omniture

Phoenix New Media Reports First Quarter 2011 Results

2011-06-23 00:38 2282

1Q11 Revenues Up 77.0% Year-Over-Year to RMB171.7 Million

1Q11 Revenues Up Sequentially By 8.5%

Live Conference Call to be Held at 8:00 AM U.S. Eastern Time, June 23

BEIJING, June 23, 2011 /PRNewswire-Asia/ -- Phoenix New Media Limited (NYSE: FENG), a leading new media company in China ("Phoenix New Media", "PNM" or the "Company"), today announced its unaudited financial results for the first quarter ended March 31, 2011.

First Quarter 2011 Highlights

  • Total revenues increased by 77.0% to RMB171.7 million (US$26.2 million) from RMB97.0 million in the first quarter of 2010. The increase was driven by a 118.1% increase in net advertising revenues and a 54.4% increase in paid service revenues on a year-over-year basis. Both net advertising revenues and paid service revenues also increased on a sequential basis.
  • Gross profit increased by 24.1% to RMB56.9 million (US$8.7 million) from RMB45.8 million in the first quarter of 2010.
  • Non-GAAP adjusted net income attributable to Phoenix New Media increased by 24.9% to RMB21.8 million (US$3.3 million) in the first quarter of 2011 from RMB17.5 million in the first quarter of 2010, and increased by 18.5% from RMB18.4 million in the fourth quarter of 2010.

Mr. Shuang Liu, Chief Executive Officer, stated, "We are very excited to announce strong first quarter 2011 financial results in both our advertising and paid services segments. Although the first quarter is typically the weakest quarter for advertising due to the seasonal effect of the Chinese holidays, we have continued to deliver sequential growth for net advertising revenues for nine consecutive quarters.

"According to iResearch, from December 2010 to March 2011 we continued to register strong growth in average daily unique visitors and monthly unique visitors of 24% and 23%, respectively. By continuing to enrich our content offerings across verticals like entertainment, fashion, auto and finance, as well as for our video platform, we continued to attract more visitors and garner greater traction with these visitors.

"In addition to leveraging our core strength in our content-driven online media platform, we remain dedicated to expanding our mobile media applications for smart phones and tablets, while also enhancing and improving our interactive features. We believe that our continued innovation will keep us at the forefront of optimizing our user experience while creating a more seamless interface between all of our destinations regardless of when, where or how users choose to view their desired content."

First Quarter 2011 Financial Results

REVENUES

Total revenues increased by 77.0% to RMB171.7 million (US$26.2 million) in the first quarter of 2011 from RMB97.0 million in the first quarter of 2010.

Net advertising revenues increased by 118.1% to RMB75.2 million (US$11.5 million) in the first quarter of 2011 from RMB34.5 million in the first quarter of 2010. Net advertising revenues also increased from RMB75.0 million in the fourth quarter of 2010 despite the first quarter being a seasonally weak quarter. The increase in net advertising revenues was primarily due to an increase in the number of advertisers, which grew to 231 in the first quarter of 2011 from 137 in the first quarter of 2010, as well as growth in average revenues per advertiser ("ARPA"), which increased to RMB0.33 million (US$0.05million) in the first quarter of 2011 from RMB0.25 million in the first quarter of 2010. Net advertising revenues are recognized net of advertising agency service fees.

Paid service revenues increased by 54.4% to RMB96.5 million (US$14.7 million) in the first quarter of 2011 from RMB62.5 million in the first quarter of 2010, and increased by 15.9% as compared to the fourth quarter of 2010 of RMB83.2 million. The increase in paid service revenues was primarily due to the growth in wireless value added service ("WVAS") revenues, which increased to RMB63.4 million (US$9.6million) in the first quarter of 2011 from RMB35.8 million in the first quarter of 2010, as a result of increased business volume. Revenues from video VAS increased to RMB8.9 million (US$1.4 million) in the first quarter of 2011 from RMB2.8 million in the first quarter of 2010, primarily as a result of an increase in the number of purchasers of both per-view-based and subscription-based mobile video services.

COST OF REVENUES AND GROSS PROFIT

Cost of revenues increased to RMB114.9 million (US$17.5 million) in the first quarter of 2011from RMB51.2 million in the first quarter of 2010. The increase was primarily due to an increase in WVAS revenues, which led to an increase in revenue sharing fees paid to telecom operators and channel partners, amounting to RMB52.9 million (US$8.0 million) in the first quarter of 2011, up from RMB24.0 million in the first quarter of 2010. The increase in cost of revenues also reflects the higher content and operational costs in the first quarter of 2011 of RMB44.7 million (US$6.8 million), which represents an increase from RMB17.7 million in the first quarter of 2010, primarily reflecting increased share-based compensation expenses associated with content production and advertising sales support staff.

For the first quarter of 2011, gross profit increased by 24.1% to RMB56.9 million (US$8.7 million) from RMB45.8 million in the first quarter of 2010. Gross margin was 33.1% in the first quarter of 2011 compared with 47.2% in the first quarter of 2010. The decline in gross margin resulted primarily from the significant increase in share-based compensation expenses and an increase in the revenue sharing fees associated with the WVAS business. Excluding the impact of share-based compensation expenses, gross margins would have been 42.2% as compared to 47.4% in the first quarter of 2010, and a sequential improvement from 40.0% in the fourth quarter of 2010.

OPERATING EXPENSES

Total operating expenses were RMB81.1 million (US$12.4 million) in the first quarter of 2011 as compared with RMB29.3 million in the first quarter of 2010. The increase was primarily attributable to increases in sales and marketing expenses, general and administration expenses and technology and product development expenses, which were primarily attributable to increases in staff costs due mainly to increases in share-based compensation expenses and in the number of personnel.

Total share-based compensation expenses, which are included in cost of revenues and operating expenses, increased to RMB48.0 million (US$7.3 million) as compared to RMB2.7 million in the first quarter of 2010. The significant increase in share-based compensation expenses was due to the grant of restricted shares and restricted share units to certain employees in March 2011.

NET INCOME/LOSS

Net loss attributable to Phoenix New Media was RMB26.2 million (US$4.0 million) in the first quarter of 2011, as compared to net income attributable to Phoenix New Media of RMB14.8 million in the first quarter of 2010.

Net loss attributable to ordinary shareholders was RMB588.8 million (US$89.9 million) in the first quarter of 2011, as compared to a net loss attributable to ordinary shareholders of RMB41.0 million in the first quarter of 2010. The increase in net loss attributable to ordinary shareholders was primarily attributable to an increase in accretion to Series A redeemable convertible preferred shares redemption value of RMB562.6 million (US$85.9 million) in the first quarter of 2011 as compared with RMB48.1 million in the first quarter of 2010 as a result of an increase in the fair value of ordinary shares. Diluted net loss per ADS (1) in the first quarter of 2011 was RMB12.92 (US$1.97) as compared with RMB1.02 in the first quarter of 2010. The accretion to Series A redeemable convertible preferred shares redemption value and income allocation expense to participating preferred shares were non-recurring charges related to the preferred shares which were automatically converted to ordinary shares upon the completion of our initial public offering on May 17, 2011.

Adjusted net income attributable to Phoenix New Media (non-GAAP), which excludes share-based compensation expenses, increased by 24.9% to RMB21.8 million (US$3.3 million) in the first quarter of 2011 from RMB17.5 million in the first quarter of 2010. Adjusted net margin (non-GAAP) was 12.7% in the first quarter of 2011 as compared to 11.6% in the fourth quarter of 2010 and 18.0% in the first quarter of 2010. Adjusted net income attributable to Phoenix New Media per diluted ADS (non-GAAP) was RMB0.48 (US$0.07) in the first quarter of 2011, which increased by 10.4% as compared to RMB0.43 in the first quarter of 2010.

An explanation of the Company's non-GAAP financial measures is included in the section entitled "Use of Non-GAAP Financial Measures" below, and the related reconciliations to GAAP financial measures are presented in the accompanying financial statements.

Business Outlook

For the second quarter of 2011, the Company expects its net advertising revenues to be between RMB110 million to RMB112 million, which represents growth of approximately 142% to 146% from the second quarter of 2010, and 46% to 49% growth, approximately, sequentially compared to this first quarter.

Paid service revenues are expected to be between RMB106 million to RMB109 million, which represents 35% to 39% growth, approximately, from the second quarter of 2010, and 10% to 13% growth, approximately, sequentially compared to this first quarter.

As a result, total revenues are expected to be between RMB216 million to RMB221 million, which represents 74% to 78% growth, approximately, from the second quarter of 2010, and 26% to 29% growth, approximately, sequentially from this first quarter. These forecasts reflect the Company's current and preliminary view on the market and operational conditions, which may be subject to change.

Recent Developments

The Company successfully completed its initial public offering and listing of 12,767,500 ADSs on the New York Stock Exchange on May 12, 2011. The underwriters of the initial public offering subsequently exercised their over-allotment option to purchase an additional 1,915,125 ADSs on June 8, 2011. The Company raised net proceeds of US$137.2 million from the offering. The Company's estimated expenses in connection with the offering were US$4.0 million.

Upon the completion of the initial public offering, all of the Company's outstanding convertible redeemable preferred shares were automatically converted into ordinary shares. In addition, immediately prior to the completion of the initial public offering, all of the Company's ordinary shares held by Phoenix Satellite Television (BVI) Holding Limited were re-designated as Class B ordinary shares and all of the Company's other outstanding ordinary shares, as well as its authorized but unissued ordinary shares, were re-designated as Class A ordinary shares. Each of the Company's Class B ordinary shares is entitled to 1.3 votes and each of the Class A ordinary shares is entitled to one vote on all matters subject to a shareholders' vote. Class B ordinary shares may be converted into Class A ordinary shares on a one-to-one basis, while Class A ordinary shares may not, under any circumstances, be converted into Class B ordinary shares. Apart from voting and conversion rights, the Company's Class A ordinary shares and Class B ordinary shares carry equal rights.

On May 18, 2011, the Company held its first video strategy press conference in Beijing. During the press conference, the Company launched its "Project Fengming", through which it plans to implement a differentiated video business strategy by establishing an online viewing, aggregation and distribution platform for news and information videos.

Conference Call Information

The Company will hold a conference call at 8:00 a.m. Eastern Time on June 23, 2011 (8:00 p.m. Beijing / Hong Kong time on June 23, 2011) to discuss its first quarter 2011 financial results and operating performance.

To participate in the call, please dial into one of the following telephone numbers below and use the participant passcode "ifeng" before the call starts:

U.S. Toll Free:

 

1-800-573-4840

 

 

Hong Kong Toll Free:

 

852-3002-1672

 

 

International Toll Free:

 

1-617-224-4326

 

 

China:

 

108008521490,

 

 

 

108001202655,

 

 

 

4008811629 (for mobile users)

 

 

Participant passcode:

 

ifeng (43364)

 

 

 

 


A webcast of the conference call will be available through the Company's investor relations website at http://ir.ifeng.com. Please go to the website at least fifteen minutes early to register or install any necessary audio software.

The replay of the call will be accessible through June 30, 2011 by dialing the following numbers:

U.S. Toll Free:

 

1-888-286-8010

 

 

International:

 

1-617-801-6888

 

 

Password:

 

57686985

 

 

 

 


Use of Non-GAAP Financial Measures

To supplement the consolidated financial statements presented in accordance with the United States Generally Accepted Accounting Principles ("GAAP"), Phoenix New Media uses adjusted net income, gross margin excluding share-based compensation, adjusted net margin and adjusted net income per diluted ADS, each of which is a non-GAAP financial measure. Adjusted net income is net income/(loss) attributable to Phoenix New Media excluding share-based compensation expenses. Gross margin excluding share-based compensation expenses is gross profit with share-based compensation expenses added back, divided by total revenues; adjusted net margin is adjusted net income divided by total revenues; and adjusted net income per diluted ADS is adjusted net income divided by the weighted average diluted number of ADS. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation adds clarity to the constituent parts of its performance. The Company reviews adjusted net income together with net income/(loss) to obtain a better understanding of its operating performance. It uses this non-GAAP financial measure for planning and forecasting and measuring results against the forecast. The Company believes that using several measures to evaluate its business allows both management and investors to assess the company's performance against its competitors and ultimately monitor its capacity to generate returns for its investors. The Company also believes that non-GAAP adjusted net income is useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of adjusted net income has material limitations as an analytical tool. One of the limitations of using non-GAAP adjusted net income is that it does not include all items that impact the Company's net income/(loss) for the period. In addition, because adjusted net income is not calculated in the same manner by all companies, it may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider adjusted net income in isolation from or as an alternative to net income/(loss) prepared in accordance with U.S. GAAP.

Exchange Rate

The reporting currency of the Company is Renminbi ("RMB") but, for the convenience of the reader, the amounts for the three months ended March 31, 2011 are presented in U.S. dollars ("USD"). Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.5483 to US$1.00, the noon buying rate in effect on March 31, 2011 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.

About Phoenix New Media Limited

Phoenix New Media Limited (NYSE: FENG) is the leading new media company providing premium content on an integrated platform across Internet, mobile and TV channels in China. Having originated from a leading global Chinese language TV network based in Hong Kong, Phoenix TV, PNM enables consumers to access professional news and other quality information and share user-generated content on the Internet and through their mobile devices. PNM's platform includes its ifeng.com channel, consisting of its ifeng.com website, its video channel, comprised of its dedicated video vertical and video services and applications, and its mobile channel, including its mobile Internet website and mobile Internet and value-added services ("MIVAS").

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of 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 business outlook and quotations from management in this announcement, as well as Phoenix New Media's strategic and operational plans, contain forward-looking statements. Phoenix New Media may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission ("SEC") on Forms 20−F and 6−K in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Phoenix New Media's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company's goals and strategies; the Company's future business development, financial condition and results of operations; the expected growth of the online and mobile advertising, online video and mobile paid service markets in China; the Company's reliance on online advertising and MIVAS for the majority of its total revenues; the Company's expectations regarding demand for and market acceptance of its services; the Company's expectations regarding the retention and strengthening of its relationships with advertisers, partners and customers; fluctuations in the Company's quarterly operating results; the Company's plans to enhance its user experience, infrastructure and service offerings; the Company's reliance on mobile operators in China to provide most of its MIVAS; changes by mobile operators in China to the their policies for MIVAS; competition in its industry in China; and relevant government policies and regulations relating to the Company. Further information regarding these and other risks is included in its registration statement on Form F−1, as amended, filed with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Phoenix New Media does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

Note

 

 

1. "ADS" is American Depositary Share. Each ADS represents eight ordinary shares.

 

 

 



For investor and media inquiries please contact:

 

 

Phoenix New Media Limited

 

 

Lily Q. Liu

 

 

Tel: +86-10-8445-8218

 

 

Email: ir@ifeng.com

 

 

 

 

ICR, LLC

 

 

Jeremy Peruski

 

 

Tel: +1 (646) 405-4883

 

 

Jeremy.peruski@icrinc.com

 

 

 



Phoenix New Media Limited

 

 

Consolidated Balance Sheets

 

 

(Amounts in thousands, except for number of shares and ADS and per share and per ADS data)

 

 

 

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

 

2010

 

 

2011

 

 

2011

 

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

287,173

 

 

 

257,998

 

 

 

39,399

 

 

 

Accounts receivable, net

 

 

77,043

 

 

 

85,156

 

 

 

13,004

 

 

 

Amounts due from related parties

 

 

16,487

 

 

 

56,592

 

 

 

8,642

 

 

 

Prepayment and other current assets

 

 

19,389

 

 

 

23,377

 

 

 

3,570

 

 

 

Deferred tax assets

 

 

613

 

 

 

515

 

 

 

79

 

 

 

Total current assets

 

 

400,705

 

 

 

423,638

 

 

 

64,694

 

 

Non current assets:

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

24,111

 

 

 

27,091

 

 

 

4,137

 

 

 

Intangible assets, net

 

 

2,363

 

 

 

2,775

 

 

 

424

 

 

 

Note receivable

 

 

17,600

 

 

 

17,442

 

 

 

2,664

 

 

 

Other non-current assets

 

 

2,483

 

 

 

2,200

 

 

 

336

 

 

 

Total non-current assets

 

 

46,557

 

 

 

49,508

 

 

 

7,561

 

 

Total assets

 

 

447,262

 

 

 

473,146

 

 

 

72,255

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

54,115

 

 

 

69,033

 

 

 

10,542

 

 

 

Amounts due to related parties

 

 

43,477

 

 

 

34,013

 

 

 

5,194

 

 

 

Advances from customers

 

 

7,781

 

 

 

8,475

 

 

 

1,294

 

 

 

Taxes payable

 

 

9,970

 

 

 

8,458

 

 

 

1,292

 

 

 

Salary and welfare payable

 

 

26,064

 

 

 

21,778

 

 

 

3,326

 

 

 

Accrued expenses and other current liabilities

 

 

7,147

 

 

 

11,372

 

 

 

1,737

 

 

 

Total current liabilities

 

 

148,554

 

 

 

153,129

 

 

 

23,385

 

 

 

Long-term liabilities

 

 

3,483

 

 

 

4,066

 

 

 

621

 

 

Total liabilities

 

 

152,037

 

 

 

157,195

 

 

 

24,006

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A convertible redeemable preferred shares (US$0.01
  par value, aggregate liquidation value of RMB 246 million
  and RMB 250 million as of December 31, 2010 and March
  31, 2011, respectively)

 

 

390,183

 

 

 

952,786

 

 

 

145,501

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares (US$0.01 par value, 870 million shares
  authorized, 363,497,237 shares issued and outstanding as at
  December 31, 2010 and March 31, 2011)

 

 

25,140

 

 

 

25,140

 

 

 

3,839

 

 

 

Statutory reserves

 

 

10,314

 

 

 

10,314

 

 

 

1,575

 

 

 

Accumulated deficit

 

 

(129,411)

 

 

 

(670,208)

 

 

 

(102,348)

 

 

 

Accumulated other comprehensive income

 

 

(1,001)

 

 

 

(2,081)

 

 

 

(318)

 

 

 

Total shareholders’ deficit

 

 

(94,958)

 

 

 

(636,835)

 

 

 

(97,252)

 

 

Total liabilities, mezzanine equity and shareholders’ equity

 

 

447,262

 

 

 

473,146

 

 

 

72,255

 

 

 

 

 

 

 

 

 

 

 

 



Phoenix New Media Limited

 

 

Consolidated Statements of Operations

 

 

(Amounts in thousands, except for number of shares and ADS and per share and per ADS data)

 

 

 

 

For the three months ended

 

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

 

 

2010

 

 

2010

 

 

2011

 

 

2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net advertising revenues

 

 

34,497

 

 

 

75,034

 

 

 

75,230

 

 

 

11,488

 

 

 

 Paid service revenues

 

 

62,517

 

 

 

83,237

 

 

 

96,508

 

 

 

14,738

 

 

 

Total revenues

 

 

97,014

 

 

 

158,271

 

 

 

171,738

 

 

 

26,226

 

 

 

Cost of revenues

 

 

(51,187)

 

 

 

(95,195)

 

 

 

(114,875)

 

 

 

(17,542)

 

 

 

Gross profit

 

 

45,827

 

 

 

63,076

 

 

 

56,863

 

 

 

8,684

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Sales and marketing expenses

 

 

(14,911)

 

 

 

(25,382)

 

 

 

(41,991)

 

 

 

(6,413)

 

 

 

 General and administrative expenses

 

 

(8,340)

 

 

 

(15,163)

 

 

 

(19,323)

 

 

 

(2,951)

 

 

 

 Technology and product  development expenses

 

 

(6,085)

 

 

 

(9,556)

 

 

 

(19,792)

 

 

 

(3,022)

 

 

 

Total operating expenses

 

 

(29,336)

 

 

 

(50,101)

 

 

 

(81,106)

 

 

 

(12,386)

 

 

 

Income/(Loss) from operations

 

 

16,491

 

 

 

12,975

 

 

 

(24,243)

 

 

 

(3,702)

 

 

 

Other income/(expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Interest income

 

 

95

 

 

 

165

 

 

 

221

 

 

 

34

 

 

 

 Foreign currency exchange gain/(loss)

 

 

433

 

 

 

136

 

 

 

(171)

 

 

 

(26)

 

 

 

 Others, net

 

 

(30)

 

 

 

829

 

 

 

643

 

 

 

98

 

 

 

Net Income/(Loss) before tax

 

 

16,989

 

 

 

14,105

 

 

 

(23,550)

 

 

 

(3,596)

 

 

 

 Income taxes expenses

 

 

(2,234)

 

 

 

(2,624)

 

 

 

(2,685)

 

 

 

(410)

 

 

 

Net income/(loss) attributable to  Phoenix New Media

 

 

14,755

 

 

 

11,481

 

 

 

(26,235)

 

 

 

(4,006)

 

 

 

 Accretion to convertible redeemable preferred share
    redemption value

 

 

(48,093)

 

 

 

(21,081)

 

 

 

(562,603)

 

 

 

(85,916)

 

 

 

 Income allocation to participating  preferred shares

 

 

(7,654)

 

 

 

(4,573)

 

 

 

-

 

 

 

-

 

 

 

Net loss attributable to ordinary shareholders

 

 

(40,992)

 

 

 

(14,173)

 

 

 

(588,838)

 

 

 

(89,922)

 

 

 

Net loss per ordinary share—basic and diluted

 

 

(0.13)

 

 

 

(0.04)

 

 

 

(1.61)

 

 

 

(0.25)

 

 

 

Weighted average number of  ordinary shares used in
  compution, basic and diluted

 

 

322,345,437

 

 

 

327,045,493

 

 

 

364,639,188

 

 

 

364,639,188

 

 

 

Net loss per ADS—basic and diluted

 

 

(1.02)

 

 

 

(0.35)

 

 

 

(12.92)

 

 

 

(1.97)

 

 

 

Weighted average number of  ADS used in compution,
  basic and diluted

 

 

40,293,180

 

 

 

40,880,687

 

 

 

45,579,899

 

 

 

45,579,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Reconciliations from net income/(loss) attributable to PNM to adjusted net income attributable to PNM (non-GAAP), adjusted net margin (non-GAAP) and adjusted net income attributable to PNM per ADS (non-GAAP)

 

 

 

For the three months ended

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

 

2010

 

 

2010

 

 

2011

 

 

2011

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

(Amounts in thousands, except for number of shares and ADS and per share and per ADS data)

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

Net income/(loss) attributable to  PNM

 

 

14,755

 

 

 

11,481

 

 

 

(26,235)

 

 

 

(4,006)

 

 

Add back: Share-based compensation expenses

 

 

2,698

 

 

 

6,917

 

 

 

48,034

 

 

 

7,335

 

 

Adjusted net income attributable to PNM (non-GAAP)

 

 

17,453

 

 

 

18,398

 

 

 

21,799

 

 

 

3,329

 

 

Adjusted net margin (non-GAAP)

 

 

18.0%

 

 

 

11.6%

 

 

 

12.7%

 

 

 

12.7%

 

 

Adjusted net income attributable to PNM per ADS
  (non-GAAP), basic and diluted

 

 

0.43

 

 

 

0.45

 

 

 

0.48

 

 

 

0.07

 

 

Weighted average number of  ADS used in compution,
  basic and diluted

 

 

40,293,180

 

 

 

40,880,687

 

 

 

45,579,899

 

 

 

45,579,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Includes share-based compensation expenses as follows:

 

 

 

For the three months ended  

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

 

2010

 

 

2010

 

 

2011

 

 

2011

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

(Amounts in thousands)

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

Cost of revenues

 

 

180

 

 

 

161

 

 

 

15,636

 

 

 

2,388

 

 

Sales and marketing expenses

 

 

592

 

 

 

917

 

 

 

14,423

 

 

 

2,203

 

 

General and administrative expenses

 

 

1,755

 

 

 

5,722

 

 

 

9,048

 

 

 

1,381

 

 

Technology and product  development expenses

 

 

171

 

 

 

117

 

 

 

8,927

 

 

 

1,363

 

 

Total

 

 

2,698

 

 

 

6,917

 

 

 

48,034

 

 

 

7,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Source: Phoenix New Media Limited
Related Stocks:
NYSE:FENG
collection