Charm Communications Inc. Announces Unaudited Fourth Quarter and Full Year 2012 Results
Full year 2012 agency business revenues up 34.9% year over year, digital revenues up 80% year over year
Full year 2012 agency business revenue extraction rate up to 6.5% from 5.4% in 2011
BEIJING, March 18, 2013 /PRNewswire-FirstCall/ -- Charm Communications Inc. (NASDAQ: CHRM) ("Charm" or the "Company"), a leading advertising agency in China, today announced its unaudited financial results for the fourth quarter ended December 31, 2012.
Fourth Quarter 2012 Highlights
- Turnover declined 20.9% year over year to $201.6 million in the fourth quarter of 2012
- Revenues declined 41.3% year over year to $47.1 million in the fourth quarter of 2012
- Revenues for Charm's advertising agency business grew 6.5% year over year to $12.5 million in the fourth quarter of 2012
- Revenues for Charm's media investment management business declined 51.2% year over year to $32.0 million in the fourth quarter of 2012
- Gross profit declined 54.4% year over year to $13.0 million in the fourth quarter of 2012
- Net income declined 126.5% year over year to a net loss of $4.2 million in the fourth quarter of 2012
- Non-GAAP net income, which excludes share-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option, declined 122.0% year over year to a net loss of $3.8 million in the fourth quarter of 2012
Full Year 2012 Highlights
- Turnover declined 5.8% year over year to $823.9 million in the full year 2012
- Revenues declined 40.9% year over year to $165.5 million in the full year 2012
- Revenues for Charm's advertising agency business grew 34.9% year over year to $46.2 million in the full year 2012
- Revenues for Charm's media investment management business declined 52.8% year over year to $112.8 million in the full year 2012
- Gross profit declined 42.8% year over year to $48.4 million in the full year 2012
- Net income declined 105.2% year over year to a net loss of $2.5 million in the full year 2012
- Non-GAAP net income, which excludes share-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option, declined 99.1% year over year to a net loss of $0.5 million in the full year 2012
"2012 presented a more challenging operating environment than we encountered in previous years, particularly with respect to our principal media business, which was affected by regulatory changes in the satellite TV business as well as by soft overall demand in the marketplace," said Mr. He Dang, Charm's founder, chairman and chief executive officer. "At the same time, however, we made excellent progress with our agency business, which continued to outperform the market. Within that segment, our digital turnover grew 80% year over year and we expect our digital business to continue to grow rapidly as we consolidate Charm Interactive and Charm Click under the leadership of our vice president, Johnny Zhu. Although we do expect current market softness to continue in 2013, it will not hinder us in building Charm into a full-service, integrated advertising company."
Mr. Wei Zhou, Charm's chief financial officer, added, "We delivered on our revenue guidance due in large part to our strong agency business, and in terms of gross billings, we remain in a healthy market position. However, our media business margins did not ramp up as quickly as we had expected, primarily due to the satellite TV operating environment. Additionally, our net income was impacted by a bad debt provision. We will remain conservative with respect to our media business going forward but will continue to invest in key talent and assets to grow our overall business."
Fourth Quarter 2012 Results
Turnover (non-GAAP)
US$ mm |
4Q12 |
4Q11 |
3Q12 |
Y-o-Y % |
Q-o-Q% |
Total turnover (non-GAAP) |
$201.6 |
$254.8 |
$216.5 |
-20.9% |
-6.9% |
Advertising agency |
$169.6 |
$189.2 |
$182.5 |
-10.4% |
-7.1% |
Media investment management |
$32.0 |
$65.6 |
$34.1 |
-51.2% |
-6.0% |
Branding and identity services |
N/A |
N/A |
N/A |
N/A |
N/A |
The Company uses turnover (non-GAAP), defined as total customer advertising spending placed through or with Charm, to reflect the scale of its business.
The 20.9% year-over-year decrease in total turnover was mainly due to the decrease in the media investment business, which was a result of the Company dropping several media assets at the beginning of 2012 to modify its media inventory mix and to reduce risk following regulatory changes in the satellite TV market. The 6.9% quarter-over-quarter decrease in turnover was largely attributed to seasonal factors.
The 10.4% year-over-year and 7.1% quarter-over-quarter decrease in the advertising agency business ("agency business") turnover was mainly due to the decrease in advertising spending from existing agency clients who had reallocated portions of their advertising budgets to the third quarter because of the 2012 Summer Olympics.
The revenue extraction rate, which is defined as revenue divided by turnover, was 7.4% for the agency business, compared to 6.2% for the fourth quarter of 2011 and 7.5% for the third quarter of 2012. The year-over-year increase was mainly due to increased advertising spending on non-CCTV media platforms, such as the Internet and satellite channels, all of which exhibited higher extraction rates relative to those associated with CCTV. The slight quarter-over-quarter decrease was due to Olympics-related spending in the third quarter. The Company expects the revenue extraction rate to increase as the Company expands its full-service offerings across all media platforms under Charm Advertising and ramps up digital media offerings under Charm Interactive and Charm Click.
The 51.2% year-over-year decrease in turnover (equivalent to GAAP revenue) for the media investment management business ("principal media business"), which operates under the Shangxing Media brand, was mainly due to a slowdown in the broader economic environment and the dropping of several media assets at the beginning of 2012 following the aforementioned regulatory changes. The 6.0% quarter-over-quarter decrease in turnover in the principal media business was mainly because of weaker demand from advertisers in the fourth quarter.
Revenues
US$ mm |
4Q12 |
4Q11 |
3Q12 |
Y-o-Y % |
Q-o-Q% |
Total revenues |
$47.1 |
$80.3 |
$48.8 |
-41.3% |
-3.5% |
Advertising agency |
$12.5 |
$11.7 |
$13.6 |
6.5% |
-8.3% |
Media investment management |
$32.0 |
$65.6 |
$34.1 |
-51.2% |
-6.0% |
Branding and identity services |
$2.6 |
$3.0 |
$1.1 |
-13.5% |
129.2% |
The changes in agency and principal media business revenues are consistent with the changes in turnover and the revenue extraction rate. The quarter-over-quarter increase in branding and identity services was primarily due to increased client demand for creative services in the fourth quarter of 2012, while the year-over-year decrease in branding and identity services was primarily due to an overall decrease in client demand for creative services.
Gross Profit
US$ mm |
4Q12 |
4Q11 |
3Q12 |
Y-o-Y % |
Q-o-Q% |
Cost of revenues |
$34.1 |
$51.8 |
$34.5 |
-34.1% |
-1.0% |
Gross profit |
$13.0 |
$28.5 |
$14.4 |
-54.4% |
-9.5% |
Gross margin |
27.6% |
35.5% |
29.4% |
Charm mainly attributes the year-over-year decrease in cost of revenues to the dropping of several media assets in order to modify the Company's media inventory mix following the aforementioned regulatory changes. The year-over-year decline in gross profit was due to a lower contribution from the principal media business. Cost of revenues was relatively flat quarter over quarter, while the Company's gross profit decreased 9.5% quarter over quarter as a result of lower revenues from the agency and media businesses.
Operating Profit (Loss)
US$ mm |
4Q12 |
4Q11 |
3Q12 |
Y-o-Y % |
Q-o-Q% |
Total operating expenses |
$17.2 |
$13.0 |
$14.8 |
32.2% |
16.0% |
Selling and marketing |
$11.3 |
$9.6 |
$9.4 |
17.0% |
19.9% |
General and administrative |
$5.9 |
$3.4 |
$5.4 |
75.9% |
9.2% |
Operating profit (loss) |
-$3.5 |
$15.5 |
-$0.2 |
-122.8% |
1,738.9% |
The 17.0% year-over-year increase and 19.9% quarter-over-quarter increase in selling and marketing expenses were primarily due to increased headcount, including executive hires within the Company's agency business.
The 75.9% year-over-year increase in general and administrative expenses was mainly attributed to a bad debt provision of $2.7 million in the fourth quarter of 2012.
Net Income (Loss)
US$ mm |
4Q12 |
4Q11 |
3Q12 |
Y-o-Y % |
Q-o-Q% |
Non-GAAP net income (loss)* |
-$3.8 |
$17.1 |
$0.8 |
-122.0% |
-555.3% |
Net income (loss) |
-$4.2 |
$15.7 |
$0.1 |
-126.5% |
-4,900.0% |
Basic net income (loss) per ADS (US$) |
-$0.13 |
$0.38 |
-$0.01 |
||
Fully diluted net income (loss) per ADS (US$) |
-$0.13 |
$0.36 |
-$0.01 |
*The Company's non-GAAP net income (loss) excludes share-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option.
Each American depositary share ("ADS") represents two common shares. The weighted average number of shares used to compute basic net loss per ADS for the fourth quarter of 2012 was 38,269,369. As of December 31, 2012, 38,334,787 ADSs were issued and outstanding.
Cash Flows and Cash Position
Net cash flow from operations for the fourth quarter of 2012 was negative $1.1 million. As of December 31, 2012, the Company had cash and cash equivalents of $116.6 million, compared to $117.9 million at the end of the third quarter of 2012.
Customers
In the fourth quarter of 2012, Charm's agency business had 174 advertisers, compared to 167 advertisers in the third quarter of 2012 and 148 advertisers in the fourth quarter of 2011.
In the fourth quarter of 2012, Charm's principal media business had 203 advertisers, compared to 231 advertisers in the third quarter of 2012 and 297 advertisers in the fourth quarter of 2011.
Employee Headcount
As of December 31, 2012, the Company had 813 employees, compared to 842 employees as of September 30, 2012.
Full Year 2012 Results
Turnover
US$ mm |
FY12 |
FY11 |
Y-o-Y % |
Total turnover (non-GAAP) |
$823.9 |
$874.5 |
-5.8% |
Advertising agency |
$711.1 |
$635.7 |
11.9% |
Media investment management |
$112.8 |
$238.8 |
-52.8% |
Branding and identity services |
NA |
NA |
NA |
Revenues
US$ mm |
FY12 |
FY11 |
Y-o-Y % |
Total revenues |
$165.5 |
$280.1 |
-40.9% |
Advertising agency |
$46.2 |
$34.3 |
34.9% |
Media investment management |
$112.8 |
$238.8 |
-52.8% |
Branding and identity services |
$6.5 |
$7.0 |
-7.7% |
Gross Profit
US$ mm |
FY12 |
FY11 |
Y-o-Y % |
Cost of revenues |
$117.1 |
$195.6 |
-40.1% |
Gross profit |
$48.4 |
$84.5 |
-42.8% |
Gross margin |
29.2% |
30.2% |
Operating Profit (Loss)
US$ mm |
FY12 |
FY11 |
Y-o-Y % |
Total operating expenses |
$52.3 |
$36.8 |
41.9% |
Selling and marketing |
$36.0 |
$27.1 |
32.8% |
General and administrative |
$16.2 |
$9.7 |
67.3% |
Operating profit (loss) |
-$3.2 |
$47.7 |
-106.8% |
Net Income (Loss)
US$ mm |
FY12 |
FY11 |
Y-o-Y % |
Non-GAAP Net income* |
$0.5 |
$51.7 |
-99.1% |
Net income (loss) |
-$2.5 |
$48.0 |
-105.2% |
Basic net income (loss) per ADS (US$) |
-$0.12 |
$1.18 |
|
Fully diluted net income (loss) per ADS (US$) |
-$0.12 |
$1.12 |
*The Company's non-GAAP net income (loss) excludes share-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option.
Each ADS represents two common shares. The weighted average number of shares used to compute basic net loss per ADS for the full year 2012 was 38,749,125.
Recent Business Developments
In February 2013, Mr. Johnny Honggang Zhu, the general manager of Charm Click, was promoted to vice president of Charm to lead Charm Click and assume a new role as head of Charm Interactive's business in northern China.
In the fourth quarter of 2012, Charm Advertising won the TV business for Brilliance Auto, a large-scale automotive manufacturer in China, and Jian Nan Chun, a leading maker of traditional Chinese wines.
In the fourth quarter of 2012, Charm Advertising again secured the number one position in terms of successful bidding volume at the annual CCTV prime-time auction, which was held on November 18, 2012. The total value of auctioned and pre-sold advertising resources for CCTV hit an all time high of RMB15.88 billion, an increase of 11.4% compared to the previous year. Charm has held the position of top bidder for ten straight years.
Business Outlook
US$ mm |
1Q13E |
Non-GAAP net loss* |
-$1.25 to -$0.75 |
*The Company's non-GAAP net income (loss) excludes share-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option.
The Company bases these estimates on a foreign exchange rate of RMB6.30 to US$1.00. This forecast reflects the Company's current and preliminary view, which is subject to change.
Non-GAAP Financial Measures:
To supplement the unaudited condensed consolidated financial information presented in accordance with Accounting Principles Generally Accepted in the United States ("GAAP"), the Company also provides the following non-GAAP financial measures: "turnover," which is defined as total customer advertising spending placed through or with Charm, and "non-GAAP net income (loss)," which is defined as GAAP net income (loss) excluding stock-based compensation expenses, amortization of intangible assets and net change in fair value of consideration payable and call option.
The non-GAAP financial measures are provided to enhance investors' overall understanding of the Company's current and past financial performance in ongoing core operations as well as prospects for the future. These measures should be considered in addition to results prepared and presented in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. Management uses both GAAP and non-GAAP information in evaluating and operating the Company's business internally and therefore deems it important to provide all of this information to investors.
Cautions on Use of Non-GAAP Measures
In addition to Charm's consolidated financial results prepared under U.S. GAAP, the Company also provides non-GAAP financial measures, including "turnover" and "non-GAAP net income (loss)." The Company believes that the non-GAAP financial measures provide investors with another method for assessing its operating results in a manner that is focused on the performance of its ongoing operations.
Management believes investors will benefit from greater transparency in referring to these non-GAAP financial measures when assessing the Company's operating results, as well as when forecasting and analyzing future periods. However, management recognizes that:
- these non-GAAP financial measures are limited in their usefulness and should be considered only as a supplement to the Company's GAAP financial measures;
- these non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the Company's GAAP financial measures;
- these non-GAAP financial measures should not be considered to be superior to the Company's GAAP financial measures; and
- these non-GAAP financial measures were not prepared in accordance with GAAP and investors should not assume that the non-GAAP financial measures presented in this earnings release were prepared under a comprehensive set of rules or principles.
Further, these non-GAAP financial measures may be unique to the Company, as they may be different from non-GAAP financial measures used by other companies. As such, this presentation of non-GAAP financial measures may not enhance the comparability of the Company's results to the results of other companies. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies.
A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure or measures appears at the end of this press release.
Conference Call
Charm's management team will hold an earnings conference call at 8 a.m. U.S. Eastern Time (8 p.m. Beijing/Hong Kong Time) on Tuesday, March 19, 2013.
Dial-in details for the conference call are as follows:
U.S.: |
+1-718-354-1231 |
International: |
+65-6723-9381 |
United Kingdom: |
+44-20-3059-8139 |
Hong Kong: |
+852-2475-0994 |
Passcode: |
22022244 |
A replay of the call will be available from 11 a.m. March 19, 2013 until March 26, 2013 U.S. Eastern Time. Dial-in details for the replay are as follows:
International: |
+61-2-8199-0299 |
Passcode: |
22022244 |
Additionally, an archived webcast of this call will be available on the Investor Relations section of the Charm web site at http:/ir.charmgroup.cn.
About Charm
Charm Communications Inc. (NASDAQ: CHRM) is a leading advertising agency group in China that offers integrated advertising services with particular focus on television and the internet. Charm's integrated advertising services include full media planning and buying, as well as creative and branding services. Charm has built a full service digital advertising platform, which offers digital campaign capabilities across all key digital media, including search engines, display portals, online video sites and social networking services. Charm also secures advertising inventory and other advertising rights, such as sponsorships and branded content, from premium media networks and resells to clients as part of its integrated media offerings. Charm's clients include China's top domestic brands, as well as some major international brands, across a wide range of industries. Since 2003 Charm has been the top agency every year for China's leading television network, China Central Television (CCTV). For more information, please go to http://ir.charmgroup.cn.
Safe Harbor Statement
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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. All statements other than statements of historical fact in this press release are forward-looking statements and involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. These forward-looking statements are based on management's current expectations, assumptions, estimates and projections about the Company and the industry in which the Company operates, but involve a number of unknown risks and uncertainties. Further information regarding these and other risks is included in Charm's filings with the U.S. Securities and Exchange Commission, including its registration statement on Form F-1. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and actual results may differ materially from the anticipated results. You are urged to consider these factors carefully in evaluating the forward-looking statements contained herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by these cautionary statements.
For investor and media inquiries, please contact:
In China:
Ms. Jenny Wang
IR Department
Charm Communications Inc.
Phone: +86-10-8556-2527
Email: [email protected]
In the United States:
Ms. Jessica Barist Cohen
Ogilvy Financial, New York
Phone: +1-646-460-9989
Email: [email protected]
Charm Communications Inc. (Amounts in thousands of U.S. dollars) |
||||
31-Dec-12 |
30-Sep-12 |
31-Dec-11 |
||
ASSETS |
||||
Current Assets |
||||
Cash and cash equivalents |
116,589 |
117,901 |
139,406 |
|
Notes receivable |
6,993 |
13,084 |
28,880 |
|
Prepaid expenses |
93,838 |
68,002 |
106,393 |
|
Deposits |
24,723 |
24,085 |
25,730 |
|
Accounts receivable |
89,964 |
115,314 |
103,920 |
|
Amount due from related parties |
1,938 |
3,000 |
3,494 |
|
Deferred tax assets |
191 |
125 |
125 |
|
Other current assets |
4,021 |
4,838 |
2,139 |
|
Total current assets |
338,257 |
346,349 |
410,087 |
|
Fixed assets, net |
7,638 |
7,100 |
4,344 |
|
Intangible assets, net |
2,375 |
2,616 |
3,397 |
|
Investments under equity method |
2,133 |
1,491 |
1,445 |
|
Goodwill |
4,379 |
4,341 |
4,335 |
|
Other investments |
803 |
|||
Other non-current assets |
3,045 |
1,721 |
1,009 |
|
Total non-current assets |
20,373 |
17,269 |
14,530 |
|
TOTAL ASSETS |
358,630 |
363,618 |
424,617 |
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
||||
Current Liabilities |
||||
Accounts payable (of which 53, 648 and 687, as of December 31, |
38,855 |
46,061 |
63,141 |
|
|
13,310 |
14,356 |
4,460 |
|
|
56,343 |
53,833 |
85,720 |
|
|
18,912 |
14,548 |
22,876 |
|
|
2,507 |
2,817 |
2,813 |
|
Total current liabilities |
129,927 |
131,615 |
179,010 |
|
Consideration payable (of which nil as of December 31, 2012, |
1,327 |
2,479 |
2,476 |
|
Total non-current liabilities |
1,327 |
2,479 |
2,476 |
|
Total liabilities |
131,254 |
134,094 |
181,486 |
|
Redeemable noncontrolling interest |
5,434 |
5,137 |
4,723 |
|
Equity: |
||||
Charm Communications Inc.'s equity |
||||
Ordinary shares |
8 |
8 |
8 |
|
Additional paid-in capital |
100,850 |
100,782 |
116,637 |
|
Retained earnings |
101,225 |
106,285 |
105,930 |
|
Accumulated other comprehensive income |
15,652 |
13,695 |
13,384 |
|
Total Charm Communications Inc. shareholders' equity |
217,735 |
220,770 |
235,959 |
|
Noncontrolling interest |
4,207 |
3,617 |
2,449 |
|
Total equity |
221,942 |
224,387 |
238,408 |
|
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING |
||||
INTEREST AND EQUITY |
358,630 |
363,618 |
424,617 |
Charm Communications Inc. |
|||||
For the three months ended, |
|||||
December 31 |
December 31 |
September 30 |
|||
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||
Revenues: |
|||||
Media investment management |
32,042 |
65,618 |
34,073 |
||
Advertising agency |
12,512 |
11,745 |
13,646 |
||
Branding and identity services |
2,578 |
2,979 |
1,125 |
||
Total revenues |
47,132 |
80,342 |
48,844 |
||
Cost of revenues: |
|||||
Media investment management |
31,159 |
48,861 |
32,301 |
||
Advertising agency |
1,337 |
1,207 |
1,371 |
||
Branding and identity services |
1,624 |
1,739 |
796 |
||
Total cost of revenues: |
34,120 |
51,807 |
34,468 |
||
Gross profit |
13,012 |
28,535 |
14,376 |
||
Operating expenses: |
|||||
Selling and marketing expenses |
11,286 |
9,643 |
9,413 |
||
General and administrative expenses |
5,891 |
3,350 |
5,393 |
||
Total operating expenses |
17,177 |
12,993 |
14,806 |
||
Gain(Loss) from equity method investees |
307 |
(5) |
237 |
||
Net change in fair value of consideration payable and call option |
309 |
- |
- |
||
Operating profit (loss) |
(3,549) |
15,537 |
(193) |
||
Interest income |
568 |
663 |
472 |
||
Income before income tax expense |
(2,981) |
16,200 |
279 |
||
Income tax expense |
1,195 |
465 |
192 |
||
Net income (loss) |
(4,176) |
15,735 |
87 |
||
Net income attributable to noncontrolling interest |
884 |
944 |
597 |
||
Net income (loss) attributable to Charm Communications Inc. |
(5,060) |
14,791 |
(510) |
||
Net income(loss) attributable to Charm Communications Inc. shareholders per ADS: |
|||||
Basic |
(0.13) |
0.38 |
(0.01) |
||
Diluted |
(0.13) |
0.36 |
(0.01) |
||
Shares used in computation of net income(loss) per ADS: |
|||||
Basic |
38,269,369 |
39,075,906 |
38,765,702 |
||
Diluted |
38,269,369 |
40,976,069 |
38,765,702 |
||
Notes: |
|||||
Share-based compensation expenses during the period included in: |
|||||
Cost of revenues |
- |
1 |
- |
||
Selling and marketing expenses |
318 |
571 |
323 |
||
General and administrative expenses |
150 |
303 |
156 |
||
Total |
468 |
875 |
479 |
||
For the three months ended, |
|||||
December 31 |
December 31 |
September 30 |
|||
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||
Net income (loss) |
(4,176) |
15,735 |
87 |
||
Other comprehensive income (loss): |
|||||
Change in cumulative foreign exchange translation adjustment |
1,957 |
2,938 |
2,404 |
||
Comprehensive income (loss) |
(2,219) |
18,673 |
2,491 |
||
Less: Comprehensive income attributable to non-controlling interest |
(590) |
(754) |
(688) |
||
Less: Comprehensive income attributable to redeemable non-controlling interest |
(297) |
(190) |
(146) |
||
Comprehensive income (loss) attributable to Charm Communications Inc. |
(3,106) |
17,729 |
1,657 |
Charm Communications Inc. Condensed Consolidated Statements of Operations (Amounts in thousands of U.S. dollars, except for number of shares and per share data) |
||||
For the twelve months ended, |
||||
December 31, 2012 |
December 31, 2011 |
|||
(Unaudited) |
(Audited) |
|||
Revenues: |
||||
Media investment management |
112,786 |
238,837 |
||
Advertising agency |
46,234 |
34,285 |
||
Branding and identity services |
6,478 |
7,016 |
||
Total revenues |
165,498 |
280,138 |
||
Cost of revenues: |
||||
Media investment management |
107,976 |
187,878 |
||
Advertising agency |
4,864 |
3,737 |
||
Branding and identity services |
4,303 |
4,015 |
||
Total cost of revenues: |
117,143 |
195,630 |
||
Gross profit |
48,355 |
84,508 |
||
Operating expenses: |
||||
Selling and marketing expenses |
36,026 |
27,119 |
||
General and administrative expenses |
16,234 |
9,704 |
||
Total operating expenses |
52,260 |
36,823 |
||
Gain(Loss) from equity method investees |
350 |
2 |
||
Net change in fair value of consideration payable and call option |
309 |
|||
Operating profit (loss) |
(3,246) |
47,687 |
||
Interest income |
2,255 |
2,497 |
||
Other expense |
13 |
- |
||
Income (loss) before income tax expense |
(1,004) |
50,184 |
||
Income tax expense |
1,472 |
2,158 |
||
Net income (loss) |
(2,476) |
48,026 |
||
Net income attributable to noncontrolling interest |
2,229 |
1,879 |
||
Net income (loss) attributable to Charm Communications Inc. |
(4,705) |
46,147 |
||
Net income(loss) attributable to Charm Communications Inc. shareholders per ADS: |
||||
Basic |
(0.12) |
1.18 |
||
Diluted |
(0.12) |
1.12 |
||
Shares used in computation of net income(loss) per ADS: |
||||
Basic |
38,749,125 |
39,133,419 |
||
Diluted |
38,749,125 |
41,056,882 |
||
Notes: |
||||
(1) Share-based compensation expenses during the period included in: |
||||
Cost of revenues |
1 |
4 |
||
Selling and marketing expenses |
1,506 |
1,979 |
||
General and administrative expenses |
707 |
1,086 |
||
Total |
2,214 |
3,069 |
||
For the twelve months ended, |
||||
December 31, 2012 |
December 31, 2011 |
|||
(Unaudited) |
(Audited) |
|||
Net income (loss) |
(2,476) |
48,026 |
||
Other comprehensive income (loss): |
||||
Change in cumulative foreign exchange translation adjustment |
2,268 |
9,065 |
||
Comprehensive income (loss) |
(208) |
57,091 |
||
Less: Comprehensive income attributable to non-controlling interest |
(1,758) |
(1,572) |
||
Less: Comprehensive income attributable to redeemable non-controlling interest |
(711) |
(4,723) |
||
Comprehensive income (loss) attributable to Charm Communications Inc. |
(2,677) |
50,796 |
Reconciliation from Net income (loss) to Non-GAAP net income (loss): |
|||
For the three months ended, |
|||
December 31 |
December 31 |
September 30 |
|
Net income (loss) |
(4,176) |
15,735 |
87 |
Add back share-based compensation expenses |
|||
during the related periods |
468 |
875 |
479 |
Add back amortization on intangible assets |
261 |
443 |
259 |
Deduct net change in fair value of consideration payable and call option |
(309) |
||
Non-GAAP net income (loss) |
(3,756) |
17,053 |
825 |
For the twelve months ended, |
|||
December 31, 2012 |
December 31, 2011 |
||
Net income (loss) |
(2,476) |
48,026 |
|
Add back share-based compensation expenses |
|||
during the related periods |
2,214 |
3,069 |
|
Add back amortization on intangible assets |
1,041 |
650 |
|
Deduct net change in fair value of consideration payable and call option |
(309) |
||
Non-GAAP net income |
470 |
51,745 |
|
Reconciliation from Turnover (non-GAAP) to USGAAP Revenues: |
|||
For the three months ended, |
|||
December 31 |
December 31 |
September 30 |
|
Turnover (non-GAAP): |
|||
Media investment management |
32,042 |
65,618 |
34,073 |
Advertising agency |
169,570 |
189,178 |
182,457 |
Branding and identity services |
N/A |
N/A |
N/A |
Total turnover |
201,612 |
254,796 |
216,530 |
Extracted rate: |
|||
Media investment management |
100.0% |
100.0% |
100.0% |
Advertising agency |
7.4% |
6.2% |
7.5% |
Branding and identity services |
N/A |
N/A |
N/A |
USGAAP Revenue: |
|||
Media investment management |
32,042 |
65,618 |
34,073 |
Advertising agency |
12,512 |
11,745 |
13,646 |
Branding and identity services |
2,578 |
2,979 |
1,125 |
Total revenue |
47,132 |
80,342 |
48,844 |
For the twelve months ended, |
|||
December 31, |
December 31, |
||
Turnover (non-GAAP): |
|||
Media investment management |
112,786 |
238,837 |
|
Advertising agency |
711,093 |
635,654 |
|
Branding and identity services |
N/A |
N/A |
|
Total turnover |
823,879 |
874,491 |
|
Extracted rate: |
|||
Media investment management |
100.0% |
100.0% |
|
Advertising agency |
6.5% |
5.4% |
|
Branding and identity services |
N/A |
N/A |
|
USGAAP Revenue: |
|||
Media investment management |
112,786 |
238,837 |
|
Advertising agency |
46,234 |
34,285 |
|
Branding and identity services |
6,478 |
7,016 |
|
Total revenue |
165,498 |
280,138 |
SOURCE Charm Communications Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article