CMGE Reports Third Quarter 2013 Unaudited Financial Results

HONG KONG, Nov. 15, 2013 (GLOBE NEWSWIRE) -- China Mobile Games and Entertainment Group Limited (Nasdaq:CMGE) ("CMGE" or the "Company"), a leading mobile game company in China, today reported its unaudited financial results for the third quarter ended September 30, 2013.

Third Quarter 2013 Financial Highlights

  • Revenues were RMB98.1 million (US$16.0 million1), 125.0% and 36.3% increases compared with RMB43.6 million in the third quarter of 2012, and RMB72.0 million in the second quarter of 2013, respectively. The sequential quarterly growth in revenue is largely due to the increased revenue in social games and the expansion of the Company's third-party game publishing business.
  • Net income was RMB25.6 million (US$4.2 million) for the third quarter of 2013, compared with net income of RMB1.6 million in the third quarter of 2012 and net loss of RMB12.6 million in the second quarter of 2013.
  • Non-GAAP2 net income, which excludes share-based compensation expenses, was RMB24.9 million (US$4.1 million) in the third quarter of 2013, compared with non-GAAP net income of RMB6.7 million in the third quarter of 2012 and non-GAAP net loss of RMB3.9 million in the second quarter of 2013.
  • Basic and diluted earnings per American Depositary Share3 ("ADS") in the third quarter of 2013 were RMB0.98(US$0.16), compared with basic and diluted earnings per ADS of RMB0.04 in the third quarter of 2012 and basic and diluted loss per ADS of RMB0.66 in the second quarter of 2013.

Third Quarter Select Operating Data

  • Total paying user accounts for social games were 2.8 million in the third quarter of 2013, compared with 67,995 in the third quarter of 2012 and 1.4 million in the second quarter of 2013. Average revenue per paying user account ("ARPU") for social games was RMB24.9 in the third quarter of 2013, compared with RMB199.9 in the third quarter of 2012 and RMB20.8 in the second quarter of 2013.
  • Total subscriptions4 for single-player game bundles were 1.6 million in the third quarter of 2013, compared with 1.2 million in the third quarter of 2012 and 2.0 million in the second quarter of 2013. Average revenue per subscription for single-player game bundles was RMB5.5, compared with RMB4.1 in the third quarter of 2012 and RMB5.2 in the second quarter of 2013.
  • Total paying user accounts5 for single-player games (excluding single-player game bundles) were 2.6 million in the third quarter of 2013, compared with 9.8 million in the third quarter of 2012 and 3.9 million in the second quarter of 2013. ARPU for single-player games, excluding single-player game bundles, was RMB4.3 in the third quarter of 2013, compared with RMB2.9 in the third quarter of 2012 and RMB3.3 in the second quarter of 2013.

"We started 2013 with three key priorities: First, we wanted to establish a leading position in third-party mobile game publishing. Second, we wanted to significantly grow our portfolio of popular self- developed social games and third, we wanted to bring the quarterly result to profitability within this year. I am pleased to report that by the end of the first nine months of 2013, we have met all of our objectives," said Mr. Ken Jian Xiao, Chief Executive Officer of CMGE.

"We reported record quarterly revenue and strong growth on both a sequential and year-over-year basis, demonstrating our success in transitioning to developing and publishing smartphone games. Further evidence of this successful transition is CMGE's number one position ranking in mobile game publishing in China (based on revenue) in the third quarter of 2013 according to Analysys International, a leading independent research firm on the technology, media and telecom industries in China. This is a significant achievement for our Company given that we started the publishing business approximately 12 months ago.

"Currently, four games in our portfolio are leading revenue generators. Our self-developed social game Joyful Zha Jin Hua, the first social poker game in our Joyful poker game series, reached over RMB10.0 million in revenue during every month of the third quarter, a significant milestone given that the game launched only nine months ago in February. The other three games in our portfolio are third-party games for which we have exclusive licensing agreements, including Monster Island, Wu Xia Q Zhuan and a Ninja-themed card game.

"Our third-party game publishing business has continued to expand significantly and currently represents 32% of games revenue. Since the launch of this business in the fourth quarter of 2012, we have published more than 50 third-party social games, including 23 games for which we have exclusive licensing agreements. Many of the games that we publish are currently ranked in the top 10 in terms of total downloads on major app stores and gaming platforms, such as Qihoo 360, 91.com and Android Market.

"In addition, we launched our self-developed MMORPG game War Valley in mid-July and it was recognized as the 2013 Golden Plume Award in November, building on the previous awards received this year for War Valley including the Online Game Award for Excellence by the Global Mobile Game Confederation, Top 10 Mobile Game award by the Global Mobile Internet Conference and Best Mobile Game of 2013 by International Golden Finger Tip. We believe these awards demonstrate our expertise in self-developing social games. Many overseas publishers are interested in War Valley, and we are on track to adapt the game for a few other Asian countries during the fourth quarter of 2013.

"CMGE's leading position in mobile game publishing is further demonstrated by the strong capabilities established in publishing, operating, sales and technology to support and help further expand our third-party publishing business. For publishing, CMGE runs one of China's strongest and most extensive mobile distribution channels, and as such, we expect to achieve our yearly target to pre-install our Game Center application or games on more than 60 million smartphones by the end of 2013. In terms of operating games, CMGE has exceptional teams that provide data analysis, product testing as well as around-the-clock customer support service, which enable us to continuously refine the games. To enhance our sales and marketing efforts, we have recruited top talent to promote our products on consumer- and business-oriented platforms innovatively and efficiently. In terms of technology, we have established strong SDK support and operating capabilities, and we are able to quickly connect our games onto many app stores or social networking platforms, as well as many major third-party payment gateways.

"We believe we have just begun to enjoy some of the success of the transition that we initiated in 2012, and are confident that the strategy we have implemented and the investments we have made will deliver the long-term sustainable growth we are seeking," concluded Mr. Xiao.

Mr. Ken Chang, Chief Financial Officer, added, "I am pleased to report that CMGE achieved record quarterly revenue and strong growth in both financial and operational performance in the third quarter. Our game revenue grew 114.1% year-over-year, with over 90% of revenue generated from smartphone games as compared to approximately 26% in the same period of last year. We believe this demonstrates the success we are making in our transition and investment efforts. Our social games currently represent approximately 78% of total revenue, and paying users increased by over 96.5% sequentially. We expect our pipeline and expanded portfolio of self-developed and third-party social games to accelerate in the near-term, and therefore, remain positive about the outlook for CMGE heading into 2014."

Third Quarter 2013 Results

Revenues

Total net revenues were RMB98.1 million (US$16.0 million) for the third quarter of 2013, compared with RMB43.6 million in the third quarter of 2012 and RMB72.0 million in the second quarter of 2013.

  • Mobile phone game revenues were RMB89.2 million (US$14.6 million) for the third quarter of 2013, compared with RMB41.6 million in the third quarter of 2012, an increase of 114.4%, and RMB54.3 million in the second quarter of 2013, an increase of 64.3%. The sequential improvement is largely due to the strong growth in social games. The number of paying users for social games increased by 96.5% over the second quarter of 2013, primarily driven by the continued success of Joyful Zha Jin Hua, the increase in the number of paying users for Monster Island, Wu Xia Q Zhuan and the debut of a Ninja-themed card game in September.
  • Handset design revenues were RMB8.9 million (US$1.5 million) in the third quarter of 2013, compared with RMB2.0 million in the third quarter of 2012 and RMB17.6 million in the second quarter of 2013. The quarter-over-quarter decrease was primarily due to a change in product mix, while the year-over-year increase resulted from greater revenue generated by smartphone handset designs.

Cost of Revenues

Cost of revenues was RMB40.9 million (US$6.7 million) for the third quarter of 2013, compared with RMB22.5 million in the third quarter of 2012, or an increase of 81.8%, and RMB39.1 million in the second quarter of 2013, or an increase of 4.6%. The sequential and year-over-year increases were in line with the growth in sales, as gross profit margin improved to 58.3% for the third quarter of 2013, compared with 48.4% in the third quarter of 2012 and 45.7% in the second quarter of 2013.

  • Cost of revenues for games was RMB33.5 million (US$5.5 million) for the third quarter, compared with RMB19.9 million in the third quarter in 2012 and RMB22.3 million in the second quarter of 2013. Cost of revenues for games was 37.6% of games revenue, compared with 47.8% in the third quarter of 2012 and 41.0% in the second quarter of 2013. The year-over-year and sequential decreases in these percentages resulted from growth in the games publishing business, as the amount paid to game developers increased along with the ramp up of the business.
  • Cost of revenues for handset design was RMB7.4 million (US$1.2 million) in the third quarter of 2013, compared with RMB2.6 million in the third quarter of 2012 and RMB16.8 million in the second quarter of 2013. The sequential decrease was in line with the decrease in sales, while the increase over the same period last year was largely due to higher component costs as sales orders for smartphone designs increased compared to the same period last year.

The Company's overall gross margin was 58.3% for the third quarter of 2013, compared with 48.4% in the third quarter of 2012 and 45.7% in the second quarter of 2013.

  • Gross margin for games was 62.4% in the third quarter of 2013, compared with 52.2% in the third quarter of 2012 and 58.9% in the second quarter of 2013. The sequential and year-over-year increases resulted from the increase in the gross margin for games publishing business.
  • Gross margin for handset design was 16.4% in the third quarter of 2013, compared with (30.0)% in the third quarter of 2012 and 5.1% in the second quarter of 2013. The sequential increase was due to a change in product mix and the year-over-year increase was due to the increase in sales revenues relative to fixed costs.

Operating Expenses

Operating expenses were RMB59.0 million (US$9.6 million) for the third quarter of 2013, compared with RMB40.6 million in the third quarter of 2012 and RMB46.1 million in the second quarter of 2013.

Selling expenses were RMB34.2 million (US$5.6 million) in the third quarter of 2013, compared with RMB4.0 million in the third quarter of 2012 and RMB17.3 million in the second quarter of 2013. Selling expenses increased year-over-year due to the additional selling costs associated with the distribution of games for the games publishing business.

Research and development ("R&D") expenses were RMB 14.2 million (US$2.3 million) for the third quarter of 2013, compared with RMB 9.3 million in the third quarter of 2012 and RMB 11.4 million in the second quarter of 2013. The sequential and year-over-year increases were due to the larger scale of CMGE's operations.

R&D expenses as a percentage of net revenue were 14.5% for the third quarter of 2013, compared with 21.3% in the third quarter of 2012 and 15.8% in the second quarter of 2013. The sequential and year-over-year decreases were due to higher revenues and essentially flat R&D expenses.

Share-based compensation expenses totaled RMB(0.7 million) (US$(0.1million)) for the third quarter of 2013, compared with RMB5.1 million in the third quarter of 2012 and RMB 8.6 million in the second quarter of 2013. The sequential and year-over-year decreases were primarily due to a reversal of share-based compensation for the forfeiture of warrants granted to a consultant.

Operating Income (Loss)

As a result of the above factors, the Company recorded operating loss of RMB1.9 million (US$0.3 million) for the third quarter of 2013, compared with operating loss of RMB19.5 million in the third quarter of 2012 and operating loss of RMB13.2 million in the second quarter of 2013.

Contingently Returnable Consideration Assets

Changes in the fair value of contingently returnable consideration assets resulted in a gain of RMB11.2 million (US$1.8 million) during the third quarter of 2013, compared with a gain of RMB20.6 million in the third quarter of 2012 and a loss of RMB0.8 million in the second quarter of 2013. The gain was primarily due to an increase in the fair value of the consideration shares to be returned to VODone pursuant to the contingent conditions related to the acquisition of the 3GUU Group.

Other income

Other income amounted to RMB14.4 million (US$2.4 million) during the third quarter of 2013, compared with RMB 0.1 million in the third quarter of 2012 and RMB1.1 million for the second quarter of 2013. The increase quarter-over-quarter and year-over-year was due to the reversal of contingent liability for the accrued tax liability of a subsidiary, Shenzhen Douwan Network Technology Co., Ltd.

Income Tax

The Company had an income tax benefit of RMB0.7 million (US$0.1 million) during the third quarter of 2013, compared with an income tax benefit of RMB0.2 million in the third quarter of 2012 and an income tax expense of RMB0.5 million in second quarter of 2013. The sequential and year-over-year increases resulted from an adjustment to the effective tax rate, as CMGE experienced a tax loss for the nine months ended September 30, 2013.

Net Income/Loss

Net income was RMB25.6 million (US$4.2 million) for the third quarter of 2013, compared with net income of RMB1.6 million in the third quarter of 2012 and net loss of RMB12.6 million in the second quarter of 2013.

Net income excluding share-based compensation (non-GAAP) was RMB24.9 million (US$4.0 million) in the third quarter of 2013, compared with net income (non-GAAP) of RMB6.7 million in the third quarter of 2012 and net loss (non-GAAP) of RMB3.9 million in the second quarter of 2013.

Basic and Diluted Earnings/Loss per ADS

Basic and diluted earnings per ADS were RMB0.98 (US$0.16) during the third quarter of 2013, compared with basic and diluted earnings per ADS of RMB0.04 in the third quarter of 2012 and basic and diluted loss per ADS of RMB0.66 in the second quarter of 2013. Basic and diluted earnings per ADS excluding share-based compensation (non-GAAP) were RMB0.98 (US$0.16) during the third quarter of 2013, compared with basic and diluted earnings per ADS (non-GAAP) of RMB0.25 in the third quarter of 2012 and basic and diluted loss per ADS (non-GAAP) of RMB0.26 in the second quarter of 2013.

Cash and Cash Equivalents

As of September 30, 2013, the Company had cash and cash equivalents of RMB226.3 million (US$37.0 million) and short-term investments were RMB51.8 million (US$8.5 million). Net operating cash outflow for the third quarter of 2013 was RMB4.8 million (US$0.8 million).

Common Shares

CMGE had 375.2 million common shares outstanding, which is equivalent to 26.8 million ADSs, as of September 30, 2013.

Conference Call

CMGE's management will host a conference call to discuss the results at 8:00 a.m. Eastern Time on November 15, 2013 (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 CMGE

A telephone replay of the call will be available beginning at 3:00 a.m. Eastern Time on November 16, 2013 through 11:59 p.m. Eastern Time on November 23, 2013. The dial-in details for the replay are:

U.S. Toll Free Dial-In +1 855-452-5696
International Dial In: +61 2-8199-0299
Conference ID 98089843

A live webcast of the conference call will be available on the events & presentations page of the investor relations section of CMGE's website at: http://ir.cmge.com/events.cfm.

About CMGE

CMGE is a leading mobile game company in China. Its fully integrated capabilities span the development, operation and publishing of proprietary and licensed mobile games. The Company's portfolio consists of 570 games, including 510 single player and 60 social games. Its social games are mainly developed for Android and iOS-based smartphones. CMGE's extensive distribution network includes its proprietary Game Center distribution platform, handset pre-installation, mobile advertisements, telecom operators and major application stores. The Company currently has 610 employees, including 450 R&D staff located in offices and R&D centers in Guangzhou, Shenzhen, Beijing, Chengdu, Shanghai, Hangzhou and Hong Kong. The Company's stock is traded on NASDAQ under the symbol CMGE. For more corporate and product information, please visit CMGE's 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 CMGE'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: 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-1 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 CMGE's 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 share-based compensation expenses and intangible assets impairment loss. 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 Company's 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.

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 RMB6.1200 to US$1.00, the effective noon buying rate as of September 30, 2013 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 "Reconciliations 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 Company.

4 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.

5 Total paying user accounts 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 accounts, and (ii) the total number of games downloaded through application stores.

CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of Renminbi ("RMB") and U.S. Dollars ("US$"), except for number of shares)
As of
December 31,
As of September 30,
2012* 2013 2013
RMB RMB US$
ASSETS
Current assets:
Cash and cash equivalents 128,736 226,275 36,973
Short-term investments 45,000 51,835 8,470
Accounts receivable 41,726 63,976 10,454
Inventories 2,359 3,753 613
Prepayments and other current assets 37,386 79,400 12,974
Deferred tax assets 262 1,081 177
Total current assets 255,469 426,320 69,661
Non-current assets:
Property and equipment, net 4,814 10,257 1,676
Goodwill 564,841 564,842 92,294
Intangible assets, net 42,998 53,962 8,817
Prepayments 28,600 24,400 3,987
Deferred tax assets 129 888 145
Other non-current assets 343 482 178
Total non-current assets 641,725 654,830 106,998
TOTAL ASSETS 897,194 1,081,150 176,659
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable 3,689 26,822 4,383
Accrued expenses and other liabilities 19,597 26,975 4,408
Deferred revenue 1,697 8,469 1,384
Income tax payable 76 2,622 428
Amounts due to related parties 991 1,192 195
Total current liabilities 26,050 66,080 10,798
Non-current liabilities:
Unrecognized tax benefits 21,944 9,379 1,533
Deferred tax liabilities 7,844 5,925 968
Other non-current liabilities 2,150 2,720 444
Total non-current liabilities 31,938 18,024 2,945
Total liabilities 57,988 84,104 13,743
Mezzanine equity
Contingently redeemable ordinary shares (US$0.001 par value, 26,485,961 shares authorized; 26,485,961 and 26,485,961 shares issued and outstanding as of December 31, 2012 and September 30, 2013, respectively. Aggregate liquidation preference and redemption amount were RMB75,899 and RMB 77,406 as of September 30, 2013, respectively) 76,858 77,406 12,648
Shareholders' equity:
Class A ordinary shares (US$0.001 par value, 750,000,000 shares authorized; 113,577,208 and 194,353,283 shares issued and outstanding as of December 31, 2012 and September 30, 2013, respectively) 727 1,136 186
Class B ordinary shares (US$0.001 par value, 250,000,000 shares authorized; 189,617,092 and 180,821,228 shares issued and outstanding as of December 31, 2012 and September 30, 2013, respectively) 1,213 1,157 189
Additional paid-in capital 726,200 888,845 145,236
Retained earnings 34,563 23,419 3,827
Accumulated other comprehensive (loss) income (420) 1,519 248
Total China Mobile Games and Entertainment Group Limited's equity 762,283 916,076 149,686
Noncontrolling interests 65 3,564 582
Total shareholders' equity 762,348 919,640 150,268
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY 897,194 1,081,150 176,659
* Amounts for the year ended December 31, 2012 were derived from December 31, 2012 audited consolidated financial statements.
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands of Renminbi ("RMB") and U.S. Dollars ("US$"),
except for number of shares and per share data)
For the Three Months Ended For the Nine Months Ended
September 30, June 30, September 30, September 30, September 30, September 30, September 30,
2012 2013 2013 2013 2012 2013 2013
RMB RMB RMB USD RMB RMB USD
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net revenues
Games 41,630 54,319 89,163 14,569 151,463 172,501 28,186
Handset design 1,983 17,649 8,893 1,453 7,214 34,070 5,567
Total net revenues 43,613 71,968 98,056 16,022 158,677 206,571 33,753
Cost of revenues
Games (19,906) (22,302) (33,514) (5,476) (63,048) (70,562) (11,530)
Handset design (2,579) (16,757) (7,431) (1,214) (7,803) (31,393) (5,130)
Total cost of revenues (22,485) (39,059) (40,945) (6,690) (70,851) (101,955) (16,660)
Gross profit 21,128 32,909 57,111 9,332 87,826 104,616 17,093
Operating expenses:
Selling expenses (3,992) (17,257) (34,221) (5,592) (11,046) (59,041) (9,647)
General and administrative expenses (9,273) (17,430) (10,533) (1,721) (22,248) (41,781) (6,827)
Research and development expenses (9,270) (11,394) (14,213) (2,322) (25,231) (34,382) (5,618)
Listing expenses (18,053) (18,053)
Impairment of intangible assets (2,613) (427)
Operating (loss) income (19,460) (13,172) (1,856) (303) 11,248 (33,201) (5,426)
Interest income 235 782 1,220 199 800 2,407 393
Other income 113 1,069 14,383 2,350 338 15,565 2,543
Changes in fair value of contingently returnable consideration assets 20,550 (777) 11,163 1,824 24,520 7,582 1,239
Income (loss) before income taxes and noncontrolling interest 1,438 (12,098) 24,910 4,070 36,906 (7,647) (1,251)
Income tax (expenses) benefits 176 (482) 729 119 6,951 (886) (145)
Net income (loss) 1,614 (12,580) 25,639 4,189 43,857 (8,533) (1,396)
Accretion of contingently redeemable ordinary shares (576) (972) (929) (152) (2,463) (2,254) (368)
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (CONTINUED)
(Amounts in thousands of Renminbi ("RMB") and U.S. Dollars ("US$"),
except for number of shares and per share data)
For the Three Months Ended For the Nine Months Ended
September 30, June 30, September 30, September 30, September 30, September 30, September 30,
2012 2013 2013 2013 2012 2013 2013
RMB RMB RMB USD RMB RMB USD
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net income (loss) attributable to shareholders 1,038 (13,552) 24,710 4,037 41,394 (10,787) (1,764)
Net income (loss) attributable to noncontrolling interests 639 (215) (35) 357 58
Net income (loss) attributable to China Mobile Games and Entertainment Group Limited's ordinary shareholders 1,038 (14,191) 24,925 4,070 41,394 (11,144) (1,822)
Other comprehensive income:
Foreign currency translation adjustment 23 623 1,428 233 43 1,939 317
Other comprehensive income 23 623 1,428 233 43 1,939 317
Comprehensive income (loss) 1,061 (12,929) 26,138 4,270 41,437 (8,848) (1,447)
Comprehensive income (loss) attributable to noncontrolling interests 15 (52) (8)
Comprehensive income (loss) attributable to China Mobile Games and Entertainment Group Limited's ordinary shareholders 1,061 (12,944) 26,138 4,272 41,437 (8,796) (1,439)
Earnings (loss) per share for Class A and Class B ordinary shares:
Basic 0.0032 (0.05) 0.07 0.01 0.1257 (0.03) (0.01)
Diluted 0.0030 (0.05) 0.07 0.01 0.1239 (0.03) (0.01)
Weighted average number of Class A and Class B ordinary shares ordinary shares outstanding in computing:
Basic 302,729,550 303,194,300 324,549,164 324,549,164 302,729,550 310,417,269 310,417,269
Diluted 316,228,294 303,194,300 336,396,460 336,396,460 307,229,131 310,417,269 310,417,269
CHINA MOBILE GAMES AND ENTERTAINMENT GROUP LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands of Renminbi ("RMB") and U.S. Dollars ("US$"))
For the three months ended For the nine months ended
September 30, June 30, September 30, September 30, September 30, September 30, September 30,
2012 2013 2013 2013 2012 2013 2013
RMB RMB RMB US$ RMB RMB US$
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net cash (used in) provided by operating activities (12,405) (5,799) (4,840) (791) 22,243 (7,166) (1,171)
Net cash used in investing activities (28,880) (15,595) (25,606) (4,184) (61,039) (47,944) (7,834)
Net cash (used in) provided by financing activities (2,038) 152,376 24,898 7,843 152,416 24,905
Exchange rate effect on cash and cash equivalents 23 (694) 1,039 170 43 233 38
Net decrease in cash and cash equivalents (43,300) (22,088) 122,969 20,093 (30,910) 97,539 15,938
Cash and cash equivalents, beginning of the period 199,627 125,394 103,306 16,880 187,237 128,736 21,035
Cash and cash equivalents, end of the period 156,327 103,306 226,275 36,973 156,327 226,275 36,973
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, 2012 For the three months ended June 30, 2013 For the three months ended September 30, 2013
Non-- Non--
GAAP Adjustment (a) GAAP GAAP Adjustment(a) GAAP GAAP Adjustment(a) Non-GAAP
RMB RMB RMB RMB RMB RMB RMB RMB RMB
Operating expenses 40,588 (5,054) 35,534 46,081 (8,631) 37,450 58,967 749 59,716
(Loss) income from operations (19,460) 5,054 (14,406) (13,172) 8,631 (4,541) (1,856) (749) (2,605)
Operating margin -44.62% -33.04% -18.3% -6.3% -1.9% -2.7%
Net income (loss) 1,614 5,054 6,668 (12,580) 8,631 -3,949 25,639 (749) 24,890
Net margin 3.70% 15.3% -17.5% -5.5% 26.1% 25.4%
Net income (loss) attributable to CMGE 1,038 5,054 6,092 (14,191) 8,631 (5,560) 24,925 (749) 24,176
Net margin attributable to CMGE 2.4% 14.0% -19.7% -7.7% 25.4% 24.7%
Diluted earnings (loss) per ADS(b) 0.04 0.25 -0.66 -0.26 0.98 0.98
For the nine months ended September 30, 2012 For the nine months ended September 30, 2013
GAAP Adjustment (a) Non-GAAP GAAP Adjustment (a) Non-GAAP
RMB RMB RMB RMB RMB RMB
Operating expenses 76,578 (10,144) 66,434 137,817 (13,713) 124,104
Income (loss) from operations 11,248 10,144 21,392 (33,201) 13,713 (19,488)
Operating margin 7.1% 13.5% -16.07% -9.43%
Net income (loss) 43,857 10,144 54,001 (8,533) 13,713 5,180
Net margin 27.6% 34.0% -4.13% 2.51%
Net income (loss) attributable to CMGE 41,394 10,144 51,538 (11,144) 13,713 2,569
Net margin attributable to CMGE 26.1% 32.5% -5.40% 1.24%
Diluted earnings per ADS(b) 1.73 2.16 -0.42 0.23
(a) Adjustment to exclude the share-based compensation expense of each period.
(b) 1 ADS = 14 Ordinary Shares.

CONTACT: For investor and media inquiries, please contact: China Mobile Games and Entertainment Group Limited Tel: +852 2700 6168 E-mail: ir@cmge.com In the U.S.: The Piacente Group Investor Relations Kathy Price Tel: +1 212-481-2050 E-mail: cmge@tpg-ir.comSource:China Mobile Games and Entertainment Group Limited