HONG KONG, Aug. 15, 2012 /PRNewswire-Asia/ -- Tencent Holdings Limited ("Tencent" or the "Company", SEHK 00700), a leading
provider of comprehensive Internet services in China, today announced the unaudited
consolidated results for the second quarter and the first half year
of 2012 ended June 30, 2012.
Highlights of the First Half of 2012:
- Total revenues were RMB20,175.1
million (USD3,189.8
million(1)), an increase of 54.3% over the first half of
year ended June 30, 2011
("YoY").
- Revenues from Internet value-added services ("IVAS") were
RMB15,168.2 million (USD2,398.2 million), an increase of 42.6%
YoY.
- Revenues from mobile & telecommunications value-added
services ("MVAS") were RMB1,842.8
million (USD291.4 million), an
increase of 17.3% YoY.
- Revenues from online advertising were RMB1,419.8 million (USD224.5 million), an increase of 79.0% YoY.
- Revenues from e-Commerce transactions were RMB1,610.3 million (USD254.6 million).
- Gross profit was RMB12,027.4
million (USD1,901.6 million),
an increase of 40.6% YoY. Gross margin decreased to 59.6%
from 65.4% for the first half of 2011.
- Operating profit was RMB7,629.0
million (USD1,206.2 million),
an increase of 23.6% YoY. Operating margin decreased to 37.8%
from 47.2% for the first half of 2011.
- Non-GAAP operating profit(2) was RMB8,289.8 million (USD1,310.7 million), an increase of 31.2%
YoY. Non-GAAP operating margin decreased to 41.1% from 48.3%
for the first half of 2011.
- Profit for the period was RMB6,072.9
million (USD960.2 million), an
increase of 16.2% YoY. Net margin decreased to 30.1% from
40.0% for the first half of 2011.
- Non-GAAP profit for the period(2) was RMB6,720.9 million (USD1,062.6 million), an increase of 26.9%
YoY. Non-GAAP net margin decreased to 33.3% from 40.5% for
the first half of 2011.
- Profit attributable to equity holders of the Company for the
period was RMB6,049.6 million
(USD956.5 million), an increase of
15.9% YoY.
- Non-GAAP profit attributable to equity holders of the
Company(2) for the period was RMB6,667.3
million (USD1,054.1 million),
an increase of 26.5% YoY.
- Basic earnings per share were RMB3.316. Diluted earnings per share were
RMB3.252.
Highlights of the
Second Quarter of
2012:
- Total revenues were RMB10,527.2
million (USD1,664.4 million),
an increase of 9.1% over the first quarter of 2012 ("QoQ") or an
increase of 56.2% over the second quarter of 2011 ("YoY").
- Revenues from IVAS were RMB7,786.6
million (USD1,231.1 million),
an increase of 5.5% QoQ or an increase of 44.6% YoY.
- Revenues from MVAS were RMB929.0
million (USD146.9 million), an
increase of 1.7% QoQ or an increase of 17.0% YoY.
- Revenues from online advertising were RMB879.7 million (USD139.1
million), an increase of 62.9% QoQ or an increase of 71.7%
YoY.
- Revenues from e-Commerce transactions were RMB857.5 million (USD135.6
million), an increase of 13.9% QoQ.
- Gross profit was RMB6,215.9
million (USD982.8 million), an
increase of 7.0% QoQ or an increase of 41.0% YoY. Gross
margin decreased to 59.0% from 60.2% last quarter.
- Operating profit was RMB3,937.6
million (USD622.6 million), an
increase of 6.7% QoQ or an increase of 41.4% YoY. Operating
margin decreased to 37.4% from 38.3% last quarter.
- Non-GAAP operating profit(3) was RMB4,221.5 million (USD667.4 million), an increase of 3.8% QoQ or an
increase of 32.0% YoY. Non-GAAP operating margin decreased to
40.1% from 42.2% last quarter.
- Profit for the quarter was RMB3,110.6
million (USD491.8 million), an
increase of 5.0% QoQ or an increase of 32.7% YoY. Net margin
decreased to 29.5% from 30.7% last quarter.
- Non-GAAP profit for the quarter(3) was RMB3,410.4 million (USD539.2 million), an increase of 3.0% QoQ or an
increase of 26.6% YoY. Non-GAAP net margin decreased to 32.4%
from 34.3% last quarter.
- Profit attributable to equity holders of the Company for the
quarter was RMB3,100.1 million
(USD490.1 million), an increase of
5.1% QoQ or an increase of 32.0% YoY.
- Non-GAAP profit attributable to equity holders of the Company
for the quarter(3) was RMB3,386.3
million (USD535.4 million), an
increase of 3.2% QoQ or an increase of 26.0% YoY.
- Basic earnings per share were RMB1.698. Diluted earnings per share were
RMB1.665.
- Key platform statistics:
- Monthly active Instant Messaging ("IM") user accounts were
783.6 million, an increase of 4.2% QoQ or an increase of 11.6%
YoY.
- Peak simultaneous online IM user accounts were 166.6 million, a
decrease of 0.5% QoQ or an increase of 21.9% YoY.
- Monthly active Qzone user accounts were 597.6 million, an
increase of 3.6% QoQ or an increase of 11.5% YoY; monthly active
Pengyou user accounts were 247.7 million, an increase of 15.5% QoQ
or an increase of 30.6% YoY.
- Peak simultaneous online QQ Game Platform user accounts were
8.8 million, flat QoQ or an increase of 17.3% YoY.
- Fee-based IVAS registered subscriptions were 74.7 million, a
decrease of 8.7% QoQ or a decrease of 2.4% YoY.
- Fee-based MVAS registered subscriptions were 34.6 million, an
increase of 0.3% QoQ or an increase of 16.1% YoY.
(1)
Figures stated in USD are based on USD1 to RMB6.3249
|
(2) See
"Non-GAAP Financial Measures" section for more details on the
reasons for presenting these measures
|
(3) See
"Non-GAAP Financial Measures" section for more details on the
reasons for presenting these measures
|
Mr. Ma Huateng, Chairman and CEO
of Tencent, said, "We delivered
another solid set of revenue and earnings results during the second
quarter of 2012 despite a more challenging macro environment.
Leveraging our leading social platforms across both PCs and mobile
phones, we continued to build stronger user engagement. We
also made progress in our open platform initiatives, bringing
benefits to our users and our partners. The growth in our new
advertising solutions drove rapid growth in our advertising
revenue. To embrace the advent of mobile Internet and the
challenges of the evolving Internet industry, we will continue to
invest in innovations and technologies so as to provide our users
with even better user experience."
Financial Review for the Second Quarter of 2012
IVAS revenues increased 5.5% QoQ to RMB7,786.6 million and represented 74.0% of our
total revenues for the second quarter of 2012. Online game
revenues increased 4.6% QoQ to RMB5,564.7
million. Game revenues from China registered modest growth during the
quarter with weaker seasonality due to school examinations, while
contributions from international markets, whose seasonality may
differ from that of China,
continued to climb. For our community and open platforms,
revenues increased 7.8% QoQ to RMB2,221.9
million, riding on growth in item-based sales within
applications, including those on our SNS platforms. QQ
Membership subscriptions revenue also contributed to the
increase.
MVAS revenues increased 1.7% QoQ to RMB929.0 million and represented 8.8% of our
total revenues. This was mainly attributable to growth in our
bundled SMS packages and mobile games.
Online advertising revenues increased 62.9% QoQ to RMB879.7 million and represented 8.4% of our
total revenues. In addition to more favourable seasonality in
the second quarter, our online advertising business benefited from
the rapid revenue growth of performance advertising on our social
networks, and brand display advertising on our video platform.
e-Commerce transactions revenues increased 13.9% QoQ to
RMB857.5 million and represented 8.1%
of our total revenues. This primarily reflected growth in GMV
of principal e-Commerce transactions. Commission fees
generated from transactions on our marketplace also contributed to
the growth of our e-Commerce transactions business.
Other Key Financial Information for the Second Quarter of
2012
Share-based compensation was RMB255.7
million for the second quarter of 2012 as compared with
RMB236.6 million for the previous
quarter.
Capital expenditure was RMB915.2
million for the second quarter of 2012 as compared with
RMB662.1 million for the previous
quarter.
The Company repurchased 26,000 shares on the Stock Exchange for
an aggregate consideration of approximately RMB4.3 million as compared with 128,400 shares
repurchased for an aggregate consideration of approximately
RMB15.9 million in the previous
quarter.
As at June 30, 2012, net cash
position totaled RMB19,631.6 million
which excluded unsecured short-term borrowings of RMB3,288.9 million, secured short-term borrowings
of RMB320.4 million, long-term
borrowings of RMB948.7 million and
long-term notes payable of RMB3,751.8
million.
As at June 30, 2012, the total
number of shares of the Company in issue was 1.844 billion.
Business Review and Outlook
Overall Financial Performance
Despite maturing Internet user growth and decelerating economic
growth, we sustained healthy year-on-year improvements in our
revenues, earnings, and cash flow during the second quarter of
2012. Our IVAS business continued to expand year-on-year as
our existing and new games added users, and as we generated more
revenue from applications on our open platforms. Our MVAS
business experienced modest growth during the quarter, thanks
primarily to our bundled SMS packages and mobile games. Our
online advertising business achieved a significant year-on-year
growth rate, due to new platform contributions and market share
gains in key advertiser categories. Revenue of our e-Commerce
transactions business increased sequentially, benefiting from
growth in GMV of principal transactions and commission fees derived
from transactions on our marketplace.
Strategic Highlights
In May 2012, we announced a
reorganisation of our business units into six new business
groups. In addition, a wholly-owned subsidiary has been
formed for managing our e-Commerce transactions business.
This reorganisation is intended to help us capture new
opportunities in the evolving Internet industry, by better
allocating our resources toward the core technologies and platforms
that may support our future business growth.
We believe establishment of the new business groups will
reinforce our entrepreneurial spirit, execution and innovation, and
will sharpen each group's focus on addressing its target users'
needs. Simultaneously, under the principle of "One
Tencent", the business groups will
continue to enjoy company-wide synergies by sharing technical
infrastructure and by integrating certain services, where we
believe such integration brings value to users.
Divisional and Product Highlights
IM Platform
Monthly active user accounts ("MAUs") of QQ IM increased by 12%
on a year-on-year basis to 784 million at the end of the second
quarter of 2012. Such growth rate was broadly in line with
the user growth of the overall Internet market in China. PCU
for the quarter was 167 million, representing 22% growth as
compared to the same period last year. Per user engagement
continued to improve, as evidenced by the year-on-year growth rates
of PCU and daily user hours exceeding that of MAUs. We
believe QQ IM's PCU growth rate may slow in future as increased
mobile usage creates more dispersion of time spent on QQ IM through
different day parts.
Media Platforms
We believe we are uniquely positioned in the China Internet
market because of our leadership across multiple media platforms,
and our ability to provide cross-platform integration and user
benefits. During the second quarter of 2012, we expanded our
platforms and deepened our media influence. QQ.com continued
to lead amongst Internet portals in China in terms of traffic and unique
visitors. Recently, we have revamped QQ.com's front page and
certain major channels to help users find and share news, video,
and microblog content more easily. Tencent Microblog further expanded its user base,
with 469 million registered user accounts and 82 million daily
active user accounts at the end of the second quarter of
2012. Tencent Video achieved
solid user growth as we continued to enrich our content and improve
our user experience.
IVAS
In the second quarter of 2012, our online communities registered
continued growth in user base. Qzone maintained its position
as the leading social network in China, with MAUs increasing by 12% on a
year-on-year basis to 598 million at the end of the second quarter
of 2012. MAUs of Pengyou reached 248 million at the end of
the quarter, representing year-on-year growth of 31%. For our
IVAS subscription services, we introduced more stringent measures
during the quarter to clean up free-riders who subscribed through
telecommunications operators, in order to enhance the quality of
our subscriber base. As a result of these measures, our IVAS
registered subscriptions declined and our overall collection rates
improved. Given these measures mostly affected non-paying
users, they had limited impact on our revenues. As for our
open platforms, we continued to introduce more third-party and
first-party applications to users during the second quarter.
Consequently, item-based sales within applications grew
strongly. Recently, we have introduced a streamlined process
for third-party developers to launch their applications across our
range of services more efficiently.
Our online game business continued to grow in terms of users and
revenues. Contributions from international markets, whose
seasonality may differ from that of China, continued to climb as we broadened our
user base in different regions. Our QQ Game Platform enjoyed
a healthy growth rate, with its PCU increasing by 17% on a
year-on-year basis to 8.8 million for the second quarter of
2012.
We continued to develop our game pipeline, putting new titles
such as Legend of Yulong and NBA2K Online into closed beta testing
during the second quarter. In July, we announced an exclusive
strategic partnership with Activison Blizzard to bring its Call of
Duty Online title to China. We believe that our game platform
and operational expertise will support the delivery of what we
expect to be an immersive and highly interactive game
experience.
MVAS
In the second quarter of 2012, our MVAS business registered
stable year-on-year revenue growth and modest sequential revenue
growth, primarily from our bundled SMS packages and mobile
games. We continued to market our smartphone applications,
such as mobile security and mobile browser, to further expand our
user base on the mobile Internet. The regulatory environment
for MVAS remains uncertain, and we will continue to position for
the mobile Internet future.
Online Advertising
Driven by new platform contributions and market share gains in
key advertiser categories, we achieved a robust year-on-year
revenue growth rate in the second quarter of 2012. Our
sequential revenue growth was mainly driven by positive seasonality
and improved monetisation on our new platforms. Within brand
display advertising, our strong traffic and high ROI enabled us to
sustain growth despite a more challenging macro environment, and
revenues from our online video platform more than doubled
sequentially. Within performance display advertising, we
achieved strong revenue growth on our social networks during the
quarter, reflecting more inventory and thus impressions made
available to advertisers, as well as improved click-through rates
on the back of enhancements to our targeted advertising
system. Within search advertising, we grew revenues from
desktop search, mobile search, and e-Commerce search, while
continuing to improve our search results quality, mobile search
experience, and search integration with upstream properties, such
as our portal and mobile browser.
e-Commerce Transactions
Despite an intensively competitive market environment, GMV of
our principal transactions increased sequentially during the second
quarter of 2012. Commission fees derived from transactions on
our marketplace also increased, albeit from a low base. We
will continue our efforts to leverage our significant user base to
build an e-Commerce open platform and a healthy industry value
chain.
About Tencent
Tencent aims to enrich the
interactive online experience of Internet users by providing a
comprehensive range of Internet and wireless value-added
services. Through its various online platforms, including
Instant Messaging QQ, web portal QQ.com, the QQ Game Platform under
Tencent Games, multi-media social
networking service Qzone and wireless portal, Tencent services the largest online community in
China and fulfills the user's
needs for communication, information, entertainment and e-Commerce
on the Internet.
Tencent has four main streams of
revenues: Internet value-added services, mobile and
telecommunications value-added services, online advertising and
e-Commerce.
Shares of Tencent Holdings Limited
are traded on the Main Board of the Stock Exchange of Hong Kong
Limited, under stock code 00700. The Company became a
constituent of the Hong Kong's
Hang Seng Index (HSI) on June 10,
2008. For more information, please visit
www.tencent.com/ir.
For enquiries, please contact:
Catherine Chan Tel: (86) 755
86013388 ext 88369 or (852) 31485100 Email: cchan#tencent.com
Jane Yip Tel: (86) 755 86013388 ext
81374 or (852) 31485100 Email: janeyip#tencent.com
Non-GAAP Financial Measures
To supplement the consolidated results of the Company prepared
in accordance with IFRS, certain non-GAAP financial measures,
including non-GAAP operating profit, non-GAAP operating margin,
non-GAAP profit for the period, non-GAAP net margin and non-GAAP
profit attributable to equity holders of the Company, have been
presented in this press release. These unaudited non-GAAP
financial measures should be considered in addition to, not as a
substitute for, measures of the Company's financial performance
prepared in accordance with IFRS. In addition, these non-GAAP
financial measures may be defined differently from similar terms
used by other companies.
The Company's management believes that the non-GAAP financial
measures provide investors with useful supplementary information to
assess the performance of the Company's core operations by
excluding certain non-cash items and certain impact of
acquisitions.
Forward-Looking Statements
This press release contains forward-looking statements
relating to the business outlook, forecast business plans and
growth strategies of the Company. These forward-looking
statements are based on information currently available to the
Company and are stated herein on the basis of the outlook
at the time of this press release. They are
based on certain expectations, assumptions and premises, some of
which are subjective or beyond our control. These
forward-looking statements may prove to be incorrect and may not be
realized in future. Underlying the forward-looking statements
is a large number of risks and uncertainties. Further
information regarding these risks and uncertainties is included in
our other public disclosure documents on our corporate
website.
CONSOLIDATED INCOME STATEMENT
In RMB
'000 (unless otherwise stated)
|
|
Unaudited
|
|
Unaudited
|
|
2Q2012
|
1Q2012
|
|
2Q2012
|
2Q2011
|
Revenues
|
10,527,244
|
9,647,858
|
|
10,527,244
|
6,739,044
|
Internet
VAS
|
7,786,625
|
7,381,621
|
|
7,786,625
|
5,386,578
|
Mobile &
Telecom VAS
|
929,007
|
913,842
|
|
929,007
|
793,839
|
Online advertising
|
879,691
|
540,113
|
|
879,691
|
512,312
|
e-Commerce transactions
|
857,526
|
752,817
|
|
857,526
|
-
|
Others
|
74,395
|
59,465
|
|
74,395
|
46,315
|
Cost of
revenues
|
(4,311,379)
|
(3,836,317)
|
|
(4,311,379)
|
(2,331,637)
|
Gross
profit
|
6,215,865
|
5,811,541
|
|
6,215,865
|
4,407,407
|
Gross margin
|
59.0%
|
60.2%
|
|
59.0%
|
65.4%
|
Interest
income
|
196,806
|
166,733
|
|
196,806
|
106,546
|
Other
(losses)/gains, net
|
(3,219)
|
(63,642)
|
|
(3,219)
|
2,809
|
S&M
expenses
|
(609,672)
|
(469,200)
|
|
(609,672)
|
(369,491)
|
G&A
expenses
|
(1,862,165)
|
(1,754,074)
|
|
(1,862,165)
|
(1,363,372)
|
Operating profit
|
3,937,615
|
3,691,358
|
|
3,937,615
|
2,783,899
|
Operating margin
|
37.4%
|
38.3%
|
|
37.4%
|
41.3%
|
Finance
(costs)/income, net
|
(115,256)
|
(69,982)
|
|
(115,256)
|
1,771
|
Share of
profit/(losses) of associates
|
5,411
|
(9,753)
|
|
5,411
|
23,454
|
Share of
(losses)/profit of jointly controlled entities
|
(9,375)
|
1,380
|
|
(9,375)
|
(60,689)
|
Profit
before income tax
|
3,818,395
|
3,613,003
|
|
3,818,395
|
2,748,435
|
Income tax
expense
|
(707,824)
|
(650,673)
|
|
(707,824)
|
(405,163)
|
Profit
for the period
|
3,110,571
|
2,962,330
|
|
3,110,571
|
2,343,272
|
Net
margin
|
29.5%
|
30.7%
|
|
29.5%
|
34.8%
|
Attributable to:
|
|
|
|
|
|
Equity
holders of the Company
|
3,100,075
|
2,949,510
|
|
3,100,075
|
2,349,246
|
Non-controlling interests
|
10,496
|
12,820
|
|
10,496
|
(5,974)
|
|
|
|
|
|
|
Non-GAAP
profit attributable to equity holders of the Company
|
3,386,266
|
3,281,064
|
|
3,386,266
|
2,686,757
|
|
|
|
|
|
|
Earnings per share (GAAP)
|
|
|
|
|
|
- basic
(RMB)
|
1.698
|
1.618
|
|
1.698
|
1.289
|
- diluted
(RMB)
|
1.665
|
1.587
|
|
1.665
|
1.260
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
In RMB
'000 (unless otherwise stated)
|
|
Unaudited
|
|
Unaudited
|
|
2Q2012
|
1Q2012
|
|
2Q2012
|
2Q2011
|
Profit
for the period
|
3,110,571
|
2,962,330
|
|
3,110,571
|
2,343,272
|
Other
comprehensive income; net of tax:
|
|
|
|
|
|
Net (losses)/gains from changes in fair value of
available-for-sale financial assets
|
(530,203)
|
1,288,914
|
|
(530,203)
|
264,280
|
Currency translation differences
|
7,743
|
6,076
|
|
7,743
|
(74)
|
Total
comprehensive income for the period
|
2,588,111
|
4,257,320
|
|
2,588,111
|
2,607,478
|
Attributable to:
|
|
|
|
|
|
Equity holders of the
Company
|
2,576,886
|
4,244,489
|
|
2,576,886
|
2,613,452
|
Non-controlling
interests
|
11,225
|
12,831
|
|
11,225
|
(5,974)
|
OTHER FINANCIAL INFORMATION
In RMB
'000 (unless otherwise stated)
|
|
Unaudited
|
|
2Q2012
|
1Q2012
|
2Q2011
|
EBITDA (a)
|
4,331,322
|
4,254,547
|
3,171,308
|
Adjusted
EBITDA (a)
|
4,558,963
|
4,461,209
|
3,361,637
|
Adjusted EBITDA margin (b)
|
43.3%
|
46.2%
|
49.9%
|
Interest
expense
|
69,344
|
67,578
|
13,132
|
Net
cash (c)
|
19,631,631
|
20,818,507
|
15,749,917
|
Capital expenditures (d)
|
915,156
|
662,130
|
943,047
|
Note:
a) EBITDA
consists of operating profit less interest income, and plus other
losses/(gains), net, depreciation of fixed assets and investment
properties and amortisation of intangible assets. Adjusted
EBITDA consists of EBITDA plus equity-settled share-based
compensation expenses.
b)
Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by
the revenues.
c) Net
cash is calculated as cash and cash equivalents, term deposits with
initial term of over three months, and restricted cash pledged for
secured bank borrowings, minus total borrowings and long-term notes
payable.
d) Capital
expenditures consist of additions (excluding business combination)
to fixed assets, construction in progress, land use rights and
intangible assets (excluding game and other content licences).
|
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
|
In
RMB '000 (unless otherwise stated)
|
Unaudited
|
Unaudited
|
|
30
June
|
31 March
|
|
2012
|
|
2012
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Fixed assets
|
6,201,179
|
|
5,847,891
|
Construction in progress
|
323,786
|
|
314,638
|
Investment properties
|
21,643
|
|
21,757
|
Land use rights
|
348,509
|
|
281,882
|
Intangible assets
|
4,194,417
|
|
4,119,882
|
Investment in associates
|
5,292,559
|
|
4,590,785
|
Investment in jointly controlled entities
|
53,908
|
|
63,283
|
Deferred income tax assets
|
184,608
|
|
204,520
|
Available-for-sale financial assets
|
5,320,869
|
|
5,838,319
|
Prepayments, deposits and other assets
|
3,877,451
|
|
1,263,010
|
|
25,818,929
|
|
22,545,967
|
Current
assets
|
|
|
|
Inventories
|
202,106
|
|
191,949
|
Accounts receivable
|
2,500,207
|
|
2,344,835
|
Prepayments, deposits and other assets
|
3,275,968
|
|
2,493,145
|
Term deposits with initial term of over three
months
|
17,014,730
|
|
15,909,027
|
Restricted cash
|
2,317,431
|
|
2,859,053
|
Cash and cash equivalents
|
10,602,451
|
|
13,348,679
|
|
35,912,893
|
|
37,146,688
|
Total
assets
|
61,731,822
|
|
59,692,655
|
|
|
|
|
EQUITY
|
|
|
|
Equity
attributable to the Company's equity holders
|
|
|
|
Share capital
|
198
|
|
198
|
Share premium
|
2,488,779
|
|
2,293,660
|
Shares held for share award scheme
|
(609,657)
|
|
(606,140)
|
Other reserves
|
532,264
|
|
990,850
|
Retained earnings
|
31,652,090
|
|
29,659,904
|
|
34,063,674
|
|
32,338,472
|
Non-controlling interests
|
650,698
|
|
618,676
|
Total
equity
|
34,714,372
|
|
32,957,148
|
|
|
|
|
LIABILITIES
|
|
|
|
Non-current liabilities
|
|
|
|
Borrowings
|
948,735
|
|
-
|
Long-term notes payable
|
3,751,839
|
|
3,731,549
|
Deferred income tax liabilities
|
893,822
|
|
987,585
|
Long-term payables
|
1,441,920
|
|
1,285,096
|
|
7,036,316
|
|
6,004,230
|
Current
liabilities
|
|
|
|
Accounts payable
|
3,368,438
|
|
2,935,710
|
Other payables and accruals
|
4,872,613
|
|
4,273,372
|
Derivative financial instruments
|
14,680
|
|
40,853
|
Borrowings
|
3,609,323
|
|
5,676,325
|
Current income tax liabilities
|
998,523
|
|
992,151
|
Other tax liabilities
|
256,781
|
|
228,051
|
Deferred revenue
|
6,860,776
|
|
6,584,815
|
|
19,981,134
|
|
20,731,277
|
Total
liabilities
|
27,017,450
|
|
26,735,507
|
Total
equity and liabilities
|
61,731,822
|
|
59,692,655
|
|
RECONCILIATIONS OF IFRS TO NON-GAAP
RESULTS
|
|
As
reported
|
Adjustments
|
Non-GAAP
|
In RMB
'000 except percentages
|
Equity-settled
share-based compensation
|
Cash-settled
share-based compensation (a)
|
Gain
on
deemed
disposal (b)
|
Amortisation
of
intangible assets (c)
|
Unaudited six months ended 30 June
2012
|
Operating profit
|
7,628,973
|
434,303
|
57,975
|
-
|
168,511
|
8,289,762
|
Operating margin
|
37.8%
|
|
|
|
|
41.1%
|
Profit for the period
|
6,072,901
|
434,303
|
57,975
|
-
|
155,752
|
6,720,931
|
Net
margin
|
30.1%
|
|
|
|
|
33.3%
|
Profit
attributable to equity holders of the Company
|
6,049,585
|
425,609
|
51,130
|
-
|
141,006
|
6,667,330
|
Unaudited six months ended 30 June
2011
|
Operating profit
|
6,170,402
|
334,452
|
33,537
|
(459,037)
|
238,445
|
6,317,799
|
Operating margin
|
47.2%
|
|
|
|
|
48.3%
|
Profit
for the period
|
5,227,480
|
334,452
|
33,537
|
(459,037)
|
159,669
|
5,296,101
|
Net
margin
|
40.0%
|
|
|
|
|
40.5%
|
Profit
attributable to equity holders of the Company
|
5,219,620
|
330,373
|
31,053
|
(459,037)
|
149,468
|
5,271,477
|
|
RECONCILIATIONS OF IFRS TO NON-GAAP
RESULTS
|
|
As
reported
|
Adjustments
|
Non-GAAP
|
In RMB
'000 except percentages
|
Equity-settled
share-based compensation
|
Cash-settled
share-based compensation (a)
|
Gain
on
deemed
disposal (b)
|
Amortisation
of
intangible assets (c)
|
Unaudited three months ended 30 June 2012
|
|
Operating profit
|
3,937,615
|
227,641
|
28,081
|
-
|
28,137
|
4,221,474
|
Operating margin
|
37.4%
|
|
|
|
|
40.1%
|
Profit for the period
|
3,110,571
|
227,641
|
28,081
|
-
|
44,060
|
3,410,353
|
Net
margin
|
29.5%
|
|
|
|
|
32.4%
|
Profit
attributable to equity holders of the Company
|
3,100,075
|
221,817
|
24,643
|
-
|
39,731
|
3,386,266
|
Unaudited three months ended 31 March
2012
|
Operating profit
|
3,691,358
|
206,662
|
29,894
|
-
|
140,374
|
4,068,288
|
Operating margin
|
38.3%
|
|
|
|
|
42.2%
|
Profit
for the period
|
2,962,330
|
206,662
|
29,894
|
-
|
111,692
|
3,310,578
|
Net
margin
|
30.7%
|
|
|
|
|
34.3%
|
Profit
attributable to equity holders of the Company
|
2,949,510
|
203,792
|
26,487
|
-
|
101,275
|
3,281,064
|
Unaudited three months ended 30 June
2011
|
Operating profit
|
2,783,899
|
190,329
|
24,446
|
-
|
199,215
|
3,197,889
|
Operating margin
|
41.3%
|
|
|
|
|
47.5%
|
Profit
for the period
|
2,343,272
|
190,329
|
24,446
|
-
|
136,440
|
2,694,487
|
Net
margin
|
34.8%
|
|
|
|
|
40.0%
|
Profit
attributable to equity holders of the Company
|
2,349,246
|
187,252
|
22,618
|
-
|
127,641
|
2,686,757
|
(a) Including put options granted to
employees of investees on their shares and shares to be issued
under investees' share-based incentive plans which can be acquired
by the Company, and other incentives
(b) Gain on deemed disposal of previously
held interest in associates
(c) Amortisation of intangible
assets resulting from acquisitions, net of related deferred
tax
|
SOURCE Tencent Holdings
Limited