2Q12 Opportunity Day
22nd August 2012
(AS) 2 Q12 Opportunity Day 22 nd August 2012 Disclaimer Agenda The - - PowerPoint PPT Presentation
Asiasoft Corporation PLC. (AS) 2 Q12 Opportunity Day 22 nd August 2012 Disclaimer Agenda The information contained in this presentation is for information purposes only and does not constitute an offer or invitation to sell or the solicitation
22nd August 2012
Page 2
form the basis of, or be relied upon in any connection with, any contract or commitment whatsoever.
uncertainties and other factors which may impact on the actual outcomes, including economic conditions in the markets in which Asiasoft operates and general achievement of Asiasoft business forecasts, which will cause the actual results, performance or achievements of Asiasoft to differ, perhaps materially, from the results, performance or achievements expressed or implied in this presentation
warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information and opinions in this presentation. None of Asiasoft or any of its agents or advisers, or any of their respective affiliates, advisers or representatives, shall have any liability (in negligence or otherwise) for any loss howsoever arising from any use of this presentation or its contents
indirectly for any investment decision-making or for any other purposes
reproduced, redistributed or made available to any other person, save in strict compliance with all applicable laws
Page 3
Page 5
2009 2010
TOTAL: 78 Games 111 Games 129 Games 143 Games 154 Games
2011
26 Companies (6 new companies) (3 close Company)
27 New Games 34 New Games 44 New Games
7 new companies entered the market during 6M12 mostly operating web games 33 Companies (5 New companies) (5 close company) 40 Companies (1 New company) (No company closed )
13 New Games
2Q2012
33 Companies (8 New companies) (1 close company)
1Q2012
39 Companies (6 New companies) (No company closed )
14 New Games
Page 6
Page 7
Proportion base on Max CCU end of Dec 10
Page 8
2010 2011 1Q2012
TOTAL: 5 Games 24 Games 26 Games 25 Games
2Q2012
4 Companies 8 Companies (4 New companies)
9 Companies (1 New company) 2 New Games 2 New Games 0 New Games
No new company or new game in 2Q2012.
9 Companies
Page 9
Online Game Publisher Type Heroes of Newerth Garena MOBA 1 New Games Released from 1 publisher Online Game Publisher Type
Online Game Publisher Type SD Gundam Online Cherry Credits Casual World of Tanks SEA Gaming TPS/FPS 2 New Games Released from 2 publishers
Page 10
2010 2011 2012 Q1
TOTAL: 72 Games 106 Games 119 Games 127 Games 29 Companies (7 new company) (1 close company) 36 Companies (4 New company) (1 close company)
33 Companies (8 new company) (2 close Company)
Companies ( 1 New company) ( 0 close company)
41 New Games 14 New Games 10 New Games 35 New Games
2012 Q2
Page 11
Online Game Publisher Type 魔界 2 Cubinet Client MMORPG Special Force Cubinet Client MMOFPS Finding Neverland Online CiB Client MMORPG 古域 ChangYou Client MMORPG 飘渺西游 i1play Web MMORPG Baby War i1play Web Casual Saga of Hero GamePro Web MMORPG 小小忍者 GamBunny Web MMORPG 傲剑 RMS Web MMORPG 明珠三国 EZjoy Web MMORPG 魔龙传奇 GoPlayPlay Facebook MMORPG Online Game Publisher Type 沧海 UIGame Client MMORPG 桃园 ChangYou Client MMORPG 游戏江湖 gamersland Client MMORPG 吞食天地 3 Koramgame Client MMORPG 百变 Pet Pet GameView Web Strategy Mystic Saga GameView Web MMORPG 一马当先 GameView Web MMORPG 小小名将 Kingsoft Web MMORPG 大笑西游 Funnel Web MMORPG 修仙魂 GamBunny Web MMORPG
Number of titles launch: 11 from 9 publishers Near even split between client and Web titles. Number of titles launch: 10 from 8 publishers Near even split between client and Web titles.
Page 12
Web Game
Source: Company’s data based on 2Q12 Avg. Max CCU
OVERALL MMOPRG FPS CASUAL
Page 13
Web Game
FPS MMORPG
Source: Company’s data based on 2Q12 Avg. Max CCU
CASUAL Overall AS currently has no market share in web game, but will be opening up new web games soon
Page 14
Web Game FPS MMOPRG OVERALL CASUAL
Source: Company’s data based on 2Q12 Avg. Max CCU
Page 15
2010 2011
TOTAL: 52 Games 76 Games 80 Games 93 Games
2Q12
31 Companies (4 New companies) (2 close company) 29 Companies (11 New companies) (3 closed company)
21 Companies (10 new companies) (1 closed Company)
31 Companies
(0 New companies) (0 closed company) 24 New Games 31 New Games 13 New Games
No new comer in the market in 2Q12
1Q12
7 New Games
Page 16
Casual (FPS and Action) is still a mainstay of publishers
Game Title Publishers Genre Jade Dynasty Lyto RPG Lost Saga Kreon Action/Casual Ace Online Winner TPS/Casual Battle of the Immortals Prodigy RPG TboT OrangeGame Casual Ninjakita Gameweb Web Living After War Mobius RPG Winning Goal Mobius Sport/Casual Heroes Island Bright Star Fortune RPG Gol Online IGLO Web Game Title Publishers Genre Sudden Attac Asiasoft FPS/casual Alliance of Valiant Arms Asiasoft FPS/Casual SD Gundam Megaxus Action/Casual King of Kings Ingame RPG Harvest Moon Prodigy Infinitech Web Mercury Red Prodigy Infinitech FPS/Casual Real Of Titans Prodigy Infinitech MOBA/RPG Dragonest Kreon RPG Microvolts Kingslaim TPS/Casual Florensia Olleh4u RPG Robo Wars Wavegame Web Rosh Online Crystal Epic RPG Shadow Company Qeon FPS/Casual
13 Games From 10 publishers
RPG, 4, 40% Casual, 4, 40% Web, 2, 20%
RPG, 4, 33% Casual 6, 50% Web, 2, 17%
Page 17
Source: Company’s data based on captured CCU in 2Q12
Lyto 45% Kreon 13% Prodigy 12% WaveGame 9% OrangeGam e 5% Asiasoft 2% Others 14%
RPG
Kreon 63% Megaxus 24% Lyto 6% IAH Game 2% InGame 2% Others 3%
CASUAL
Kreon 86% Lyto 6% Megaxus 3% Winner Interactive 3% Asiasoft 1% Others 1%
FPS/TPS
GameWeb 34% OrangeGame 29% WaveGame 13% IGLO 10% Mobius 6% Others 8%
WEB
Kreon 52% Lyto 19% Megaxus 8% Prodigy 4% WaveGame 4% Asiasoft 1% Others 12%
TOTAL
Page 19
* Including loss on impairment of prepaid license fees and written off other intangible assets
Items Q2Y11 Q1Y12 Q2Y12 YoY QoQ 1HY11 1HY12 YoY
Revenues 407.62 402.22 594.97 ▲ 46.0% ▲ 47.9% 803.00 997.19 ▲ 24.2% <By Region> Domestic 261.27 261.32 315.88 ▲ 20.9% ▲ 20.9% 538.29 577.20 ▲ 7.2% Oversea 146.35 140.90 279.09 ▲ 90.7% ▲ 98.1% 264.71 419.99 ▲ 58.7% <By Business Type> Online 381.15 360.79 425.57 ▲ 11.7% ▲ 18.0% 741.41 786.35 ▲ 6.1% Distribution 19.28 34.29 163.60 ▲ 748.3% ▲ 377.2% 44.95 197.89 ▲ 340.3% Advertising and others 7.19 7.15 5.80 ▼ 19.3% ▼ 18.9% 16.65 12.95 ▼ 22.2% COGS 220.07 220.55 358.41 ▲ 62.9% ▲ 62.5% 432.82 578.95 ▲ 33.8% Gross Profit 187.54 181.68 236.56 ▲ 26.1% ▲ 30.2% 370.18 418.24 ▲ 13.0% GP% 46.0% 45.2% 39.8% 46.1% 41.9% SG&A 90.56 105.32 118.07 ▲ 30.4% ▲ 12.1% 187.66 223.39 ▲ 19.0% SG&A% 21.5% 25.0% 19.5% 22.8% 21.8% Other Revenues 13.87 18.32 9.59 ▼ 30.9% ▼ 47.7% 20.03 27.90 ▲ 39.3% EBIT 110.85 94.68 128.08 ▲ 15.5% ▲ 35.3% 202.56 222.75 ▲ 10.0% EBIT% 26.3% 22.5% 21.2% 24.6% 21.7% EBITDA 137.92 123.75 194.37 ▲ 40.9% ▲ 57.1% 261.74 318.12 ▲ 21.5% EBITDA% 32.7% 29.4% 32.2% 31.8% 31.0% Tax 26.99 21.75 37.77 ▲ 39.9% ▲ 73.7% 48.60 59.52 ▲ 22.5% Non-controlling interests 0.00 (0.24) 0.25 ▲ 100.0% ▲ 204.7% 0.00 0.01 ▲ 100.0% Net Profit 83.76 73.12 89.99 ▲ 7.4% ▲ 23.1% 153.75 163.11 ▲ 6.1% Net Profit% 19.9% 17.4% 14.9% 18.7% 15.9% Major Adjustment 1.05 2.03 10.82 ▲ 929.9% ▲ 433.6% 11.02 12.85 ▲ 16.6% Normalized Profit 84.81 75.15 100.82 ▲ 18.9% ▲ 34.2% 164.77 175.97 ▲ 6.8% Normalized Profit% 20.1% 17.9% 16.7% 20.0% 17.2% Write-off Adjustment 4.02 0.78 29.38 ▲ 631.2% ▲ 3659.7% 5.82 30.16 ▲ 418.0% Profit after adjustment 88.83 75.93 130.19 ▲ 46.6% ▲ 71.5% 170.59 206.12 ▲ 20.8% Profit after adjustment% 21.1% 18.1% 21.5% 20.7% 20.1%
Unit : Million Baht
*
Page 20
Q2Y11 Q2Y12 1HY11 1HY12 Royalty 147.08 185.62 36.1% 31.2% ▲ 26.2% 285.17 318.33 35.5% 31.9% ▲ 11.6% Revenue Sharing 121.49 133.44 29.8% 22.4% ▲ 9.8% 230.47 244.92 28.7% 24.6% ▲ 6.3% Amortization 25.58 52.18 6.3% 8.8% ▲ 104.0% 54.70 73.40 6.8% 7.4% ▲ 34.2% Employee 38.90 42.18 9.5% 7.1% ▲ 8.4% 74.46 82.25 9.3% 8.2% ▲ 10.5% Network&Maintenance 22.77 27.77 5.6% 4.7% ▲ 22.0% 44.58 50.42 5.6% 5.1% ▲ 13.1% Depreciation 6.75 8.72 1.7% 1.5% ▲ 29.1% 13.32 16.24 1.7% 1.6% ▲ 22.0% Direct Cost 4.58 94.12 1.1% 15.8% ▲ 1956.4% 15.30 111.73 1.9% 11.2% ▲ 630.4% Total 220.07 358.41 54.0% 60.2% ▲ 62.9% 432.82 578.95 53.9% 58.1% ▲ 33.8% % to Core Revenue %Change 1HY11 1HY12 Items Q2Y11 Q2Y12 % to Core Revenue %Change
Unit : Million Baht
Q2Y11 Q2Y12 1HY11 1HY12 Employee 45.71 49.36 10.8% 8.2% ▲ 8.0% 89.66 94.79 11.2% 9.5% ▲ 5.7% Rental&Utilities 13.06 15.25 3.1% 2.5% ▲ 16.7% 25.44 28.79 3.2% 2.9% ▲ 13.2% Marketing 17.44 30.56 4.1% 5.1% ▲ 75.2% 34.52 54.69 4.3% 5.5% ▲ 58.4% Depreciation 4.28 5.56 1.0% 0.9% ▲ 29.9% 8.75 11.00 1.1% 1.1% ▲ 25.8% Others Selling 0.36 2.31 0.1% 0.4% ▲ 537.7% 6.44 5.64 0.8% 0.6% ▼ 12.4% Other Administrative 9.70 15.03 2.3% 2.5% ▲ 55.0% 22.85 28.47 2.8% 2.9% ▲ 24.6% Total 90.56 118.07 21.5% 19.5% ▲ 30.4% 187.66 223.39 23.4% 22.4% ▲ 19.0% 1HY11 1HY12 % to Core Revenue %Change
Unit : Million Baht
Items Q2Y11 Q2Y12 % to Core Revenue %Change
Page 21
Overseas
Singapore Malaysia Indonesia Philippines
and a big success of Diablo 3 in SG and MY 46%
Domestic
revenue in Vietnam
54%
Page 22
Online Income 85% Distribution Income 10% Advertising 2% Others 3% Online Income 56% Distribution Income 43% 0% Others 1%
Online Income 72% Distribution Income 26% Advertising 1% Others 1%
2Q12 Total Revenue: THB 604.2 million
Page 23
Employee 54% Rental and Center Services 14% 0% Depreciation 7% Others 25%
Selling Expenses
Total COGS is THB 358.4 mn Total Selling Exp. is THB 39.5mn Total Admin. Exp. is THB 78.5 mn
Administrative Expense
Royalty Fee 45% Employee Expense 12% Direct Cost 26% Network and Service 8% Depreciation 2% Others 7% Employee 17% Others 4% Commission 2% Marketing 77%
Page 24
Selling Expenses Administrative Expense
Royalty Fee 52% Employee Expenses 15% Direct Cost 11% Network Service 7% Depreciation 3% Other cost 12% Employee 14% Others 9% Marketing 77% Employee 52% Rental and Center Services 11% Depreciation 10% Others 27%
Page 25
Selling Expenses Admin Expenses
Royalty Fee 39% Employee Expenses 9% Direct Cost 41% Network Service 8% Depreciation 2% Others 1% Employee 20% Others 2% Marketing 78% Employee 57% Rental and Center Services 17% Depreciation 4% Others 22%
Page 26
Remark: Data based on 2Q12 Avg. Max CCU
Dragon Nest 22% YulGang 17% Ragnarok 14% Audition 13% Cabal 6% Others 28% MapleStory 37% MAT 13% Sudden Attack 12% SDO 10% Cabal 10% Others 18%
Dragon Nest 15% Yulgang 12% MapleStory 11% Audition 10% Ragnarok 10% Others 42%
Page 27
MMORPG 75.2% Casual 21.1% FPS 3.7% Web-Based 0.0% MMORPG 67.7% Casual 20.1% FPS 5.2% Web-Based 7.0% MMORPG 68.6% Casual 18.8% FPS 7.3% Web-Based 5.3%
Page 28
Online Income &Total Sales Operating Profit COGS Net Profit
Unit: THB mn Unit: THB mn Unit: THB mn Unit: THB mn 177.0 184.4 232.5 212.7 220.1 219.5 248.2 220.5 358.4
2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12
97.9 81.1 104.4 91.7 110.8 77.0 85.0 94.7 128.1
2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12
73.9 58.5 69.2 70.0 83.8 68.6 72.6 73.1 90.0
2Q10 3Q10 4Q10 1Q11 2Q11 2Q11 4Q11 1Q12 2Q12
Source: www.setsmart.com
309.1 313.9 395.3 344.7 366.6 346.4 407.7 360.8 426.0 354.3 359.2 438.2 395.4 407.6 393.5 441.0 402.2 595.0
2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 Online Income Total Sales
Page 29 Un Unit t : Baht t Million
Total l Revenue Onli line Revenue Dist Distributi ibution Revenue Other Revenues
Un Unit t : Baht t Million
1,473 1,540 1,684 823 1,025
Y2009 Y2010 Y2011 1HY2011 1HY2012
1,195 1,360 1,506 731 786
Y2009 Y2010 Y2011 1HY2011 1HY2012
217 124 92 45 198
Y2009 Y2010 Y2011 1HY2011 1HY2012
13 27 30 17 13 47 28 57 20 28
Y2009 Y2010 Y2011 1HY2011 1HY2012 Other Advertising
Page 30
KNO (May), QT (May)
AVA (Jun)
AVA (Jun)
Page 31
At the end of 2Q12, AS group operates 54 online game titles in 6 countries:
27 Titles
7 Titles
22 Titles
6 Titles
2 Titles
2 Titles
MMORPG 38
Casual 8 FPS 4 Web 4
Number of Games by Genre
Source: Some games are operated in more than one country
Page 32
Page 33
Source: Company’s research
Company Country Stock Exchange Market Cap. P/E
( USD Million) As of 14 Aug 12
Tencent China SEKH
53,119 33.2
Shanda China NASDAQ
1,300 9.7
Perfect World China NASDAQ
601 3.6
The9 China NASDAQ
115 n/a
Gungho Japan JASDAQ
279 11.8
Nexon Korea TYO
6,156 12.2
NCsoft Korea KRX
4,444 37.7
Wemade Korea KOSDAQ
729 28.0
Neowiz Korea KOSDAQ
454 6.7
Softworld Taiwan GTSM
273 51.5
Gamania Taiwan GTSM
140 43.5
Wayi Taiwan GTSM
41 14.6
AS Thailand SET
170 15.9
Page 35
* Branch office of ASO ** Non-repeat game titles counting
1Q12 (Launched) 2Q12 (Launched) 3Q12 (On Plan) 4Q12 (On Plan)
Total New Games in 2012 Existing Games in 2011 Total Games in 2012
ASC
2 1 5 2 10 19 29
Funbox
1 1 1 3 7 10
Thailand
3 2 6 2 13 26 39
ASO (SG)
2 3 5 7 13
ASM (MY)
3 2
CIB (MY)
1 1 2 1 5 17 22
ASID (ID)
1 1 1 3 1 4
ASPH (PH)*
1 1 2 2 Overseas 2 2 5 5 12 9 38 5 4 11 7 23 30 70 1 1 2 1 5 6 11 6 5 13 8 27 33 77
Grand Total**
Company
Thailand Overseas
Total**
ASVN (VN) (Sublicensee)
Page 36
players in Korea
side-scrolling MMORPG
scene style
Page 37
Music Sport/Action Web Browser
The first Karaoke online game in Thailand
Page 38
most popular subscription-based massively multiplayer online role-playing game
content Blizzard’s ever created for a World of Warcraft expansion
version.
with 5 million view in YouTube in 4 days
starting from September 25, 2012
Page 39
Entertainment’s sci-fi real time strategy game, StarCraft II: Wings of Liberty
Liberty with an all-new campaign that focuses on Kerrigan, the erstwhile Queen
included in the expansion, as well as new features and upgrades to the Battle.net
Page 41
Authorized Capital: THB 307,407,762 Paid-up Capital: THB 307,407,762 Par Value: THB 1.00 Dividend Policy: At least 30.0% of net profit Business: At the end of 2Q12, AS procures 54 online game titles (including 19 titles of CIB’s) operating in 6 countries:
27 Titles
7 Titles
22 Titles (CIB 19 Titles)
6 Titles
2 Titles
Services: MMORPG ● Casual Games ● FPS ● Web Games ● Game Portal ● Music Online Company: Asiasoft Corporation Plc. (AS) Foundation: September, 2001 1st Day Trading: 29 May 2008 Website: www.asiasoft.net Employee: 550 (at the end of Jun 12) Network: Thailand, Singapore, Malaysia, Vietnam, Indonesia, and Philippines CEO:
Ownership:
Most of online games are free to play but users can purchase item in game to enhance the game experience. Some particular MMORPG will be charged by playing time.
Manage ment 71% 0% Foreign Instituti
10% Foreign ers 15% Individu al 4% 0%
Page 42
Asiasoft Online Pte. Ltd. (ASO) AS Online Sdn. Bhd. (ASM)
100.00%
Playcybergames Co., Ltd. Asiasoft International Co., Ltd. (ASI) Online Game Publisher
Online Game Publisher in Malaysia Online Game Publisher in Singapore Investment Company Game Portal & Entertainment Services on Websites
Paid-up capital THB 307.4 m A Capital Co., Ltd.
99.99% 99.99% 99.99% 59.99% 100.00%
Funbox Co., Ltd.
Online Game Publisher
Shareholder Structure:
Partners Limited Free Float 18.29%
Investment Company
Online Game Publisher in Indonesia
79.90% 40% 30%
Cybergames Corporation Co., Ltd.
Thaiware Communication Co., Ltd.
Website Services Internet Gaming Services CIB Development Sdn.
61.68%
Online Game Publisher in Malaysia Paid-up SGD 2 .0 m Paid-up RM 4.0 m Paid-up USD 0.8 m Paid-up RM 1.0 m Paid-up THB 112.0 m Paid-up THB 20 m Paid-up THB 1.0 m Paid-up THB 1.5 m Paid-up THB 40.0 m
PlayPark Co., Ltd.
99.99%
Paid-up THB 5 .0m Paid-up THB 0.25 m Online Game Publisher
Page 43
2001
2004
2005
2007
2008
2010
2011
2012
Page 44
ASO
(Singapore)
(100%)
Sublicensed to CTCM
(Vietnam)
ASM
(Malaysia)
(100%) Funbox
(Thailand)
(99.99%)
ASID
(Indonesia)
(79.90%) Thaiware
(Thailand)
(40%)
Cybergames (Thailand)
(30%) CIB
(Malaysia)
(61.68%) ASPH
(Philippines)
(100%) Playcyber games
(Thailand)
(59.99%)