UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2014
Commission File Number: 001-35645
China Mobile
Games and Entertainment Group Limited
Block A, 15/F
Huajian Building
233 Tianfu Road, Tianhe District
Guangzhou, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether
the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form
20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T
Rule 101(b)(7): ¨
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
|
|
|
China Mobile Games and Entertainment Group Limited |
|
|
By: |
|
/s/ Ken Fei Fu Chang |
Name: |
|
Ken Fei Fu Chang |
Title: |
|
Director and Chief Financial Officer |
Date: November 17, 2014
Exhibit Index
|
|
|
Exhibit
No. |
|
Description |
|
|
Exhibit 99.1 |
|
Press Release |
Exhibit 99.1
CMGE Reports Third Quarter 2014 Unaudited Financial Results
HONG KONG, November 17, 2014 China Mobile Games and Entertainment Group Limited (CMGE or the Company) (Nasdaq: CMGE), the
largest publisher and a leading developer of mobile games in China, today reported its unaudited financial results for the third quarter ended September 30, 2014.
Third Quarter 2014 Financial Highlights
|
|
|
Revenues were RMB357.6 million (US$58.3 million1), compared with RMB98.1 million in the third quarter of 2013 and RMB274.6 million in the second quarter of 2014.
Revenues were 264.5% higher year-over-year and 30.2% higher quarter-over-quarter. |
|
|
|
Operating income was RMB73.3 million (US$11.9 million), compared with operating loss of RMB1.9 million in the third quarter of 2013 and operating income of RMB43.6 million in the second quarter of 2014. Operating income
was RMB75.2 million higher year-over-year and 68.1% higher quarter-over-quarter. |
|
|
|
Pre-tax income was RMB74.8 million (US$12.2 million), compared with pre-tax income of RMB24.9 million in the third quarter of 2013 and RMB50.5 million in the second quarter of 2014. Pre-tax income was 200.4% higher
year-over-year and 48.1% higher quarter-over-quarter. |
|
|
|
Net income was RMB75.2 million (US$12.3 million), compared with net income of RMB25.6 million in the third quarter of 2013 and RMB54.9 million in the second quarter of 2014. Net income was 193.8% higher year-over-year
and 37.0% higher quarter-over-quarter. |
|
|
|
Non-GAAP2 net income, excluding (1) share-based compensation expenses and (2) independent committee investigation costs, was RMB82.8 million (US$13.5
million), compared with non-GAAP net income of RMB24.9 million in the third quarter of 2013 and non-GAAP net income of RMB63.1 million in the second quarter of 2014. Non-GAAP net income was 232.5% higher year-over-year and 31.2% higher
quarter-over-quarter. |
|
|
|
Basic and diluted earnings per American depositary share3 (ADS) were RMB2.42 (US$0.39) and RMB2.30 (US$0.38), respectively, compared with basic and
diluted earnings per ADS of RMB0.98 in the third quarter of 2013. Basic and diluted earnings per ADS were RMB1.76 and RMB1.66, respectively, in the second quarter of 2014. |
1 |
This announcement contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S.
dollars are made at a rate of RMB6.1380 to US$1.00, the effective noon buying rate as of September 30, 2014 in The City of New York for cable transfers of RMB as set forth in H.10 weekly statistical release of the Federal Reserve Board.
|
2 |
Non-GAAP measures and related reconciliations to GAAP measures are described in the accompanying sections titled About Non-GAAP Financial Measures and Reconciliation of Non-GAAP Financial Measures to
Comparable GAAP Measures at the end of this press release. |
3 |
One ADS represents 14 Class A ordinary shares of the Companys stock. |
Third Quarter Select Operating Data
|
|
|
Total paying user accounts4 for social games were 6.2 million, compared with 2.8 million in the third quarter of 2013 and 5.0 million in the second
quarter of 2014. Average revenue per paying user account (ARPU) for social games was RMB45.9, compared with RMB24.9 in the third quarter of 2013 and RMB40.1 in the second quarter of 2014. |
|
|
|
Total paying user accounts5 for single-player games (excluding single-player game bundles) were 4.0 million, compared with 2.6 million in the third quarter
of 2013 and 3.7 million in the second quarter of 2014. ARPU for single-player games (excluding single-player game bundles) was RMB17.2, compared with RMB4.3 in the third quarter of 2013 and RMB15.6 in the second quarter of 2014.
|
|
|
|
Total subscriptions6 for single-player game bundles were 0.6 million in the third quarter of 2014, compared with 1.6 million in the third quarter of 2013
and 0.9 million in the second quarter of 2014. Average revenue per subscription for single-player game bundles was RMB4.9, compared with RMB5.5 in the third quarter of 2013 and RMB3.7 in the second quarter of 2014. |
|
|
|
Average monthly active users (MAUs)7 for the third quarter of 2014 were 36.6 million, compared with 15.3 million in the third quarter of 2013
and 20.6 million in the second quarter of 2014. Average daily active users (DAUs) 8 for the third quarter of 2014 were 5.3 million, compared with 6.4 million in the
third quarter of 2013 and 3.7 million in the second quarter of 2014. |
We are delighted to see continued strong overall financial
performance in the third quarter of 2014 and, in particular, continuing growth in revenue, commented Mr. Ken Jian Xiao, CMGEs chief executive officer. We have had a productive quarter and I am pleased to update everyone with a
number of exciting developments and achievements with respect to our self-developed games, game publishing, intellectual property, user acquisitions, game engine and user community development businesses. We believe these developments and
achievements have positioned our company for continued high growth and strong financial performance.
Self-developed games:
In the third quarter, we launched our massively multiplayer online action role playing game (MMOARPG) The New Legend
and War Valley II
and has been intensifying its R&D efforts working on 17 self-developed products, including Naruto
, One-Piece
, Samurai Spirits
, Shaolin Temple
, Feng Zhong Qi Yuan
, Ikkyu San
, and Hello Kitty
. We plan to begin launching these self-developed products beginning in the fourth quarter of this year.
4 |
Total paying users for social games represent the number of users (as measured by user accounts) that have purchased in-game items for the relevant period, adjusted to eliminate double-counting of the same user
accounts. |
5 |
Total paying users for single-player games represents (i) the number of user accounts that have purchased in-game items for the relevant period, adjusted to eliminate double-counting of the same user account, and
(ii) the total number of games purchased through application stores. |
6 |
Total subscriptions represent the total number of monthly subscriptions to our game bundles offered through mobile network operators. A user who pays two subscription fees during one month to subscribe to different game
bundles would be counted as two subscriptions. |
7 |
MAUs represent the total number of user accounts that have logged-in to or played a game during a particular month, adjusted to eliminate double-counting of the same user account. Average MAUs for a particular period is
the average of the MAUs during that period. |
8 |
DAUs represent the total number of user accounts that have logged-in to or played a game during a particular day, adjusted to eliminate double-counting of the same user account. Average DAUs for a particular period is
the average of the DAUs during that period. |
In September, we launched our MMOARPG game, The New Legend
, for which we have obtained the IP rights from Shanda Games. The game has incorporated an interactive tool called YAYA Yu Yin to facilitate real time communication among players. The New Legend
was ranked number three in the iOS paid rankings, number seven in free rankings and number 20 in gross billings rankings with average DAUs of over 100,000 for a period of time in September, while gross billings for
October were more than RMB10 million. In addition, in October, our MMOARPG game, War Valley II
, was launched on four major Korean platforms and was ranked number 1 in free rankings in T-store, number 1 in download rankings in Google Play and number 1 in popularity rankings in T-store and Kakao Talk. Daily gross
billings for War Valley II
have reached over RMB0.5 million per day on Korean platforms since launch.
In addition, we will conduct closed beta testing
on our self-developed game Feng Zhong Qi Yuan
, for which we have obtained exclusive rights to base the game on the TV drama of the same name. The TV drama debuted on October 1, 2014 and has been very popular in the Chinese TV rankings. In addition to these new
product launches, our existing self-developed card games have continued to record strong growth. Our single-player games such as Er Zhan Xiong Ying
have been the driving growth in our single-player game category. We believe that the performance of our self-developed games in 2014 provide strong support for CMGEs position as one of the worlds top leaders
for mobile game development. For example, our self-developed single-player games revenue for the third quarter of 2014 has increased 244.7% compared to the prior quarter and 104.1% compared to the same quarter last year.
Publishing business:
In the third quarter, we placed
special emphasis on adding e-sports mobile games, including games with first person shooter (FPS), multiplayer online battle arena (MOBA) and dance themes. As an official mobile game title in the World E-sports Championship
Games (WECG), Crisis Action
, one of the worlds first FPS competitive mobile game, performed extremely well. Within 15 days of its launch, the games DAUs reached 1.8 million. In October, Crisis Action
generated monthly gross billings of over RMB10 million. Based on our self-developed IPs, The Last Battle
, an official MOBA mobile game title in the WECG, in the Heros Blade
series, underwent closed beta testing in October as well. The Hero Series has been continually successful so far with Super Heros
and Tian Tian Ying Xiong
becoming the drivers in the publishing business during the third quarter. Another game title in the Hero Series called The Heroes of the Three Kingdoms
will begin closed beta testing in November as well. In the third quarter, CMGE also launched card games such as Quan Min Huang Di
, based on the TV drama of Bu Bu Jing Qing
, a card game called Quan Min Feng Shen
, all of which are expected to contribute more revenue in the next quarter.
In addition, Uncharted Waters 5
, the title exclusively licensed from Tecmo Koei Games, underwent its first round of closed beta testing in August and has started a new round of testing in October. We have also licensed a 3D RPG game called
Dao Mu OL
to publish in mainland China, Hong Kong, Macau and Taiwan. Its closed beta testing will be conducted in November. Another 3D ARPG game called Wo Zhu San Guo
, for CMGE has obtained publishing rights in mainland China, Hong Kong, Macau, Taiwan and Korea, will undergo closed beta testing in November as well.
In the third quarter, CMGE launched five games overseas, including Chao Shen Xue Yuan
, Chao Shen Lian Meng
and Kan Wo 72 Bian
in Hong Kong, Macau and Taiwan. Chao Shen Xue Yuan
was ranked number 4 among the best-selling games in Taiwans Apple App Store. CMGE also launched Age of Tank
in Russia and Korea. In the fourth quarter, CMGE plans to launch Crisis Action
overseas and launch An Hei Chuang Shi Shen
and Qin Shi Ming Yue 2
(in cooperation with Sohu Chang You
in Hong Kong, Macau and Taiwan. CMGEs overseas business is expanding.
Intellectual property:
As announced during CMGEs new product launch press conference in August, we have already made a series of strategic partnerships with some of the
worlds top IP owners and game companies in the areas of animation, television, online fiction and classic games.
In the area of animation and
classic games, CMGE has established partnerships relating to One-Piece
and Ikkyu San
from Toei Animation, Naruto
from GREE, Uncharted Waters 5
from Tecmo Koei, and Samurai Spirits
from SNK Playmore, etc. We have also obtained the publishing rights in China for the Android version of King of Fighters 97
, Samurai Spirits II
and Metal Slug 2
from SNK Playmore. We have also obtained the publishing rights in China for 5 classic games from IGS, including San Guo Zhan Ji Feng Yun Zai Qi
, San Guo Zhan Ji 2 Qun Xiong Zheng Ba
, Xi You Shi E Zhuan
, Xing Yi Quan
and Ao Jian Kuang Dao
.
Recently, CMGE has been granted the mobile game adaptation rights to twelve well-known cartoon IPs, including Hello
Kitty
, from the Japanese company, Sanrio. CMGE has also been authorized to develop and publish, in mainland China, Hong Kong, Taiwan and Macau, mobile game based on twelve Sanrio characters, including Hello
Kitty
, Bad Badtz-Maru
, Kerokerokeroppi
, My Melody
, Kuromi
, Sugarbunnies
, Pompompurin
, Little Twin Stars
, Cinnamoroll
, U-Sa-Ha-Na
, Patty & Jimmy
and Charmmy Kitty
.
In the area of television, CMGE has obtained the exclusive right to produce mobile games based on the TV series Feng
Zhong Qi Yuan
, which is produced by top TV producer Tang Ren Ying Shi
in mainland China. Closed beta testing of this self-developed mobile game of the same title will start in late November.
In
the area of online fiction, CMGE, together with Wuxi Manhuang Internet Technology Company Limited, obtained the rights from Tencent to develop an MMOARPG game based on the famous online fiction Ze Tian Ji
, which is expected to be launched by the end of the first quarter of 2015.
In addition, we have also obtained rights from
the Shaolin Temple to develop mobile games with themes based on the Shaolin Temple.
CMGE has also been developing its own games based on the IP of
Heros Blade
, aspects of which are being produced by members of the former Blizzard team and the world-class team that previously produced League of Legends
and Fates Forever
. CMGE will continue to develop mobile games based on Heros Blade
. The Last Battle
, an official MOBA mobile game title in the WECG, is one of the games in the series.
User acquisition:
We have pre-installed our proprietary game center application, as well as a series of self-developed poker games on over 60 million handsets as of the end
of third quarter of 2014. The game center application has also been launched on many free Wi-Fi environments, including shopping malls, buses and railway stations. Although these Wi-Fi partnerships are still in the early stage, we believe our user
acquisition resulting from this strategic alliance with Chinese public Wi-Fi leaders will generate a positive impact in the upcoming few quarters.
Game engine and user community:
In the third quarter, our strategic partner, Beijing Super Flash Software Co. Ltd. launched its Mobimirage game engine (Mirage Engine)
and Kuai Ying Mobile Games Supplemental Publishing Platform (Publishing Platform)
. The Mirage Engine has already been connected to Tencents Wechat service to achieve higher functionality. The developer community surrounding Mirage Engine will serve as a platform for developers to conduct
technology exchange, technology support, business cooperation inquiries and as a way to announce official information. The construction of the developer community platform is largely complete and it has begun to be put in to use. The Publishing
Platform supports SDK from many major distribution channels, including, among others, Baidu, 360, UC, Dang Le, Kuai Yong and Xiaomi.
In August, CMGE
officially launched its 51PK game battle platform, which supports multi-screen interactive and real-time battles. In cooperation with SNK Playmore, CMGE has completed the development of King of Fighters 97
, which will soon be launched. More games will be developed, including Samurai Spirits II
and Metal Slug 2
.
In addition, Yunva Technology Co. Ltd., in which CMGE has a strategic investment, has combined YAYA Yu Yin and
WAYA Shi Pin into one product called YAYA Yu Yin 2.0. CMGE has incorporated YAYA Yu Yin 2.0s live interactive voice and video communication functions into its poker series and Jue Zhan Sha Cheng
. Moreover, in the many upcoming social games published by CMGE, we will incorporate the same function to facilitate real time communication among players.
Finally, during the second quarter, CMGE strategically invested in and entered into a strategic cooperation with Shenzhen Jin Huan Tian Lang Technology Co.
Ltd. (Jin Huan Tian Lang), a leading mobile poker game company in China. Jin Huan Tian Langs Wa Wa Le Yuan
platform has a history of over 10 years dedicated to establishing a social platform based on poker games with multiple social functions. In the third quarter, CMGE cooperated with Jin Huan Tian Lang to begin
cross-marketing and sharing resources and distribution channels, which we expect will enhance CMGEs leading position in mobile poker games.
According to the 2014 Second Quarter Mobile Game Market Analysis Report published by Analysys International, CMGE again ranks first among Chinas mobile
game publishers with 19.3% of market share in China (in terms of gross billings), an increase of 1.2% from the prior quarter. In August, CMGEs Crisis Action
, one of the worlds first FPS competitive mobile game, and Dance Everyday
, a unique 3D dance-themed game, were selected to be official mobile game titles in the WECG.
CMGE has seen positive results
from cooperation with the worlds top IP owners and game companies. We expect that this will in turn continue to increase revenues from both our self-developed games and our publishing business, concluded Mr. Xiao.
Mr. Ken Chang, CMGEs chief financial officer, added, I am pleased with our third quarter financial performance. Revenues increased by 30.2%
and net profit increased by 37.0% quarter-over-quarter. Our operating margin and net margin have expanded handsomely to 20.5% and 21.0%, respectively, from 15.9% and 20.0% during the previous quarter. Our operating data for both social games and
single-player games recorded impressive growth. Paying users for social games and single-player games increased by 24.0% and 8.1%, respectively, and ARPU for social games and single-player games increased by 14.5% and 10.3% respectively, compared to
the prior quarter.
Management Share Repurchase
CMGE has been informed that Mr. Shuling Ying, our chief operating officer, and Mr. Xiao have completed their individual purchases of RMB10 million
worth of CMGEs shares in line with CMGEs announcement dated August 18, 2014.
Third Quarter 2014 Results
Revenues
Total net revenues were RMB357.6 million
(US$58.3 million), an increase of 264.5% from RMB98.1 million during the same period last year and an increase of 30.2% from RMB274.6 million in the prior quarter. The sequential increase was mainly due to the continued success of our self-developed
game, Joyful Da Yin Jia
, as well as games in our publishing business, including the success of Super Hero
. The year-over-year increase was due to the strong growth of our self-developed games and our publishing business as well, driven by the increase in the number of paying users and ARPU, which, for our social games
paying users, increased 24.0% and 14.5% quarter-over-quarter, respectively. The growth of paying users for our social games was driven by newly published games such as Super Hero
and Tian Tian Ying Xiong
. Meanwhile, paying users and ARPU for our single-player games increased by 8.1% and 10.3% quarter-over-quarter, respectively.
Cost of Revenues
Cost of revenues was RMB125.6
million (US$20.5 million) during the third quarter of 2014, an increase of 207.1% from RMB40.9 million in the third quarter of 2013 and an increase of 17.4% from RMB107.0 million in the second quarter of 2014. The sequential and year-over-year
increases were primarily due to the increases in payments made to mobile carrier channels and revenue sharing to distribution channels as our overall revenue continued to grow.
CMGEs overall gross margin was 64.9% during the third quarter of 2014, compared with 58.3% in the third quarter of 2013 and 61.0% in the second quarter
of 2014. The quarter-over-quarter and year-over-year increases were mainly due to an increase in revenues compared to fixed costs, which mainly consist of the amortization of intangible assets and employee salaries. We have also been carefully
managing our variable costs which mainly consist of revenue sharing to distribution channels.
Operating Expenses
Operating expenses were RMB158.8 million (US$25.9 million) during the third quarter of 2014, compared with RMB59.0 million in the third quarter of 2013 and
RMB123.9 million in the second quarter of 2014. Operating expenses were 44.4% of revenues for the current quarter, which was comparable to 45.1% for the prior quarter. Operating expenses as a percentage of revenues decreased significantly
year-over-year from 60.1% due to economies of scale, which resulted in only a minor increase in fixed overheads despite a significant increase in revenues.
Selling expenses were RMB91.4 million (US$14.9 million) during the third quarter of 2014, compared with RMB34.2 million in the third quarter of 2013 and
RMB69.1 million in the prior quarter. Selling expenses as a percentage of revenues was 25.6%, comparable to 25.2% for the prior quarter and decreased from 34.9% for the same quarter last year. Selling expenses as a percentage of revenues decreased
year-over-year as our revenues increased significantly year-over-year.
General and administrative expenses were RMB34.9 million (US$5.7 million) during the third quarter of 2014,
compared with RMB10.5 million in the third quarter of 2013 and RMB32.2 million for the prior quarter. General and administrative expenses as a percentage of revenues were 9.8%, comparable to 11.8% in the prior quarter and 10.7% for the same quarter
last year.
Research and development expenses were RMB32.5 million (US$5.3 million) during the third quarter of 2014, compared with RMB14.2 million in the
third quarter of 2013 and RMB22.6 million in the prior quarter. Research and development expenses as a percentage of net revenues were 9.1% in the third quarter of 2014, a decrease from 14.5% in the third quarter of 2013 and comparable to that of
8.2% in the second quarter of 2014. The year-over-year decrease was due to a substantial increase in revenues.
Share-based compensation expenses totaled
RMB6.1 million (US$1.0 million) during the third quarter of 2014, compared with (RMB0.7 million) in the third quarter of 2013 and RMB7.2 million in the second quarter of 2014. Share-based compensation expenses were comparable to the prior quarter
while year-over-year there was an increase due to low share-based compensation resulting from a one-time reversal of share-based compensation for the forfeiture of warrants granted to a consultant last year.
Operating Income (Loss)
As a result of the above
factors, CMGEs operating income was RMB73.3 million (US$11.9 million) during the third quarter of 2014, compared with an operating loss of RMB1.9 million in the third quarter of 2013, RMB75.2 million higher year-over-year and an increase of
68.1% compared to operating income of RMB43.6 million in the second quarter of 2014.
Non-GAAP operating income excluding (1) share-based
compensation and (2) independent committee investigation costs was RMB80.9 million (US$13.2 million) during the third quarter of 2014, an increase of RMB83.5 million compared with a non-GAAP operating loss of RMB2.6 million in the third quarter
of 2013, and an increase of 56.2% compared with non-GAAP operating income of RMB51.8 million in the second quarter of 2014.
Other Income (Expenses)
There was no material other expenses during the third quarter of 2014. Comparatively, other income for the prior quarter at RMB2.9 million mainly
represented government grants and foreign exchange gain due to a stronger RMB exchange rate relative to the US dollar. Other income for the same quarter last year was the reversal of a contingent liability for the accrued tax liability of a
subsidiary which was disposed of.
Income Tax
CMGE had an income tax benefit of RMB0.4 million (US$0.1 million) for the third quarter of 2014, compared with an income tax benefit of RMB4.4 million in the
second quarter of 2014 and an income tax benefit of RMB0.7 million for the same quarter last year. The sequential decrease in income tax benefit was due to tax concessions that some of our subsidiaries were granted during the second quarter which
resulted in the reversal of the first quarters tax provisions in the second quarter. Minimal tax benefit was realized for the current quarter as our subsidiaries continued to benefit from tax concessions. The minimal tax benefit was realized
for the same quarter last year was due to the loss before income tax that was incurred for the nine months ended September 2013.
Net Income
Net income for the third quarter of 2014 was RMB75.2 million (US$12.3 million), compared with net income of RMB25.6 million in the third quarter of 2013
and net income of RMB54.9 million in the second quarter of 2014. Net income was 193.8% higher year-over-year and 37.0% higher quarter-over-quarter. Net income was higher sequentially and year-over-year because of higher operating profit as our
revenues increased while expenses increased to a lesser extent.
Non-GAAP net income excluding (1) share-based compensation and (2) independent
committee investigation costs was RMB82.8 million (US$13.5 million) during the third quarter of 2014, compared with a non-GAAP net income of RMB24.9 million in the third quarter of 2013 and non-GAAP net income of RMB63.1 million in the second
quarter of 2014.
Basic and Diluted Earnings per ADS
Basic and diluted earnings per ADS during the third quarter of 2014 were RMB2.42 (US$0.39) and RMB2.30 (US$0.38), respectively, compared with basic and diluted
earnings per ADS of RMB0.98 in the third quarter of 2013 and basic and diluted earnings per ADS during the second quarter of 2014 of RMB1.76 and RMB1.66, respectively. Non-GAAP basic and diluted earnings per ADS, excluding (1) share-based
compensation and (2) independent committee investigation costs, were RMB2.67 (US$0.43) and RMB2.54 (US$0.41), respectively, during the third quarter of 2014, compared with non-GAAP basic and diluted earnings per ADS of RMB0.98 in the third
quarter of 2013 and non-GAAP basic and diluted earnings per ADS during the second quarter of 2014 of RMB2.02 and RMB1.91, respectively.
Cash and
Cash Equivalents
As of September 30, 2014, CMGE had cash and cash equivalents of RMB385.2 million (US$62.8 million), and CMGEs
short-term investments were RMB42.3 million (US$6.9 million).
Ordinary Shares
CMGE had 437.8 million ordinary shares outstanding (both Class A and Class B ordinary shares, excluding the ordinary shares or the equivalent ADSs
issued to Bank of New York Mellon as a reservation for the future exercise of options or warrants) as of September 30, 2014, or the equivalent of 31.3 million ADSs outstanding.
Business Outlook
For the fourth quarter of 2014, CMGE
expects its total revenues to be between RMB380 million and RMB400 million. This forecast reflects CMGEs current and preliminary view on the estimated performance of its game portfolio and on the market and operational conditions, which
may fluctuate and are subject to change.
Conference Call
CMGEs management will host a conference call to discuss the results at 8:00 a.m. Eastern Daylight Time on November 17, 2014 (9:00 p.m. Beijing time
on the same day).
The dial-in details for the live conference call are:
|
|
|
U.S. Toll Free Dial-In |
|
+1 855-500-8701 |
Hong Kong Dial-In |
|
+852 3051-2745 |
China Dial-In |
|
400-120-0654 |
International Dial-In |
|
+65 6723-9385 |
Conference ID |
|
33958755 |
A telephone replay of the call will be available after the conclusion of the conference call at 11:00 a.m. Eastern Daylight
Time on November 17, 2014 through 07:59 a.m. Eastern Daylight Time on November 24, 2014. The dial-in details for the replay are:
|
|
|
U.S. Toll Free Dial-In |
|
+1 855-452-5696 |
International Dial In: |
|
+61 2-9003-4211 |
Conference ID |
|
33958755 |
A live webcast of the conference call will be available on the investor relations section of CMGEs website at:
http://ir.cmge.com/.
About CMGE
CMGE is the largest
publisher and a leading developer of mobile games in China with integrated capabilities across the mobile game value chain. Its fully integrated capabilities include the development, licensing, publishing, distribution and operation of
mobile games, primarily in China. Its social games are mainly developed for Android and iOS-based smartphones. CMGEs extensive distribution network includes its proprietary Game Center application, handset pre-installations, application stores
and web platforms and mobile network operators. The Companys stock is traded on NASDAQ under the symbol CMGE. For more corporate and product information, please visit CMGEs website at http://www.cmge.com.
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, confident and similar statements. CMGE may also make written or oral
forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, 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 CMGEs 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: our growth strategies as well as our business plans; our future development, results of
operations and financial condition; our ability to continue to develop new and attractive products and services; our ability to continue to develop new technologies or upgrade our existing technologies; our ability to attract and retain users and
customers and further enhance our brand recognition; the expected growth of and trends in the mobile game industry in China; PRC governmental policies and regulations relating to the mobile game industry in China; competition in the mobile
game industry; and general economic and business conditions in China. Further information regarding these and other risks is included in our registration statement on Form F-3, our annual report on Form 20-F and other documents filed with
the Securities and Exchange Commission. CMGE does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the
date of the press release, and CMGE undertakes no duty to update such information, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement CMGEs financial results presented in accordance with U.S. GAAP, the Company uses non-GAAP financial measures, which are adjusted from
results based on U.S. GAAP to exclude (1) share-based compensation expenses, (2) intangible assets impairment loss, and (3) independent committee investigation costs . Reconciliations of non-GAAP financial measures to U.S. GAAP
financial measures are set forth in tables at the end of this earnings release, which provide more details on the non-GAAP financial measures.
Non-GAAP
financial information is provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors overall understanding of the historical and current
financial performance of the Companys continuing operations and prospects for the future. Non-GAAP financial information should not be considered a substitute for or superior to U.S. GAAP results. In addition, calculations of this non-GAAP
financial information may be different from calculations used by other companies, and therefore comparability may be limited.
For investor and media
inquiries, please contact:
China Mobile Games and Entertainment Group Limited
Tel: +852 2700 6108
E-mail: ir@cmge.com
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of Renminbi (RMB) and U.S. Dollars (US$), except for number of shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
As of September 30, |
|
|
|
2013* |
|
|
2014 |
|
|
2014 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
249,126 |
|
|
|
385,234 |
|
|
|
62,762 |
|
Restricted cash |
|
|
15,725 |
|
|
|
|
|
|
|
|
|
Short-term investments |
|
|
51,772 |
|
|
|
42,283 |
|
|
|
6,889 |
|
Accounts receivable |
|
|
140,049 |
|
|
|
414,493 |
|
|
|
67,529 |
|
Prepayment and other current assets |
|
|
91,585 |
|
|
|
234,025 |
|
|
|
38,127 |
|
Amount due from related party |
|
|
6,097 |
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
|
1,100 |
|
|
|
1,103 |
|
|
|
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
555,454 |
|
|
|
1,077,138 |
|
|
|
175,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
13,085 |
|
|
|
23,122 |
|
|
|
3,767 |
|
Goodwill |
|
|
564,841 |
|
|
|
564,841 |
|
|
|
92,024 |
|
Intangible assets, net |
|
|
86,891 |
|
|
|
191,228 |
|
|
|
31,155 |
|
Prepayments |
|
|
23,000 |
|
|
|
18,801 |
|
|
|
3,063 |
|
Long-term investments, net |
|
|
2,000 |
|
|
|
118,165 |
|
|
|
19,251 |
|
Deferred tax assets |
|
|
2,714 |
|
|
|
2,840 |
|
|
|
462 |
|
Other non-current assets |
|
|
5,139 |
|
|
|
44,171 |
|
|
|
7,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets |
|
|
697,670 |
|
|
|
963,168 |
|
|
|
156,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
1,253,124 |
|
|
|
2,040,306 |
|
|
|
332,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank borrowing |
|
|
14,000 |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
59,170 |
|
|
|
145,939 |
|
|
|
23,776 |
|
Accrued expenses and other liabilities |
|
|
41,174 |
|
|
|
78,477 |
|
|
|
12,785 |
|
Deferred revenue |
|
|
12,413 |
|
|
|
21,217 |
|
|
|
3,457 |
|
Income tax payable |
|
|
1,851 |
|
|
|
3,487 |
|
|
|
568 |
|
Amounts due to related parties |
|
|
|
|
|
|
1,896 |
|
|
|
309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
128,608 |
|
|
|
251,016 |
|
|
|
40,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized tax benefits |
|
|
9,970 |
|
|
|
10,717 |
|
|
|
1,746 |
|
Deferred tax liabilities |
|
|
7,793 |
|
|
|
5,255 |
|
|
|
856 |
|
Other non-current liabilities |
|
|
2,000 |
|
|
|
2,000 |
|
|
|
326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
|
19,763 |
|
|
|
17,972 |
|
|
|
2,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
148,371 |
|
|
|
268,988 |
|
|
|
43,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezzanine equity |
|
|
|
|
|
|
|
|
|
|
|
|
Contingently redeemable ordinary shares (US$0.001 par value, 26,485,961 shares authorized; 26,485,961 and nil shares issued and
outstanding as of December 31, 2013 and September 30, 2014, respectively. Aggregate liquidation preference and redemption amount were RMB77,677 and nil as of December 31, 2013 and September 30, 2014, respectively) |
|
|
77,677 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary shares (US$0.001 par value, 750,000,000 shares authorized; 178,034,362 and 257,015,603 shares issued and
outstanding as of December 31, 2013 and September 30, 2014, respectively) |
|
|
1,121 |
|
|
|
1,607 |
|
|
|
262 |
|
Class B ordinary shares (US$0.001 par value, 250,000,000 shares authorized; 180,821,228 and 180,821,228 shares issued and outstanding
as of December 31, 2013 and September 30, 2014, respectively) |
|
|
1,179 |
|
|
|
1,179 |
|
|
|
192 |
|
Additional paid-in capital |
|
|
1,003,417 |
|
|
|
1,582,513 |
|
|
|
257,822 |
|
Retained earnings |
|
|
19,635 |
|
|
|
184,329 |
|
|
|
30,031 |
|
Accumulated other comprehensive income/(loss) |
|
|
122 |
|
|
|
(347 |
) |
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total China Mobile Games and Entertainment Group Limiteds equity |
|
|
1,025,474 |
|
|
|
1,769,281 |
|
|
|
288,250 |
|
Noncontrolling interests |
|
|
1,602 |
|
|
|
2,037 |
|
|
|
332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
1,027,076 |
|
|
|
1,771,318 |
|
|
|
288,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS EQUITY |
|
|
1,253,124 |
|
|
|
2,040,306 |
|
|
|
332,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Amounts for the year ended December 31, 2013 were derived from December 31, 2013 audited consolidated financial statements. |
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands of Renminbi (RMB) and U.S. Dollars (US$),
except for number of shares and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2013 |
|
|
June 30, 2014 |
|
|
September 30, 2014 |
|
|
September 30, 2014 |
|
|
September 30, 2013 |
|
|
September 30, 2014 |
|
|
September 30, 2014 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Net Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Games |
|
|
89,163 |
|
|
|
274,590 |
|
|
|
357,648 |
|
|
|
58,268 |
|
|
|
172,501 |
|
|
|
846,943 |
|
|
|
137,984 |
|
Handset design |
|
|
8,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues |
|
|
98,056 |
|
|
|
274,590 |
|
|
|
357,648 |
|
|
|
58,268 |
|
|
|
206,571 |
|
|
|
846,943 |
|
|
|
137,984 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Games |
|
|
(33,514 |
) |
|
|
(107,023 |
) |
|
|
(125,590 |
) |
|
|
(20,461 |
) |
|
|
(70,562 |
) |
|
|
(312,265 |
) |
|
|
(50,874 |
) |
Handset design |
|
|
(7,431 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,393 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
(40,945 |
) |
|
|
(107,023 |
) |
|
|
(125,590 |
) |
|
|
(20,461 |
) |
|
|
(101,955 |
) |
|
|
(312,265 |
) |
|
|
(50,874 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
57,111 |
|
|
|
167,567 |
|
|
|
232,058 |
|
|
|
37, 807 |
|
|
|
104,616 |
|
|
|
534,678 |
|
|
|
87,110 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses |
|
|
(34,221 |
) |
|
|
(69,107 |
) |
|
|
(91,436 |
) |
|
|
(14,897 |
) |
|
|
(59,041 |
) |
|
|
(217,408 |
) |
|
|
(35,420 |
) |
General and administrative expenses |
|
|
(10,533 |
) |
|
|
(32,249 |
) |
|
|
(34,917 |
) |
|
|
(5,689 |
) |
|
|
(41,781 |
) |
|
|
(90,326 |
) |
|
|
(14,716 |
) |
Research and development expenses |
|
|
(14,213 |
) |
|
|
(22,591 |
) |
|
|
(32,452 |
) |
|
|
(5,287 |
) |
|
|
(34,382 |
) |
|
|
(72,466 |
) |
|
|
(11,806 |
) |
Impairment of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,613 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
(1,856 |
) |
|
|
43,620 |
|
|
|
73,253 |
|
|
|
11,934 |
|
|
|
(33,201 |
) |
|
|
154,478 |
|
|
|
25,168 |
|
Interest income |
|
|
1,220 |
|
|
|
3,760 |
|
|
|
2,327 |
|
|
|
379 |
|
|
|
2,407 |
|
|
|
6,585 |
|
|
|
1,073 |
|
Income (loss) from equity method investment |
|
|
|
|
|
|
265 |
|
|
|
(780 |
) |
|
|
(127 |
) |
|
|
|
|
|
|
(515 |
) |
|
|
(84 |
) |
Other income |
|
|
14,383 |
|
|
|
2,881 |
|
|
|
34 |
|
|
|
6 |
|
|
|
15,565 |
|
|
|
5,457 |
|
|
|
889 |
|
Change in fair value of contingently returnable consideration assets |
|
|
11,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and noncontrolling interests |
|
|
24,910 |
|
|
|
50,526 |
|
|
|
74,834 |
|
|
|
12,192 |
|
|
|
(7,647 |
) |
|
|
166,005 |
|
|
|
27,046 |
|
Income tax benefit (expense) |
|
|
729 |
|
|
|
4,364 |
|
|
|
358 |
|
|
|
58 |
|
|
|
(886 |
) |
|
|
(1,269 |
) |
|
|
(207 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
25,639 |
|
|
|
54,890 |
|
|
|
75,192 |
|
|
|
12,250 |
|
|
|
(8,533 |
) |
|
|
164,736 |
|
|
|
26,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of contingently redeemable ordinary shares |
|
|
(929 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,254 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to shareholders |
|
|
24,710 |
|
|
|
54,890 |
|
|
|
75,192 |
|
|
|
12,250 |
|
|
|
(10,787 |
) |
|
|
164,736 |
|
|
|
26,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
|
(215 |
) |
|
|
348 |
|
|
|
(338 |
) |
|
|
(55 |
) |
|
|
357 |
|
|
|
43 |
|
|
|
7 |
|
Net income (loss) attributable to China Mobile Games and Entertainment Group Limiteds ordinary shareholders |
|
|
24,925 |
|
|
|
54,542 |
|
|
|
75,530 |
|
|
|
12,305 |
|
|
|
(11,144 |
) |
|
|
164,693 |
|
|
|
26,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
|
1,428 |
|
|
|
(103 |
) |
|
|
24 |
|
|
|
4 |
|
|
|
1,939 |
|
|
|
(469 |
) |
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
1,428 |
|
|
|
(103 |
) |
|
|
24 |
|
|
|
4 |
|
|
|
1,939 |
|
|
|
(469 |
) |
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
|
26,138 |
|
|
|
54,787 |
|
|
|
75,216 |
|
|
|
12,254 |
|
|
|
(8,848 |
) |
|
|
164,267 |
|
|
|
26,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to noncontrolling interests |
|
|
|
|
|
|
355 |
|
|
|
(337 |
) |
|
|
(55 |
) |
|
|
(52 |
) |
|
|
44 |
|
|
|
7 |
|
Comprehensive income (loss) attributable to China Mobile Games and Entertainment Group Limiteds ordinary
shareholders |
|
|
26,138 |
|
|
|
54,432 |
|
|
|
75,553 |
|
|
|
12,309 |
|
|
|
(8,796 |
) |
|
|
164,223 |
|
|
|
26,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per ADS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.98 |
|
|
|
1.76 |
|
|
|
2.42 |
|
|
|
0.39 |
|
|
|
(0.42 |
) |
|
|
5.51 |
|
|
|
0.90 |
|
Diluted |
|
|
0.98 |
|
|
|
1.66 |
|
|
|
2.30 |
|
|
|
0.38 |
|
|
|
(0.42 |
) |
|
|
5.17 |
|
|
|
0.84 |
|
Weighted average number of ADS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
23,182,083 |
|
|
|
31,072,626 |
|
|
|
31,151,151 |
|
|
|
31, 151,151 |
|
|
|
22,172,662 |
|
|
|
29,913,041 |
|
|
|
29,913,041 |
|
Diluted |
|
|
24,028,319 |
|
|
|
32,772,264 |
|
|
|
32,769,323 |
|
|
|
32,769,323 |
|
|
|
22,172,662 |
|
|
|
31,835,825 |
|
|
|
31,835,825 |
|
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands of Renminbi (RMB) and U.S. Dollars (US$))
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, 2013 |
|
|
June 30, 2014 |
|
|
September 30, 2014 |
|
|
September 30, 2014 |
|
|
September 30, 2013 |
|
|
September 30, 2014 |
|
|
September 30, 2014 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Net cash used in operating activities |
|
|
(4,840 |
) |
|
|
(184 |
) |
|
|
(62,679 |
) |
|
|
(10,212 |
) |
|
|
(7,166 |
) |
|
|
(86,421 |
) |
|
|
(14,080 |
) |
Net cash used in investing activities |
|
|
(25,606 |
) |
|
|
(152,075 |
) |
|
|
(47,526 |
) |
|
|
(7,743 |
) |
|
|
(47,944 |
) |
|
|
(264,095 |
) |
|
|
(43,026 |
) |
Net cash provided by financing activities |
|
|
152,376 |
|
|
|
19,718 |
|
|
|
5,419 |
|
|
|
883 |
|
|
|
152,416 |
|
|
|
486,710 |
|
|
|
79,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange rate effect on cash and cash equivalents |
|
|
1,039 |
|
|
|
(104 |
) |
|
|
21 |
|
|
|
4 |
|
|
|
233 |
|
|
|
(86 |
) |
|
|
(14 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
122,969 |
|
|
|
(132,645 |
) |
|
|
(104,765 |
) |
|
|
(17,068 |
) |
|
|
97,539 |
|
|
|
136,108 |
|
|
|
22,175 |
|
Cash and cash equivalents, beginning of the period |
|
|
103,306 |
|
|
|
622,644 |
|
|
|
489,999 |
|
|
|
79,830 |
|
|
|
128,736 |
|
|
|
249,126 |
|
|
|
40,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of the period |
|
|
226,275 |
|
|
|
489,999 |
|
|
|
385,234 |
|
|
|
62,762 |
|
|
|
226,275 |
|
|
|
385,234 |
|
|
|
62,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Measures
(Amounts in thousands of Renminbi (RMB) except for per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2013 |
|
|
For the three months ended June 30, 2014 |
|
|
For the three months ended September 30, 2014 |
|
|
|
GAAP |
|
|
Adjustment (a) |
|
|
Non-GAAP |
|
|
GAAP |
|
|
Adjustment (b) |
|
|
Non-GAAP |
|
|
GAAP |
|
|
Adjustment (b) |
|
|
Non-GAAP |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
Operating expenses |
|
|
58,967 |
|
|
|
749 |
|
|
|
59,716 |
|
|
|
123,947 |
|
|
|
(8,188 |
) |
|
|
115,759 |
|
|
|
158,805 |
|
|
|
(7,649 |
) |
|
|
151,156 |
|
Income (loss) from operations |
|
|
(1,856 |
) |
|
|
(749 |
) |
|
|
(2,605 |
) |
|
|
43,620 |
|
|
|
8,188 |
|
|
|
51,808 |
|
|
|
73,253 |
|
|
|
7,649 |
|
|
|
80,902 |
|
Operating margin |
|
|
-1.9 |
% |
|
|
|
|
|
|
-2.7 |
% |
|
|
15.9 |
% |
|
|
|
|
|
|
18.9 |
% |
|
|
20.5 |
% |
|
|
|
|
|
|
22.6 |
% |
Net income |
|
|
25,639 |
|
|
|
(749 |
) |
|
|
24,890 |
|
|
|
54,890 |
|
|
|
8,188 |
|
|
|
63,078 |
|
|
|
75,192 |
|
|
|
7,649 |
|
|
|
82,841 |
|
Net margin |
|
|
26.1 |
% |
|
|
|
|
|
|
25.4 |
% |
|
|
20.0 |
% |
|
|
|
|
|
|
23.0 |
% |
|
|
21.0 |
% |
|
|
|
|
|
|
23.2 |
% |
Net income attributable to CMGE |
|
|
24,925 |
|
|
|
(749 |
) |
|
|
24,176 |
|
|
|
54,542 |
|
|
|
8,188 |
|
|
|
62,730 |
|
|
|
75,530 |
|
|
|
7,649 |
|
|
|
83,179 |
|
Net margin attributable to CMGE |
|
|
25.4 |
% |
|
|
|
|
|
|
24.7 |
% |
|
|
19.9 |
% |
|
|
|
|
|
|
22.8 |
% |
|
|
21.1 |
% |
|
|
|
|
|
|
23.3 |
% |
Diluted earnings per ADS(b) |
|
|
0.98 |
|
|
|
|
|
|
|
0.98 |
|
|
|
1.66 |
|
|
|
|
|
|
|
1.91 |
|
|
|
2.30 |
|
|
|
|
|
|
|
2.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2013 |
|
|
For the nine months ended September 30, 2014 |
|
|
|
GAAP |
|
|
Adjustment (c) |
|
|
Non-GAAP |
|
|
GAAP |
|
|
Adjustment (b) |
|
|
Non-GAAP |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
Operating expenses |
|
|
137,817 |
|
|
|
(13,713 |
) |
|
|
124,104 |
|
|
|
380,200 |
|
|
|
(19,468 |
) |
|
|
360,732 |
|
Income (loss) from operations |
|
|
(33,201 |
) |
|
|
13,713 |
|
|
|
(19,488 |
) |
|
|
154,478 |
|
|
|
19,468 |
|
|
|
173,946 |
|
Operating margin |
|
|
-16.1 |
% |
|
|
|
|
|
|
-9.4 |
% |
|
|
18.2 |
% |
|
|
|
|
|
|
20.5 |
% |
Net income (loss) |
|
|
(8,533 |
) |
|
|
13,713 |
|
|
|
5,180 |
|
|
|
164,736 |
|
|
|
19,468 |
|
|
|
184,204 |
|
Net margin |
|
|
-4.1 |
% |
|
|
|
|
|
|
2.5 |
% |
|
|
19.5 |
% |
|
|
|
|
|
|
21.7 |
% |
Net income (loss) attributable to CMGE |
|
|
(11,144 |
) |
|
|
13,713 |
|
|
|
2,569 |
|
|
|
164,693 |
|
|
|
19,468 |
|
|
|
184,161 |
|
Net margin attributable to CMGE |
|
|
-5.4 |
% |
|
|
|
|
|
|
1.2 |
% |
|
|
19.4 |
% |
|
|
|
|
|
|
21.7 |
% |
Diluted earnings (loss) per ADS(d) |
|
|
-0.42 |
|
|
|
|
|
|
|
0.23 |
|
|
|
5.17 |
|
|
|
|
|
|
|
5.78 |
|
(a) |
Adjustment to exclude the share-based compensation expense of each period. |
(b) |
Adjustment to exclude the share-based compensation expense and independent committee investigation costs of each period. |
(c) |
Adjustment to exclude the share-based compensation expense and intangible assets impairment loss of each period. |
(d) |
1 ADS = 14 Ordinary Shares. |
(MM) (NASDAQ:CMGE)
Historical Stock Chart
From Oct 2024 to Nov 2024
(MM) (NASDAQ:CMGE)
Historical Stock Chart
From Nov 2023 to Nov 2024