MOL Global, Inc. (Nasdaq:MOLG) ("MOL" or the "Company"), a leading
e-payment enabler for online goods and services in emerging and
developed markets, today announced its unaudited financial results
for the fourth quarter of 2015.
Fourth Quarter 2015 Highlights
- Consolidated revenue increased by 19.2% to
MYR72.7 million (US$16.9 million) from MYR61.0 million in the prior
year period.
- MOLPoints’ segment revenue increased by 23.0%
to MYR49.0 million (US$11.4 million) from MYR39.8 million in the
prior year period.
- MOLReloads’ segment revenue increased by 20.1%
to MYR11.1 million (US$2.6 million) from MYR9.3 million in the
prior year period.
- MOLPay’s segment revenue increased by 178.9%
to MYR8.9 million (US$2.1 million) from MYR3.2 million in the prior
year period.
- MMOG.asia’s segment revenue decreased by 61.8%
to MYR3.2 million (US$0.7 million) from MYR8.2 million in the prior
year period.
Mr. Preecha Praipattarakul, CEO of MOL, stated, “We are pleased
to report solid top-line growth of 19.2% year over year, driven by
continued revenue and volume growth in our core MOLPoints,
MOLReloads, and MOLPay business lines. The MOLPoints business has
achieved revenue growth as we continue to prioritise our efforts to
enhance our footprint in the mobile space and expand our physical
distribution network regionally. The MOLReloads business continue
to reap the benefits of our extensive physical channels, merchant
acquisition strategies and expanding our services in bill payments.
MOLPay has also grown rapidly in line with the growth in ecommerce.
Revenues from MMOG.asia declined compared to the fourth quarter of
2014 when revenue included one-off proceeds of our sale of
licensing rights for the game, Stallion Race, in the Middle
East and Brazil markets. Excluding the one-off event,
MMOG.asia revenue declined slightly by 4.9% due to the higher
decline in volumes of our existing PC games compared to the
increasing volumes from our mobile games. During the fourth
quarter, we continue to focus on our mobile content for both our
MOLPoints and MMOG.asia businesses, which has seen a year-on-year
increase in revenue. While we grew our overall gross profitability
this past quarter as compared to the fourth quarter of 2014, we did
face slight margin pressures and have responded by reigning in our
operating expenditures (excluding non cash items). We also believe
that with our efforts to put the consolidated US Class Action suit
against MOL behind us, we would be able to focus our attention on
delivering profitable growth going forward.”
Mr. Ramesh Pathmanathan, Group Chief Financial
Officer of MOL, stated, “In this quarter, our growth has been
fairly robust in all the revenue segments apart from MMOG.asia.
Management focus has been to drive growth in segments and markets
that offer the greatest opportunity to maximize shareholders value.
We continue to see growth in our top-line driven primarily by our
MOLPoints, MOLReloads and MOLPay businesses. However, we see slight
margin compression mainly due to a shift in revenue mix of the
respective segments. The MOLPoints carrier billing business
especially in Turkey and the Middle East and MOLPay as a whole, are
lower margin business compared with our other businesses and
continue to grow at a faster rate and contribute more to our
overall revenues compared with our other businesses. Similarly,
MOLReloads bill payment services component earns lower margin that
the other MOLReloads segment. MMOG.asia revenue segment continues
to face some challenges in delivering sustained results but with
their strong fiscal discipline, I believe that this segment should
continue to contribute to the company’s profitability.”
Business Milestones
- Expanded MOLPoints by signing up a key game merchant,
PlayOne.asia in Malaysia and Singapore
- Expanded MOLPoints through a strategic partnership with Sony
Computer Entertainment Hong Kong Limited, to enable MOLPoints for
top-up into the PlayStation®Network (PSN™) account in
order to purchase online games and content across PlayStation
platform
- Expanded MOLReloads by rolling-out Point-of-Sales Activated
(POSA) Starbucks Gift Cards into our established distribution
network including 7 Eleven in Malaysia
- Expanded MOLReloads by rolling-out POSA Gift Cards into two
established retail chains which collectively own more than 5,000
stores across the United States of America
- MOL successfully held the MOL Forum, a corporate synergy event
in Bangkok, Thailand, by hosting key strategic partners from around
the world of each of our business units.
Fourth Quarter 2015 Financial
Results
CONSOLIDATED REVENUE
Consolidated revenue increased by 19.2% to MYR72.7 million (US$16.9
million) from MYR61.0 million in the prior year period.
Consolidated revenue increased primarily due to the growth of
segment revenue from each of MOLPoints, MOLReloads and MOLPay,
partially offset by a reduction in MMOG.asia segment revenue.
|
Three months ended December 31, |
|
2014 |
|
2015 |
|
|
|
MYR |
% of
Revenue |
|
MYR |
USD |
|
% of
Revenue |
|
YoYChange |
|
(in millions) |
(%) |
|
(in millions) |
|
(%) |
|
(%) |
Net revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLPoints |
39.8 |
65.3 |
|
49.0 |
11.4 |
|
67.4 |
|
|
23.0 |
|
MOLReloads |
9.3 |
15.2 |
|
11.1 |
2.6 |
|
15.3 |
|
|
20.1 |
|
MOLPay |
3.2 |
5.2 |
|
8.9 |
2.1 |
|
12.3 |
|
|
178.9 |
|
MMOG.asia |
8.2 |
13.5 |
|
3.2 |
0.7 |
|
4.3 |
|
|
(61.8 |
) |
|
|
|
|
|
|
|
|
|
|
Total (1) |
61.0 |
100.0 |
|
72.7 |
16.9 |
|
100.0 |
|
|
19.2 |
|
|
|
|
|
|
|
|
|
|
|
- MOLPoints segment revenue increased by 23.0%
to MYR49.0 million (US$11.4 million) from MYR39.8 million in the
prior year period due to an improved revenue take rate. Volume
increased 0.6% to MYR208.9 million in the fourth quarter of 2015
from MYR207.7 million in the prior year period. This was mainly
driven by growth in our carrier billing businesses in Turkey and
the Middle East and organic growth in Malaysia, Philippines and
Brazil and the United States. Our carrier billing businesses
contributed 23.0% of MOLPoints volume for the fourth quarter of
2015 compared to 16.0% for the fourth quarter of 2014.
Approximately 78.0% of MOLPoints total volume for the quarter was
derived from the combination of Turkey and the Middle East (26.8%),
Thailand (26.3%) and Malaysia (24.9%). Revenue and volume from
Turkey and Middle East increased by 4.0% and 13.1%, respectively
compared to the prior year period primarily due to PayByMe, our
carrier billing business in Turkey and the Middle East. Revenue and
volume from Malaysia increased by 14.2% and 9.9%, respectively,
compared to the prior year period as we continue to increase our
mobile and PC games content, expansion of our carrier billing
business and expand our distribution network. In Thailand, in the
fourth quarter of 2015, revenue and volume from Thailand have
partly decreased by 25.8% and 16.8%, respectively compared to the
prior year period due to the emergence of competitors from new
market players in addition to the reorganisation of our carrier
billing business shifting volume from Thailand to Malaysia. The
rate of growth in MOLPoints segment revenue was substantially
higher than the rate of growth in MOLPoints volume because our
MOLPoints revenue take rate improved in the quarter, primarily due
to improvements in Malaysia and Brazil and the United States
notwithstanding a slight decline in our take rates in Turkey, the
Middle East and Thailand.
- MOLReloads segment revenue
increased by 20.1% to MYR11.1 million (US$2.6 million) from MYR9.3
million in the prior year period due to increases in volume of
18.7% to MYR436.6 million from MYR367.8 million. Volume from
Malaysia and the Philippines increased 18.7% and 7.1%,
respectively, representing 92.5% and 6.1%, respectively of total
MOLReloads volume. In Malaysia, volume growth has been primarily
driven by bill payment services, which represented 14.9% of
Malaysia’s MOLReloads volume in the fourth quarter. In addition,
MOLReloads in Thailand expanded more than two-fold, although it
still represented only 1.5% of total MOLReloads volumes for the
fourth quarter of 2015. The rate of growth in MOLReloads segment
revenue was higher than the rate of growth in MOLReloads volume
because our MOLReloads revenue take rate for the fourth quarter of
2015 was marginally better that the prior year period despite the
lower revenue take rate from the bill payment services component of
MOLReloads.
- MOLPay segment revenue increased by 178.9% to
MYR8.9 million (US$2.1 million) from MYR3.2 million in the prior
year period due to increases in volume and revenue take rates.
Volume increased 75.3% to MYR223.2 million from MYR127.3 million.
MOLPay’s volumes in Vietnam and Malaysia grew by 45.6% and 198.8%,
respectively, representing 66.9% and 33.1%, respectively, of total
MOLPay volume. The rate of growth in MOLPay segment revenue was
higher than the rate of growth in MOLPay volume because our MOLPay
revenue take rate for the fourth quarter of 2015 was higher
compared with the prior year period due to a favourable revenue mix
from our diverse merchant base, as an increased proportion of our
volume was derived from, smaller merchants, from which we generally
have higher revenue take rates than we from larger
merchants.
- MMOG.asia segment revenue decreased by 61.8%
to MYR3.2 million (US$0.7 million) from MYR8.2 million in the prior
year period. Out of the 61.8% decline, 56.9% was due to the
inclusion of the one-off proceeds of our sale of licensing rights
for the game, Stallion Race, in the Middle
East and Brazil markets in the fourth quarter of 2014 and
4.9% due to the continued decline in the popularity of our legacy
online PC games portfolio. Although mobile revenue as a proportion
of overall MMOG.asia segment revenue increased compared with the
corresponding quarter in 2014, we experienced some softness in our
mobile revenue contribution towards the end of the year as compared
to the third quarter of 2015. MMOG.asia overall PC and mobile
volume decreased slightly by 2.2% to MYR4.1 million for the fourth
quarter of 2015 from MYR4.2 million in the prior year period. We
are continuing to focus on enhancing MMOG.asia’s mobile content
library to cope with the rapid shift in industry trends from PC to
mobile games. MMOG.asia’s segment revenue declined at a higher rate
than MMOG.asia’s volume because our overall MMOG.asia revenue take
rate for the fourth quarter 2015 was lower compared to the prior
year period, as revenue take rates from mobile games content are
generally lower compared with PC games content.
DIRECT COST AND OTHER ANCILLARY
EXPENSESDirect cost and other ancillary expenses increased
by 35.9% to MYR42.0 million (US$9.8 million) from MYR30.9 million
in the prior year period.
|
Three months ended December 31, |
|
2014 |
|
2015 |
|
YoY |
|
MYR |
|
MYR |
USD |
|
Change |
|
(in millions) |
|
(in millions) |
|
(%) |
Direct cost and other ancillary
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLPoints |
24.9 |
|
29.7 |
6.9 |
|
19.1 |
MOLReloads |
4.3 |
|
5.5 |
1.3 |
|
28.0 |
MOLPay |
1.4 |
|
6.4 |
1.5 |
|
341.2 |
MMOG.asia |
0.1 |
|
0.4 |
0.1 |
|
112.9 |
|
|
|
|
|
|
|
Total (2) |
30.9 |
|
42.0 |
9.8 |
|
35.9 |
- MOLPoints segment direct cost and other ancillary
expenses increased by 19.1% to MYR29.7 million (US$6.9
million) from MYR24.9 million in the prior year period primarily
due to significant volume growth in our mobile carrier businesses
in Turkey and the Middle East, in addition to volume growth in
MOLPoints in Malaysia and Brazil and the United States. MOLPoints
segment direct cost and other ancillary expenses increased at a
higher rate than MOLPoints segment volume primarily due to growth
in the carrier billing businesses, which generally incur higher
costs than the other components of our MOLPoints segment. Due to
relatively higher channel costs, our carrier billing businesses
accounted for 54.5% of MOLPoints segment direct cost and other
ancillary expenses for the fourth quarter of 2015 but only 23.0% of
volume for the quarter.
- MOLReloads segment direct cost and other ancillary
expenses increased by 28.0% to MYR5.5 million (US$1.3
million) from MYR4.3 million in the prior year period due to an
increase in MOLReloads volume in each of Malaysia, the Philippines
and Thailand. MOLReloads segment direct cost and other ancillary
expenses increased at a higher rate than MOLReloads segment volume
primarily due to increased volume from bill payment services in
Malaysia.
- MOLPay segment direct cost and other ancillary
expenses increased by 341.2% to MYR6.4 million (US$1.5
million) from MYR1.4 million in the prior year period primarily due
to increases in MOLPay volume in Vietnam and Malaysia of 45.6% and
198.8%, respectively. In addition, MOLPay segment direct cost and
ancillary expenses also grew at a higher rate than MOLPay segment
volume mainly due to a greater proportion of volume coming from
larger and more established distribution partners, which charge
higher channel costs than smaller distributors.
- MMOG.asia segment direct cost and
other ancillary expenses increased by 112.9% to MYR0.4
million (US$0.1 million) from MYR0.1 million in the prior year
period due to the expansion of mobile games content, which
generally incur higher channel costs compared with PC games
content.
GROSS PROFITGross profit
increased by 2.1% to MYR30.7 million (US$7.1 million) from MYR30.1
million in the prior year period due to a 29.5% increase in
MOLPoints segment gross profit, an 13.2% increase in MOLReloads
segment gross profit and a 45.9% increase in MOLPay segment gross
profit, partially offset by a 65.7% decrease in MMOG.asia gross
profit. Excluding MMOG.asia, the gross profit of the company
increased by MYR5.9 million or 27.0% compared with the
corresponding quarter. Overall gross profit margin was 42.2% in the
fourth quarter of 2015, compared to 49.3% in the prior year period.
The decline in gross profit margin was primarily due to a shift in
the business segment mix in which lower margin businesses,
including MOLPay as a whole, and MOLReloads bill payment services
component contributed more to the increase in overall revenues than
other businesses. In addition, we experienced higher channel costs
for MOLPay in Vietnam. Furthermore, gross profit margin for
MMOG.asia, which tend to be our highest gross profit margin
segment, declined to 87.8% from 97.8% in the prior year period
primarily due to our focus on mobile games content, which offers a
lower revenue take rate compared with PC games content.
|
Three months ended December 31, |
|
|
2014 |
|
2015 |
|
YoY |
|
Gross profit margin |
|
MYR |
|
MYR |
USD |
|
Change |
|
2014 |
|
2015 |
|
(in millions) |
|
(in millions) |
|
(%) |
|
(%) |
|
(%) |
Gross
Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLPoints |
14.9 |
|
19.3 |
4.5 |
|
|
29.5 |
|
|
37.5 |
|
39.4 |
MOLReloads |
5.0 |
|
5.6 |
1.3 |
|
|
13.2 |
|
|
53.5 |
|
50.5 |
MOLPay |
1.8 |
|
2.5 |
0.6 |
|
|
45.9 |
|
|
54.9 |
|
28.7 |
MMOG.asia |
8.1 |
|
2.8 |
0.6 |
|
|
(65.7 |
) |
|
97.8 |
|
87.8 |
|
|
|
|
|
|
|
|
|
|
|
Total (3) |
30.1 |
|
30.7 |
7.1 |
|
|
2.1 |
|
|
49.3 |
|
42.2 |
- MOLPoints segment gross profit increased by
29.5% to MYR19.3 million (US$4.5 million) from MYR14.9 million in
the prior year period primarily due to improved in revenue take
rates in Malaysia. Segment gross profit margin increased to 39.4%
in the fourth quarter of 2015 from 37.5% in the prior year period
due to more favourable revenue take rates, despite a relatively
lower gross profit margin from our carrier billing business
compared to MOLPoints as a whole. The gross profit margin of our
carrier billing businesses was 11.6% for the fourth quarter of
2015, while the gross profit margin of the other components of
MOLPoints was 47.5%.
- MOLReloads segment gross profit increased by
13.2% to MYR5.6 million (US$1.3 million) from MYR5.0 million in the
prior year period due to increased volume. Segment gross profit
margin decreased to 50.5% for the fourth quarter of 2015 from 53.5%
in the prior year period, primarily due to the increase in revenue
derived from bill payment services in Malaysia, which have a
relatively lower revenue take rate compared with other components
of MOLReloads.
- MOLPay segment gross profit increased by 45.9%
to MYR2.5 million (US$0.6 million) from MYR1.8 million in the prior
year period due to increased volume. Segment gross profit margin
decreased to 28.7% in the fourth quarter of 2015 from 54.9% in the
prior year period, primarily due to a greater proportion of volume
distributed by larger and more established distribution partners,
which charge higher channel costs than smaller distributors.
However, the revenue mix from our diverse merchant base was more
favorable compared with the fourth quarter of 2014, as a greater
proportion of revenue was derived from smaller merchants, which
offer higher revenue take rates relative to larger merchants.
- MMOG.asia segment gross profit
decreased by 65.7% to MYR2.8 million (US$0.6 million) from
MYR8.1 million in the prior year period, when revenue included
proceeds of MYR4.9 million from our sale of licensing rights of the
game, Stallion Race, in the Middle East and Brazil
markets. In addition, compared with the fourth quarter of 2014, we
experienced decreased revenue from PC games and a higher proportion
of segment revenue was derived from mobile games, which offer a
lower take rate than PC games. The lower revenue take rate from
mobile games content resulted in a lower gross profit margin of
87.8% for the fourth quarter of 2015 from 97.8% in the prior year
period.
OPERATING INCOME/(LOSS) AND
EXPENSESTotal operating expenses increased by 13.1%
to MYR74.9 million (US$17.5 million) from MYR66.2
million in the prior year period, primarily due to non cash
impairment charge on goodwill and intangible asset of MYR38.4
million. Operating expenses also increased due to greater employee
costs and increased professional costs of being a publicly traded
company in 2015. During the quarter, we also incurred high legal
cost relating to the consolidated US Class Action lawsuit against
MOL which we have recently resolved, pending completion of the due
process and, which if approved by the Court, will lead to dismissal
of the lawsuit. The settlement amount does not require any reserve
and will be covered by insurance.
As a result of the above, our loss from
operations in the fourth quarter of 2015 was MYR44.2 million
(US$10.3 million) as compared to a loss from operations of MYR36.1
million in the prior year period.
ADJUSTED EBITDAAdjusted EBITDA
decreased by 56.9% to MYR4.4 million (US$1.0 million) in the fourth
quarter of 2015 from MYR10.2 million in the prior year period. The
decline in adjusted EBITDA is primarily due to the decline in
profit contributed by our MMOG.asia segment and higher legal costs,
employee costs and professional costs of being a publicly traded
company.
OTHER INCOMEOther income decreased to MYR1.1
million (US$0.3 million) from MYR1.4 million in the prior year
period.
LOSS FOR THE PERIODLoss
attributable to MOL Global Inc. shareholders was MYR48.4 million
(US$11.3 million), as compared to a loss attributable to MOL Global
Inc. shareholders of MYR35.2 million in the prior year period.
Diluted loss per ADS attributable to MOL Global Inc. shareholders
was MYR0.74 (US$0.17), as compared to diluted loss per ADS
attributable to MOL Global Inc. shareholders of MYR0.58 in the
prior year period.
BALANCE SHEETAs of December 31,
2015, MOL had cash and bank balances of MYR94.1
million (US$21.9 million), restricted cash of MYR43.6 million
(US$10.2 million) and total borrowings of MYR17.8
million (US$4.1 million).
SHARES OUTSTANDING As of
December 31, 2015, the Company had a total of 67.5 million common
shares outstanding, or the equivalent of 67.5 million ADSs
outstanding.
Conference Call InformationThe
Company will hold a conference call on Monday, March 28, 2016 at
8:00 am Eastern Time or 8:00 pm Kuala Lumpur Time to discuss the
financial results. Participants may access the call by dialing the
following numbers:
United
States: |
+1-631-514-2526 |
|
International Toll
Free: |
+1-855-298-3404 |
|
Malaysia: |
1800-816-107 |
Hong Kong: |
+852-5808-3202 |
|
Singapore: |
+65-6823-2299 |
|
Indonesia: |
001-803-019-1840 |
Conference
ID: |
# 5078789 |
The replay will be accessible through April 4, 2016 by dialing
the following numbers:
United States Toll
Free: |
+1-866-846-0868 |
|
International: |
+61-2-9641-7900 |
|
Conference
ID: |
#
5078789 |
A live and archived webcast of the conference call will also be
available at the Company's investor relations website at
http://ir.mol.com/.
About MOL Global, Inc.
MOL Global, Inc. (NASDAQ:MOLG) is a leading
e-payment enabler for online goods and services in emerging and
developed markets. MOL operates a payments platform that connects
consumers with digital content providers, telecommunications
service providers and online merchants by providing a vast network
of distribution channels that accepts cash and online payment
methods. Its physical distribution network comprises more than
970,000 locations in 11 countries across 4 continents. The Company
also has mobile payment channels, electronic distribution channels
that accept major credit cards and online banking from more than
100 banks.
For more information, please visit
ir.mol.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," "target,"
"going forward," "outlook" and similar statements. Among other
things, our strategic and operational plans, contain
forward-looking statements. We may also make written or oral
forward-looking statements in our periodic reports to the U.S.
Securities and Exchange Commission, in our annual report to
shareholders, in press releases and other written materials and in
oral statements made by our officers, directors or employees to
third parties. Statements that are not historical facts, including
statements about our 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; our future business development, including development
of new products and services; our ability to attract and retain
users and customers; competition in each of the markets in which we
operate; changes in our volumes, revenues and certain cost or
expense items as a percentage of our revenues; and the expected
growth of the e-payment market and the number of e-payment users.
Further information regarding these and other risks is included in
our filings with the Securities and Exchange Commission. We do 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 we undertake no duty to update such
information, except as required under applicable law.
Exchange Rate
This press release contains translations of
certain Ringgit amounts into U.S. dollars solely for the
convenience of readers. Unless otherwise noted, all translations
from Ringgit to U.S. dollars, in this press release, were made at a
rate of MYR4.2900 to US$1.00, the noon buying rate in effect on
December 31, 2015 in the City of New York for cable transfers in
Ringgit per U.S. dollar as certified for customs purposes by the
Federal Reserve Bank of New York.
About Non-IFRS Financial
Measures
To supplement our consolidated financial results
presented in accordance with International Financial Reporting
Standards ("IFRS"), we present adjusted EBITDA, which is a non-IFRS
financial measure, and related ratios. You should not consider
adjusted EBITDA as a substitute for or superior to net profit
prepared in accordance with IFRS. Furthermore, because adjusted
EBITDA is not determined in accordance with IFRS, it is susceptible
to varying calculations and may not be comparable to other
similarly titled measures presented by other companies. We
encourage investors and others to review our financial information
in its entirety and not rely on a single financial measure.
We present adjusted EBITDA as a supplemental
performance measure because we believe that it facilitates
operating performance comparisons from period to period and company
to company by backing out potential differences caused by the
non-cash write-down resulting from our acquisition of subsidiaries
and intangible assets (affecting relative impairment of goodwill
and intangible assets), age and book depreciation of fixed and
intangible assets (affecting relative depreciation and amortization
expenses), changes in foreign exchange rates that impact financial
assets and liabilities denominated in currencies other than our
functional currency (affecting unrealized gain/(loss) on foreign
exchange and realized gain/(loss) on foreign exchange), variations
in capital structures (affecting interest income and interest
expenses), impairment loss on inventories and trade and other
receivables, share of results of operation of associates, loss on
disposal and write-down of property, plant and equipment,
acquisition related costs, and tax positions (affecting income tax
expenses) (such as the impact on periods or companies of changes in
effective tax rates), professional fees, IPO expenses and class
action legal fees which are non-recurring and various non-recurring
charges. In addition, adjusted EBITDA excludes reversal for
impairment on inventories and trade receivables, inventory and
intangible assets written off and the non-cash impact employee
share based compensation and changes in the fair value of
derivative, that, in each case, we do not believe reflect the
underlying performance of our business. Some limitations of
adjusted EBITDA are that: (i) adjusted EBITDA does not reflect
income tax payments that may represent a reduction in cash
available to us; (ii) adjusted EBITDA does not include other
income, other expense and foreign exchange gains and losses; and
(iii) adjusted EBITDA excludes depreciation and amortization and
although these are non-cash charges, the assets being depreciated
and amortized may have to be replaced in the future.
The following table reconciles adjusted EBITDA
to profit for the period for the three months ended December 31,
2014 and 2015:
|
|
|
|
For the three months ended |
|
|
|
|
|
December 31, |
|
|
|
December 31, |
|
|
|
|
|
2014 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
(In
thousands) |
|
|
|
MYR |
|
|
|
MYR |
|
|
|
|
|
|
|
|
|
|
|
Loss for the
period |
|
|
|
(36,364 |
) |
|
|
(46,224 |
) |
Plus: |
|
|
|
|
|
Depreciation and
amortization |
|
|
|
7,163 |
|
|
|
7,383 |
|
Impairment loss on
trade and other receivables |
|
|
|
1,256 |
|
|
|
728 |
|
Impairment loss on
inventories |
|
|
|
468 |
|
|
|
(415 |
) |
Impairment loss on
goodwill |
|
|
|
- |
|
|
|
36,857 |
|
Impairment loss on
intangible asset |
|
|
|
- |
|
|
|
1,561 |
|
Reversal for impairment
on trade receivables |
|
|
|
(93 |
) |
|
|
- |
|
Reversal for impairment
of inventories |
|
|
|
(42 |
) |
|
|
- |
|
Share of results of
associates |
|
|
|
3 |
|
|
|
(1 |
) |
Unrealized loss on
foreign exchange |
|
|
|
3,043 |
|
|
|
2,006 |
|
Realized loss/(gain) on
foreign exchange |
|
|
|
419 |
|
|
|
(947 |
) |
Bad debt |
|
|
|
196 |
|
|
|
(204 |
) |
Loss on disposal of
property, plant and equipment |
|
|
|
- |
|
|
|
54 |
|
Gain on disposal of
investment property |
|
|
|
- |
|
|
|
(139 |
) |
Interest income |
|
|
|
(533 |
) |
|
|
(598 |
) |
Interest expense |
|
|
|
1,674 |
|
|
|
515 |
|
Income tax expense |
|
|
|
(89 |
) |
|
|
1,425 |
|
Intangible assets
written off |
|
|
|
58 |
|
|
|
91 |
|
Inventory written
off |
|
|
|
5 |
|
|
|
1,300 |
|
Development expenditure
written off |
|
|
|
176 |
|
|
|
- |
|
Property, plant and
equipment written off |
|
|
|
8 |
|
|
|
240 |
|
Loss on disposal of
held for trading financial assets |
|
|
|
- |
|
|
|
10 |
|
Share-based
compensation |
|
|
|
15,670 |
|
|
|
(1,801 |
) |
Acquisition related
costs |
|
|
|
1,112 |
|
|
|
- |
|
IPO expenses |
|
|
|
13,641 |
|
|
|
- |
|
Professional fees |
|
|
|
2,411 |
|
|
|
- |
|
Class action legal
fees |
|
|
|
- |
|
|
|
2,543 |
|
Adjusted
EBITDA |
|
|
|
10,182 |
|
|
|
4,384 |
|
(1) Total revenue include others segment.
(2) Total direct cost and other ancillary expenses include
others segment.
(3) Total gross profit include others segment.
Investor Relations Contact
MOL Global, Inc.
Charles Tan
Email: IR@mol.com
MOL GLOBAL, INC. (NASDAQ:MOLG)
Historical Stock Chart
Von Okt 2024 bis Nov 2024
MOL GLOBAL, INC. (NASDAQ:MOLG)
Historical Stock Chart
Von Nov 2023 bis Nov 2024