILLION IN COMMON SHARES

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results

How To Understand How Twitter Works

TOTAL REVENUES OF 88.7 MILLION EBITDA OF 20.3 MILLION PROFIT OF 8.9 MILLION

FIRST QUARTER 2015 CONFERENCE CALL AND WEBCAST NYSE:DDD

Consolidated balance sheet

NORWEGIAN CRUISE LINE HOLDINGS LTD. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except share and per share data)

Sapiens results in the first quarter represent a solid start to achieving our financial targets for the full year.

IIJ Announces First Six Months Financial Results for the Fiscal Year Ending March 31, 2013

Zynga Q1 14 Financial Results April 23, 2014

RR Media Reports Record Full-Year Revenues of $131.2 Million for 2014; Up 8% vs. 2013

THE WALT DISNEY COMPANY REPORTS THIRD QUARTER AND NINE MONTHS EARNINGS FOR FISCAL 2015

ARM Holdings plc Consolidated balance sheet - IFRS

Staples, Inc. Announces First Quarter 2016 Performance

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

Salesforce Announces Fiscal 2016 First Quarter Results Becomes First Enterprise Cloud Computing Company to Reach $6 Billion Revenue Run Rate

September Quarter 2014 Results

CHINA ENERGY ENGINEERING CORPORATION LIMITED*

Helmut Engelbrecht, Chief Executive of URENCO Group, commenting on the half-year results, said:

1Q12 2Q12* 3Q12* 4Q12 1Q13 2Q13** Sales growth 12.9% 13.6% 13.6% 14.1% 13.7% 12.5%

Fiscal Responsibilities of a Pharmaceutical Division

Year ended 31 Dec 2009

Boyaa Interactive International Limited

Holloway Lodging Corporation. Interim Consolidated Condensed Financial Statements (Unaudited) June 30, 2015 (in thousands of Canadian dollars)

IBM REPORTS 2014 FOURTH-QUARTER AND FULL-YEAR RESULTS

Accenture Reports Third-Quarter Fiscal 2015 Results. -- Revenues of $7.8 billion, up 0.4% in U.S. dollars and 10% in local currency --

Kingsoft Corporation Limited 金 山 軟 件 有 限 公 司

HP Q4 FY15 Earnings Announcement

FINANCIAL SUPPLEMENT December 31, 2015

CHINA DISTANCE EDUCATION HOLDINGS LIMITED ANNOUNCES FISCAL THIRD QUARTER 2008 RESULTS

Ternium Announces First Quarter 2015 Results

Results PostNL Q3 2014

First quarter 2015 results

(incorporated in the Cayman Islands with limited liability) (Stock Code: 1128 and Debt Stock Code: 5983) INSIDE INFORMATION

As of December 31, As of December 31, Assets Current assets:

Q1 FY2004 Consolidated Results

ASMPT ANNOUNCES 2013 INTERIM RESULTS * * * Net Profits Surged 28 Times Over The First Quarter

FOR IMMEDIATE RELEASE

IIJ Announces Full Year and Fourth Quarter Financial Results for the Fiscal Year Ended March 31, 2013

Transcription:

For Immediate Release Tencent Announces 2014 Third Quarter Results Hong Kong, November 12, 2014 Tencent Holdings Limited ( Tencent or the Company, SEHK 00700), a leading provider of comprehensive Internet services in China, today announced the unaudited consolidated results for the third quarter of 2014 ended September 30, 2014. Key Highlights Total revenues were RMB19,808 million (USD3,220 million 1 ), an increase of 28% over the third quarter of year ended September 30, 2013( YoY ). Gross profit was RMB12,641 million (USD2,055 million), an increase of 49% YoY. Gross margin increased to 64% from 55% for the third quarter of 2013. Operating profit was RMB7,515 million (USD1,221 million), an increase of 56% YoY. Operating margin increased to 38% from 31% for the third quarter of 2013. Profit for the period was RMB5,676 million (USD923 million), an increase of 46% YoY. Net margin increased to 29% from 25% for the third quarter of 2013. Profit attributable to equity holders of the Company was RMB5,657 million (USD919 million), an increase of 46% YoY. Basic earnings per share 2 were RMB0.612 and diluted earnings per share 2 were RMB0.605. On a non-gaap basis 3, excluding share-based compensation, deemed disposal gains, amortization of intangible assets and impairment provision: - Operating profit was RMB8,264 million (USD1,343 million), an increase of 55% YoY while operating margin increased to 42% from 34% for the third quarter of 2013. - Profit for the quarter was RMB6,483 million (USD1,054 million), an increase of 47% YoY while net margin increased to 33% from 28% for the third quarter of 2013. - Profit attributable to equity holders of the Company was RMB6,433 million (USD1,046 million), an increase of 47% YoY. - Basic earnings per share were RMB0.696 and diluted earnings per share were RMB0.688. Mr. Ma Huateng, Chairman and CEO of Tencent, said, We achieved another quarter of solid growth in our platforms, revenue and earnings. Our online advertising business expanded particularly swiftly, as we deployed targeted performance-based advertising on Mobile Qzone and Weixin Official Accounts. Given our traffic leadership and logged-in relationship with users, together with the proven scale of performance-based advertising services in China and overseas, we see ample scope for growth in our performance-based advertising business. During the quarter, we also retained our industry leadership in mobile and PC games, increased the market share of our app store YingYongBao significantly, and reinvigorated our subscription products via enhanced mobile privileges. Looking forward, we will deepen our partnerships with vertical leaders and continue to invest in our platforms, products, and people. ----------------------------- 1 Figures stated in USD are based on USD1 to RMB6.1525 2 EPS was stated after taking into account the effect of Share Subdivision. Comparative figures have been restated on the assumption that the Share Subdivision had been in place in prior periods. 3 Since the first quarter of 2014, we have included gains/losses on disposals of investees and businesses in the non-gaap adjustment. Comparative figures have been restated to conform to the new presentation. Page 1 of 9

Financial Review Value Added Services (VAS). On a YoY basis, revenues increased by 38% to RMB16,047 million for the third quarter of 2014. Online games revenues increased by 34% to RMB11,324 million. This primarily reflected revenue growth in PC client games, driven by our major titles, recently launched titles and increased contributions from international markets. Revenues from smart phone games integrated with Mobile QQ and Weixin also grew, with an expanded user base and full quarter revenue contribution compared to the same period last year. Social networks revenues increased by 47% to RMB4,723 million, due to increased item sales on mobile platforms and renewed growth of subscription revenues, as we enhanced our mobile privileges and mobile user experience for QQ Membership, Super VIP and Qzone subscription service. Online advertising. On a YoY basis, revenues increased by 76% to RMB2,440 million for the third quarter of 2014. This was driven by: (1) an increase in revenues from video advertising, due to underlying viewer growth and the non-recurring impact of airing the Voice of China 3 and FIFA World Cup content; and (2) enhanced revenues from performance-based social advertising, primarily due to Mobile Qzone. ecommerce transactions. On a YoY basis, revenues decreased by 81% to RMB459 million for the third quarter of 2014. This primarily reflected a traffic shift to JD.com following our strategic transaction with JD.com in March 2014, and the repositioning of our Yixun business from principal to marketplace operations, resulting in a significant decline in revenues from principal ecommerce transactions. Other Key Financial Information Share-based compensation was RMB698 million for the third quarter of 2014, up 46% YoY. EBITDA was RMB8,174 million, up 55% YoY. Adjusted EBITDA was RMB8,720 million, up 56% YoY. Capital expenditure was RMB1,060 million for the third quarter of 2014, down 35% YoY. For the third quarter of 2014, free cash flow was RMB6,974 million, up 69% YoY. Net cash position was RMB21,283 million down 38% YoY, as we continue to invest for the long term, with strategic investments in mobile game developers and offline-to-online service providers. The fair market value of our listed associates and Available-for-Sale financial assets totaled RMB61 billion at the end of the third quarter of 2014. Business Review and Outlook Divisional and Product Highlights Key platform statistics: - MAU of QQ was 820 million, an increase of 1% YoY. - Smart device MAU of QQ was 542 million, an increase of 36% YoY. - PCU of QQ was 217 million, an increase of 22% YoY. - Combined MAU of Weixin and WeChat were 468 million, an increase of 39% YoY. - MAU of Qzone was 629 million, an increase of 1% YoY. - Smart device MAU of Qzone was 506 million, an increase of 26% YoY. - Fee-based VAS registered subscriptions were 89 million, stable YoY. Page 2 of 9

Key Platforms In the third quarter of 2014, QQ and Qzone benefited from further growth in mobile user base and enhanced user engagement. For QQ, smart device MAU increased by 36% YoY to 542 million at the end of the quarter. Mobile QQ experienced enhanced popularity of location-based groups and growth in the user base of Mobile QQ Wallet. New lifestyle services, including shopping, restaurant deals and health monitoring, were integrated with Mobile QQ to deepen its connection with users daily lives. For Qzone, smart device MAU increased by 26% YoY to 506 million at the end of the quarter. Combined MAU of Weixin and WeChat reached 468 million at the end of the third quarter of 2014, representing YoY growth of 39%. We deepened user interaction with the launch of a short video sharing feature, and we improved content discovery through integrated in-application search. Weixin Payment gained popularity as we focused on enhancing its functionalities. We extended the shake function to enhance the real-time engagement of Weixin users with TV programmers, such as the Voice of China 3, via interactive games and social sharing. Our media platforms extended their leadership, supported by robust growth in mobile traffic. Tencent Video achieved significant user growth and deepened user engagement through enriched content, enhanced content management and product innovation. We realigned our organisational resources to better focus on video and mobile, and to leverage our strengths by integrating news and social media. VAS In the third quarter of 2014, our social networks business benefited from YoY growth in item sales on our mobile platforms. Revenue growth at our subscription services improved, reflecting our enhancements to mobile privileges and mobile user experience for QQ Membership, Super VIP and Qzone subscription service. Our online games business continued to expand. For PC client games, the quarter saw a healthy YoY revenue increase as we benefited from growth in major titles, recently launched titles and higher contributions from international markets. For mobile games, we consolidated our position as China s leading publisher for smart phone games. We worked with more third-party developers on new titles and achieved encouraging results. For instance, Modoo Marble was ranked the most downloaded game in China s ios App Store in August 2014, and Candy Crush Saga became the most downloaded game in September 2014, according to App Annie. Total revenues generated from smart phone games integrated with Mobile QQ and Weixin amounted to approximately RMB2.6 billion in the third quarter of 2014, representing a strong year-on-year increase but a sequential revenue decline in the quarter primarily due to delayed launches of upgrades, flowing from the mandated introduction of guest access options in these games. The integration of guest access options was largely completed in October 2014. Looking ahead, we aim to enrich our PC and mobile game portfolios with new titles in different genres. Online advertising Our online advertising business achieved rapid YoY revenue growth in the third quarter of 2014, driven by video advertising and performance-based social advertising. The growth in video advertising reflected underlying viewer growth and the non-recurring impact of airing the Voice of China 3 and FIFA World Cup content, while mobile performance-based social advertising benefited from news feed advertising inventory on Mobile Qzone and, to a lesser extent, from advertising on Weixin Official Accounts. Approximately 45% of our performance-based advertising revenues was generated on mobile platforms in the third quarter of 2014. Page 3 of 9

ecommerce Transactions In the third quarter of 2014, our ecommerce transactions business continued to experience a significant drop in revenues and costs, though a sequential improvement in gross profit. This reflected a traffic shift to JD.com following our strategic transaction with JD.com in March 2014, and the repositioning of our Yixun business from principal to marketplace operations. For other detailed disclosure, please refer to our website www.tencent.com/ir. # # # Page 4 of 9

About Tencent Tencent uses technology to enrich the lives of Internet users. Every day, hundreds of millions of people communicate, share experiences, consume information, seek entertainment, and shop online through our integrated platforms. Our diversified services include QQ, Weixin and WeChat for communications; Qzone for social networking; QQ Game Platform for online games; QQ.com for information; as well as our ecommerce services. Our company was founded in Shenzhen in 1998 and went public on the Main Board of the Hong Kong Stock Exchange in 2004. The Company has been one of the 50 constituent stocks of the Hang Seng Index since June 10, 2008, under stock code 00700. We seek to evolve with the Internet by investing in innovation, providing a hospitable environment for our partners, and staying close to our users. For enquiries, please contact: Investor: Catherine Chan Tel: (86) 755 86013388 ext 88369/ (852) 3148 5100 Email: cchan#tencent.com Angie Chang Tel: (86) 755 86013388 ext 73951/ (852) 3148 5100 Email: angiechang#tencent.com Media: Canny Lo Limin Chen Tel: (86) 755 86013388 ext 66630/ (852) 3148 5100 Email: cannylo#tencent.com Tel: (86) 755 86013388 ext 56011 Email: liminchen#tencent.com Non-GAAP Financial Measures To supplement the consolidated results of the Company prepared in accordance with IFRS, certain non-gaap financial measures, including non-gaap operating profit, non-gaap operating margin, non-gaap profit for the period, non-gaap net margin and non-gaap profit attributable to equity holders of the Company,non-GAAP basic EPS and non-gaap diluted EPS, have been presented in this press release. These unaudited non-gaap financial measures should be considered in addition to, not as a substitute for, measures of the Company's financial performance prepared in accordance with IFRS. In addition, these non-gaap financial measures may be defined differently from similar terms used by other companies. The Company's management believes that the non-gaap financial measures provide investors with useful supplementary information to assess the performance of the Company s core operations by excluding certain non-cash items and certain impact of acquisitions. Forward-Looking Statements This press release contains forward-looking statements relating to the business outlook, forecast business plans and growth strategies of the Company. These forward-looking statements are based on information currently available to the Company and are stated herein on the basis of the outlook at the time of this press release. They are based on certain expectations, assumptions and premises, some of which are subjective or beyond our control. These forward-looking statements may prove to be incorrect and may not be realized in future. Underlying the forward-looking statements is a large number of risks and uncertainties. Further information regarding these risks and uncertainties is included in our other public disclosure documents on our corporate website. Page 5 of 9

CONSOLIDATED INCOME STATEMENT RMB in millions, unless specified 3Q2014 3Q2013 3Q2014 2Q2014 Revenues 19,808 15,535 19,808 19,746 VAS 16,047 11,635 16,047 15,713 Online advertising 2,440 1,390 2,440 2,064 ecommerce transactions 459 2,359 459 1,324 Others 862 151 862 645 Cost of revenues (7,167) (7,036) (7,167) (7,574) Gross profit 12,641 8,499 12,641 12,172 Gross margin 64% 55% 64% 62% Interest income 452 336 452 406 Other gains, net 118 66 118 691 Selling and marketing expenses (1,906) (1,465) (1,906) (1,973) General and administrative expenses (3,790) (2,621) (3,790) (3,453) Operating profit 7,515 4,815 7,515 7,843 Operating margin 38% 31% 38% 40% Finance (costs), net (317) (22) (317) (354) Share of (losses)/ profits of associates and joint ventures (139) 39 (139) 23 Profit before income tax 7,059 4,832 7,059 7,512 Income tax expense (1,383) (955) (1,383) (1,686) Profit for the period 5,676 3,877 5,676 5,826 Net margin 29% 25% 29% 30% Attributable to: Equity holders of the Company 5,657 3,867 5,657 5,836 Non-controlling interests 19 10 19 (10) Non-GAAP profit attributable to equity holders of the Company 6,433 4,371 6,433 5,874 Earnings per share (GAAP) - basic (RMB) 0.612 0.421 0.612 0.632 - diluted (RMB) 0.605 0.414 0.605 0.623 Page 6 of 9

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME RMB in millions, unless specified 3Q2014 3Q2013 3Q2014 2Q2014 Profit for the period 5,676 3,877 5,676 5,826 Other comprehensive income, net of tax: Items that may be subsequently reclassified to profit or loss Share of other comprehensive income of associates Net (losses)/gains from changes in fair value of available-for-sale financial assets 30-30 5 (959) 2,233 (959) 730 Currency translation differences (15) 30 (15) (11) Total comprehensive income for the period 4,732 6,140 4,732 6,550 Attributable to: Equity holders of the Company 4,711 6,128 4,711 6,556 Non-controlling interests 21 12 21 (6) OTHER FINANCIAL INFORMATION RMB in millions, unless specified 3Q2014 3Q2013 2Q2014 EBITDA (a) 8,174 5,257 8,018 Adjusted EBITDA (a) 8,720 5,601 8,445 Adjusted EBITDA margin (b) 44% 36% 43% Interest expense 266 99 224 Net cash (c) 21,283 34,400 22,485 Capital expenditures (d) 1,060 1,621 917 Note: (a) EBITDA consists of operating profit less interest income, and plus other gains/losses, net, and plus depreciation of fixed assets and investment properties and amortisation of intangible assets. Adjusted EBITDA consists of EBITDA plus equity-settled share-based compensation expenses. (b) Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by revenues. (c) Net cash represents period end balance and is calculated as cash and cash equivalents, term deposits, minus borrowings and notes payable. (d) Capital expenditures consist of additions (excluding business combinations) to fixed assets, construction in progress, land use rights and intangible assets (excluding game and other content licences). Page 7 of 9

CONSOLIDATED STATEMENT OF FINANCIAL POSITION In RMB millions (unless otherwise stated) Sep 30 2014 Jun 30 2014 ASSETS Non-current assets Fixed assets 8,231 8,336 Construction in progress 2,806 2,510 Investment properties 269 270 Land use rights 822 802 Intangible assets 4,331 4,181 Interests in associates 49,817 42,604 Investment in joint ventures 18 18 Deferred income tax assets 289 317 Available-for-sale financial assets 13,735 14,180 Prepayments, deposits and other assets 1,194 1,263 Term deposits 4,931 6,719 86,443 81,200 Current assets Inventories 154 656 Accounts receivable 4,293 4,185 Prepayments, deposits and other assets 7,660 7,291 Term deposits 17,195 18,139 Restricted cash 6,696 6,523 Cash and cash equivalents 33,454 32,639 69,452 69,433 Total assets 155,895 150,633 EQUITY Equity attributable to the Company s equity holders Share capital - - Share premium 4,062 3,601 Shares held for share award schemes (1,312) (898) Other reserves 3,623 4,523 Retained earnings 68,413 62,756 74,786 69,982 Non-controlling interests 608 493 Total equity 75,394 70,475 LIABILITIES Non-current liabilities Borrowings 5,537 4,030 Notes payable 24,207 26,192 Deferred income tax liabilities 2,176 1,917 Long-term payables 1,272 1,227 Deferred revenue 3,732 3,966 Current liabilities 36,924 37,332 Accounts payable 7,441 8,362 Other payables and accruals 14,966 13,517 Borrowings 2,710 4,790 Notes payable 1,843 - Current income tax liabilities 1,123 839 Other tax liabilities 541 649 Deferred revenue 14,953 14,669 43,577 42,826 Total liabilities 80,501 80,158 Total equity and liabilities 155,895 150,663 Page 8 of 9

RECONCILIATIONS OF IFRS TO NON-GAAP RESULTS RMB in millions, unless specified As reported Equity-settled share-based compensation Cash-settled share-based compensation (a) Adjustments (Gains)/Losses on deemed disposals/ disposals(b) three months ended Sep 30 2014 Amortisation of intangible assets(c) Impairment provision(d) Non-GAAP Operating profit 7,515 546 152 (159) 15 195 8,264 Operating margin 38% 42% Profit for the period 5,676 546 152 (162) 76 195 6,483 Net margin 29% 33% Profit attributable to equity holders 5,657 536 137 (162) 74 191 6,433 three months ended Sep 30 2013 Operating profit 4,815 344 134 (5) 38-5,326 Operating margin 31% 34% Profit for the period 3,877 344 134 (5) 58-4,408 Net margin 25% 28% Profit attributable to equity holders 3,867 340 119 (5) 50-4,371 three months ended Jun 30 2014 Operating profit 7,843 427 160 (1,082) 15 325 7,688 Operating margin 40% 39% Profit for the period 5,826 427 160 (1,052) 204 325 5,890 Net margin 30% 30% Profit attributable to equity holders 5,836 418 145 (1,052) 202 325 5,874 Note: (a) Including put options granted to employees of investees on their shares and shares to be issued under investees share-based incentive plans which can be acquired by the Group, and other incentives (b) (Gains)/losses, net on deemed disposals of investees and disposals of investees and businesses (c) Amortisation of intangible assets resulting from acquisitions, net of related deferred tax (d) Impairment provision for associates,available-for-sale financial assets and intangible assets arising from acquisitions Page 9 of 9