SlideShare una empresa de Scribd logo
1 de 17
Descargar para leer sin conexión
SOFTWARE & SERVICES                                                                                                                                              16 JUNE 2009
                                                                                                                                       DAVID SHORE, CFA, MBA 416.860.6784
WEB 2.O WEEKLY                                                                                                                                    david.shore@researchcapital.com
                                                                                                                                             Arun Thomas (Associate) 416.860.7666

 DELL SELLS $3 MILLIO N IN PCS AND ACCESSORIES USING TWITTER
 D EL L AN D T W IT T ER – A N E X AM PL E OF CO R P OR A T IO N S U S IN G W E B 2 .0 P L AT F O RM S
 Although last week was very quiet on the news front, we thought the following was worth highlighting. An article in the
 Silicon Valley Insider (a division of The Business Insider) titled “Twitter sells $3 million of Computers for Dell” has
 caught our attention for various reasons. This is of interest in the context of how companies are looking at leveraging
 the various W eb 2.0 platforms to promote their brand and sell their products.
 Since 2007, the Dell Outlet store has experimented using Twitter to sell its products through exclusive promotions
 and coupons that are available only to subscribers to the microblog service. Last week, the company announced that
 it has 620,000 followers on the @DellOutlet twitter account. It was able to generate more than $1 million in sales as a
 result of its tweets in the last six months. Although, the sales achieved ($3 million in the last two years) is
 inconsequential to Dell’s top line (~$61 billion in F2009), the company has used Twitter as another channel to quickly
 move inventory that came about from customer returns. Taking this discussion a little further, we think the other
 aspect of interest is – will this be a revenue generating opportunity for Twitter (through premium corporate accounts)?
 W ith much anticipation in the community to learn about the revenue model for Twitter, this may be an indication of
 one such revenue stream (i.e. corporate sales).
 W e would also highlight that throughout our W eb 2.0 sessions (attended by various participants in the industry,
 including management, developers, venture capitalists, and business consultants), the recurring theme has been
 about exploring innovative ways to use W eb 2.0 platforms to share information to increase the overall experience of
 employees, suppliers, and customers. (We are holding our fifth Web 2.0 session titled “VC Financing for Web 2.0
 Companies: Necessary? Possible? Lessons Learned” today at 12:00 pm at our office on 199 Bay Street, Suite 4500,
 Toronto).
 On the capital raise front, Sugar Inc. leads: The capital raise from Sugar Inc. for $16 million was the largest deal
 for the first two weeks of June, closely followed by W imba and Grab Networks at $12.0 million. All deals, except the
 three mentioned above, were less than $10 million. The average value for the first week of June is $5.0 million, below
 the average value for May of $6.4 million (excluding the investment in Facebook) on 16 financings. The April average
 was $6.2 million on 23 financings.

                                         Financing Activity Last Three Months

              160.0                                                                                       7.0


                                  6.2                          6.4
              140.0
                                                                                                          6.0



              120.0
                                                                                     5.0                  5.0



              100.0

                                                                                                          4.0
     (US$m)




                                                                                                                (US$m)




               80.0


                                                                                                          3.0

               60.0



                                                                                                          2.0
               40.0



                                                                                                          1.0
               20.0




                0.0                                                                                       0.0
                                Apr-09                May-09 (excl FB)           Jun-09

                                                      Total          Average




  A mixed price performance week: The companies in our universe had mixed stock price performances over the past
  week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week.
  Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had
  the worst return, dropping 26.5% in the week.

  This report has been created b y Anal ysts that are emplo yed b y Research Capital Corporation, a Canadian Investment Dealer.
                                   For further disclosures, please see last page of this report.
                                                                                w w w . r e s e a rc h c a p i t a l . c o m
T o ro n t o 4 1 6 . 8 6 0 . 7 6 0 0      Montreal 514.399.1500                 Vancouver 604.662.1800                         Calgary 403.265.7400          Regina 306.566.7550
Page 2



THE WEB 2.0 UNIVERSE
 Ninety-tw o public Web 2.0 companies = $53 billion market cap: Our W eb 2.0 universe contains 92 companies, with a
 combined market cap of approximately $53.4 billion (Figure 1). The average market cap for the group is ~$581 million (but
 a median of only $46.3 million), with average trailing revenue of $152 million (median $54.3 million). The companies are
 also generally profitable, with a median EBITDA margin of 15.3%. On a valuation basis, the overall average is 5.3x trailing
 revenue (median 1.9x) and 10.2x trailing EBITDA (median 9.6x). Fourteen of the companies have more than 500
 employees.
 C omparable C ompany A nalys is > W eb 2.0
                                                                                                  Trading                     Current      U S D Market   U S D LT M To tal   US D L TM T otal   E BITDA   T E V/LT M   TE V /L TM
 C om pany Nam e                                  L TM as of T ic ker             E xch ang e    Cu rrenc y HQ                 P ric e      C ap ($m)         R ev ($m)        E B ITDA ($m)        %      R evenu e     E BITD A    E mplo yees
 Acce le riz e N ew Me dia, Inc.                  3 /31 /200 9    AC LZ           OT C B B         USD     U nited S ta tes        0 .35        9 .7               4.1              (4 .4)          NM        3.5x           -            11
 Actoz S of t C o., L td.                         3 /31 /200 9    A0 527 90       K OS E           KR W    S outh K orea          27 250       18 4.9             91. 6             1 9.9         21 .7%      1.7x         7. 8x         NA
 AQ Inte ractive , Inc.                           3 /31 /200 9    38 38           TSE              JPY     J apan                 76 800        4 2.6             63. 1              4 .0         6 .3%       0.2x         3. 6x         NA
 As s ocia ted Media H oldings Inc.               6 /30 /200 7    AS MH           OT C P K         USD     U nited S ta tes        0 .02        0 .9               0.1              (2 .3)          NM       1 9.2 x         -             3
 Bigstring Corp.                                  3 /31 /200 9    BS GC           OT C B B         USD     U nited S ta tes        0 .03        1 .5               0.1              (2 .0)          NM       3 9.0 x         -             4
 Be tawave Corpora tion                           3 /31 /200 9    B W AV          OT C B B         USD     U nited S ta tes        0 .10        2 .9               8.4             (1 2.6)          NM          -            -            53
 Be yond Commerce, Inc.                           3 /31 /200 9    B Y OC          OT C B B         USD     U nited S ta tes        0 .91        4 0.4              7.1              (9 .5)          NM        6.3x           -            69
 Bright T hings plc                               9 /30 /200 8    AIM :BG T       AIM              GBP     U nited K ingdom        0 .02        4 .8               0.3              (1 .8)          NM       1 7.6 x         -             9
 Broa dW ebAs ia Inc.                             9 /30 /200 8    BW BA           OT C P K         USD     U nited S ta tes        0 .23        1 9.5              0.0              (4 .6)          NM          -            -            46
 C D C C orp.                                     3 /31 /200 9    C HIN .A        N as da qG S     USD     H ong K ong             1 .55       16 4.4           389 .9              3 0.8         7 .9%       0.5x         5. 8x         NA
 C ha ngyou. com Limite d                         3 /31 /200 9    C Y OU          N as da qG S     USD     C hina                 38 .61      2,1 23.6          222 .5             13 5.1         60 .7%      8.7x        14 .3x         6 28
 C hina G ate wa y C orpora tion                  9 /30 /200 8    C GW Y          OT C P K         USD     U nited S ta tes        0 .02        0 .4               6.7              (6 .6)       -9 8.9%      0.1x           -            37
 C hine s e G amer International                  3 /31 /200 9    G T S M:308 3   GTSM             TWD     T aiwan               312 .00       79 7.0             56. 1             3 1.4         56 .0%     1 3.0 x      23 .3x         NA
 C ornerW orld C orporation                       1 /31 /200 9    C WR L          OT C B B         USD     U nited S ta tes        0 .07        4 .5               1.3               NM             NM        4.6x           -           NA
 C yberplex Inc.                                  3 /31 /200 9    T S X:C X       TSX              C AD    C ana da                1 .80        9 9.8             71. 7              7 .4         10 .3%      1.3x        12 .9x         NA
 DAD A S pA                                       3 /31 /200 9    C M:D A         CM               EUR     Ita ly                  6 .00       13 4.1           231 .6              4 3.0         18 .6%      0.8x         4. 3x         5 78
 DXN Holdings B hd                                2 /28 /200 9    D XN            KL SE            MY R    Ma la ys ia             0 .40        2 6.1             78. 4             1 0.8         13 .7%      0.5x         3. 9x         NA
 Dibz Inte rnational, Inc.                             NA         D IB Z          OT C P K         USD     U nited S ta tes        0 .00        0 .0               NA                NM             NM          -            -           NA
 DigitalP ost Inte ra ctive , Inc.                3 /31 /200 9    D G LP          OT C B B         USD     U nited S ta tes        0 .02        1 .6               0.7              (2 .6)          NM        4.5x           -             7
 DigitalT own, Inc.                               2 /28 /200 9    DGT W           OT C B B         USD     U nited S ta tes        2 .50        6 7.7             NM                (3 .0)          NM          -            -             3
 Dolphin D igital Me dia, Inc.                    3 /31 /200 9    D P DM          OT C B B         USD     U nited S ta tes        0 .53        2 7.4              0.8              (3 .7)          NM       3 6.7 x         -           NA
 E olith C o. L td.                               1 2/31 /200 8   A0 410 60       K OS E           KR W    S outh K orea         760 .00        4 3.8             14. 6             (3 .5)       -2 3.6%      3.1x           -           NA
 E xte ns ions , Inc.                             3 /31 /200 9    E XT I          OT C P K         USD     U nited S ta tes        0 .15        1 4.2             NM                 NM             NM          -            -             2
 F inancia l Media G roup, Inc.                   2 /28 /200 9    F NG P          OT C B B         USD     U nited S ta tes        0 .00        0 .3               7.2               2 .4         34 .1%        -            -            22
 F luid M us ic Ca nada, Inc.                     3 /31 /200 9    T S X:F MN      TSX              C AD    U nited S ta tes        0 .75        3 4.7              5.0              (6 .9)          NM        5.2x           -           NA
 F rogs te r Interactive P icture s AG            1 2/31 /200 8   F RG            XT R A           EUR     G ermany                7 .98        2 5.9              3.2              (6 .0)          NM        7.6x           -           NA
 G a ma nia D igital E ntertainment C o., L td.   3 /31 /200 9    61 80           GTSM             TWD     T aiwan                55 .60       25 6.5           125 .9              2 0.9         16 .6%      1.9x        11 .2x         NA
 G a me On C o L td.                              3 /31 /200 9    38 12           TSE              JPY     J apan                114 300       11 2.8             75. 1             1 7.8         23 .7%      0.7x         3. 0x         NA
 G e oS e ntric O yj                              3 /31 /200 9    G E O1 V        H LS E           EUR     F inland                0 .04        4 9.5              5.8             (1 5.1)          NM        7.8x           -           1 08
 G iant Intera ctive G roup, Inc.                 3 /31 /200 9    GA              NYSE             USD     C hina                  8 .24      1,8 58.9          218 .8               NM             NM          -            -           NA
 G iga Media Ltd.                                 3 /31 /200 9    G IG M          N as da qG S     USD     T aiwan                 5 .53       29 8.8           183 .6               NM             NM        1.2x           -           NA
 G ravity C o., L td                              9 /30 /200 8    GR VY           N as da qG M     USD     S outh K orea           1 .10        3 0.6             38. 8              7 .5         19 .2%        -            -           6 36
 G ree, Inc.                                      6 /30 /200 8    T S E : 363 2   TSE              JPY     J apan                  6 130      1,3 97.1            30. 0             1 0.8         36 .0%     4 3.9 x         -           NA
 G ungH o O nline E ntertainment, Inc.            3 /31 /200 9    37 65           OS E             JPY     J apan                225 000       26 3.0           105 .2              1 8.9         18 .0%      2.2x        12 .4x         NA
 H anbitS of t, Inc.                              3 /31 /200 9    A0 470 80       K OS E           KR W    S outh K orea           4 720        8 2.0             54. 7            (1 4.7)       -2 6.8%      1.2x           -           NA
 IAC /InterActiveC orp.                           3 /31 /200 9    IAC I           N as da qG S     USD     U nited S ta tes       16 .29      2,4 58.4         1 ,40 6.4            4 2.6         3 .0%       0.4x        13 .5x        3, 200
 IAS E nergy, Inc.                                1 /31 /200 9    IAS C.A         OT C B B         USD     C ana da                0 .23        1 6.1              0.0              (0 .8)          NM          -            -           NA
 is ee media Inc.                                 3 /31 /200 9    IE E            T S XV           C AD    C ana da                0 .08        3 .4               1.5              (4 .8)          NM        1.6x           -           NA
 J umbuck E ntertainment P ty Ltd.                1 2/31 /200 8   AS X:J MB       AS X             AU D    Aus tra lia             0 .40        1 5.7             14. 2              5 .3         37 .2%      0.8x         2. 0x          72
 J umpT V Inc.                                    3 /31 /200 9    T S X:J T V     TSX              C AD    C ana da                0 .73        7 3.1             18. 1            (1 2.0)       -6 6.6%      3.4x           -           2 37
 K A B Dis tribution Inc.                         3 /31 /200 9    T S X:K AB      TSX              C AD    C ana da                0 .62        7 6.4            72. 5               8 .6        11 .9%       1.1x         9. 5x         NA
 K ings oft Co. Ltd.                              3 /31 /200 9    38 88           S E HK           HKD     C hina                  5 .23       73 2.1           129 .0              5 1.9         40 .3%      5.2x        12 .9x        2, 271
 Lingo Media Corporation                          3 /31 /200 9    T S XV : LM     T S XV           C AD    C ana da                1 .13        1 2.8              0.9              (1 .6)          NM       1 3.0 x         -           NA
 Live World Inc.                                  3 /31 /200 9    LV WD           OT C P K         USD     U nited S ta tes        0 .10        3 .1              11. 4             (0 .0)        -0 .4%      0.2x           -           NA
 LookS mart, Ltd.                                 3 /31 /200 9    LOOK            N as da qG M     USD     U nited S ta tes        1 .35        2 3.1             60. 7             (3 .8)        -6 .3%        -            -            90
 Magnitude Information S ys tems Inc.             3 /31 /200 9    MA G Y          OT C B B         USD     U nited S ta tes        0 .01        5 .5               0.1              (3 .1)          NM          -            -            14
 Mixi, Inc.                                       3 /31 /200 9    21 21           TSE              JPY     J apan                460 000       72 1.7           123 .0              4 3.6         35 .4%      4.9x        13 .9x         NA
 Mode rn Times G roup Mtg AB                      3 /31 /200 9    MT G B          OM               S EK    S weden                   216      1,8 01.8         1 ,70 4.0           26 1.0        15 .3%       1.4x         9. 0x        2, 969
 Moggle , Inc                                     3 /31 /200 9    MMOG            OT C B B         USD     U nited S ta tes        2 .30        8 3.5             NM                 NM             NM          -            -             3
 MOK O.mobi L imited                              1 2/31 /200 8   MK B            AS X             AU D    Aus tra lia             0 .05        3 .5               1.1              (2 .3)          NM        2.1x           -           NA
 Myriad G roup AG                                 1 2/31 /200 8   MY R N          SWX              C HF    S witzerla nd           5 .15       10 0.3            40. 0               0 .8         1 .9%       2.8x           -           4 05
 NE OW IZ G ames C orpora tion                    1 2/31 /200 8   A0 956 60       K OS E           KR W    S outh K orea          65 900       50 2.9           196 .3              5 2.7         26 .8%      2.5x         9. 4x         NA
 NetD ragon W ebS oft, Inc.                       3 /31 /200 9    77 7            S E HK           HKD     C hina                  5 .00       34 1.0             86. 9             3 4.4         39 .5%      2.3x         5. 8x        2, 426
 Nete as e.com I nc.                              3 /31 /200 9    NT E S          N as da qG S     USD     C hina                 35 .04      4,3 11.8          470 .2             30 5.6         65 .0%        -            -           NA
 NeXplore Corpora tion                            9 /30 /200 7    N XP C          OT C P K         USD     U nited S ta tes        0 .70        3 9.0             NM                (4 .9)          NM          -            -            19
 Ngi G roup Inc.                                  1 2/31 /200 8   24 97           TSE              JPY     J apan                 36 100        4 5.5           100 .3              3 0.9        30 .8%         -            -           NA
 Northgate Te chnologies L imited                 3 /31 /200 9    59 005 7        BS E              INR    India                  42 .05        3 0.6           117 .0             (2 7.5)       -2 3.5%      0.3x           -           NA
 Open T e xt Corp.                                3 /31 /200 9    OT E X          N as da qG S     USD     C ana da               35 .67      1,8 77.1          782 .6             19 9.2         25 .5%      2.5x         9. 8x        3, 400
 Openwave S ys tems Inc.                          3 /31 /200 9    OP W V          N as da qG S     USD     U nited S ta tes        2 .30       19 1.6           197 .2              (2 .1)        -1 .0%      0.4x           -           6 30
 P e rf ect W orld C o., Ltd.                     3 /31 /200 9    PW R D          N as da qG S     USD     C hina                 24 .35      1,2 45.2          228 .0             12 4.5        54 .6%       0.1x         0. 2x         NA
 Quepa s a C orp.                                 3 /31 /200 9    QP S A          N as da qC M     USD     U nited S ta tes        0 .62        7 .9               0.1             (1 0.8)          NM          -            -            74
 OA O R B C Information S ys tems                 1 2/31 /200 7   R BC I          R TS             USD     R us s ia               1 .00       13 8.7           151 .4              1 9.8         13 .1%      0.0x         0. 2x         NA
 S handa Interactive E ntertainme nt L td.        3 /31 /200 9    S N DA          N as da qG S     USD     C hina                 54 .40      3,7 74.4          569 .7             26 0.7         45 .8%      0.1x         0. 2x         NA
 S hutte rf ly, Inc.                              3 /31 /200 9    S F LY          N as da qG S     USD     U nited S ta tes       13 .47       33 9.1           215 .2              2 8.3         13 .2%      1.3x         9. 7x         5 14
 S K C ommunications Co., Ltd.                    1 2/31 /200 8   A0 662 70       K OS E           KR W    S outh K orea          11 000       36 5.5           182 .5              1 1.9         6 .5%       2.0x        30 .8x         NA
 S N AP Inte ra ctive , Inc.                      3 /31 /200 9    S T VI          OT C B B         USD     U nited S ta tes        0 .70        7 .6               3.3               0 .9         28 .0%      1.9x         6. 6x          11
 S N M G lobal H oldings                          9 /30 /200 8    S N MN          OT C P K         USD     U nited S ta tes        0 .00        0 .0               2.0              (0 .7)       -3 4.8%      1.1x           -            33
 S ocia l Media V e nures , Inc.                  1 2/31 /200 8   S MV I          OT C P K         USD     U nited S ta tes        0 .01        0 .0               0.1              (0 .1)       -6 0.5%      0.0x           -           NA
 S ocia lwis e, Inc.                              3 /31 /200 9    S C LW          OT C B B         USD     U nited S ta tes        0 .70        3 0.3              0.0              (4 .8)          NM          -            -           NA
 S ohu. com Inc.                                  3 /31 /200 9    S OH U          N as da qG S     USD     C hina                 65 .91      2,5 22.0          460 .0             20 0.5         43 .6%      4.7x        10 .7x        3, 197
 S ite s earch C orporation                       4 /30 /200 9    S TPC           OT C B B         USD     U nited S ta tes        3 .50        2 8.2             NM                (1 .1)          NM          -            -            15
 S park Networks , Inc.                           3 /31 /200 9    LOV             AME X            USD     U nited S ta tes        2 .25        4 6.3             54. 3             1 1.8         21 .7%      0.9x         4. 0x         1 83
 S pectrumDN A, Inc.                              3 /31 /200 9    S P XA          OT C B B         USD     U nited S ta tes        0 .20        9 .7               0.1              (2 .6)          NM          -            -             7
 T encent Holdings L td.                          3 /31 /200 9    70 0            S E HK           HKD     C hina                 89 .20     20,7 58. 8        1 ,20 2.8           57 6.3         47 .9%     1 8.8 x      39 .2x        6, 194
 T he P arent C ompany                              8/2/2008      K ID S .Q       OT C P K         USD     U nited S ta tes        0 .03        0 .8            112 .0             (1 3.5)       -1 2.0%      0.2x           -           3 47
 T he 9 L imited                                  1 2/31 /200 8   N CT Y          N as da qG S     USD     C hina                 10 .46       28 0.5           249 .7              8 4.1        33 .7%         -            -           NA
 T he S treet.com, Inc.                           3 /31 /200 9    TSCM            N as da qG M     USD     U nited S ta tes        2 .10        6 4.3             67. 0              1 .9         2 .9%         -            -           3 10
 T otal S port Online A S                         3 /31 /200 6    T OS O          OT C NO          NOK     N orwa y                0 .03        0 .1               2.1              (1 .0)       -5 0.6%      4.6x           -            16
 T ree.C om, Inc.                                 3 /31 /200 9    TR EE           N as da qG M     USD     U nited S ta tes        8 .74        9 4.4           215 .6             (1 3.3)        -6 .2%      0.4x           -           7 00
 U nis erve C ommunications Corp.                 2 /28 /200 9    T S XV : US S   T S XV           C AD    C ana da                0 .05        1 .1              22. 9              0 .1         0 .2%       0.2x           -           NA
 U nited Online Inc.                              3 /31 /200 9    U NT D          N as da qG S     USD     U nited S ta tes        6 .54       54 6.6           811 .2             17 7.3         21 .9%      1.0x         4. 7x        1, 469
 U OMO Media , Inc                                1 /31 /200 9    U OMO           OT C B B         USD     C ana da                0 .17        1 4.1              0.6              (0 .5)       -7 8.2%     2 2.8 x         -           NA
 Va lueC lick Inc.                                3 /31 /200 9    V C LK          N as da qG S     USD     U nited S ta tes       12 .05      1,0 48.0          591 .7             10 5.5         17 .8%      1.6x         8. 9x        1, 189
 VO IS , Inc.                                     3 /31 /200 9    V OIS           OT C B B         USD     U nited S ta tes        0 .35        2 .9               0.0              (1 .1)          NM          -            -             4
 W ebze n Inc.                                    3 /31 /200 9    W ZE N          N as da qG M     USD     S outh K orea           3 .40        4 0.3             22. 8             (0 .4)        -1 .9%        -            -           3 14
 W iz za rd S of twa re Corpora tion              3 /31 /200 9    W ZE            AME X            USD     U nited S ta tes        0 .65        3 1.1              5.6              (5 .3)       -9 4.5%      5.8x           -           1 10
 W orlds .com Inc.                                3 /31 /200 9    W DD D          OT C B B         USD     U nited S ta tes        0 .09        4 .7               0.0              (0 .8)          NM          -            -             1
 W ynds torm C orporation                              NA         W YND           OT C B B         USD     U nited S ta tes        0 .51        9 .2               NA                NM             NM          -            -           NA
 XIN G AG                                         3 /31 /200 9    O1B C           XT R A           EUR     G ermany               33 .80       24 5.7             52. 2             1 6.3         31 .2%      3.7x        11 .9x         2 39
 Ye dangOnline Corp.                              1 2/31 /200 7   A0 527 70       K OS E           KR W    S outh K orea           9 290       11 5.6             54. 4             1 2.2         22 .4%      2.3x        10 .4x         NA
 Ynk K orea Inc.                                  1 2/31 /200 8   A0 237 70       K OS E           KR W    S outh K orea           6 400        2 7.1             11. 3              1 .2         10 .5%      2.3x        22 .1x         NA
 ZipLocal Inc.                                    3 /31 /200 9    T S XV : ZIP    T S XV           C AD    C ana da                0 .01        0 .4               2.7              (2 .1)       -7 8.3%      0.6x           -           NA
 H igh                                                                                                                                       20,7 58. 8        1 ,704 .0           57 6.3         65 .0%     4 3.9 x      39 .2x        6,1 94
 Low                                                                                                                                           0 .0               0.0              -27.5         -9 8.9%      0.0x         0. 2x           1
 Avera ge                                                                                                                                     581.4             152.1               33.1          7.1%        5.3x        10. 2x         671
 Median                                                                                                                                        4 6.3             54. 3              0 .8          15 .3%      1.9x         9. 6x         2 37


Figure 1. Web 2.0 Universe Summary
Source. Capital IQ
Page 3


C A P I T A L M A R K E T S A C T I V I T Y (M & A A N D F I N A N C I N G )
June month-to-date capital raise totals $79.5 million: Total capital raised two weeks into June was $79.5 million on a
total of 15 transactions. It was led by Sugar Inc. raising $16.0 million, closely followed by W imba and Grab Networks
raising $12.0 million. All other transactions were less than $10 million. The average value for the month-to-date is $5.0
million, below the average value for May of $6.4 million (excluding the $200 million investment in Facebook) on 16
financings. The April average was $6.2 million on 23 financings.


                                                   Financing Activity Last Three Months

             160.0                                                                                                  7.0


                                            6.2                          6.4
             140.0
                                                                                                                    6.0



             120.0
                                                                                                   5.0              5.0



             100.0

                                                                                                                    4.0
    (US$m)




                                                                                                                          (US$m)
              80.0


                                                                                                                    3.0

              60.0



                                                                                                                    2.0
              40.0



                                                                                                                    1.0
              20.0




               0.0                                                                                                  0.0
                                          Apr-09                May-09 (excl FB)               Jun-09

                                                                Total          Average



Figure 2. Financings, Last Three Months
Source. Company reports

Sugar Inc. leads capital raise: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two
weeks of June. Three of the 15 deals in the month were greater than $10 million. For additional details, see Figures 22 and
23 (at end of note).
Page 4



                                                       Financing & M/A Summary - Last Three Months

              250.0




              200.0




              150.0

                                                                                                                  Jun-09
     (US$m)




                                                                                                                  May-09
                                                                                                                  Apr-09

              100.0




               50.0




                0.0



                                AdEx Media
                                   Mixercast
                           Collective Media


                             Marin Software




                                  EveryZing




                                     VoxPop
                                  Cyberplex




                                         Jaxtr
                                      OpenX




                                         OLX


                                   Socialtext




                                 TubeMogul
                               GOOM Radio




                                      Viximo


                                IMShopping




                               RingRevenue


                                        YuMe
                                 Tribal Nova
                             Grab Networks




                            I Love Rewards




                                   Medialets




                         Resonate Networks


                                    Mo'Minis


                                Brandtology
                                      Gather

                                DoubleTwist




                                       Inigral
                                      Peer39

                                    Cellufun




                                    Batanga




                                   DocuSign




                                SoundCloud




                                  my6sense

                                    Tripbase




                                    Jodange
                                     Picaboo

                                    Foodista
                                   Facebook




                                       Zoosk
                             Azuki Systems




                            Loop'd Network

                                 MashLogic
                                  Sugar Inc.


                        The Rubicon Project




                             Conductor Inc.


                                 ScanScout
                                       beeTV


                                BlogHer Inc.
                                          Gist
                                   Fuhu Inc.




                                      Cliqset
                                  Socialcast

                              Scan & Target
                               StumbleUpon




                                 TimeBridge


                               GameGround
                      One Net Entertainment




                                      Imeem
                                 FreeWheel




                                 WonderHill
                                      Wimba




Figure 3. Capital Market Activity, Last Three Months
Source. Company reports

 Social Network remains the most active sector in dollars raised, while Ad Network remains the most active in
 number of transactions: Following recent trends, Social Networks as a sector saw the most activity in dollars raised
 ($234.8 million), largely attributed to the $200 million investment by Digital Sky Technologies in Facebook. However, it
 was the Ad Network sector that saw the most transactions (13), raising $103.7 million (Figure 4). The Media sector has
 the next highest totals, with six companies raising $45.8 million. The following sectors continue to generate the most
 capital activity over the last few months: Ad Network, Media, Gaming, and Social Networks.
Page 5



                                                                                                Capital Market Activity by Sector - Last Three Months

            250.0




            200.0




            150.0
   (US$m)




                    234.8

            100.0




             50.0                      103.7


                                                     45.8
                                                             33.0      30.2                  24.0     23.0   18.3      17.0            14.5             10.4     9.0
              0.0                                                                                                                                                                      6.8           5.9          4.7               4.4         2.0      2.0      1.3   1.0
                                                                       Comment/Reputation




                                                                                                                                                                                                                  Social Commerce
                                                              Gaming




                                                                                                                                                                                                                                                Travel
                                                     Media




                                                                                                                       Collaboration




                                                                                                                                                                                                     Enterprise




                                                                                                                                                                                                                                                         Mobile




                                                                                                                                                                                                                                                                        Publishing
                                                                                                                                                        Widget
                                                                                                      Blog



                                                                                                              Search




                                                                                                                                                                 Infrastructure
                     Social Networks




                                                                                                                                                                                                                                                                  SAS
                                                                                              Video




                                                                                                                                        Virtual World




                                                                                                                                                                                       Aggregation
                                        Ad Network




                                                                                                                                                                                                                                    Analytics
  # companies

                     10                 13            6        5          2                    2       2       2         3                3              2          3                    1             1             1               2           1        1       1       1



Figure 4. Capital Market Activity, by Sector, Last Three Months
Source. Company reports


C A P I T A L M A R K E T S A C T I V I T Y (P R I C E P E R F O R M A N C E )
 Web 2.0 index outpaces NASDAQ recovery: Our W eb 2.0 index (market-cap weighted) essentially mirrored the
 performance of the NASDAQ composite index from mid-2008 until recently. However, the index has recently had a much
 stronger recovery relative to the NASDAQ index (Figure 5).


                                                                                            Web 2.0 Index Price Performance



        96.38



        86.38




        76.38




        66.38



        56.38




        46.38




                                                                                 Index: Web 2.0 X (Market Cap Weights)                                                            ^COMP - Share Pricing


Figure 5. Web 2.0 Price Performance
Source. Capital IQ

 A mixed price performance week: The companies in our universe had mixed stock price performances over the past
 week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week.
 Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the
 worst return, dropping 26.5% in the week.
Page 6



                                                                          1 Week Price Performance
                  Openw ave S ys tems Inc.                                                                                                                  21.7%
                               Cyberplex Inc.                                                                                                           20.0%
                                Ngi Group Inc.                                                                                               12.8%
                                 Eolith Co. Ltd.                                                                                      8.6%
                                       XING A G                                                                                      8.3%
                        TheS treet.com, Inc.                                                                                        8.2%
                    Perfect World Co., Ltd.                                                                                        7.6%
                                   DA DA S pA                                                                               5.3%
                                    CDC Corp.                                                                            4.0%
                            Open Tex t Corp.                                                                            3.8%
                               V alueClick Inc.                                                                         3.7%
                           My riad Group A G                                                                          3.0%
                         A Q Interactive, Inc.                                                                       2.4%
              Modern Times Group Mtg A B                                                                           1.6%
                             LookS mart, Ltd.                                                                      1.5%
                                       Mix i, Inc.                                                                1.1%
                       IA C/InterA ctiveCorp.                                                                   0.5%
                               S hutterfly, Inc.                                                               0.1%
              S K Communic ations Co., Ltd.                                                                    0.0%
                    Changyou.com Limited                                                               -0.2%
    Gamania Digital Entertainment Co., Ltd.                                                           -0.4%
                      Tencent Holdings Ltd.                                                           -0.4%
                              HanbitS oft, Inc.                                                    -1.5%
                                S ohu.com Inc.                                                     -1.5%
                            GameOn Co Ltd.                                                       -2.1%
                      S park Netw orks , Inc.                                                   -2.6%
                       Y edangOnline Corp.                                                   -3.9%
                             Gravity Co., L td                                              -4.3%
                                      Gree, Inc.                                           -4.7%
                            K ings oft Co. Ltd.                                            -4.7%
                           United Online Inc.                                            -5.6%
                  NetDragon WebS oft, Inc.                                              -5.8%
                                  The9 Limited                                          -5.9%
                           Neteas e.c om Inc.                                          -6.5%
              NEOWIZ Games Corporation                                              -7.8%
                               Y nk K orea Inc.                                   -8.6%
               Giant Interactive Group, Inc.                                     -8.7%
                               GigaMedia Ltd.                                -10.2%
     S handa Interactive Entertainment Ltd.                               -11.7%
               Chines e Gamer International                         -14.8%
                                  Webz en Inc.                     -15.3%
                        A ctoz S oft Co., Ltd.                   -16.2%
           Northgate Technologies Limited            -22.4%
           OA O R B C Information S ys tems -25.9%
                               Tree.Com, Inc. -26.5%
                                       -30.0%                 -20.0%               -10.0%                  0.0%                     10.0%            20.0%          30.0%


Figure 6. 1-Week Price Performance
Source. Capital IQ
Page 7



INDUSTRY NEWS (PARTNERSHIPS, FINANCIAL RESULTS, NEW PRODUCTS)
K ey Developments
C ompany                                        Headline                                                           Notes
K ing s oft Co . Ltd. (S E HK: 3888)            K ings oft to L aunc h T -800 T erminator-S ha ped F la sh D isk   K ingsoft C o. Ltd. is on the point of rolling out an a nti-virus s oftwa re-embedded 2G flas h dis k in the shape of the c las sic T -800 T erminator in
                                                                                                                   T he T ermina tor s eries. T he B eijing-based s oftware developer will have its spark ling a nti-virus software preins ta lled in the flash disk ,
                                                                                                                   disclosed s ources , noting that us ers will have a cc es s to the K ings oft software for four y ears . T he flas h disk s will c ome into the ma rk ets in
                                                                                                                   B eijing a nd S ha ngha i when the long-expec ted s cience-fic tion movie T ermina tor S al vation is put up on show throughout the country on J une
                                                                                                                   9, 2009, with onl y 2,018 ava ila ble for s a le.
Northgate Tec hno logies Limited                Northga te T echnologies Limited Appo ints B S R a nd              Northga te Technologies Limited appointed B S R and C ompa ny, a n Indian a s soc iate of K P M G , as s tatutory auditors of the compa ny. T he
(B S E :590057)                                 Company as S tatu tory Auditor R eplacing P rice                   company has a ppointed B S R a nd compa ny to fi ll the va ca nc y c aused by the res igna tion of P ric e W aterhouse, C ha rtered Ac countants.
                                                W a terhous e
G igaMedia L td. (Nas daqG S : G IG M)          G igaMedia I n T alks                                              G igaMedia L td. reported firs t-qua rter rev enues of $44. 4 million, net income of $4.8 million, and earnings per s hare of $0.09 basic a nd $0. 08
                                                                                                                   fully -diluted. T he company als o a nnounced tha t it is final round dis cuss ions with two parties concerning a potentia l s tra tegic partnership or
                                                                                                                   sale involv ing its pok er and ca sino software bus ines s. N o a dditiona l details a re av ailable at this time.

IB 3 Networks , Inc. (OT CB B: IB NW );         IB 3 N etwork s I nc. a nd iB ea m S olutions LL C S igns T hree IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it rec ently finalized a multi-thous and dolla r three
iB eam S o lu tions L LC                        Y ear S ervice C ontra ct with Millennium B usines s             yea r service co ntrac t with M illennium B us ines s S olutions .
                                                S olutions
G igaMedia L td. (Nas daqG S : G IG M)          G igaMedia L td. R eports Un-Audi ted Cons olidated                G igaMedia L td. reported un-a udited cons olidated ea rnings res ults for the first qua rter ended M a rch 31, 2009. F or the qua rter, the c ompany's
                                                E a rnings R esults for the F irst Q uarter E nded M arch 31,      cons olidated revenues decrea s ed 13% to $44. 4 million from $51.2 million in the s ame period of 2008, a nd held s tea dy c ompa red with the
                                                2009 ; R eports Impa irment Los s                                  fourth qua rter of 2008. The year-period decrease wa s prima rily due to lower contributions from the compa ny 's ga ming software busines s
                                                                                                                   reflec ting the impac t of the globa l economic downturn on play er s pending in the indus try, with depreciation of the euro agains t the U .S . dolla r
                                                                                                                   increa s ing play ing cos ts , res ulting in decreas ed play er s pending. C onsolidated income from opera tions for the firs t quarter wa s $5. 4 million
                                                                                                                   compared to $12.7 million in the first quarter of 2008 a nd $7.9 million in the fourth qua rter of 2008. T he y ear-over-y ear decrea s e in
                                                                                                                   cons olidated income from opera tions reflected the a forementioned revenue decreas e and lower gros s profit ma rgin on c ha nged revenue mix
                                                                                                                   during the period, whic h des pite fl a t opera ting expens es, yielded a decrea se in the company 's cons olidated opera ting ma rgin to 12.2% . The
                                                                                                                   quarter-ov er-quarter decrea s e i n consolida ted income from operations wa s prima rily the result of lower gros s profit, as well as a n increa s e in o

T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com I nc. D ecl are s Q uarterly D ividend, P a ya ble T heS treet. com Inc. announced tha t its boa rd of directors ha s decla red the compa ny's quarterly ca sh dividend on its common stoc k. T he
                                             on J une 30, 2009                                                  cas h div idend of $0.025 per s ha re of common s tock will be pa ya ble J une 30, 2009, to all s hareholders of rec ord a t the clos e of busines s on
                                                                                                                J une 15, 2009.
A OL, L LC ; IAC /InterActiveCorp.           IAC Might S how I nteres t I n AO L                                It was recently reported tha t I AC /InterAc tiv eC orp might be interested i n buy ing into AO L, LL C. I AC’ s chairma n, B a rry D iller s a id the T ime
(Nas daqG S : IACI)                                                                                             W a rner online service, whic h is openly for sa le, is a “tremendous ly va luable property’’. H e a dded, “Not the A O L dialup stuff, of c ours e, but it
                                                                                                                has done a wonderful job on the media s ide. I t ha s built up a ton of really good growing s ites . ” “D epending on how much the hang i s, we’d
                                                                                                                definitely be i nteres ted in it, ’’ D iller s a id, referring to the cos t of the ac quis ition.
S ites earc h Co rporation (OT CB B :S T P C) S ites ea rch C orp. R eports E arnings R es ults for the            S ites ea rch C orporation reported ea rnings res ults for the quarter ended A pril 30, 2009. The company reported a net los s of $303,451. In
                                              Q uarter E nded April 30, 2009                                       contrast, the compa ny posted a net los s of $221, 450 for the same qua rter in the previous y ea r.
W izz ard S oftware Co rporation              W izz ard S oftwa re C orporati on, Annual G eneral Meeting,         W izza rd S oftwa re C orporation, A nnual G eneral Meeting, J un 10, 2009, at 14:00 E as tern Da y light. Loca tion: Ma rriott C ourty ard, 5308 Liberty
(A ME X: WZE )                                J un 10, 2009                                                        Ave. , P itts burgh, P A 15224,U nited S tates . Agenda: T o elec t five directors to s erve unti l the nex t annual meeting of s tock holders, or until their
                                                                                                                   suc ces s ors a re duly elec ted a nd qualifi ed; to approve 2009 s tock option plan; to a pprove the is sua nc e of unregistered and res tricted s tock to
                                                                                                                   cons ulta nts ; to ra tify the s elec tion by the B oa rd of Directors of G regory & As s ocia tes L LC a s independent auditors of Wiz za rd for the fisca l
                                                                                                                   yea r ending D ecember 31, 2009; a nd to trans a ct such other busines s a s ma y properly come before the annual meeting and a ny a nd all
                                                                                                                   a djournments or postponements thereof.
W izz ard S oftware Co rporation                W izz ard S oftwa re I ntroduces N ew iP hone App and              W izza rd S oftwa re C orporation a nnounc ed the a cquis ition of a new iP hone App and the mark eting launc h of its recently a cquired Apps via
(A ME X: WZE )                                  L aunches App M a rketing V ia P odc as ts                         podca s ts a nd the I nternet. I t a cquired the dis trib ution rights to S uper M a stermind, a high quality App pois ed for sa les growth through the
                                                                                                                   company's podca s t ma rk eting and distribution network ta rgeti ng iP hone a nd iP od T ouch users . W iz zard has focus ed its rec ent acquis ition
                                                                                                                   efforts on Apps that cross a wide ra nge of cons umer interests and ma tc h up well with targeted podca st audi ences . The c ompany pla ns to
                                                                                                                   ma rk et the Apps i n targeted podca s ts. T he company believes the new price point for the iP hone wi ll c ause more people to s elect the
                                                                                                                   pla tform, increa s ing audi ences for the podca s ts on the W iz za rd Media Network and adding potential cons umers for new Apps.


V OIS , Inc . (OTC BB :VOIS )                   V O IS , Inc. ha s filed a S helf R egistration in the amount of V O IS , Inc. ha s filed a S helf R egistration in the amou nt of $1.75 million.
                                                $1.75 million.
IB 3 Networks , Inc. (OT CB B: IB NW );         iB 3 N etwork s R ec eives C ontract F rom L anca ster           IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it has been retained by L anca ster C ommunity
iB eam S o lu tions L LC                        Community C hurch                                                Churc h. The contrac t inc ludes complete des ign a nd ins ta lla tion of a new network to s upport the organiz ati on's growth. iB ea m S olutions ha s
                                                                                                                 been hired by L anca s ter C ommunity Church to insta ll c abling, network s ervers and phones and als o inc ludes a contra ct for on going monthly
                                                                                                                 support for the next 12 months c overing their I T needs going forwa rd.
T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com, Inc., $ 0. 025, Ca s h Div idend, J un-12-           T heS treet. com, I nc., $ 0.025, Ca s h D ividend, J un-12-2009
                                             2009
G ravity Co., L td (N as daqG M: G R VY )    G ravity Co. , Ltd, S pec ial/E x tra ordinary S hareholders          G ravity Co. , Ltd, S pecial/E xtra ordinary S hareholders M eeting, J un 12, 2009, at 01: 00 G M T T ime. L oc ation: Nuritk um S qua re B usines s T ower
                                             Meeting, J un 12, 2009                                                15F, 1605 S a nga m-Dong, M a po-G u, S eoul 121-270,S outh K orea. Agenda : T o consider a ppointment of director a nd to c onsider approval of
                                                                                                                   a mendment of Artic les of I ncorpora tion.


Figure 7. Key Developments
Source. Capital IQ
Page 8



VALUATION
 Online Gaming companies lead market-cap charts: Eleven companies in our W eb 2.0 universe top US$1 billion in
 market capitalization (Figure 8). Fifty-nine of the 92 companies have market caps under US$100 million, with 26 under
 US$10 million. Online gaming companies dominate the top of the list, led by Tencent Holdings with a market cap over
 US$18 billion.

                                                                                          Market C ap (US D m)
                        Tencent Holdings L td.
                               Neteas e. c om Inc.
    S handa Interac tive Entertainment L td.                                                                                                                                  3774. 4
                                   S ohu. c om Inc.                                                                                                2522. 0
                          IA C/InterA ctiveCorp.                                                                                                 2458. 4
                       Changy ou. com L imited                                                                                       2123. 6
                                Open Tex t Corp.                                                                           1877. 1
              G iant Interac tive Group, Inc.                                                                             1858.9
             Modern Times G roup Mtg A B                                                                                 1801. 8
                                         Gree, Inc.                                                            1397. 1
                      Perfec t World Co. , L td.                                                           1245.2
                                  V alueClick Inc.                                                  1048. 0
              Chines e Gamer International
                               K ings oft Co. L td.                                      732. 1 0
                                                                                           797.
                                           Mix i, Inc.                                  721.7
                               United Online Inc.                                  546.6
              NEOWIZ Games Corporation                                           502. 9
             S K Communications Co. , L td.                                 365. 5
                  NetDragon WebS oft, Inc.                                 341. 0
                                  S hutterf ly , Inc.                     339. 1
                                  GigaMedia L td.                        298. 8
                                      The9 L imited                      280. 5
       G ungHo Online Entertainment, Inc.                               263. 0
   Gamania Digital Entertainment Co. , L td.                            256. 5
                                          XING A G                      245. 7
                  Openw ave S y s tems Inc.                          191. 6
                           A c toz S of t Co. , L td.                184. 9
                                         CDC Corp.                  164. 4
          OA O R B C Inf ormation S ys tems                        138. 7
                                        DA DA S pA                 134. 1
                           Y edangOnline Corp.                    115. 6
                                G ameOn Co L td.                  112. 8
                              My riad Group A G                   100. 3
                                  Cy berplex Inc.                 99. 8
                                  Tree. Com, Inc.                94.4
                                        Moggle, Inc              83. 5
                                 HanbitS oft, Inc.               82. 0
                          K A B Dis tribution Inc.              76. 4
                                      J umpTV Inc.              73. 1
                                DigitalTow n, Inc.              67. 7
                            TheS treet.c om, Inc.               64. 3
                                 GeoS entric Oy j             49.5
                         S park Netw orks , Inc.              46.3
                                   Ngi G roup Inc.            45.5
                                    Eolith Co. L td.          43. 8
                            A Q Interactive, Inc.             42. 6
                    B ey ond Commerc e, Inc.                  40. 4
                                      Webz en Inc.            40. 3
                        NeXplore Corporation                  39. 0
                    Fluid Mus ic Canada, Inc.                 34. 7
          Wiz z ard S oftw are Corporation                    31. 1
          Northgate Tec hnologies L imited                    30. 6
                                 Gravity Co., L td            30. 6
                                S ocialw is e, Inc.           30. 3
                     S ites earch Corporation                 28. 2
                  Dolphin Digital Media, Inc.                 27. 4
                                  Y nk K orea Inc.            27. 1
                             DXN Holdings B hd                26. 1
         Frogs ter Interac tive Pic tures A G                 25. 9
                                 LookS mart, L td.           23.1
                            B roadWebA s ia Inc.             19.5
                                IA S Energy , Inc.           16. 1
          J umbuck Entertainment Pty L td.                   15. 7
                                Ex tens ions , Inc.          14. 2
                               UOMO Media, Inc               14. 1
                    L ingo Media Corporation                 12. 8
                            S pec trumDNA , Inc.             9. 7
               A c celeriz e New Media, Inc.                 9. 7
                    Wynds torm Corporation                   9. 2
                                 Quepas a Corp.              7. 9
                        S NA P Interac tive, Inc.            7. 6
      Magnitude Information S y s tems Inc.                  5. 5
                               B right Things plc            4. 8
                                Worlds . c om Inc.           4. 7
                  CornerWorld Corporation                    4. 5
                            MOK O. mobi L imited             3. 5
                                   is eemedia Inc.           3. 4
                                   L iveWorld Inc.           3. 1
                      B etaw ave Corporation                 2. 9
                                         V OIS , Inc.        2. 9
                 DigitalPos t Interac tive, Inc.             1. 6
                                  B igs tring Corp.          1. 5
         Unis erve Communications Corp.                      1. 1
          A s s oc iated Media Holdings Inc.                 0. 9
                         The Parent Company                  0. 8
              China Gatew ay Corporation                     0. 4
                                     ZipLocal Inc.           0. 4
                Financ ial Media Group, Inc.                 0. 3
                        Total S port Online A S              0. 1
                         S NM Global Holdings                0. 0
                       Dibz International, Inc.              0. 0
                S ocial Media V enures , Inc.                0. 0
                                                         0                 500              1, 000            1, 500       2, 000              2, 500        3, 000   3,500      4, 000


Figure 8. Market Cap Ranking
Source. Capital IQ

 TEV/Revenue (LTM) averages 5.3x: The overall average TEV/Revenue (LTM) multiple for our group is 5.3x (versus 5.4x
 last week) (Figure 9). One company trades at more than 40x revenue – Gree, Inc. (TSE:3632) at 43.9x – closely followed
Page 9


 by with Dolphin Digital (OTCBB:DPDM) at 39.0x. The median is only 2.0x. Note that we exclude multiples greater than
 50x. Twenty-eight companies have multiples under 1.9x.


                                                                                                                                               T E V/L T M R evenue (x)

   50. 0
                                                                                                                                                                                                                                                                                                                                                                    43.9
   45. 0
                                                                                                                                                                                                                                                                                                                                                         39. 0
   40. 0                                                                                                                                                                                                                                                                                                                                              36.7
   35. 0

   30. 0

   25. 0                                                                                                                                                                                                                                                                                                                                          22.8
                                                                                                                                                                                                                                                                                                                             18.8 2
                                                                                                                                                                                                                                                                                                                               19.
   20. 0                                                                                                                                                                                                                                                                                                                  17.6

   15. 0                                                                                                                                                                                                                                                                                                     13.03.0
                                                                                                                                                                                                                                                                                                                1

   10. 0                                                                                                                                                                          7.67. 88.7
 A verage, 5.3                                                                                                                                                             5. 86.3
                                                                                                                                                3.53.74.54.64.64.74.95.25.2
    5. 0                                                                                                                   2.32.32.52.52.83.13.4
                                                                           1.11.21.21.31.31.41.61.61. 71.91.92. 02.12.22. 3
         0.00.10.10.10.20.20. 20.20.30. 40.40.40. 50.50.60.70.80.80.91.01.1
    0. 0




                         N E O WIZ G ames C orporation
                                     MO K O .mobi L imited




                                        UO MO Media, Inc
                      J umbuck E nterta inment P ty L td.




             G a mania Digital E ntertainment C o., Ltd.



                  G ungH o O nline E ntertainment, Inc.




                          C hines e G amer Interna tional
                    U nis erve C ommunications C orp.
                      O AO R B C Information S y s tems




                     N orthgate T echnologies L imited




                                       DXN Holdings B hd




                                 C ha ngy ou.com L imited
                                            T ree.C om, Inc.


                                                   C DC C orp.


                                         G a meO n C o Ltd.




                         S K C ommunica tions C o., Ltd.




                            DigitalP os t Intera ctive, Inc.




                              F luid Mus ic C a nada , Inc.


                               B ey ond C ommerc e, Inc.




                             Dolphin Digital Media, Inc.
                                   T he P a rent C ompany




                         Modern T imes G roup Mtg AB




                                           G eoS entric O y j
                                   S N M G loba l Holdings




                             C ornerWorld C orporation




                              Lingo Media C orporation
              S handa Interac tive E ntertainment Ltd.




                                       United O nline Inc .




                                  S NAP Intera ctive, Inc.




                                         O pen T ex t C orp.



                                                J umpT V Inc .
                          C hina G atewa y C orporation




                                     AQ Intera ctive, Inc .



                                    IAC /InterAc tiveC orp.




                                   S pa rk N etwork s , Inc .




                                            G igaMedia Ltd.

                                            C y berplex Inc .

                                            V alueC lic k Inc .
                                             is eemedia Inc .




                              NetDra gon WebS oft, Inc .




                                              E olith C o. Ltd.


                                                    XIN G AG



                                             S ohu.com Inc .
                                                     Mix i, Inc .




                    F rogs ter Intera ctiv e P ic tures AG




                                  T encent Holdings Ltd.
                     As s ociated Media Holdings Inc .



                                                   G ree, Inc .
                                         B right T hings plc
                                P erfect World C o., Ltd.

                                             L iveWorld Inc .




                              O penwave S y s tems Inc .


                                                ZipLoca l Inc .




                                    K AB Dis tribution Inc .
                                           H anbitS oft, Inc .




                                    Y edangO nline C orp.
                                            Y nk K orea Inc .




                                            B igs tring C orp.
                                       My riad G roup AG




                                  T otal S port O nline AS
                                            S hutterfly , Inc .




                          Acceleriz e New Media , Inc .




                                         K ings oft C o. Ltd.
                                                  DADA S pA




                                     Ac toz S oft C o. , Ltd.




                      Wiz z ard S oftware C orporation
Figure 9. TEV/Revenue Ranking
Source. Capital IQ

 TEV/Revenue (LTM) by country/exchange: W e have also calculated multiples based on where the companies are listed
 or domiciled. Figure 10 shows the average TEV/Revenue multiples by stock exchange. The OTCBB has the largest
 number of companies (20), trading at an average multiple of 14.9x (below from 15.6x last week). On a geographic basis,
 the United States has the most companies (40), trading at an average of 6.1x revenue (versus 6.3x last week) (Figure 11).
 Ten of the companies are Canadian (average 5.2x revenue).

                    Average TEV/LTM Revenue - By Exchange                                                                                                                                     Average TEV/LTM Revenue - By Country
             20.0 17.6                                                                                                                                                         20.0
                                                                                                                                                                                    17.6
             18.0                                                                                                                                                              18.0
             16.0    14.9                                                                                                                                                      16.0
             14.0                                                                                                                                                              14.0
                        12.4
             12.0                                                                                                                                                              12.0     10.4
       (x)




             10.0
                                                                                                                                                                         (x)




                            8.8                                                                                                                                                10.0
              8.0               7.8 7.4                                                                                                                                                      7.8
                                                                                                                                                                                8.0              6.1 5.7
              6.0                       5.7 4.6                                                                                                                                                          5.7 5.4 5.2
              4.0                               3.83.5 3.3 2.8 2.8                                                                                                              6.0
                                                                   2.2 2.2 1.9 1.4 1.4                                                                                          4.0
                                                                                                                                                                                                                     4.6
              2.0                                                                      0.8 0.5                                                                                                                           2.8 2.2 1.4 1.4
              0.0                                                                              0.4 0.30.0                                                                       2.0                                                      0.8 0.5
                                                                                                                                                                                                                                                 0.5 0.3 0.0
                                                                    OTCNO


                                                                            OTCPK




                                                                                                                                                                                0.0
                          OTCBB




                                                      GTSM




                                                                                                                                               NasdaqGM
                                  TSE
                                        SEHK
                                               HLSE




                                                                                                       OSE
                                                                                                                 KOSE
                                                                                                             NasdaqGS




                                                                                                                                                                RTS
                                                                                                                              OM
                                                                                                                                   CM
                                                             XTRA




                                                                                    AMEX


                                                                                                 TSX




                                                                                                                                        KLSE


                                                                                                                                                          BSE
                    AIM




                                                                     TSXV



                                                                                           SWX




                                                                                                                        ASX




                                                                                                                                                                                                                                  Germany
                                                                                                                                                                                     United
                                                                                                                                                                                               Japan

                                                                                                                                                                                                       Finland
                                                                                                                                                                                                                 United

                                                                                                                                                                                                                          China




                                                                                                                                                                                                                                                     Canada




                                                                                                                                                                                                                                                                                                                           Malaysia
                                                                                                                                                                                                                                                                                                                                      Hong Kong

                                                                                                                                                                                                                                                                                                                                                   India
                                                                                                                                                                                                                                                                                                                                                           Russia
                                                                                                                                                                                                                                                                                                                  Italy
                                                                                                                                                                                                                                                                                     South
                                                                                                                                                                                                                                            Taiwan




                                                                                                                                                                                                                                                                                             Australia
                                                                                                                                                                                                                                                              Norway
                                                                                                                                                                                                                                                                       Switzerland




                                                                                                                                                                                                                                                                                                         Sweden




  # Companies       1 20 5 3 1 2 2 1 4 10 2 1 4 1 7 14 2 1 1 1 5 1 1
                                                                                                                                                                      # Companies     1         6       1        40 10             2         3       10        1         1           9        2           1        1        1          1           1        1



Figures 10 & 11. TEV/Revenue Ranking (Exchange, Country)
Source. Capital IQ

 TEV/EBITDA (LTM) averages 10.2x: The average multiple for the 34 companies with positive EBITDA (and multiples
 under 100x) is 10.2x LTM EBITDA (vs. 10.3 last week), led by Tencent Holding’s (700-SEHK) 39.2x multiple (Figure 12).
 Thirteen of the companies have EBITDA multiples under 7x. The median multiple is 9.6x (vs. 9.4x last week).
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly

Más contenido relacionado

La actualidad más candente

Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26David Shore
 
09-04-21 Web 2.0 Weekly
09-04-21 Web 2.0 Weekly09-04-21 Web 2.0 Weekly
09-04-21 Web 2.0 WeeklyDavid Shore
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weeklyDavid Shore
 
Insuranc Producer Gender Diversity
Insuranc Producer Gender DiversityInsuranc Producer Gender Diversity
Insuranc Producer Gender DiversityJustin Berry
 
Presentation jbs fixed income
Presentation jbs fixed incomePresentation jbs fixed income
Presentation jbs fixed incomeJBS RI
 
Apresentação 4Q11 conference call
Apresentação 4Q11 conference callApresentação 4Q11 conference call
Apresentação 4Q11 conference callJBS RI
 
Apstartup crowdfunding ver1
Apstartup crowdfunding ver1 Apstartup crowdfunding ver1
Apstartup crowdfunding ver1 AP DealFlow
 
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010Angel Broking
 
parker hannifin ar 03
parker hannifin ar 03parker hannifin ar 03
parker hannifin ar 03finance25
 
Elsevier Global Presentation
Elsevier Global PresentationElsevier Global Presentation
Elsevier Global Presentationzeldenrust
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 WeeklyDavid Shore
 
Northern Virginia Fairfax County Housing Market
Northern Virginia Fairfax County Housing MarketNorthern Virginia Fairfax County Housing Market
Northern Virginia Fairfax County Housing MarketBetty Plashal
 
FLE2012 - 8nov: Lucas Simons (voedselschaarste)
FLE2012 - 8nov: Lucas Simons (voedselschaarste)FLE2012 - 8nov: Lucas Simons (voedselschaarste)
FLE2012 - 8nov: Lucas Simons (voedselschaarste)MVO Nederland
 
2001* Embraer ProjeçãO Da Demanda
2001*  Embraer   ProjeçãO Da Demanda2001*  Embraer   ProjeçãO Da Demanda
2001* Embraer ProjeçãO Da DemandaEmbraer RI
 

La actualidad más candente (16)

Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26
 
09-04-21 Web 2.0 Weekly
09-04-21 Web 2.0 Weekly09-04-21 Web 2.0 Weekly
09-04-21 Web 2.0 Weekly
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly
 
Insuranc Producer Gender Diversity
Insuranc Producer Gender DiversityInsuranc Producer Gender Diversity
Insuranc Producer Gender Diversity
 
Presentation jbs fixed income
Presentation jbs fixed incomePresentation jbs fixed income
Presentation jbs fixed income
 
Apresentação 4Q11 conference call
Apresentação 4Q11 conference callApresentação 4Q11 conference call
Apresentação 4Q11 conference call
 
Apstartup crowdfunding ver1
Apstartup crowdfunding ver1 Apstartup crowdfunding ver1
Apstartup crowdfunding ver1
 
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010
FICCI - KPMG Media Presentation - Key Takeaways - 7 Apr 2010
 
parker hannifin ar 03
parker hannifin ar 03parker hannifin ar 03
parker hannifin ar 03
 
Elsevier Global Presentation
Elsevier Global PresentationElsevier Global Presentation
Elsevier Global Presentation
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly
 
Northern Virginia Fairfax County Housing Market
Northern Virginia Fairfax County Housing MarketNorthern Virginia Fairfax County Housing Market
Northern Virginia Fairfax County Housing Market
 
FLE2012 - 8nov: Lucas Simons (voedselschaarste)
FLE2012 - 8nov: Lucas Simons (voedselschaarste)FLE2012 - 8nov: Lucas Simons (voedselschaarste)
FLE2012 - 8nov: Lucas Simons (voedselschaarste)
 
Clinical Trials in Australia
Clinical Trials in AustraliaClinical Trials in Australia
Clinical Trials in Australia
 
China Beer Growth
China Beer GrowthChina Beer Growth
China Beer Growth
 
2001* Embraer ProjeçãO Da Demanda
2001*  Embraer   ProjeçãO Da Demanda2001*  Embraer   ProjeçãO Da Demanda
2001* Embraer ProjeçãO Da Demanda
 

Destacado

09 05 05 Web 2.0 Weekly
09 05 05 Web 2.0 Weekly09 05 05 Web 2.0 Weekly
09 05 05 Web 2.0 WeeklyDavid Shore
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 WeeklyDavid Shore
 
09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 WeeklyDavid Shore
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 WeeklyDavid Shore
 
09 05 19 Web 2.0 Weekly
09 05 19 Web 2.0 Weekly09 05 19 Web 2.0 Weekly
09 05 19 Web 2.0 WeeklyDavid Shore
 

Destacado (6)

J League 2009
J League 2009J League 2009
J League 2009
 
09 05 05 Web 2.0 Weekly
09 05 05 Web 2.0 Weekly09 05 05 Web 2.0 Weekly
09 05 05 Web 2.0 Weekly
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly
 
09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly09 01 20 Web 2.0 Weekly
09 01 20 Web 2.0 Weekly
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly
 
09 05 19 Web 2.0 Weekly
09 05 19 Web 2.0 Weekly09 05 19 Web 2.0 Weekly
09 05 19 Web 2.0 Weekly
 

Similar a 09 06 16 Web 2.0 Weekly

09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 WeeklyDavid Shore
 
09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 WeeklyDavid Shore
 
09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 WeeklyDavid Shore
 
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"David Shore
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 WeeklyDavid Shore
 
H1 2015 Venture Capital Financing in Canada
H1 2015 Venture Capital Financing in CanadaH1 2015 Venture Capital Financing in Canada
H1 2015 Venture Capital Financing in CanadaAmir Bashir
 
terex Sanford053008
terex Sanford053008terex Sanford053008
terex Sanford053008finance42
 
terex Sanford053008
terex Sanford053008terex Sanford053008
terex Sanford053008finance42
 
terex Shareholders0508
terex Shareholders0508terex Shareholders0508
terex Shareholders0508finance42
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 WeeklyDavid Shore
 
terex KeyBanc060508
terex KeyBanc060508terex KeyBanc060508
terex KeyBanc060508finance42
 
terex KeyBanc060508
terex KeyBanc060508terex KeyBanc060508
terex KeyBanc060508finance42
 
09 01 13 Web 2.0 Weekly
09 01 13 Web 2.0 Weekly09 01 13 Web 2.0 Weekly
09 01 13 Web 2.0 WeeklyDavid Shore
 
09 03 24 Web 2.0 Weekly
09 03 24 Web 2.0 Weekly09 03 24 Web 2.0 Weekly
09 03 24 Web 2.0 WeeklyDavid Shore
 
terex BofA050808
terex BofA050808terex BofA050808
terex BofA050808finance42
 
terex BofA050808
terex BofA050808terex BofA050808
terex BofA050808finance42
 
09-04-07 Web 2.0 Weekly
09-04-07 Web 2.0 Weekly09-04-07 Web 2.0 Weekly
09-04-07 Web 2.0 WeeklyDavid Shore
 

Similar a 09 06 16 Web 2.0 Weekly (20)

09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly09-04-14 Web 2.0 Weekly
09-04-14 Web 2.0 Weekly
 
09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly09 03 17 Web 2.0 Weekly
09 03 17 Web 2.0 Weekly
 
09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly09 03 03 Web 2.0 Weekly
09 03 03 Web 2.0 Weekly
 
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"
Web 2.0 Weekly - July 20, 2010: "DST Cashing Up"
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly
 
H1 2015 Venture Capital Financing in Canada
H1 2015 Venture Capital Financing in CanadaH1 2015 Venture Capital Financing in Canada
H1 2015 Venture Capital Financing in Canada
 
terex Sanford053008
terex Sanford053008terex Sanford053008
terex Sanford053008
 
terex Sanford053008
terex Sanford053008terex Sanford053008
terex Sanford053008
 
terex Shareholders0508
terex Shareholders0508terex Shareholders0508
terex Shareholders0508
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly
 
EPM
EPMEPM
EPM
 
terex KeyBanc060508
terex KeyBanc060508terex KeyBanc060508
terex KeyBanc060508
 
terex KeyBanc060508
terex KeyBanc060508terex KeyBanc060508
terex KeyBanc060508
 
09 01 13 Web 2.0 Weekly
09 01 13 Web 2.0 Weekly09 01 13 Web 2.0 Weekly
09 01 13 Web 2.0 Weekly
 
09 03 24 Web 2.0 Weekly
09 03 24 Web 2.0 Weekly09 03 24 Web 2.0 Weekly
09 03 24 Web 2.0 Weekly
 
terex BofA050808
terex BofA050808terex BofA050808
terex BofA050808
 
terex BofA050808
terex BofA050808terex BofA050808
terex BofA050808
 
Bcg
BcgBcg
Bcg
 
Bcg
BcgBcg
Bcg
 
09-04-07 Web 2.0 Weekly
09-04-07 Web 2.0 Weekly09-04-07 Web 2.0 Weekly
09-04-07 Web 2.0 Weekly
 

Más de David Shore

Web 2.0 Weekly - Aug. 10, 2010: "Consolidation by Google"
Web 2.0 Weekly -  Aug. 10, 2010: "Consolidation by Google"Web 2.0 Weekly -  Aug. 10, 2010: "Consolidation by Google"
Web 2.0 Weekly - Aug. 10, 2010: "Consolidation by Google"David Shore
 
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"David Shore
 
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"David Shore
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010David Shore
 
10 07-08 web 2.0 weekly
10 07-08 web 2.0 weekly10 07-08 web 2.0 weekly
10 07-08 web 2.0 weeklyDavid Shore
 
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly10 06-29 web 2.0 weekly
10 06-29 web 2.0 weeklyDavid Shore
 
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"David Shore
 
10 06-08 web 2.0 weekly
10 06-08 web 2.0 weekly10 06-08 web 2.0 weekly
10 06-08 web 2.0 weeklyDavid Shore
 
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...David Shore
 
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly10 05-18 web 2.0 weekly
10 05-18 web 2.0 weeklyDavid Shore
 
Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010David Shore
 
Web 2.0 Weekly - May 4, 2010
Web 2.0 Weekly - May 4, 2010Web 2.0 Weekly - May 4, 2010
Web 2.0 Weekly - May 4, 2010David Shore
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010David Shore
 
10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special EditionDavid Shore
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 WeeklyDavid Shore
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 WeeklyDavid Shore
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 WeeklyDavid Shore
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009David Shore
 

Más de David Shore (18)

Web 2.0 Weekly - Aug. 10, 2010: "Consolidation by Google"
Web 2.0 Weekly -  Aug. 10, 2010: "Consolidation by Google"Web 2.0 Weekly -  Aug. 10, 2010: "Consolidation by Google"
Web 2.0 Weekly - Aug. 10, 2010: "Consolidation by Google"
 
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
 
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010
 
10 07-08 web 2.0 weekly
10 07-08 web 2.0 weekly10 07-08 web 2.0 weekly
10 07-08 web 2.0 weekly
 
10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly10 06-29 web 2.0 weekly
10 06-29 web 2.0 weekly
 
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
 
10 06-08 web 2.0 weekly
10 06-08 web 2.0 weekly10 06-08 web 2.0 weekly
10 06-08 web 2.0 weekly
 
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
Web 2.0 Weekly - May 26, 2010: "Market Declines Impact Web 2.0 Universe Valua...
 
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
 
Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010Web 2.0 Weekly - May 11, 2010
Web 2.0 Weekly - May 11, 2010
 
Web 2.0 Weekly - May 4, 2010
Web 2.0 Weekly - May 4, 2010Web 2.0 Weekly - May 4, 2010
Web 2.0 Weekly - May 4, 2010
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010
 
10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special Edition
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009
 

Último

CloudStudio User manual (basic edition):
CloudStudio User manual (basic edition):CloudStudio User manual (basic edition):
CloudStudio User manual (basic edition):comworks
 
Commit 2024 - Secret Management made easy
Commit 2024 - Secret Management made easyCommit 2024 - Secret Management made easy
Commit 2024 - Secret Management made easyAlfredo García Lavilla
 
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...Integration and Automation in Practice: CI/CD in Mule Integration and Automat...
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...Patryk Bandurski
 
Artificial intelligence in cctv survelliance.pptx
Artificial intelligence in cctv survelliance.pptxArtificial intelligence in cctv survelliance.pptx
Artificial intelligence in cctv survelliance.pptxhariprasad279825
 
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks..."LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...Fwdays
 
What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024Stephanie Beckett
 
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage Cost
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage CostLeverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage Cost
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage CostZilliz
 
"Debugging python applications inside k8s environment", Andrii Soldatenko
"Debugging python applications inside k8s environment", Andrii Soldatenko"Debugging python applications inside k8s environment", Andrii Soldatenko
"Debugging python applications inside k8s environment", Andrii SoldatenkoFwdays
 
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024BookNet Canada
 
Developer Data Modeling Mistakes: From Postgres to NoSQL
Developer Data Modeling Mistakes: From Postgres to NoSQLDeveloper Data Modeling Mistakes: From Postgres to NoSQL
Developer Data Modeling Mistakes: From Postgres to NoSQLScyllaDB
 
Ensuring Technical Readiness For Copilot in Microsoft 365
Ensuring Technical Readiness For Copilot in Microsoft 365Ensuring Technical Readiness For Copilot in Microsoft 365
Ensuring Technical Readiness For Copilot in Microsoft 3652toLead Limited
 
Are Multi-Cloud and Serverless Good or Bad?
Are Multi-Cloud and Serverless Good or Bad?Are Multi-Cloud and Serverless Good or Bad?
Are Multi-Cloud and Serverless Good or Bad?Mattias Andersson
 
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek SchlawackFwdays
 
Anypoint Exchange: It’s Not Just a Repo!
Anypoint Exchange: It’s Not Just a Repo!Anypoint Exchange: It’s Not Just a Repo!
Anypoint Exchange: It’s Not Just a Repo!Manik S Magar
 
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationBeyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationSafe Software
 
WordPress Websites for Engineers: Elevate Your Brand
WordPress Websites for Engineers: Elevate Your BrandWordPress Websites for Engineers: Elevate Your Brand
WordPress Websites for Engineers: Elevate Your Brandgvaughan
 
Unraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfUnraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfAlex Barbosa Coqueiro
 
Powerpoint exploring the locations used in television show Time Clash
Powerpoint exploring the locations used in television show Time ClashPowerpoint exploring the locations used in television show Time Clash
Powerpoint exploring the locations used in television show Time Clashcharlottematthew16
 

Último (20)

CloudStudio User manual (basic edition):
CloudStudio User manual (basic edition):CloudStudio User manual (basic edition):
CloudStudio User manual (basic edition):
 
Commit 2024 - Secret Management made easy
Commit 2024 - Secret Management made easyCommit 2024 - Secret Management made easy
Commit 2024 - Secret Management made easy
 
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...Integration and Automation in Practice: CI/CD in Mule Integration and Automat...
Integration and Automation in Practice: CI/CD in Mule Integration and Automat...
 
Artificial intelligence in cctv survelliance.pptx
Artificial intelligence in cctv survelliance.pptxArtificial intelligence in cctv survelliance.pptx
Artificial intelligence in cctv survelliance.pptx
 
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks..."LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...
"LLMs for Python Engineers: Advanced Data Analysis and Semantic Kernel",Oleks...
 
What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024
 
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage Cost
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage CostLeverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage Cost
Leverage Zilliz Serverless - Up to 50X Saving for Your Vector Storage Cost
 
"Debugging python applications inside k8s environment", Andrii Soldatenko
"Debugging python applications inside k8s environment", Andrii Soldatenko"Debugging python applications inside k8s environment", Andrii Soldatenko
"Debugging python applications inside k8s environment", Andrii Soldatenko
 
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
 
Developer Data Modeling Mistakes: From Postgres to NoSQL
Developer Data Modeling Mistakes: From Postgres to NoSQLDeveloper Data Modeling Mistakes: From Postgres to NoSQL
Developer Data Modeling Mistakes: From Postgres to NoSQL
 
Ensuring Technical Readiness For Copilot in Microsoft 365
Ensuring Technical Readiness For Copilot in Microsoft 365Ensuring Technical Readiness For Copilot in Microsoft 365
Ensuring Technical Readiness For Copilot in Microsoft 365
 
Are Multi-Cloud and Serverless Good or Bad?
Are Multi-Cloud and Serverless Good or Bad?Are Multi-Cloud and Serverless Good or Bad?
Are Multi-Cloud and Serverless Good or Bad?
 
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
 
Anypoint Exchange: It’s Not Just a Repo!
Anypoint Exchange: It’s Not Just a Repo!Anypoint Exchange: It’s Not Just a Repo!
Anypoint Exchange: It’s Not Just a Repo!
 
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry InnovationBeyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
Beyond Boundaries: Leveraging No-Code Solutions for Industry Innovation
 
DMCC Future of Trade Web3 - Special Edition
DMCC Future of Trade Web3 - Special EditionDMCC Future of Trade Web3 - Special Edition
DMCC Future of Trade Web3 - Special Edition
 
E-Vehicle_Hacking_by_Parul Sharma_null_owasp.pptx
E-Vehicle_Hacking_by_Parul Sharma_null_owasp.pptxE-Vehicle_Hacking_by_Parul Sharma_null_owasp.pptx
E-Vehicle_Hacking_by_Parul Sharma_null_owasp.pptx
 
WordPress Websites for Engineers: Elevate Your Brand
WordPress Websites for Engineers: Elevate Your BrandWordPress Websites for Engineers: Elevate Your Brand
WordPress Websites for Engineers: Elevate Your Brand
 
Unraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfUnraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdf
 
Powerpoint exploring the locations used in television show Time Clash
Powerpoint exploring the locations used in television show Time ClashPowerpoint exploring the locations used in television show Time Clash
Powerpoint exploring the locations used in television show Time Clash
 

09 06 16 Web 2.0 Weekly

  • 1. SOFTWARE & SERVICES 16 JUNE 2009 DAVID SHORE, CFA, MBA 416.860.6784 WEB 2.O WEEKLY david.shore@researchcapital.com Arun Thomas (Associate) 416.860.7666 DELL SELLS $3 MILLIO N IN PCS AND ACCESSORIES USING TWITTER D EL L AN D T W IT T ER – A N E X AM PL E OF CO R P OR A T IO N S U S IN G W E B 2 .0 P L AT F O RM S Although last week was very quiet on the news front, we thought the following was worth highlighting. An article in the Silicon Valley Insider (a division of The Business Insider) titled “Twitter sells $3 million of Computers for Dell” has caught our attention for various reasons. This is of interest in the context of how companies are looking at leveraging the various W eb 2.0 platforms to promote their brand and sell their products. Since 2007, the Dell Outlet store has experimented using Twitter to sell its products through exclusive promotions and coupons that are available only to subscribers to the microblog service. Last week, the company announced that it has 620,000 followers on the @DellOutlet twitter account. It was able to generate more than $1 million in sales as a result of its tweets in the last six months. Although, the sales achieved ($3 million in the last two years) is inconsequential to Dell’s top line (~$61 billion in F2009), the company has used Twitter as another channel to quickly move inventory that came about from customer returns. Taking this discussion a little further, we think the other aspect of interest is – will this be a revenue generating opportunity for Twitter (through premium corporate accounts)? W ith much anticipation in the community to learn about the revenue model for Twitter, this may be an indication of one such revenue stream (i.e. corporate sales). W e would also highlight that throughout our W eb 2.0 sessions (attended by various participants in the industry, including management, developers, venture capitalists, and business consultants), the recurring theme has been about exploring innovative ways to use W eb 2.0 platforms to share information to increase the overall experience of employees, suppliers, and customers. (We are holding our fifth Web 2.0 session titled “VC Financing for Web 2.0 Companies: Necessary? Possible? Lessons Learned” today at 12:00 pm at our office on 199 Bay Street, Suite 4500, Toronto). On the capital raise front, Sugar Inc. leads: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two weeks of June, closely followed by W imba and Grab Networks at $12.0 million. All deals, except the three mentioned above, were less than $10 million. The average value for the first week of June is $5.0 million, below the average value for May of $6.4 million (excluding the investment in Facebook) on 16 financings. The April average was $6.2 million on 23 financings. Financing Activity Last Three Months 160.0 7.0 6.2 6.4 140.0 6.0 120.0 5.0 5.0 100.0 4.0 (US$m) (US$m) 80.0 3.0 60.0 2.0 40.0 1.0 20.0 0.0 0.0 Apr-09 May-09 (excl FB) Jun-09 Total Average A mixed price performance week: The companies in our universe had mixed stock price performances over the past week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week. Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the worst return, dropping 26.5% in the week. This report has been created b y Anal ysts that are emplo yed b y Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. w w w . r e s e a rc h c a p i t a l . c o m T o ro n t o 4 1 6 . 8 6 0 . 7 6 0 0 Montreal 514.399.1500 Vancouver 604.662.1800 Calgary 403.265.7400 Regina 306.566.7550
  • 2. Page 2 THE WEB 2.0 UNIVERSE Ninety-tw o public Web 2.0 companies = $53 billion market cap: Our W eb 2.0 universe contains 92 companies, with a combined market cap of approximately $53.4 billion (Figure 1). The average market cap for the group is ~$581 million (but a median of only $46.3 million), with average trailing revenue of $152 million (median $54.3 million). The companies are also generally profitable, with a median EBITDA margin of 15.3%. On a valuation basis, the overall average is 5.3x trailing revenue (median 1.9x) and 10.2x trailing EBITDA (median 9.6x). Fourteen of the companies have more than 500 employees. C omparable C ompany A nalys is > W eb 2.0 Trading Current U S D Market U S D LT M To tal US D L TM T otal E BITDA T E V/LT M TE V /L TM C om pany Nam e L TM as of T ic ker E xch ang e Cu rrenc y HQ P ric e C ap ($m) R ev ($m) E B ITDA ($m) % R evenu e E BITD A E mplo yees Acce le riz e N ew Me dia, Inc. 3 /31 /200 9 AC LZ OT C B B USD U nited S ta tes 0 .35 9 .7 4.1 (4 .4) NM 3.5x - 11 Actoz S of t C o., L td. 3 /31 /200 9 A0 527 90 K OS E KR W S outh K orea 27 250 18 4.9 91. 6 1 9.9 21 .7% 1.7x 7. 8x NA AQ Inte ractive , Inc. 3 /31 /200 9 38 38 TSE JPY J apan 76 800 4 2.6 63. 1 4 .0 6 .3% 0.2x 3. 6x NA As s ocia ted Media H oldings Inc. 6 /30 /200 7 AS MH OT C P K USD U nited S ta tes 0 .02 0 .9 0.1 (2 .3) NM 1 9.2 x - 3 Bigstring Corp. 3 /31 /200 9 BS GC OT C B B USD U nited S ta tes 0 .03 1 .5 0.1 (2 .0) NM 3 9.0 x - 4 Be tawave Corpora tion 3 /31 /200 9 B W AV OT C B B USD U nited S ta tes 0 .10 2 .9 8.4 (1 2.6) NM - - 53 Be yond Commerce, Inc. 3 /31 /200 9 B Y OC OT C B B USD U nited S ta tes 0 .91 4 0.4 7.1 (9 .5) NM 6.3x - 69 Bright T hings plc 9 /30 /200 8 AIM :BG T AIM GBP U nited K ingdom 0 .02 4 .8 0.3 (1 .8) NM 1 7.6 x - 9 Broa dW ebAs ia Inc. 9 /30 /200 8 BW BA OT C P K USD U nited S ta tes 0 .23 1 9.5 0.0 (4 .6) NM - - 46 C D C C orp. 3 /31 /200 9 C HIN .A N as da qG S USD H ong K ong 1 .55 16 4.4 389 .9 3 0.8 7 .9% 0.5x 5. 8x NA C ha ngyou. com Limite d 3 /31 /200 9 C Y OU N as da qG S USD C hina 38 .61 2,1 23.6 222 .5 13 5.1 60 .7% 8.7x 14 .3x 6 28 C hina G ate wa y C orpora tion 9 /30 /200 8 C GW Y OT C P K USD U nited S ta tes 0 .02 0 .4 6.7 (6 .6) -9 8.9% 0.1x - 37 C hine s e G amer International 3 /31 /200 9 G T S M:308 3 GTSM TWD T aiwan 312 .00 79 7.0 56. 1 3 1.4 56 .0% 1 3.0 x 23 .3x NA C ornerW orld C orporation 1 /31 /200 9 C WR L OT C B B USD U nited S ta tes 0 .07 4 .5 1.3 NM NM 4.6x - NA C yberplex Inc. 3 /31 /200 9 T S X:C X TSX C AD C ana da 1 .80 9 9.8 71. 7 7 .4 10 .3% 1.3x 12 .9x NA DAD A S pA 3 /31 /200 9 C M:D A CM EUR Ita ly 6 .00 13 4.1 231 .6 4 3.0 18 .6% 0.8x 4. 3x 5 78 DXN Holdings B hd 2 /28 /200 9 D XN KL SE MY R Ma la ys ia 0 .40 2 6.1 78. 4 1 0.8 13 .7% 0.5x 3. 9x NA Dibz Inte rnational, Inc. NA D IB Z OT C P K USD U nited S ta tes 0 .00 0 .0 NA NM NM - - NA DigitalP ost Inte ra ctive , Inc. 3 /31 /200 9 D G LP OT C B B USD U nited S ta tes 0 .02 1 .6 0.7 (2 .6) NM 4.5x - 7 DigitalT own, Inc. 2 /28 /200 9 DGT W OT C B B USD U nited S ta tes 2 .50 6 7.7 NM (3 .0) NM - - 3 Dolphin D igital Me dia, Inc. 3 /31 /200 9 D P DM OT C B B USD U nited S ta tes 0 .53 2 7.4 0.8 (3 .7) NM 3 6.7 x - NA E olith C o. L td. 1 2/31 /200 8 A0 410 60 K OS E KR W S outh K orea 760 .00 4 3.8 14. 6 (3 .5) -2 3.6% 3.1x - NA E xte ns ions , Inc. 3 /31 /200 9 E XT I OT C P K USD U nited S ta tes 0 .15 1 4.2 NM NM NM - - 2 F inancia l Media G roup, Inc. 2 /28 /200 9 F NG P OT C B B USD U nited S ta tes 0 .00 0 .3 7.2 2 .4 34 .1% - - 22 F luid M us ic Ca nada, Inc. 3 /31 /200 9 T S X:F MN TSX C AD U nited S ta tes 0 .75 3 4.7 5.0 (6 .9) NM 5.2x - NA F rogs te r Interactive P icture s AG 1 2/31 /200 8 F RG XT R A EUR G ermany 7 .98 2 5.9 3.2 (6 .0) NM 7.6x - NA G a ma nia D igital E ntertainment C o., L td. 3 /31 /200 9 61 80 GTSM TWD T aiwan 55 .60 25 6.5 125 .9 2 0.9 16 .6% 1.9x 11 .2x NA G a me On C o L td. 3 /31 /200 9 38 12 TSE JPY J apan 114 300 11 2.8 75. 1 1 7.8 23 .7% 0.7x 3. 0x NA G e oS e ntric O yj 3 /31 /200 9 G E O1 V H LS E EUR F inland 0 .04 4 9.5 5.8 (1 5.1) NM 7.8x - 1 08 G iant Intera ctive G roup, Inc. 3 /31 /200 9 GA NYSE USD C hina 8 .24 1,8 58.9 218 .8 NM NM - - NA G iga Media Ltd. 3 /31 /200 9 G IG M N as da qG S USD T aiwan 5 .53 29 8.8 183 .6 NM NM 1.2x - NA G ravity C o., L td 9 /30 /200 8 GR VY N as da qG M USD S outh K orea 1 .10 3 0.6 38. 8 7 .5 19 .2% - - 6 36 G ree, Inc. 6 /30 /200 8 T S E : 363 2 TSE JPY J apan 6 130 1,3 97.1 30. 0 1 0.8 36 .0% 4 3.9 x - NA G ungH o O nline E ntertainment, Inc. 3 /31 /200 9 37 65 OS E JPY J apan 225 000 26 3.0 105 .2 1 8.9 18 .0% 2.2x 12 .4x NA H anbitS of t, Inc. 3 /31 /200 9 A0 470 80 K OS E KR W S outh K orea 4 720 8 2.0 54. 7 (1 4.7) -2 6.8% 1.2x - NA IAC /InterActiveC orp. 3 /31 /200 9 IAC I N as da qG S USD U nited S ta tes 16 .29 2,4 58.4 1 ,40 6.4 4 2.6 3 .0% 0.4x 13 .5x 3, 200 IAS E nergy, Inc. 1 /31 /200 9 IAS C.A OT C B B USD C ana da 0 .23 1 6.1 0.0 (0 .8) NM - - NA is ee media Inc. 3 /31 /200 9 IE E T S XV C AD C ana da 0 .08 3 .4 1.5 (4 .8) NM 1.6x - NA J umbuck E ntertainment P ty Ltd. 1 2/31 /200 8 AS X:J MB AS X AU D Aus tra lia 0 .40 1 5.7 14. 2 5 .3 37 .2% 0.8x 2. 0x 72 J umpT V Inc. 3 /31 /200 9 T S X:J T V TSX C AD C ana da 0 .73 7 3.1 18. 1 (1 2.0) -6 6.6% 3.4x - 2 37 K A B Dis tribution Inc. 3 /31 /200 9 T S X:K AB TSX C AD C ana da 0 .62 7 6.4 72. 5 8 .6 11 .9% 1.1x 9. 5x NA K ings oft Co. Ltd. 3 /31 /200 9 38 88 S E HK HKD C hina 5 .23 73 2.1 129 .0 5 1.9 40 .3% 5.2x 12 .9x 2, 271 Lingo Media Corporation 3 /31 /200 9 T S XV : LM T S XV C AD C ana da 1 .13 1 2.8 0.9 (1 .6) NM 1 3.0 x - NA Live World Inc. 3 /31 /200 9 LV WD OT C P K USD U nited S ta tes 0 .10 3 .1 11. 4 (0 .0) -0 .4% 0.2x - NA LookS mart, Ltd. 3 /31 /200 9 LOOK N as da qG M USD U nited S ta tes 1 .35 2 3.1 60. 7 (3 .8) -6 .3% - - 90 Magnitude Information S ys tems Inc. 3 /31 /200 9 MA G Y OT C B B USD U nited S ta tes 0 .01 5 .5 0.1 (3 .1) NM - - 14 Mixi, Inc. 3 /31 /200 9 21 21 TSE JPY J apan 460 000 72 1.7 123 .0 4 3.6 35 .4% 4.9x 13 .9x NA Mode rn Times G roup Mtg AB 3 /31 /200 9 MT G B OM S EK S weden 216 1,8 01.8 1 ,70 4.0 26 1.0 15 .3% 1.4x 9. 0x 2, 969 Moggle , Inc 3 /31 /200 9 MMOG OT C B B USD U nited S ta tes 2 .30 8 3.5 NM NM NM - - 3 MOK O.mobi L imited 1 2/31 /200 8 MK B AS X AU D Aus tra lia 0 .05 3 .5 1.1 (2 .3) NM 2.1x - NA Myriad G roup AG 1 2/31 /200 8 MY R N SWX C HF S witzerla nd 5 .15 10 0.3 40. 0 0 .8 1 .9% 2.8x - 4 05 NE OW IZ G ames C orpora tion 1 2/31 /200 8 A0 956 60 K OS E KR W S outh K orea 65 900 50 2.9 196 .3 5 2.7 26 .8% 2.5x 9. 4x NA NetD ragon W ebS oft, Inc. 3 /31 /200 9 77 7 S E HK HKD C hina 5 .00 34 1.0 86. 9 3 4.4 39 .5% 2.3x 5. 8x 2, 426 Nete as e.com I nc. 3 /31 /200 9 NT E S N as da qG S USD C hina 35 .04 4,3 11.8 470 .2 30 5.6 65 .0% - - NA NeXplore Corpora tion 9 /30 /200 7 N XP C OT C P K USD U nited S ta tes 0 .70 3 9.0 NM (4 .9) NM - - 19 Ngi G roup Inc. 1 2/31 /200 8 24 97 TSE JPY J apan 36 100 4 5.5 100 .3 3 0.9 30 .8% - - NA Northgate Te chnologies L imited 3 /31 /200 9 59 005 7 BS E INR India 42 .05 3 0.6 117 .0 (2 7.5) -2 3.5% 0.3x - NA Open T e xt Corp. 3 /31 /200 9 OT E X N as da qG S USD C ana da 35 .67 1,8 77.1 782 .6 19 9.2 25 .5% 2.5x 9. 8x 3, 400 Openwave S ys tems Inc. 3 /31 /200 9 OP W V N as da qG S USD U nited S ta tes 2 .30 19 1.6 197 .2 (2 .1) -1 .0% 0.4x - 6 30 P e rf ect W orld C o., Ltd. 3 /31 /200 9 PW R D N as da qG S USD C hina 24 .35 1,2 45.2 228 .0 12 4.5 54 .6% 0.1x 0. 2x NA Quepa s a C orp. 3 /31 /200 9 QP S A N as da qC M USD U nited S ta tes 0 .62 7 .9 0.1 (1 0.8) NM - - 74 OA O R B C Information S ys tems 1 2/31 /200 7 R BC I R TS USD R us s ia 1 .00 13 8.7 151 .4 1 9.8 13 .1% 0.0x 0. 2x NA S handa Interactive E ntertainme nt L td. 3 /31 /200 9 S N DA N as da qG S USD C hina 54 .40 3,7 74.4 569 .7 26 0.7 45 .8% 0.1x 0. 2x NA S hutte rf ly, Inc. 3 /31 /200 9 S F LY N as da qG S USD U nited S ta tes 13 .47 33 9.1 215 .2 2 8.3 13 .2% 1.3x 9. 7x 5 14 S K C ommunications Co., Ltd. 1 2/31 /200 8 A0 662 70 K OS E KR W S outh K orea 11 000 36 5.5 182 .5 1 1.9 6 .5% 2.0x 30 .8x NA S N AP Inte ra ctive , Inc. 3 /31 /200 9 S T VI OT C B B USD U nited S ta tes 0 .70 7 .6 3.3 0 .9 28 .0% 1.9x 6. 6x 11 S N M G lobal H oldings 9 /30 /200 8 S N MN OT C P K USD U nited S ta tes 0 .00 0 .0 2.0 (0 .7) -3 4.8% 1.1x - 33 S ocia l Media V e nures , Inc. 1 2/31 /200 8 S MV I OT C P K USD U nited S ta tes 0 .01 0 .0 0.1 (0 .1) -6 0.5% 0.0x - NA S ocia lwis e, Inc. 3 /31 /200 9 S C LW OT C B B USD U nited S ta tes 0 .70 3 0.3 0.0 (4 .8) NM - - NA S ohu. com Inc. 3 /31 /200 9 S OH U N as da qG S USD C hina 65 .91 2,5 22.0 460 .0 20 0.5 43 .6% 4.7x 10 .7x 3, 197 S ite s earch C orporation 4 /30 /200 9 S TPC OT C B B USD U nited S ta tes 3 .50 2 8.2 NM (1 .1) NM - - 15 S park Networks , Inc. 3 /31 /200 9 LOV AME X USD U nited S ta tes 2 .25 4 6.3 54. 3 1 1.8 21 .7% 0.9x 4. 0x 1 83 S pectrumDN A, Inc. 3 /31 /200 9 S P XA OT C B B USD U nited S ta tes 0 .20 9 .7 0.1 (2 .6) NM - - 7 T encent Holdings L td. 3 /31 /200 9 70 0 S E HK HKD C hina 89 .20 20,7 58. 8 1 ,20 2.8 57 6.3 47 .9% 1 8.8 x 39 .2x 6, 194 T he P arent C ompany 8/2/2008 K ID S .Q OT C P K USD U nited S ta tes 0 .03 0 .8 112 .0 (1 3.5) -1 2.0% 0.2x - 3 47 T he 9 L imited 1 2/31 /200 8 N CT Y N as da qG S USD C hina 10 .46 28 0.5 249 .7 8 4.1 33 .7% - - NA T he S treet.com, Inc. 3 /31 /200 9 TSCM N as da qG M USD U nited S ta tes 2 .10 6 4.3 67. 0 1 .9 2 .9% - - 3 10 T otal S port Online A S 3 /31 /200 6 T OS O OT C NO NOK N orwa y 0 .03 0 .1 2.1 (1 .0) -5 0.6% 4.6x - 16 T ree.C om, Inc. 3 /31 /200 9 TR EE N as da qG M USD U nited S ta tes 8 .74 9 4.4 215 .6 (1 3.3) -6 .2% 0.4x - 7 00 U nis erve C ommunications Corp. 2 /28 /200 9 T S XV : US S T S XV C AD C ana da 0 .05 1 .1 22. 9 0 .1 0 .2% 0.2x - NA U nited Online Inc. 3 /31 /200 9 U NT D N as da qG S USD U nited S ta tes 6 .54 54 6.6 811 .2 17 7.3 21 .9% 1.0x 4. 7x 1, 469 U OMO Media , Inc 1 /31 /200 9 U OMO OT C B B USD C ana da 0 .17 1 4.1 0.6 (0 .5) -7 8.2% 2 2.8 x - NA Va lueC lick Inc. 3 /31 /200 9 V C LK N as da qG S USD U nited S ta tes 12 .05 1,0 48.0 591 .7 10 5.5 17 .8% 1.6x 8. 9x 1, 189 VO IS , Inc. 3 /31 /200 9 V OIS OT C B B USD U nited S ta tes 0 .35 2 .9 0.0 (1 .1) NM - - 4 W ebze n Inc. 3 /31 /200 9 W ZE N N as da qG M USD S outh K orea 3 .40 4 0.3 22. 8 (0 .4) -1 .9% - - 3 14 W iz za rd S of twa re Corpora tion 3 /31 /200 9 W ZE AME X USD U nited S ta tes 0 .65 3 1.1 5.6 (5 .3) -9 4.5% 5.8x - 1 10 W orlds .com Inc. 3 /31 /200 9 W DD D OT C B B USD U nited S ta tes 0 .09 4 .7 0.0 (0 .8) NM - - 1 W ynds torm C orporation NA W YND OT C B B USD U nited S ta tes 0 .51 9 .2 NA NM NM - - NA XIN G AG 3 /31 /200 9 O1B C XT R A EUR G ermany 33 .80 24 5.7 52. 2 1 6.3 31 .2% 3.7x 11 .9x 2 39 Ye dangOnline Corp. 1 2/31 /200 7 A0 527 70 K OS E KR W S outh K orea 9 290 11 5.6 54. 4 1 2.2 22 .4% 2.3x 10 .4x NA Ynk K orea Inc. 1 2/31 /200 8 A0 237 70 K OS E KR W S outh K orea 6 400 2 7.1 11. 3 1 .2 10 .5% 2.3x 22 .1x NA ZipLocal Inc. 3 /31 /200 9 T S XV : ZIP T S XV C AD C ana da 0 .01 0 .4 2.7 (2 .1) -7 8.3% 0.6x - NA H igh 20,7 58. 8 1 ,704 .0 57 6.3 65 .0% 4 3.9 x 39 .2x 6,1 94 Low 0 .0 0.0 -27.5 -9 8.9% 0.0x 0. 2x 1 Avera ge 581.4 152.1 33.1 7.1% 5.3x 10. 2x 671 Median 4 6.3 54. 3 0 .8 15 .3% 1.9x 9. 6x 2 37 Figure 1. Web 2.0 Universe Summary Source. Capital IQ
  • 3. Page 3 C A P I T A L M A R K E T S A C T I V I T Y (M & A A N D F I N A N C I N G ) June month-to-date capital raise totals $79.5 million: Total capital raised two weeks into June was $79.5 million on a total of 15 transactions. It was led by Sugar Inc. raising $16.0 million, closely followed by W imba and Grab Networks raising $12.0 million. All other transactions were less than $10 million. The average value for the month-to-date is $5.0 million, below the average value for May of $6.4 million (excluding the $200 million investment in Facebook) on 16 financings. The April average was $6.2 million on 23 financings. Financing Activity Last Three Months 160.0 7.0 6.2 6.4 140.0 6.0 120.0 5.0 5.0 100.0 4.0 (US$m) (US$m) 80.0 3.0 60.0 2.0 40.0 1.0 20.0 0.0 0.0 Apr-09 May-09 (excl FB) Jun-09 Total Average Figure 2. Financings, Last Three Months Source. Company reports Sugar Inc. leads capital raise: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two weeks of June. Three of the 15 deals in the month were greater than $10 million. For additional details, see Figures 22 and 23 (at end of note).
  • 4. Page 4 Financing & M/A Summary - Last Three Months 250.0 200.0 150.0 Jun-09 (US$m) May-09 Apr-09 100.0 50.0 0.0 AdEx Media Mixercast Collective Media Marin Software EveryZing VoxPop Cyberplex Jaxtr OpenX OLX Socialtext TubeMogul GOOM Radio Viximo IMShopping RingRevenue YuMe Tribal Nova Grab Networks I Love Rewards Medialets Resonate Networks Mo'Minis Brandtology Gather DoubleTwist Inigral Peer39 Cellufun Batanga DocuSign SoundCloud my6sense Tripbase Jodange Picaboo Foodista Facebook Zoosk Azuki Systems Loop'd Network MashLogic Sugar Inc. The Rubicon Project Conductor Inc. ScanScout beeTV BlogHer Inc. Gist Fuhu Inc. Cliqset Socialcast Scan & Target StumbleUpon TimeBridge GameGround One Net Entertainment Imeem FreeWheel WonderHill Wimba Figure 3. Capital Market Activity, Last Three Months Source. Company reports Social Network remains the most active sector in dollars raised, while Ad Network remains the most active in number of transactions: Following recent trends, Social Networks as a sector saw the most activity in dollars raised ($234.8 million), largely attributed to the $200 million investment by Digital Sky Technologies in Facebook. However, it was the Ad Network sector that saw the most transactions (13), raising $103.7 million (Figure 4). The Media sector has the next highest totals, with six companies raising $45.8 million. The following sectors continue to generate the most capital activity over the last few months: Ad Network, Media, Gaming, and Social Networks.
  • 5. Page 5 Capital Market Activity by Sector - Last Three Months 250.0 200.0 150.0 (US$m) 234.8 100.0 50.0 103.7 45.8 33.0 30.2 24.0 23.0 18.3 17.0 14.5 10.4 9.0 0.0 6.8 5.9 4.7 4.4 2.0 2.0 1.3 1.0 Comment/Reputation Social Commerce Gaming Travel Media Collaboration Enterprise Mobile Publishing Widget Blog Search Infrastructure Social Networks SAS Video Virtual World Aggregation Ad Network Analytics # companies 10 13 6 5 2 2 2 2 3 3 2 3 1 1 1 2 1 1 1 1 Figure 4. Capital Market Activity, by Sector, Last Three Months Source. Company reports C A P I T A L M A R K E T S A C T I V I T Y (P R I C E P E R F O R M A N C E ) Web 2.0 index outpaces NASDAQ recovery: Our W eb 2.0 index (market-cap weighted) essentially mirrored the performance of the NASDAQ composite index from mid-2008 until recently. However, the index has recently had a much stronger recovery relative to the NASDAQ index (Figure 5). Web 2.0 Index Price Performance 96.38 86.38 76.38 66.38 56.38 46.38 Index: Web 2.0 X (Market Cap Weights) ^COMP - Share Pricing Figure 5. Web 2.0 Price Performance Source. Capital IQ A mixed price performance week: The companies in our universe had mixed stock price performances over the past week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week. Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the worst return, dropping 26.5% in the week.
  • 6. Page 6 1 Week Price Performance Openw ave S ys tems Inc. 21.7% Cyberplex Inc. 20.0% Ngi Group Inc. 12.8% Eolith Co. Ltd. 8.6% XING A G 8.3% TheS treet.com, Inc. 8.2% Perfect World Co., Ltd. 7.6% DA DA S pA 5.3% CDC Corp. 4.0% Open Tex t Corp. 3.8% V alueClick Inc. 3.7% My riad Group A G 3.0% A Q Interactive, Inc. 2.4% Modern Times Group Mtg A B 1.6% LookS mart, Ltd. 1.5% Mix i, Inc. 1.1% IA C/InterA ctiveCorp. 0.5% S hutterfly, Inc. 0.1% S K Communic ations Co., Ltd. 0.0% Changyou.com Limited -0.2% Gamania Digital Entertainment Co., Ltd. -0.4% Tencent Holdings Ltd. -0.4% HanbitS oft, Inc. -1.5% S ohu.com Inc. -1.5% GameOn Co Ltd. -2.1% S park Netw orks , Inc. -2.6% Y edangOnline Corp. -3.9% Gravity Co., L td -4.3% Gree, Inc. -4.7% K ings oft Co. Ltd. -4.7% United Online Inc. -5.6% NetDragon WebS oft, Inc. -5.8% The9 Limited -5.9% Neteas e.c om Inc. -6.5% NEOWIZ Games Corporation -7.8% Y nk K orea Inc. -8.6% Giant Interactive Group, Inc. -8.7% GigaMedia Ltd. -10.2% S handa Interactive Entertainment Ltd. -11.7% Chines e Gamer International -14.8% Webz en Inc. -15.3% A ctoz S oft Co., Ltd. -16.2% Northgate Technologies Limited -22.4% OA O R B C Information S ys tems -25.9% Tree.Com, Inc. -26.5% -30.0% -20.0% -10.0% 0.0% 10.0% 20.0% 30.0% Figure 6. 1-Week Price Performance Source. Capital IQ
  • 7. Page 7 INDUSTRY NEWS (PARTNERSHIPS, FINANCIAL RESULTS, NEW PRODUCTS) K ey Developments C ompany Headline Notes K ing s oft Co . Ltd. (S E HK: 3888) K ings oft to L aunc h T -800 T erminator-S ha ped F la sh D isk K ingsoft C o. Ltd. is on the point of rolling out an a nti-virus s oftwa re-embedded 2G flas h dis k in the shape of the c las sic T -800 T erminator in T he T ermina tor s eries. T he B eijing-based s oftware developer will have its spark ling a nti-virus software preins ta lled in the flash disk , disclosed s ources , noting that us ers will have a cc es s to the K ings oft software for four y ears . T he flas h disk s will c ome into the ma rk ets in B eijing a nd S ha ngha i when the long-expec ted s cience-fic tion movie T ermina tor S al vation is put up on show throughout the country on J une 9, 2009, with onl y 2,018 ava ila ble for s a le. Northgate Tec hno logies Limited Northga te T echnologies Limited Appo ints B S R a nd Northga te Technologies Limited appointed B S R and C ompa ny, a n Indian a s soc iate of K P M G , as s tatutory auditors of the compa ny. T he (B S E :590057) Company as S tatu tory Auditor R eplacing P rice company has a ppointed B S R a nd compa ny to fi ll the va ca nc y c aused by the res igna tion of P ric e W aterhouse, C ha rtered Ac countants. W a terhous e G igaMedia L td. (Nas daqG S : G IG M) G igaMedia I n T alks G igaMedia L td. reported firs t-qua rter rev enues of $44. 4 million, net income of $4.8 million, and earnings per s hare of $0.09 basic a nd $0. 08 fully -diluted. T he company als o a nnounced tha t it is final round dis cuss ions with two parties concerning a potentia l s tra tegic partnership or sale involv ing its pok er and ca sino software bus ines s. N o a dditiona l details a re av ailable at this time. IB 3 Networks , Inc. (OT CB B: IB NW ); IB 3 N etwork s I nc. a nd iB ea m S olutions LL C S igns T hree IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it rec ently finalized a multi-thous and dolla r three iB eam S o lu tions L LC Y ear S ervice C ontra ct with Millennium B usines s yea r service co ntrac t with M illennium B us ines s S olutions . S olutions G igaMedia L td. (Nas daqG S : G IG M) G igaMedia L td. R eports Un-Audi ted Cons olidated G igaMedia L td. reported un-a udited cons olidated ea rnings res ults for the first qua rter ended M a rch 31, 2009. F or the qua rter, the c ompany's E a rnings R esults for the F irst Q uarter E nded M arch 31, cons olidated revenues decrea s ed 13% to $44. 4 million from $51.2 million in the s ame period of 2008, a nd held s tea dy c ompa red with the 2009 ; R eports Impa irment Los s fourth qua rter of 2008. The year-period decrease wa s prima rily due to lower contributions from the compa ny 's ga ming software busines s reflec ting the impac t of the globa l economic downturn on play er s pending in the indus try, with depreciation of the euro agains t the U .S . dolla r increa s ing play ing cos ts , res ulting in decreas ed play er s pending. C onsolidated income from opera tions for the firs t quarter wa s $5. 4 million compared to $12.7 million in the first quarter of 2008 a nd $7.9 million in the fourth qua rter of 2008. T he y ear-over-y ear decrea s e in cons olidated income from opera tions reflected the a forementioned revenue decreas e and lower gros s profit ma rgin on c ha nged revenue mix during the period, whic h des pite fl a t opera ting expens es, yielded a decrea se in the company 's cons olidated opera ting ma rgin to 12.2% . The quarter-ov er-quarter decrea s e i n consolida ted income from operations wa s prima rily the result of lower gros s profit, as well as a n increa s e in o T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com I nc. D ecl are s Q uarterly D ividend, P a ya ble T heS treet. com Inc. announced tha t its boa rd of directors ha s decla red the compa ny's quarterly ca sh dividend on its common stoc k. T he on J une 30, 2009 cas h div idend of $0.025 per s ha re of common s tock will be pa ya ble J une 30, 2009, to all s hareholders of rec ord a t the clos e of busines s on J une 15, 2009. A OL, L LC ; IAC /InterActiveCorp. IAC Might S how I nteres t I n AO L It was recently reported tha t I AC /InterAc tiv eC orp might be interested i n buy ing into AO L, LL C. I AC’ s chairma n, B a rry D iller s a id the T ime (Nas daqG S : IACI) W a rner online service, whic h is openly for sa le, is a “tremendous ly va luable property’’. H e a dded, “Not the A O L dialup stuff, of c ours e, but it has done a wonderful job on the media s ide. I t ha s built up a ton of really good growing s ites . ” “D epending on how much the hang i s, we’d definitely be i nteres ted in it, ’’ D iller s a id, referring to the cos t of the ac quis ition. S ites earc h Co rporation (OT CB B :S T P C) S ites ea rch C orp. R eports E arnings R es ults for the S ites ea rch C orporation reported ea rnings res ults for the quarter ended A pril 30, 2009. The company reported a net los s of $303,451. In Q uarter E nded April 30, 2009 contrast, the compa ny posted a net los s of $221, 450 for the same qua rter in the previous y ea r. W izz ard S oftware Co rporation W izz ard S oftwa re C orporati on, Annual G eneral Meeting, W izza rd S oftwa re C orporation, A nnual G eneral Meeting, J un 10, 2009, at 14:00 E as tern Da y light. Loca tion: Ma rriott C ourty ard, 5308 Liberty (A ME X: WZE ) J un 10, 2009 Ave. , P itts burgh, P A 15224,U nited S tates . Agenda: T o elec t five directors to s erve unti l the nex t annual meeting of s tock holders, or until their suc ces s ors a re duly elec ted a nd qualifi ed; to approve 2009 s tock option plan; to a pprove the is sua nc e of unregistered and res tricted s tock to cons ulta nts ; to ra tify the s elec tion by the B oa rd of Directors of G regory & As s ocia tes L LC a s independent auditors of Wiz za rd for the fisca l yea r ending D ecember 31, 2009; a nd to trans a ct such other busines s a s ma y properly come before the annual meeting and a ny a nd all a djournments or postponements thereof. W izz ard S oftware Co rporation W izz ard S oftwa re I ntroduces N ew iP hone App and W izza rd S oftwa re C orporation a nnounc ed the a cquis ition of a new iP hone App and the mark eting launc h of its recently a cquired Apps via (A ME X: WZE ) L aunches App M a rketing V ia P odc as ts podca s ts a nd the I nternet. I t a cquired the dis trib ution rights to S uper M a stermind, a high quality App pois ed for sa les growth through the company's podca s t ma rk eting and distribution network ta rgeti ng iP hone a nd iP od T ouch users . W iz zard has focus ed its rec ent acquis ition efforts on Apps that cross a wide ra nge of cons umer interests and ma tc h up well with targeted podca st audi ences . The c ompany pla ns to ma rk et the Apps i n targeted podca s ts. T he company believes the new price point for the iP hone wi ll c ause more people to s elect the pla tform, increa s ing audi ences for the podca s ts on the W iz za rd Media Network and adding potential cons umers for new Apps. V OIS , Inc . (OTC BB :VOIS ) V O IS , Inc. ha s filed a S helf R egistration in the amount of V O IS , Inc. ha s filed a S helf R egistration in the amou nt of $1.75 million. $1.75 million. IB 3 Networks , Inc. (OT CB B: IB NW ); iB 3 N etwork s R ec eives C ontract F rom L anca ster IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it has been retained by L anca ster C ommunity iB eam S o lu tions L LC Community C hurch Churc h. The contrac t inc ludes complete des ign a nd ins ta lla tion of a new network to s upport the organiz ati on's growth. iB ea m S olutions ha s been hired by L anca s ter C ommunity Church to insta ll c abling, network s ervers and phones and als o inc ludes a contra ct for on going monthly support for the next 12 months c overing their I T needs going forwa rd. T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com, Inc., $ 0. 025, Ca s h Div idend, J un-12- T heS treet. com, I nc., $ 0.025, Ca s h D ividend, J un-12-2009 2009 G ravity Co., L td (N as daqG M: G R VY ) G ravity Co. , Ltd, S pec ial/E x tra ordinary S hareholders G ravity Co. , Ltd, S pecial/E xtra ordinary S hareholders M eeting, J un 12, 2009, at 01: 00 G M T T ime. L oc ation: Nuritk um S qua re B usines s T ower Meeting, J un 12, 2009 15F, 1605 S a nga m-Dong, M a po-G u, S eoul 121-270,S outh K orea. Agenda : T o consider a ppointment of director a nd to c onsider approval of a mendment of Artic les of I ncorpora tion. Figure 7. Key Developments Source. Capital IQ
  • 8. Page 8 VALUATION Online Gaming companies lead market-cap charts: Eleven companies in our W eb 2.0 universe top US$1 billion in market capitalization (Figure 8). Fifty-nine of the 92 companies have market caps under US$100 million, with 26 under US$10 million. Online gaming companies dominate the top of the list, led by Tencent Holdings with a market cap over US$18 billion. Market C ap (US D m) Tencent Holdings L td. Neteas e. c om Inc. S handa Interac tive Entertainment L td. 3774. 4 S ohu. c om Inc. 2522. 0 IA C/InterA ctiveCorp. 2458. 4 Changy ou. com L imited 2123. 6 Open Tex t Corp. 1877. 1 G iant Interac tive Group, Inc. 1858.9 Modern Times G roup Mtg A B 1801. 8 Gree, Inc. 1397. 1 Perfec t World Co. , L td. 1245.2 V alueClick Inc. 1048. 0 Chines e Gamer International K ings oft Co. L td. 732. 1 0 797. Mix i, Inc. 721.7 United Online Inc. 546.6 NEOWIZ Games Corporation 502. 9 S K Communications Co. , L td. 365. 5 NetDragon WebS oft, Inc. 341. 0 S hutterf ly , Inc. 339. 1 GigaMedia L td. 298. 8 The9 L imited 280. 5 G ungHo Online Entertainment, Inc. 263. 0 Gamania Digital Entertainment Co. , L td. 256. 5 XING A G 245. 7 Openw ave S y s tems Inc. 191. 6 A c toz S of t Co. , L td. 184. 9 CDC Corp. 164. 4 OA O R B C Inf ormation S ys tems 138. 7 DA DA S pA 134. 1 Y edangOnline Corp. 115. 6 G ameOn Co L td. 112. 8 My riad Group A G 100. 3 Cy berplex Inc. 99. 8 Tree. Com, Inc. 94.4 Moggle, Inc 83. 5 HanbitS oft, Inc. 82. 0 K A B Dis tribution Inc. 76. 4 J umpTV Inc. 73. 1 DigitalTow n, Inc. 67. 7 TheS treet.c om, Inc. 64. 3 GeoS entric Oy j 49.5 S park Netw orks , Inc. 46.3 Ngi G roup Inc. 45.5 Eolith Co. L td. 43. 8 A Q Interactive, Inc. 42. 6 B ey ond Commerc e, Inc. 40. 4 Webz en Inc. 40. 3 NeXplore Corporation 39. 0 Fluid Mus ic Canada, Inc. 34. 7 Wiz z ard S oftw are Corporation 31. 1 Northgate Tec hnologies L imited 30. 6 Gravity Co., L td 30. 6 S ocialw is e, Inc. 30. 3 S ites earch Corporation 28. 2 Dolphin Digital Media, Inc. 27. 4 Y nk K orea Inc. 27. 1 DXN Holdings B hd 26. 1 Frogs ter Interac tive Pic tures A G 25. 9 LookS mart, L td. 23.1 B roadWebA s ia Inc. 19.5 IA S Energy , Inc. 16. 1 J umbuck Entertainment Pty L td. 15. 7 Ex tens ions , Inc. 14. 2 UOMO Media, Inc 14. 1 L ingo Media Corporation 12. 8 S pec trumDNA , Inc. 9. 7 A c celeriz e New Media, Inc. 9. 7 Wynds torm Corporation 9. 2 Quepas a Corp. 7. 9 S NA P Interac tive, Inc. 7. 6 Magnitude Information S y s tems Inc. 5. 5 B right Things plc 4. 8 Worlds . c om Inc. 4. 7 CornerWorld Corporation 4. 5 MOK O. mobi L imited 3. 5 is eemedia Inc. 3. 4 L iveWorld Inc. 3. 1 B etaw ave Corporation 2. 9 V OIS , Inc. 2. 9 DigitalPos t Interac tive, Inc. 1. 6 B igs tring Corp. 1. 5 Unis erve Communications Corp. 1. 1 A s s oc iated Media Holdings Inc. 0. 9 The Parent Company 0. 8 China Gatew ay Corporation 0. 4 ZipLocal Inc. 0. 4 Financ ial Media Group, Inc. 0. 3 Total S port Online A S 0. 1 S NM Global Holdings 0. 0 Dibz International, Inc. 0. 0 S ocial Media V enures , Inc. 0. 0 0 500 1, 000 1, 500 2, 000 2, 500 3, 000 3,500 4, 000 Figure 8. Market Cap Ranking Source. Capital IQ TEV/Revenue (LTM) averages 5.3x: The overall average TEV/Revenue (LTM) multiple for our group is 5.3x (versus 5.4x last week) (Figure 9). One company trades at more than 40x revenue – Gree, Inc. (TSE:3632) at 43.9x – closely followed
  • 9. Page 9 by with Dolphin Digital (OTCBB:DPDM) at 39.0x. The median is only 2.0x. Note that we exclude multiples greater than 50x. Twenty-eight companies have multiples under 1.9x. T E V/L T M R evenue (x) 50. 0 43.9 45. 0 39. 0 40. 0 36.7 35. 0 30. 0 25. 0 22.8 18.8 2 19. 20. 0 17.6 15. 0 13.03.0 1 10. 0 7.67. 88.7 A verage, 5.3 5. 86.3 3.53.74.54.64.64.74.95.25.2 5. 0 2.32.32.52.52.83.13.4 1.11.21.21.31.31.41.61.61. 71.91.92. 02.12.22. 3 0.00.10.10.10.20.20. 20.20.30. 40.40.40. 50.50.60.70.80.80.91.01.1 0. 0 N E O WIZ G ames C orporation MO K O .mobi L imited UO MO Media, Inc J umbuck E nterta inment P ty L td. G a mania Digital E ntertainment C o., Ltd. G ungH o O nline E ntertainment, Inc. C hines e G amer Interna tional U nis erve C ommunications C orp. O AO R B C Information S y s tems N orthgate T echnologies L imited DXN Holdings B hd C ha ngy ou.com L imited T ree.C om, Inc. C DC C orp. G a meO n C o Ltd. S K C ommunica tions C o., Ltd. DigitalP os t Intera ctive, Inc. F luid Mus ic C a nada , Inc. B ey ond C ommerc e, Inc. Dolphin Digital Media, Inc. T he P a rent C ompany Modern T imes G roup Mtg AB G eoS entric O y j S N M G loba l Holdings C ornerWorld C orporation Lingo Media C orporation S handa Interac tive E ntertainment Ltd. United O nline Inc . S NAP Intera ctive, Inc. O pen T ex t C orp. J umpT V Inc . C hina G atewa y C orporation AQ Intera ctive, Inc . IAC /InterAc tiveC orp. S pa rk N etwork s , Inc . G igaMedia Ltd. C y berplex Inc . V alueC lic k Inc . is eemedia Inc . NetDra gon WebS oft, Inc . E olith C o. Ltd. XIN G AG S ohu.com Inc . Mix i, Inc . F rogs ter Intera ctiv e P ic tures AG T encent Holdings Ltd. As s ociated Media Holdings Inc . G ree, Inc . B right T hings plc P erfect World C o., Ltd. L iveWorld Inc . O penwave S y s tems Inc . ZipLoca l Inc . K AB Dis tribution Inc . H anbitS oft, Inc . Y edangO nline C orp. Y nk K orea Inc . B igs tring C orp. My riad G roup AG T otal S port O nline AS S hutterfly , Inc . Acceleriz e New Media , Inc . K ings oft C o. Ltd. DADA S pA Ac toz S oft C o. , Ltd. Wiz z ard S oftware C orporation Figure 9. TEV/Revenue Ranking Source. Capital IQ TEV/Revenue (LTM) by country/exchange: W e have also calculated multiples based on where the companies are listed or domiciled. Figure 10 shows the average TEV/Revenue multiples by stock exchange. The OTCBB has the largest number of companies (20), trading at an average multiple of 14.9x (below from 15.6x last week). On a geographic basis, the United States has the most companies (40), trading at an average of 6.1x revenue (versus 6.3x last week) (Figure 11). Ten of the companies are Canadian (average 5.2x revenue). Average TEV/LTM Revenue - By Exchange Average TEV/LTM Revenue - By Country 20.0 17.6 20.0 17.6 18.0 18.0 16.0 14.9 16.0 14.0 14.0 12.4 12.0 12.0 10.4 (x) 10.0 (x) 8.8 10.0 8.0 7.8 7.4 7.8 8.0 6.1 5.7 6.0 5.7 4.6 5.7 5.4 5.2 4.0 3.83.5 3.3 2.8 2.8 6.0 2.2 2.2 1.9 1.4 1.4 4.0 4.6 2.0 0.8 0.5 2.8 2.2 1.4 1.4 0.0 0.4 0.30.0 2.0 0.8 0.5 0.5 0.3 0.0 OTCNO OTCPK 0.0 OTCBB GTSM NasdaqGM TSE SEHK HLSE OSE KOSE NasdaqGS RTS OM CM XTRA AMEX TSX KLSE BSE AIM TSXV SWX ASX Germany United Japan Finland United China Canada Malaysia Hong Kong India Russia Italy South Taiwan Australia Norway Switzerland Sweden # Companies 1 20 5 3 1 2 2 1 4 10 2 1 4 1 7 14 2 1 1 1 5 1 1 # Companies 1 6 1 40 10 2 3 10 1 1 9 2 1 1 1 1 1 1 Figures 10 & 11. TEV/Revenue Ranking (Exchange, Country) Source. Capital IQ TEV/EBITDA (LTM) averages 10.2x: The average multiple for the 34 companies with positive EBITDA (and multiples under 100x) is 10.2x LTM EBITDA (vs. 10.3 last week), led by Tencent Holding’s (700-SEHK) 39.2x multiple (Figure 12). Thirteen of the companies have EBITDA multiples under 7x. The median multiple is 9.6x (vs. 9.4x last week).