TechWeb

Charm Communications Inc. Announces Unaudited Second Quarter 2010 Results

Jul 27, 2010 (05:07 PM EDT)
URL: http://www.techweb.com/show-press-release/X811465/charm-communications-inc-announces-unaudited-second-quarter-2010-results.html

Total revenues grew 107.4% year-over-year

Gross profit grew 119.7% year-over-year

Company reiterates yearly guidance with tightened revenue range

BEIJING, July 27 /PRNewswire-Asia-FirstCall/ -- Charm Communications Inc. (Nasdaq: CHRM) ("Charm" or "the Company"), a leading advertising agency in China, today announced its financial results for the second quarter ended June 30, 2010. Charm operates its business under three brands: Charm Advertising, Charm Interactive, and Shangxing Media.

    Highlights for the Second Quarter 2010

    -- The Company uses turnover (non-GAAP), (defined as total customer
       advertising spending placed through or with Charm) to reflect the scale
       of its business.

                                               For the three months ended,
                                             June 30,   June 30,   March 31,
                                               2010       2009        2010
    (Unit: USD'000)
     Turnover (non-GAAP):
       Media investment management            38,971     17,858      35,786
       Advertising agency                    111,978     58,971     105,884
       Branding and identity services            N/A        N/A         N/A
       Total turnover                        150,949     76,829     141,670

     Extracted rate:
       Media investment management            100.0%     100.0%      100.0%
       Advertising agency                       4.8%       5.4%        5.0%
       Branding and identity services            N/A        N/A         N/A

     US GAAP Revenue:
       Media investment management            38,971     17,858      35,786
       Advertising agency                      5,387      3,155       5,304
       Branding and identity services            942        828         874
       Total revenue                          45,300     21,841      41,964


    -- Turnover (non-GAAP) in the second quarter of 2010 grew 96.5%
       year-over-year and 6.5% quarter-over-quarter to approximately $150.9
       million. GAAP revenues in the second quarter of 2010 grew 107.4%
       year-over-year and 7.9% quarter-over-quarter to approximately $45.3
       million.

    -- Turnover (non-GAAP) for Charm's advertising agency business, or agency
       business, grew 89.9% year-over-year and 5.8% quarter-over-quarter to
       $112.0 million. GAAP revenues for the agency business were $5.4 million,
       and the revenue extraction rate, which is defined as revenue divided by
       turnover, was 4.8%. The revenue extraction rate decreased due to
       unrecognised media rebates related to World Cup media advertising
       placements. Once CCTV has finalized the rebates and paid the
       advertising agencies, including Charm, the revenue extraction rate will
       return to above 5%.

    -- Turnover for Charm's media investment management business, or principal
       media business, which is equivalent to GAAP revenue, grew 118.2%
       year-over-year and 8.9% quarter-over-quarter to $39.0 million.

    -- Gross profit for the second quarter of 2010 grew 119.7% year-over-year
       and 22.1% quarter-over-quarter to $15.2 million.

    -- Net income for the second quarter of 2010 grew 148.1% year-over-year
       and 22.7% quarter-over-quarter to $8.4 million.

    -- Non-GAAP second quarter net income, which excludes share-based
       compensation expenses, grew 133.2% year-over-year and 22.6%
       quarter-over-quarter to $9.1 million.

    -- Cash flow from operations was positive for the second quarter of 2010.
       The Company had cash and cash equivalents of $120.7 million as of
       June 30, 2010.

    -- In the second quarter of 2010, Charm added 11 new advertising client
       accounts to its agency business, including 2 for Vizeum, Charm's joint
       venture with Aegis, bringing the total agency accounts for 2010 to 121.
       In the second quarter of 2010 Charm's principal media business had 264
       advertisers as compared with 161 advertisers in the second quarter of
       2009. In the first half of 2010 Charm's principal media business had
       353 advertisers as compared with 247 advertisers in the first half of
       2009.

    -- Charm had 401 employees as of June 30, 2010 compared to 347 as of
       March 31, 2010.

"In the second quarter we saw continued strong organic growth throughout our business as we strengthened our market leading position," said Mr. He Dang, founder, chairman and CEO of Charm Communications. "According to recent CTR statistics, the advertising market in China grew 22% during the first quarter of 2010, and we saw this momentum carrying into the second quarter as the advertising market in China remained robust."

Mr. Dang continued, "During the quarter we continued to enhance our management by establishing our Service Solution Committee. This structure brings together executives from across our businesses, helping us to leverage our entire platform to develop innovative, fully integrated advertising campaigns. We have made several key hires to enhance our team, which is one of the strategic objectives of our recent IPO, and help bring best-in-class service to our clients."

Mr. Wei Zhou, Charm's CFO added, "I am pleased to report strong top line and even stronger bottom line growth for the quarter, driven by China's advertising market expansion as well as high demand for our integrated agency services and premium media resources. In addition to growing recurring revenue streams from ongoing client relationships, we benefited from increased advertising spending during the World Cup."

Second Quarter 2010 Results

Turnover (non-GAAP) in the second quarter of 2010 grew 96.5% year-over-year and 6.5% quarter-over-quarter to approximately $150.9 million. The increase in turnover was mainly due to the increase in the number of advertising clients and the increase in advertising spending from existing clients as well as increased revenue from advertising around the World Cup and the Shanghai Expo.

Turnover (non-GAAP) in the agency business grew 89.9% year-over-year and 5.8% quarter-over-quarter to $112.0 million. The increase in agency business turnover (non-GAAP) was mainly due to the increase in number of new agency clients and the increase in advertising spending from existing agency clients. In the second quarter of 2010, Charm provided advertising agency services to a total of over 119 advertising client accounts, 47 of which were acquired in 2010. The revenue extraction rate for the agency business was 4.8% compared to 5.4% and 5.0% for the second quarter of 2009 and first quarter of 2010, respectively. The lower revenue extraction rate was mainly due to the fact that we have yet to receive the media rebates related to World Cup advertising spending as the exact amount has yet to be announced by CCTV. Once announced this revenue will be booked accordingly. Excluding the World Cup advertising spending, the revenue extraction rate for the agency business would be 5.3%. Charm expects the revenue extraction rate to increase as the Company expands its full service offerings across all media platforms under Charm Advertising and as it ramps up digital media offerings under Charm Interactive.

Turnover, which is equivalent to GAAP revenue, for Charm's media investment management business or principal media business, which operates under the Shangxing Media brand, grew 118.2% year-over-year and 8.9% quarter-over-quarter to $39.0 million. Compared with the second quarter of 2009, the increase was mainly due to the increase in satellite TV revenues as a result of price increases and the addition of four new exclusive CCTV programs, which Charm began operating during the first quarter of 2010. Compared with the first quarter of 2010 the increase was mainly due to the seasonal fluctuation of satellite TV revenues and ramp up of CCTV programs.

Total US GAAP revenues were $45.3 million for the second quarter of 2010, representing an increase of 107.4% compared to $21.8 million for the second quarter of 2009 and an increase of 7.9% compared to $42.0 million for the first quarter of 2010.

Revenues from Charm's advertising agency business were $5.4 million for the second quarter of 2010, representing an increase of 70.7% compared to $3.2 million in the second quarter of 2009 and an increase of 1.6% compared to $5.3 million in the first quarter of 2010. The increase in agency business revenue is consistent with the increase in turnover.

Principal media business revenues were $39.0 million for the second quarter of 2010, representing an increase of 118.2% compared to $17.9 million for the second quarter of 2009 and an increase of 8.9% compared to $35.8 million in the first quarter of 2010. For the second quarter of 2010 Charm had 264 advertisers for its principal media business compared with 161 advertisers for the second quarter of 2009.

Branding and identity services revenues were $0.9 million in the second quarter of 2010, representing an increase of 13.8% compared to $0.8 million for the second quarter of 2009 and remained stable compared to $0.9 million for the first quarter of 2010.

Cost of revenues for the second quarter of 2010 was $30.1 million compared to $14.9 million and $29.5 million for the second quarter of 2009 and the first quarter of 2010 respectively. Charm attributes this increase compared with second quarter of 2009 mainly to the addition of four new exclusive CCTV programs, which it began operating in 2010, and an increase in higher satellite TV media costs. Compared with first quarter of 2010 the increase is mainly due to an increase in business tax as a result of higher revenues.

Gross profit for the second quarter of 2010 was $15.2 million, representing an increase of 119.7% from $6.9 million for the second quarter of 2009 and an increase of 22.1% from $12.4 million for the first quarter of 2010.

Selling and marketing expenses were $4.8 million for the second quarter of 2010, representing an increase of 83.7% from $2.6 million for the second quarter of 2009 and an increase of 13.6% from $4.2 million for the first quarter of 2010. Charm attributes the increase in selling and marketing expenses to an increase in headcount to build up its internet agency business in Charm Interactive and to investments in human capital to ramp up the Vizeum joint venture with Aegis Media. Selling and marketing expenses represented 10.6% of the Company's total revenues for the second quarter of 2010 compared to 12.0% for the second quarter of 2009 and 10.1% for the first quarter of 2010. Charm attributes the decrease in selling and marketing expenses as a percentage of total revenues compared to second quarter of 2009 primarily to increased efficiencies of scale.

General and administrative expenses were $1.6 million for the second quarter of 2010, compared to $0.9 million for the second quarter of 2009, and $1.0 million for the first quarter of 2010. Charm attributes the increase of general and administrative expenses compared to the first quarter of 2010 primarily to higher share-based compensation charges related to IPO options and investment in management and finance personnel at the Vizeum joint venture in the second quarter of 2010.

As a result of the foregoing, operating profit was $8.8 million for the second quarter of 2010, which represents a significant increase from $3.4 million for the second quarter of 2009 and an increase from $7.2 million for the first quarter of 2010.

For the second quarter of 2010, the Company had tax expenses of $0.4 million.

Net income was $8.4 million for the second quarter of 2010, representing an increase of 148.1% from $3.4 million for the second quarter of 2009 and an increase of 22.7% from $6.8 million for the first quarter of 2010. Fully diluted net income per ADS for the second quarter of 2010 was $0.22 compared to $0.02 and $0.18 for the second quarter of 2009 and the first quarter of 2010 respectively. Each ADS represents two common shares. The Company's second quarter non-GAAP net income, which excludes share-based compensation expenses, was $9.1 million compared with $3.9 million for the second quarter of 2009 and $7.4 million for the first quarter of 2010.

Cash flow from operations for the second quarter of 2010 was positive. As of June 30, 2010, the Company had cash and cash equivalents of $120.7 million compared to $74.2 million at the end of the first quarter 2010.

As of June 30, 2010, the Company had 401 employees, compared to 347 employees as of March 31, 2010.

Recent Business Developments

Service Solution Committee Founded

During the second quarter of 2010, Charm formed the Service Solution Committee, a management group at the level of vice-president, which includes key executives from Charm's different business segments. The group is responsible for upholding and promoting the highest standards of professional service across all of Charm's business segments. In addition, Charm believes that bringing together key executives from different disciplines within the firm will create important synergies and allow the cross cultivation of ideas throughout the Company. The Services Solution Committee will be supported by Patrick Stahle, one of Charm's directors and the chairman of Aegis Media's Global Solutions Group, who will be providing advice and training to help develop and maintain industry best practices within the group.

Among those promoted to the Service Solution Committee are some of our longest serving executives as well as several recent key hires. Kun Xiao has been with the company since 2003 and VP since 2007 and will drive integrated communications solutions within the firm. Linna Li is an industry veteran with extensive specialist knowledge of media buying, particularly from CCTV. Xianhao Yu is an expert in brand management with sixteen years' experience of bringing clients advertising solutions across a full range of media. Yihe Zhao runs the market and media research department and specializes in marketing positioning strategy -- a key element of Charm's offering. Weimin Li has a wealth of knowledge about the healthcare and pharmaceutical sectors, which include many of Charm's largest clients. May Zhang comes to Charm with rich industry experience, having worked at Ogilvy for ten years, and she will be helping build integrated communications solutions at Charm.

Shangxing Media

Pioneer Bao Li joins Charm as CEO of Shangxing Media

On July 16, 2010, Bao Li took over from He Dang as CEO of Shangxing Media, Charm's principal media business. Mr. Li is an industry veteran with extensive experience in China's TV advertising sector and expertise in branded content marketing. He will be driving growth in Charm's principal media business by providing clients with targeted premium advertising resources and by helping channels raise their profile and develop their brand value.

Mr. Li most recently served as the vice-director of advertising at Anhui Television Network ("Anhui TV") and the head of Anhui Online TV, responsible for all of the network's advertising sales, program promotions and event marketing. Prior to these two positions, Mr. Li was responsible for Anhui TV's content procurement and branded content promotions. Mr. Li's extensive experience working with national advertisers and knowledge of television media helped to elevate Anhui TV to one of China's leading provincial television networks. According to CSM, Anhui Satellite TV, which is broadcast nationally, was the 5th ranked satellite TV channel in terms of viewership market share in 2009, and Anhui TV's Finance and Economy channel, which is broadcast within Anhui province, was a top ten terrestrial provincial channel in terms of total viewers in the first half of 2010. Mr. Li has won numerous national awards for his work, recognizing his influence, creativity and prominence in the TV industry.

Charm Advertising

He Dang becomes acting CEO of Charm's agency business

He Dang, Charm's founder, chairman and CEO became acting CEO of Charm Advertising, Charm's agency business, taking over from Lee Li who resigned on June 30, 2010 for personal reasons. Mr. Dang will be supported by the Service Solution Committee and will work closely with Charm's other business segments.

Agency expands into Chengdu

In the second quarter Charm opened an agency service center in Chengdu, capital city of Sichuan province in southwest China, to service key accounts and raise the Company's profile in the region. Charm looks to serve the needs of large advertisers at a local level while maintaining the strength of a nationwide service network and now has branch offices in Shanghai, Guangzhou, Tianjin and Chengdu.

Charm Interactive

Cooperation between Charm Interactive and Digital Advertising Consortium Inc.

On July 23, 2010, Charm Interactive announced that it has entered into a cooperative agreement with Digital Advertising Consortium Inc. ("D.A.Consortium"), a Tokyo based digital advertising agency engaged in the planning and placement of online advertising, to strengthen its online advertising capabilities. Under the terms of the agreement Charm Interactive will be responsible for all of D.A.Consortium's online media buying in China and will also support D.A.Consortium's Japanese clients with their strategy, planning, and creative production. In addition, D.A.Consortium will support Charm's customers who are looking for access to the Japanese market, and the two agencies will set up a technology-sharing platform to research and develop online solutions that can capitalize on the latest trends and user habits.

Business Outlook

The Company estimates its total revenues for the third quarter of 2010 will range from $49.0 million to $50.5 million, of which revenues from the agency business, which also includes brand and identity services revenues, are expected to be between $6.5 million and $7.0 million and revenues from the Company's principal media business are expected to be between $42.5 million and $43.5 million. Third quarter 2010 non-GAAP net income, which excludes share-based compensation expenses, is expected to be between $11.0 million and $11.5 million.

The Company believes that total revenues for full year 2010 will range from $189.0 million to $192.0 million. Non-GAAP net income for full year 2010, which excludes share-based compensation expenses, is expected to be between $39.0 million and $41.0 million.

The Company bases these estimates on a foreign exchange rate of RMB 6.7815 to US$1.00. This forecast reflects the Company's current and preliminary view, which is subject to change.

Non-GAAP Financial Measures:

To supplement the unaudited condensed consolidated financial information presented in accordance with Accounting Principles Generally Accepted in the United States of America ("GAAP"), the Company also provides the following non-GAAP financial measures: "turnover", which is defined as total customer advertising spending placed through or with Charm; and "non-GAAP net income", which is defined as GAAP net income excluding stock-based compensation expenses.

The non-GAAP financial measures are provided to enhance investors' overall understanding of the Company's current and past financial performance in ongoing core operations as well as prospects for the future. These measures should be considered in addition to results prepared and presented in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. Management uses both GAAP and non-GAAP information in evaluating and operating the Company's business internally and therefore deems it important to provide all of this information to investors.

Cautions on Use of Non-GAAP Measures

In addition to Charm's consolidated financial results prepared under US GAAP, the Company also provides non-GAAP financial measures, including "turnover" and "non-GAAP net income". The Company believes that the non-GAAP financial measures provide investors with another method for assessing its operating results in a manner that is focused on the performance of its ongoing operations.

Management believes investors will benefit from greater transparency in referring to these non-GAAP financial measures when assessing the Company's operating results, as well as when forecasting and analyzing future periods. However, management recognizes that:

    -- these non-GAAP financial measures are limited in their usefulness and
       should be considered only as a supplement to the Company's GAAP
       financial measures;
    -- these non-GAAP financial measures should not be considered in isolation
       from, or as a substitute for, the Company's GAAP financial measures;
    -- these non-GAAP financial measures should not be considered to be
       superior to the Company's GAAP financial measures; and
    -- these non-GAAP financial measures were not prepared in accordance with
       GAAP and investors should not assume that the non-GAAP financial
       measures presented in this earnings release were prepared under a
       comprehensive set of rules or principles.

Further, these non-GAAP financial measures may be unique to the Company, as they may be different from non-GAAP financial measures used by other companies. As such, this presentation of non-GAAP financial measures may not enhance the comparability of the Company's results to the results of other companies. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies.

A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure or measures appears at the end of this press release.

Conference Call

Charm's management team will host an earnings conference call at 8 a.m. U.S. Eastern Time on July 28, 2010 (8 p.m. Beijing/Hong Kong Time).

    Conference Call Dial-in Information

    US/ International Dial In    +1-857-350-1673
    UK:                          +44-207-365-8426
    Hong Kong:                   +852-3002-1672

    Passcode:                    48046333

A replay of the call will be available from 11am July 28, 2010 until 11am August 11, 2010 U. S. Eastern Time.

    Replay Dial-in Information

    International:               +1-617-801-6888

    Passcode:                    74935245

Additionally, a live and archived webcast of this call will be available on the Investor Relations section of Charm Communications' corporate website at http://ir.charmgroup.cn .

About Charm

Charm Communications Inc. (NASDAQ: CHRM) is a leading advertising agency in China. Charm operates its business under three brands: Charm Advertising, Charm Interactive, and Shangxing Media. Under the Charm Advertising and Charm Interactive brands, Charm offers integrated advertising agency services from planning and managing advertising campaigns to creating and placing advertisements. Under the Shangxing Media brand, Charm has established a portfolio of television advertising media resources through its exclusive arrangements with four programs on CCTV, and two satellite television channels, Shanghai Dragon TV and Tianjin Satellite TV, which includes not only advertising time but also opportunities for placing branded content. Charm's clients include well-recognized brand names in China across many industries, as well as emerging domestic leading brands. In January 2010, Charm formed a joint venture with international 4A advertising group Aegis Media, its strategic investor, to operate its brand "Vizeum" in China. For more information please go to http://ir.charmgroup.cn .

Safe Harbor Statement

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. All statements other than statements of historical fact in this press release are forward-looking statements and involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. These forward-looking statements are based on management's current expectations, assumptions, estimates and projections about the Company and the industry in which the Company operates, but involve a number of unknown risks and uncertainties, Further information regarding these and other risks is included in Charm's filings with the U.S. Securities and Exchange Commission, including its registration statement on Form F-1. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and actual results may differ materially from the anticipated results. You are urged to consider these factors carefully in evaluating the forward-looking statements contained herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by these cautionary statements.

    For investor and media inquiries, please contact:

    New York

     Amanda Sham
     Brunswick Group
     Phone: +1-212-333-3810
     Email: charm@brunswickgroup.com

    Beijing

     Henry Fraser
     Brunswick Group
     Phone: +86-10-6566-2256
     Email: charm@brunswickgroup.com



    Charm Communications Inc.
    Condensed Consolidated Balance Sheets
    (Amounts in thousands of U.S. dollars)

                                                  30-Jun-10         31-Dec-09
                                                (Unaudited)         (Audited)
    ASSETS
    Current Assets
         Cash and cash equivalents                 120,720            54,737
         Notes receivable                            2,242             2,878
         Prepaid expenses                           33,249            31,670
         Deposits                                   20,522            19,637
         Accounts receivable                        46,409            29,798
         Amount due from related party               2,152                --
         Other current assets                        1,514               570
    Total current assets                           226,808           139,290

         Fixed assets, net                           1,881             1,441
         Investments in non-marketable
          equity securities                          1,868             1,869
    Total non-current assets                         3,749             3,310

    TOTAL ASSETS                                   230,557           142,600

    LIABILITIES, CONVERTIBLE REDEEMABLE
     PREFERRED SHARES AND EQUITY
    Current Liabilities
         Accounts payable                           16,247             1,401
         Amounts due to related parties              1,590                41
         Advances from customers                    32,753            30,564
         Accrued expenses and other
          current liabilities                       12,099             9,805
         Dividends payable                           5,673            20,086
         Shareholder's loan                          9,939                --
    Total current liabilities                       78,301            61,897
    Total liabilities                               78,301            61,897

    Series A convertible redeemable
     preferred shares                                   --            59,576

    Equity:
    Charm Communications Inc.'s equity
         Ordinary shares                                 8                 5
         Additional paid-in capital                114,090            -1,974
         Retained earnings                          36,914            23,031
         Accumulated other comprehensive
          income                                       760                65
    Total Charm Communications Inc.
     shareholders' equity                          151,772            21,127
    Noncontrolling interest                            484                --
    Total equity                                   152,256            21,127

    TOTAL LIABILITIES, CONVERTIBLE
     REDEEMABLE PREFERRED SHARES,
     REDEEMABLE ORDINARY SHARES AND EQUITY         230,557           142,600



    Charm Communications Inc.
    Condensed Consolidated Statements of Operations
    (Amounts in thousands of U.S. dollars, except for number of shares and
     per share data)

                                               For the three months ended,
                                             June 30,    June 30,   March 31,
                                               2010        2009        2010
                                           (Unaudited) (Unaudited) (Unaudited)

    Revenues:
         Media investment management          38,971      17,858      35,786
         Advertising agency                    5,387       3,155       5,304
         Branding and identity services          942         828         874
    Total revenues                            45,300      21,841      41,964

    Cost of revenues:
         Media investment management          29,060      14,019      28,488
         Advertising agency                      612         397         643
         Branding and identity services          432         509         389
    Total cost of revenues:                   30,104      14,925      29,520
    Gross profit                              15,196       6,916      12,444

    Operating expenses:
         Selling and marketing expenses        4,817       2,622       4,240
         General and administrative
          expenses                             1,597         863       1,023
    Total operating expenses                   6,414       3,485       5,263
    Operating profit                           8,782       3,431       7,181

         Interest income                         251         125         191
         Interest expenses                      -200          --        -178
         Other income                             --          --          --

    Income before income tax expense           8,833       3,556       7,194
         Income tax expense                      442         174         355
    Net income                                 8,391       3,382       6,839
    Net income attributable to
     noncontrolling interest                      92          --          40
    Net income attributable to Charm
     Communications Inc.                       8,299       3,382       6,799

    Accretion of Series A convertible
     redeemable preferred shares                 231       1,870         984
    Net income(loss) attributable to
     ordinary shareholders                     8,068       1,512       5,815

    Net income(loss) attributable to
     Charm Communications Inc.
     shareholders per ADS:
    Basic                                       0.23        0.02        0.19
    Diluted                                     0.22        0.02        0.18
    Shares used in computation of net
     income(loss)  per ADS:
    Basic                                 34,647,811  25,000,000  27,907,304
    Diluted                               36,044,209  25,867,200  29,411,477

    (1) Share-based compensation expenses
        during the period included in:
    Cost of revenues                               2           1           2
    Selling and marketing expenses               340         334         395
    General and administrative expenses          390         195         204
    Total                                        732         530         601



    Reconciliation from Net income to Non-GAAP net income:
    (Amounts in thousands of U.S. dollars)

                                                For the three months ended,
                                              June 30,    June 30,   March 31,
                                                2010        2009        2010

    Net income                                 8,391       3,382       6,839

    Add back share-based compensation
     expenses during the related periods         732         530         601

    Non-GAAP net income                        9,123       3,912       7,440

SOURCE Charm Communications Inc.