HONG KONG, Aug. 22, 2014 /PRNewswire/ -- NetDragon Websoft
Inc. ("NetDragon" or "the Company") (Hong Kong Stock Code: 777), a
leading developer and operator of online games and mobile internet
platforms in China, today
announced its financial results for the second quarter ended
June 30, 2014 ("the Period"). A
conference call and webcast is scheduled at 8 p.m. Hong Kong Time on Friday, August 22, 2014 to discuss the results
and recent business developments.
Second Quarter 2014 Financial Highlights
- Revenue was RMB230.1 million, an
increase of 6.0% quarter-over-quarter and 2.7% year-over-year.
- Gross profit was RMB208.2
million, an increase of 6.2% quarter-over-quarter and 1.4%
year-over-year.
- Operating profit was RMB76.0
million, a decrease of 33.6% quarter-over-quarter and 18.7%
year-over-year.
- Non-GAAP profit1 for the Period attributable to
owners of the Company was RMB70.6
million, a decrease of 16.9% quarter-over-quarter.
- Profit for the Period from continuing operations was
RMB63.8 million, a decrease of 17.9%
quarter-over-quarter and 18.5% year-over-year.
- Basic and diluted earnings per share were RMB0.1254 and RMB0.1250, respectively.
- The Company has declared an interim dividend of HK$0.20 per share for the six months ended
June 30, 2014, which will be paid to
shareholders whose names appear in the Company registry on
September 8, 2014.
1
|
See "Non-GAAP Financial
Measures" section for more details on the reasons for presenting
these measures
|
Second Quarter 2014 Operational Highlights
- Peak concurrent users ("PCU") for online games were 471,000, a
decrease of 0.2% quarter-over-quarter and an increase of 0.6%
year-over-year.
- Average concurrent users ("ACU") for online games were 239,000,
flat from the previous quarter and a decrease of 6.3%
year-over-year.
- Average revenue per user ("ARPU") for online games was
RMB295, an increase of 3.5% from the
previous quarter and 4.2% year-over-year.
"During the second quarter of 2014, we continued to build upon
our success over the past few quarters as we made significant
progress in our MMORPG and mobile games business and pushed forward
with the development of our online education business," commented
Mr. Dejian Liu, Chairman and
Executive Director of NetDragon. "Our online gaming business
continued its strong operating performance with increases in both
revenue and ARPU sequentially and year-over-year as we continue to
invest heavily in rejuvenating our current portfolio of games by
enhancing gameplay and providing exciting new features to our
players. While our flagship online games continue to perform well,
the recent boost in popularity of Calibur of Spirit, one of our new
pipeline MOBA games that recently achieved daily active users (DAU)
and PCU exceeding 1 million and 200,000, respectively, demonstrates
our world class game design and development capabilities. As
Calibur of Spirit is prepared for its official launch later this
year or early next year, we expect it to contribute revenue in a
meaningful way as we ramp up marketing and promotional
efforts."
"Our mobile games business also continued to progress smoothly
during the quarter. We are now in the final stages of preparation
to launch the mobile version of Eudemons Online. We look forward to
building upon the success we have seen with Eudemons Online as we
work to introduce this proven PC franchise to new players on mobile
platforms. We will continue to add to our mobile games pipeline
going forward as exciting titles such as Fatal Fighter, Waku &
Maou and Blade & Sword enter the final stages of
development."
"At the same time, we continue to devote resources towards our
MMORPG games as we work to rejuvenate existing titles with
expansion packs and in-game events to keep gamers engaged.
Salvation of the Shadow, an expansion pack built to enhance the
appeal of Eudemons Online, was launched in April 2014. Conquer Online celebrated its 11th
anniversary in April 2014 with the
addition of new in-game quests as a reward for our player's loyal
support over the years. We are excited to begin beta testing new
expansion packs for Way of the Five and Zero Online next quarter.
In addition, our new 3D action strategy MMO game, Tiger Knight, is
entering the final stages of development."
"Last but not least, we continue to make meaningful progress in
our online education business. We are currently working to develop
educational products, content and strategic partnerships for our
K-12 educational tablets and our Open Cloud-Based Education
Platform. We have already soft launched our educational tablet,
which we believe will be a disruptive educational tool for
students, teachers and schools, and most importantly, will empower
effective learning in a transformational way."
Second Quarter 2014 Unaudited Financial Results
Revenue
Revenue was RMB230.1 million, an
increase of 6.0% from RMB217.1
million in the previous quarter and an increase of 2.7% from
RMB224.2 million during the same
quarter last year.
Revenue from online games and other business generated from
China was RMB203.5 million, an increase of 8.4% from
RMB187.7 million in the previous
quarter and an increase of 2.6% from RMB198.3 million in the same quarter last year.
The increase was mainly due to the strong performance from Eudemons
Online's expansion pack Salvation of the Shadow, which was released
in April 2014.
Revenue from online games and other business generated from
overseas markets was RMB26.6 million,
a decrease of 9.3% from RMB29.4
million in the previous quarter and an increase of 3.1% from
RMB25.9 million in the same quarter
last year. The decrease was due to the typical seasonality seen in
overseas markets during the second quarter of 2014.
Gross profit and gross margin
Gross profit was RMB208.2 million,
an increase of 6.2% from RMB196.0
million in the previous quarter and an increase of 1.4% from
RMB205.3 million in the same quarter
last year. Gross margin was 90.5%, compared with 90.3% in the
previous quarter and 91.6% in the same quarter last year.
Operating expenses
Selling and marketing expenses were RMB33.6 million, an increase of 15.3% from
RMB29.1 million in the previous
quarter and an increase of 45.4% from RMB23.1 million in the same quarter last year.
The sequential increase in selling and marketing expenses was
mainly due to an increase in advertising and promotional
expenses.
Administrative expenses were RMB71.6
million, an increase of 26.0% from RMB56.9 million in the previous quarter and an
increase of 32.8% from RMB53.9
million in the same quarter last year. The sequential
increase in administrative expenses was mainly due to a general
increase in (i) expenses associated with the new Changle office;
(ii) new staff costs; and (iii) professional fees and a tax
advisory fee associated with the sale of 91 Group.
Development costs were RMB51.7
million, an increase of 26.2% from RMB41.0 million in the previous quarter and an
increase of 37.6% from RMB37.6
million in the same quarter last year. The sequential
increase in development costs was mainly due to an increase in
staffing costs as the Company intensifies its product development
efforts.
Other expenses were RMB16.5
million, an increase of 771.2% from RMB1.9 million in the previous quarter and an
increase of 945.7% from RMB1.6
million in the same quarter last year. The increase was
primarily due to a donation made to Beijing Normal University in
support of research and development initiatives which the Company
believes will be complementary to its education strategy.
Operating profit
Operating profit from continuing operations was RMB76.0 million, a decrease of 33.6% from
RMB114.4 million in the previous
quarter and a decrease of 18.7% from RMB93.4
million in the same quarter last year. The sequential and
year-over-year decreases were mainly due to (i) an increase in
advertising and promotion fees for Eudemons Online and Arab Pirate;
(ii) the increase in staff costs as the business expands; (iii) a
general increase of administrative expenses associated with the new
Changle office and (iv) the aforementioned donation to Beijing
Normal University in support of research and development
initiatives.
Taxation
Taxation was RMB12.5 million, a
decrease of 67.0% from RMB38.0
million in the previous quarter and a decrease of 17.3% from
RMB15.2 million in the same quarter
last year.
Profit for the Period from continuing
operations
Profit for the Period from continuing operations was
RMB63.8 million, a decrease of 17.9%
from RMB77.8 million in the previous
quarter and a decrease of 18.5% from RMB78.3
million in the same quarter last year.
Basic and diluted earnings per share were RMB0.1254 and RMB0.1250, respectively, compared with
RMB0.1570 and RMB0.1561, respectively, in the previous quarter,
and RMB0.1549 and RMB0.1538, respectively, in the same quarter last
year.
Liquidity
As ofJune 30, 2014, NetDragon had bank deposits, bank balances
and cash and pledged bank deposits of approximately RMB3,687.4 million, compared with RMB4,463.0 million as of December 31, 2013. The decrease was
primarily due to (i) payments of a PRC withholding income tax
on the capital gain derived from the disposal of 91 Group
(non-recurring in nature); (ii) capital expenditure on Haixi
Animation Creativity City; (iii) payment of the final 2013 dividend
and (iv) repurchase of shares during the period.
Second Quarter 2014 Business Developments
Games
The development of Tiger Knight, a 3D action strategy MMO game,
is entering the final stages of development with beta-testing
expected to begin in the second half of 2014. Calibur of Spirit,
the Company's MOBA micro-client game, had daily active users (DAU)
and PCU exceeding 1 million and 200,000, respectively, during
July 2014, and continues to gain
popularity amongst players. In April
2014, NetDragon began beta testing Salvation of the Shadow,
an expansion pack for Eudemons Online which includes a new Shadow
Knight class. The expansion pack was designed to revitalize and
enhance the game to attract new players as well as those who
previously played the game. Conquer Online, another of the
Company's major franchise games, celebrated its 11th anniversary in
April 2014. In April 2014, Spanish and French version of Wrath
of the Trojans, an international expansion pack for Conquer Online
was also released.
In May 2014, beta testing began
for Eudemons Online Pocket Version, a mobile version of Eudemons
Online. During the same month, NetDragon launched Blade &
Sword, a role playing game based on martial arts. Pre-launch
testing of the Company's games continued for Fatal Fighter, Waku
& Maou, and Hero Cut. NetDragon also released new expansion
packs for most of its mobile games during the quarter. These new
expansion packs included ones designed for Celestial Saga, a 2.5D
action role play game developed in-house, and Crazy Tribe, an
action role playing game. An Arabic Android version of the
Company's first turn-based role playing mobile game, The Pirate,
was launched in June 2014.
Online and Mobile Education
Product development, content partnership, and strategic
partnership discussions for the online and mobile education
business continued to progress during the quarter. The Company has
already soft launched its K-12 educational tablet, which is a first
beta-version for trial testing purpose as we continue to develop
and enhance its functionalities, features and
content.
On the vocational education front, earlier this year the Company
established a strategic partnership with Open University of
China in an effort to create a
comprehensive online and mobile learning platform for the
vocational education segment in China. NetDragon will act as the developer of
the online and mobile platform and will provide content creation
services, data analytics, and platform operation services.
In July 2014, NetDragon signed a
cooperation agreement with Xinhuanet Co., Ltd. to build a
nationwide non-academic public service education platform. The
platform will include a broad series of courses covering employee
internet training and continuing education for civil servants.
In May 2014, NetDragon donated
RMB10 million to Beijing Normal
University, China's top ranked
educational institution, in support of research and development
initiatives which the Company believes will provide significant
value-add to its education strategy.
Strategic Merger with Cherrypicks
On June 3, 2014, NetDragon entered
into a sale and purchase agreement to acquire Cherrypick's mobile
solutions business. Cherrypicks is a leading enterprise in mobile
technology and mobile marketing in the Asia Pacific region. NetDragon has agreed to
pay an aggregate amount up to US$30.5
million. The Company believes this strategic merger will add
a team of world-class, innovative mobile solutions developers to
the mix with the expertise to build cutting edge mobile products
for global markets in areas including enterprise software, mobile
marketing, mobile commerce and mobile education. The acquisition
was completed on July 21, 2014.
Business Outlook
MMORPGs
The Company's new 3D action strategy MMO, Tiger Knight, was
identified by the Steam Community as a game of interest during the
first half of 2014. The Company is currently in negotiations with
Steam to distribute the game as it begins beta testing during the
second half of 2014. Calibur of Spirit, the Company's micro-client
in-house developed MOBA game, began beta testing and is expected to
commence full launch in late 2014 or early 2015. During
July 2014, the game achieved over
200,000 peak concurrent users and over 1,000,000 daily active
users, demonstrating the traction it has already managed to build.
As a result, the Company expects Calibur of Spirit will begin
accounting for an increasing amount of revenue contribution in the
coming quarters. Calibur of Spirit was regarded as the first
micro-client MOBA game in the world. MOBA games are one of the most
popular game categories globally, and as such, the Company expects
to benefit from its first mover advantage by leveraging brand
recognition for Calibur of Spirit to market the mobile and overseas
versions which are currently in development. Discussions are under
way with publishers to bring this game to the global markets.
For existing online games, the Company will continue to provide
gameplay updates and new versions to reinforce player loyalty.
NetDragon plans to release brand new expansion packs for its
flagship titles, Eudemons Online and Conquer Online, in the second
half of 2014 including content enhancements. Expansion packs for
Way of the Five and Zero Online will also meet the varied needs of
users.
Mobile Games
- The mobile version of Eudemons Online is expected to be
officially launched in the third quarter of 2014.
- Blade & Sword, a self-developed 2.5D role playing mobile
game based on martial arts, is expected to launch in the second
half of 2014.
- Waku & Maou, a strategy-based mobile game with the combined
features of card games and turn-based games with scenic landscapes,
is expected to begin beta testing in the third quarter of
2014.
- Fatal Fighter, a 2D next generation mobile combat game, will
begin beta testing in the second half of 2014 with an Arabic
version expected to launch in the fourth quarter of 2014.
- Martial Overlord, a 3D in-house developed martial arts mobile
action game, began beta testing in August
2014.
Online and Mobile Education
The K-12 educational tablet's software and hardware will be
fine-tuned and enhanced as user feedback is compiled from its soft
launch. The educational tablet will provide an adaptive,
motivational learning platform where students can learn at their
own pace, understand their own learning progress in different
subjects and rectify knowledge gaps. It will also provide access to
rich educational content, allow for real-time communication with
teachers, provide parents and teachers a way to monitor their
child's progress and sync seamlessly with the Open Cloud-Based
Education Platform. The Company expects to officially launch the
tablet in 2015. With its deep experience in the development and
operation of games, NetDragon is confident that the educational
tablet will empower effective learning for students in a
transformational way and generate new revenue streams.
The Company's higher education business will focus on platform
and product development, content creation and fostering strategic
partnerships for the rest of the year. The Company believes that
the education platforms that it is developing for its partners will
be part of an online and mobile education ecosystem which, together
with the K-12 education tablet and the Open Cloud Education
Platform, will become an integrated total-solution online and
mobile platform for the learning population at large.
Non-GAAP Financial Measures
To supplement the consolidated results of the Group prepared in
accordance with HKFRSs, the use of certain non-GAAP measures is
provided solely to enhance the overall understanding of the Group's
current financial performance. These non-GAAP measures are not
expressly permitted measures under HKFRSs and may not be comparable
to similarly titled measures for other companies. The non-GAAP
financial measures of the Group exclude share-based payments
expense, interest income on pledged bank deposit, exchange gain
(loss) on pledged bank deposit, secured bank borrowing and
redeemable convertible preferred shares, net gain (loss) on
derivative financial instruments and finance costs.
Management Conference Call
NetDragon will host a management conference call and webcast to
review its second quarter 2014 financial resultsended June 30, 2014 on Friday,
August 22, 2014, at 8pm
Hong Kong time.
Details of the live conference call are as follows:
International
Toll
|
65-6723-9381
|
US Toll
Free
|
1-866-519-4004
|
Hong Kong Toll
Free
|
800-930-346
|
Mainland China Toll Free
(for fixed line users)
|
800-8190-121
|
Mainland China Toll Free
(for mobile users)
|
400-6208-038
|
Passcode
|
NetDragon
|
A live and archived webcast of the conference call will be
available on the Investor Relations section of NetDragon's website
at http://ir.netdragon.com/investor/ir_events.shtml.Participants in
the live webcast should visit the aforementioned website 10 minutes
prior to the call, then click on the icon for "2014 Interim Results
Conference Call" and follow the registration instructions.
About NetDragon
NetDragon Websoft Inc. (HKSE: 0777) is a leading innovator and
creative force in China's mobile
internet industries. Established in 1999, we are a vertically
integrated, cutting-edge R&D powerhouse with a series of
successful track record including building the No. 1 Chinese online
gaming portal - 17173.com, being a pioneer in MMORPGs with our
renowned self-developed flagship games such as Eudemons Online and
Conquer Online gaining huge popularity amongst players, and
creating China's most influential
and most popular smartphone app store platforms under the 91
Wireless business unit, before disposing the business to Baidu in
2013 in a landmark transaction which to date is the largest
internet M&A transaction in China. In addition, we are China's pioneer in overseas expansion,
directly operating game titles in a broad number of countries since
2003 and in over 10 languages internationally. In recent years, we
are also becoming a major player in the online and mobile education
segment with the vision to leverage our mobile internet
technologies and know-how to make learning more fun, motivational
and effective compared to the traditional classroom learning
model.
For investor enquiries, please contact:
NetDragon Websoft Inc.
Ms. Maggie Zhou
Senior Director of Investor Relations
Tel.: +86 591 8754 3120; +852 2850 7266
Email: maggie@nd.com.cn; ndir@nd.com.cn
Website: www.nd.com.cn/ir
CONDENSED
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER
|
COMPREHENSIVE
INCOME FOR THE THREE MONTHS AND SIX MONTHS ENDED 30 JUNE
2014
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
30/06/2014
|
|
31/03/2014
|
30/06/2014
|
|
30/06/2013
|
|
RMB
'000
|
|
RMB '000
|
RMB
'000
|
|
RMB '000
|
|
(Unaudited)
|
|
(Unaudited)
|
(Unaudited)
|
|
(Unaudited and restated)
|
Continuing
operations
|
|
|
|
|
|
|
Revenue
|
230,144
|
|
217,091
|
|
447,235
|
|
436,153
|
Cost of
revenue
|
(21,888)
|
|
(21,084)
|
|
(42,972)
|
|
(38,519)
|
|
|
|
|
|
|
|
|
Gross
profit
|
208,256
|
|
196,007
|
|
404,263
|
|
397,634
|
Other income and
gains
|
41,255
|
|
47,348
|
|
88,603
|
|
17,817
|
Selling and marketing
expenses
|
(33,590)
|
|
(29,130)
|
|
(62,720)
|
|
(46,573)
|
Administrative
expenses
|
(71,645)
|
|
(56,875)
|
|
(128,520)
|
|
(137,650)
|
Development
costs
|
(51,687)
|
|
(40,954)
|
|
(92,641)
|
|
(73,039)
|
Other
expenses
|
(16,491)
|
|
(1,893)
|
|
(18,384)
|
|
(3,497)
|
Share of (losses)
profits of associates
|
(145)
|
|
(88)
|
|
(233)
|
|
17
|
Operating
profit
|
75,953
|
|
114,415
|
|
190,368
|
|
154,709
|
Interest income on
pledged bank deposit
|
840
|
|
841
|
|
1,681
|
|
3,821
|
Exchange (loss) gain
on pledged bank deposit and secured bank borrowing
|
(2,106)
|
|
(4,163)
|
|
(6,269)
|
|
1,897
|
Net gain (loss) on
derivative financial instrument
|
2,737
|
|
4,726
|
|
7,463
|
|
(2,359)
|
Net gain on
held-for-trading investment
|
61
|
|
1,093
|
|
1,154
|
|
-
|
Finance
costs
|
(1,132)
|
|
(1,117)
|
|
(2,249)
|
|
(3,357)
|
Profit before
taxation
|
76,353
|
|
115,795
|
|
192,148
|
|
154,711
|
Taxation
|
(12,547)
|
|
(38,042)
|
|
(50,589)
|
|
(22,533)
|
Profit for the period
from continuing operations
|
63,806
|
|
77,753
|
|
141,559
|
|
132,178
|
|
|
|
|
|
|
|
|
Discontinued
operations
|
|
|
|
|
|
|
|
Profit for the period
from discontinued operations
|
-
|
|
-
|
|
-
|
|
138,492
|
Profit for the
period
|
63,806
|
|
77,753
|
|
141,559
|
|
270,670
|
Other comprehensive
income (expense) for the period, net of income tax:
|
|
|
|
|
|
|
|
Exchange differences arising on translation
of foreign operations that may be reclassified subsequently to
profit or loss
|
29
|
|
553
|
|
582
|
|
(625)
|
|
|
|
|
|
|
|
|
Total comprehensive
income for the period
|
63,835
|
|
78,306
|
|
142,141
|
|
270,045
|
|
|
|
|
|
|
|
|
Profit (loss) for the
period attributable to:
|
|
|
|
|
|
|
|
-Owners of the
Company
|
63,830
|
|
79,662
|
|
143,492
|
|
236,401
|
-Non-controlling
interests
|
(24)
|
|
(1,909)
|
|
(1,933)
|
|
34,269
|
|
63,806
|
|
77,753
|
|
141,559
|
|
270,670
|
|
|
|
|
|
|
|
|
Profit for the period
attributable to owners of the Company
|
|
|
|
|
|
|
|
-from continuing
operations
|
63,830
|
|
79,662
|
|
143,492
|
|
132,244
|
-from discontinued
operations
|
-
|
|
-
|
|
-
|
|
104,157
|
Profit for the period
attributable to owners of the Company
|
63,830
|
|
79,662
|
|
143,492
|
|
236,401
|
|
|
|
|
|
|
|
|
(Loss) profit for the
period attributable to
non-controlling
interests:
|
|
|
|
|
|
|
|
-from continuing
operations
|
(24)
|
|
(1,909)
|
|
(1,933)
|
|
(66)
|
-from discontinued
operations
|
-
|
|
-
|
|
-
|
|
34,335
|
(Loss) profit for the
period attributable to
non-controlling
interests
|
(24)
|
|
(1,909)
|
|
(1,933)
|
|
34,269
|
|
|
|
|
|
|
|
|
Total comprehensive
income (expense) attributable to:
|
|
|
|
|
|
|
|
-Owners of the
Company
|
63,859
|
|
80,215
|
|
144,074
|
|
235,776
|
-Non-controlling
interests
|
(24)
|
|
(1,909)
|
|
(1,933)
|
|
34,269
|
|
63,835
|
|
78,306
|
|
142,141
|
|
270,045
|
|
|
|
|
|
|
|
|
Earnings per
share
|
RMB
cents
|
|
RMB cents
|
|
RMB
cents
|
|
RMB cents
|
From continuing and
discontinued operations
|
|
|
|
|
|
|
|
-Basic
|
12.54
|
|
15.70
|
|
28.24
|
|
46.84
|
-Diluted
|
12.50
|
|
15.61
|
|
28.00
|
|
41.12
|
From continuing
operations
|
|
|
|
|
|
|
|
-Basic
|
12.54
|
|
15.70
|
|
28.24
|
|
26.20
|
-Diluted
|
12.50
|
|
15.61
|
|
28.00
|
|
25.85
|
CONDENSED
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
AS AT 30 JUNE
2014
|
|
|
30 June
2014
|
|
31 December
2013
|
|
(Unaudited)
|
|
(Audited)
|
|
RMB
'000
|
|
RMB '000
|
Non-current
assets
|
|
|
|
Property, plant and
equipment
|
689,977
|
|
532,684
|
Prepaid lease
payments
|
379,853
|
|
185,819
|
Investment
property
|
15,875
|
|
15,725
|
Intangible
assets
|
5,772
|
|
-
|
Interests in
associates
|
6,974
|
|
1,299
|
Available-for-sale
investments
|
5,000
|
|
5,000
|
Loan
receivables
|
14,408
|
|
16,041
|
Deposits made for
acquisition of property, plant and equipment
|
18,049
|
|
16,769
|
Other
receivable
|
-
|
|
60,969
|
Goodwill
|
12,534
|
|
12,534
|
Deferred tax
assets
|
54
|
|
54
|
|
1,148,496
|
|
846,894
|
Current
assets
|
|
|
|
Prepaid lease
payments
|
2,708
|
|
2,583
|
Loan
receivables
|
532
|
|
713
|
Trade
receivables
|
42,477
|
|
41,718
|
Other receivables,
prepayments and deposits
|
154,472
|
|
69,770
|
Held-for-trading
investment
|
21,889
|
|
20,735
|
Amounts due from
related companies
|
3,427
|
|
4,564
|
Amounts due from
associates
|
41
|
|
-
|
Other financial
asset
|
4,341
|
|
-
|
Pledged bank
deposit
|
108,352
|
|
107,368
|
Bank
deposits
|
2,687,829
|
|
3,051,289
|
Bank balances and
cash
|
891,250
|
|
1,304,355
|
|
3,917,318
|
|
4,603,095
|
|
|
|
|
Current
liabilities
|
|
|
|
Trade and other
payables
|
128,148
|
|
152,837
|
Deferred
income
|
24,943
|
|
26,553
|
Amount due to an
associate
|
151
|
|
-
|
Secured bank
borrowing
|
111,925
|
|
104,672
|
Other financial
liability
|
-
|
|
3,122
|
Income tax
payable
|
129,665
|
|
539,927
|
|
394,832
|
|
827,111
|
|
|
|
|
Net current
assets
|
3,522,486
|
|
3,775,984
|
Total assets less
current liabilities
|
4,670,982
|
|
4,622,878
|
|
|
|
|
Non-current
liabilities
|
|
|
|
Other
payables
|
2,248
|
|
-
|
|
|
|
|
Net
assets
|
4,668,734
|
|
4,622,878
|
|
|
|
|
Capital and
reserves
|
|
|
|
Share
capital
|
37,638
|
|
37,664
|
Share premium and
reserves
|
4,628,925
|
|
4,577,478
|
Equity attributable
to owners of the Company
|
4,666,563
|
|
4,615,142
|
Non-controlling
interests
|
2,171
|
|
7,736
|
|
4,668,734
|
|
4,622,878
|
SOURCE NetDragon Websoft Inc.