SlideShare una empresa de Scribd logo
1 de 20
Descargar para leer sin conexión
Q1 ’09 Earnings Results
April 16, 2009
Disclaimer
This presentation contains forward-looking statements. We may also make written or oral forward-looking
statements in our periodic reports to the United States Securities and Exchange Commission and the Korean
Financial Supervisory Service, in our annual report to shareholders, in our proxy statements, in our offering
circulars and prospectuses, in press releases and other written materials and in oral statements made by our
officers, directors or employees to third parties. Statements that are not historical facts, including statements
about our beliefs and expectations, are forward-looking statements. These statements are based on current
plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking
statements speak only as of the date they are made, and we undertake no obligation to update publicly any of
them in light of new information or future events.
Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of
important factors could cause actual results to differ materially from those contained in any forward-looking
statement. Such factors include, but are not limited to: our highly competitive environment; the cyclical nature of
our industry; our ability to introduce new products on a timely basis; our dependence on growth in the demand
for our products; our ability to successfully execute our expansion strategy; our dependence on key personnel;
and general economic and political conditions, including those related to the TFT-LCD industry; possible
disruptions in business activities caused by natural and human-induced disasters, including terrorist activity and
armed conflict; and fluctuations in foreign currency exchange rates. Additional information as to these and other
factors that may cause actual results to differ materially from our forward-looking statements can be found in our
filings with the United States Securities and Exchange Commission.
This presentation also includes information regarding our historical financial performance through March 31,
2009, and our expectations regarding future performance which is available on our investor relations website at
http://www.lgdisplay.com under the file name Q1 2009 Earnings Results Presentation.
Q1 ’09 Earnings Results
3
Revenues & Profit
Revenues Profit
(Unit : KRW B) (Unit : KRW B, %)
Operating
Income
Q4 ’08 QoQ
EBITDA*
Net Income
YoY Q1 ’08Q1 ’09
-288 N/A N/A 881-412
250 -42% -91% 1,566144
-684 N/A N/A 717-255
5,000
4,000
3,000
1,000
↓12%
↓9%
2,000
4,1564,156 3,6663,666 4,0364,036
-7% 22%-11%
6% 39%4%
Income
before tax
-844 N/A N/A 915-372
Q4 ’08 Q1 ’09 Q1 ’08
KGAAP (Consolidated)
* EBITDA = Operating Income + Depreciation + Amortization
Source : Company financials
4
Balance Sheets & Financial Ratios
Balance Sheets Financial Ratios
(Unit : KRW B) (Unit : %)
5
74%
87%
110%
130%
147%
219%
5%5%
12%
Liabilities to
Equity Ratio
Current Ratio
Net Debt to
Equity Ratio
Q1 ’08 Q1 ’09Q4 ’08Q4 ’08 Q1 ’09
Assets 15,238 17,388
7,018
Cash* 2,988 3,423 3,566
Debt 4,014 3,887 4,016
Net Debt 1,026 464 450
Inventory 1,031 1,137 1,193
10,370
8,100
4,786
3,314
9,288
18,562
Current Assets 7,285 7,718
Non-Current Assets 7,953 10,844
Liabilities 6,480 9,712
Current Liabilities 3,321 5,915
Non-Current
Liabilities
3,159 3,797
Shareholder’s Equity 8,758 8,850
Q1 ’08
KGAAP (Consolidated)
* Cash includes short term financial instruments.
Source : Company financials
Cash Flow
Net Cash Flow*
3,566
143
10
0
10
(1,009)
412
429
556
(255)
1,142
3,423
Q1 ’09
Cash at the end of the Quarter
Net Change in Cash
Other Financing Activities
Dividend
Cash Flow from Financing
Activities
Cash Flow from Investing Activities
Others
Change in Working Capital
Depreciation & Amortization
Net Income
Cash Flow from Operating
Activities
Cash at the beginning of the
Quarter
Cash Flow
(Unit : KRW B)(Unit : KRW B)
Cash In Cash Out Net
Depreciation
Change in
Working
Capital
Others
CAPEX
& Capital
Investment
*
556
412
429
133
1,009
Net Income255
* Excludes cash flow from financing activities KGAAP (Consolidated)
Source : Company financials
6
Performance Highlights
7
8
3,188
3,275
3,674
3,859
3,754
$1,339
$1,274
$992
$766
$669
0
1,000
2,000
3,000
4,000
5,000
Q1 '08 Q2 '08 Q3 '08 Q4 '08 Q1 '09
$0
$500
$1,000
$1,500
Total K m² * ASP/m² ** (USD)
Display area shipment in K m2
ASP per m2 (USD)
Shipments and ASP
* Net display area shipped
** Quarterly average selling price per square meter of net display area shipped
Source: Company financials
9
Revenue: Product Mix
Source: Company financials (USD Base)
NBPC
MNT
TV
APPL
50%
100%
0
43%
51%
57% 56%
26%
22%
20% 23%
22% 18% 16%
5% 5% 5% 5%
26%
Q3 ’08Q2 ’08 Q4 ’08 Q1 ’09
10
Capacity
Source: Company financials
Quarterly input capacity by Area (K m² )
P1-P3
P4
P5
P6
P7
4,727
5,092
5,474
5,667 5,561
P8
426 425 436 442 422
490 517 546 561 517
639 653 694 724 667
1,430 1,458 1,560 1,634
1,508
1,742
2,039
2,238
2,306
2,210
237
0
1000
2000
3000
4000
5000
6000
Q1 '08 Q2 '08 Q3 '08 Q4 '08 Q1 '09
Outlook
11
12
Outlook
► Total Shipment in m2 (QoQ)
• Mid to high twenties (%) ↑
► ASP
• Gradual increase expected
► COGS per m2 (USD)
• Mid single digit (%) ↓
► CAPEX
• Approximately KRW 2.5 trillion
Q2 ’09
2009
Questions and Answers
13
Appendix
14
K GAAP Income Statement
15
Source: Unaudited, Company financials K GAAP (Consolidated)
KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change
Revenues 3,666 4,156 4,036 -12% -9%
COGS 3,827 4,188 2,973 -9% 29%
Gross Profit -161 -32 1,063 N/A N/A
Operating Income -412 -288 881 N/A N/A
EBITDA 144 250 1,566 -42% -91%
Income before Tax -372 -844 915 N/A N/A
Net Income -255 -684 717 N/A N/A
Margin (%)
Gross Margin -4 -1 26 -3 -30
Operating Margin -11 -7 22 -4 -33
EBITDA Margin 4 6 39 -2 -35
Net Margin -7 -16 18 9 -25
K GAAP Balance Sheet
* Cash includes short term financial instruments KRW 1,880B in Q1 ’09, KRW 2,055B in Q4 ’08 and KRW 1,980B in Q1 ’08 respectively.
K GAAP (Consolidated)
16
KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change
Assets 18,562 17,388 15,238 7% 22%
Cash* 3,566 3,423 2,988 4% 19%
Inventory 1,193 1,137 1,031 5% 16%
Liabilities 9,712 8,100 6,480 20% 50%
Short term debt 1,550 1,154 976 34% 59%
Long term debt 2,466 2,733 3,038 -10% -19%
Shareholders’ Equity 8,850 9,288 8,758 -5% 1%
Net Debt to Equity Ratio (%) 5 5 12 0 -7
Source: Unaudited, Company financials
K GAAP Cash Flow
* Working capital consists of net change in AR, inventory and AP.
- Working capital includes F/X effect.
** Cash flow from investing activities excludes increase (decrease) of short term financial instruments KRW -175B in Q1 ’09, KRW -945B
in Q4 ’08 and KRW 1,195B in Q1 ’08 respectively.
K GAAP (Consolidated)
17
KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change
Net Income -255 -684 717 429 -972
Depreciation & Amortization 556 538 685 18 -129
Other Financing Activities 10 -359 532 369 -522
Dividend 0 0 -268 0 268
Others 412 330 83 82 329
Working Capital* 429 992 -412 -563 841
Cash Flow from Operating
Activities
1,142 1,176 1,073 -34 69
Cash Flow from Investing
Activities**
-1,009 -1,179 -330 170 -679
Cash Flow before Financing
Activities
133 -3 743 136 -610
Net Change in Cash 143 -362 1,007 505 -864
Source: Unaudited, Company financials
18
EBITDA Reconciliation
Source: Unaudited, Company financials
We are adding depreciation and amortization to operating income to calculate EBITDA. It is a key financial
measure used by our senior management to internally evaluate the performance of our business and for other
required or discretionary purposes.
We believe that the presentation of EBITDA will enhance an investor’s understanding of our operating
performance as we believe it is commonly reported and widely used by analysts and investors in our industry. It
also provides useful information for comparison on a more comparable basis of our operating performance and
those of our competitors, who follow different accounting policies.
EBITDA is not a measure determined in accordance with GAAP. Our calculation of EBITDA may not be
comparable to similarly titled measures reported by other companies.
K GAAP (Consolidated)
KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change
1. Operating Income -412 -288 881 -124 -1,293
2. Depreciation of PP&E 546 527 671 19 -125
3. Amortization of Intangible Assets 10 11 14 -1 -4
EBITDA (1+2+3) 144 250 1,566 -106 -1,422
Q109 Er Deck (English) Final

Más contenido relacionado

La actualidad más candente

캐피탈 2016년 3분기 ir 자료 en
캐피탈 2016년 3분기 ir 자료 en캐피탈 2016년 3분기 ir 자료 en
캐피탈 2016년 3분기 ir 자료 enHyundai Finance
 
캐 재무제표 2015_영
캐 재무제표 2015_영캐 재무제표 2015_영
캐 재무제표 2015_영Hyundai Finance
 
2 q2016 earnings_ppt_final
2 q2016 earnings_ppt_final2 q2016 earnings_ppt_final
2 q2016 earnings_ppt_finalInfraREIT
 
2 q16 earnings presentation final
2 q16 earnings presentation final2 q16 earnings presentation final
2 q16 earnings presentation finalcorridorinfra2016ir
 
Digital realty 3 q16 earnings presentation final
Digital realty 3 q16 earnings presentation finalDigital realty 3 q16 earnings presentation final
Digital realty 3 q16 earnings presentation finalir_digitalrealty
 
Q3 2015 Earnings Deck Final 2
Q3 2015 Earnings Deck Final 2Q3 2015 Earnings Deck Final 2
Q3 2015 Earnings Deck Final 2Masco_Investors
 
캐피탈 검토보고서 En
캐피탈 검토보고서 En캐피탈 검토보고서 En
캐피탈 검토보고서 EnHyundai Finance
 
2013 Results and Review Presentation
2013 Results and Review Presentation2013 Results and Review Presentation
2013 Results and Review PresentationCompany Spotlight
 
Fy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentationFy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentationmaxim2015ir
 
Klöckner & Co - Q3 2010 Results
Klöckner & Co - Q3 2010 ResultsKlöckner & Co - Q3 2010 Results
Klöckner & Co - Q3 2010 ResultsKlöckner & Co SE
 
Ecobank annual report 2015
Ecobank annual report 2015Ecobank annual report 2015
Ecobank annual report 2015Michael Olafusi
 
Angel Ron: Banco Popular Third Quarter 2010 Results Crisis
Angel Ron: Banco Popular Third Quarter 2010 Results CrisisAngel Ron: Banco Popular Third Quarter 2010 Results Crisis
Angel Ron: Banco Popular Third Quarter 2010 Results CrisisBanco Popular
 
Fy16 q4 supplemental web presentation
Fy16 q4 supplemental web presentationFy16 q4 supplemental web presentation
Fy16 q4 supplemental web presentationmaxim2015ir
 
LinkedIn Q2 2014 Earnings Call
LinkedIn Q2 2014 Earnings CallLinkedIn Q2 2014 Earnings Call
LinkedIn Q2 2014 Earnings CallLinkedIn
 
Q3'17 earnings slides final 7 24 17
Q3'17 earnings slides final 7 24 17Q3'17 earnings slides final 7 24 17
Q3'17 earnings slides final 7 24 17sanmina2017ir
 
Q2 2015 Investor Call Presentation
Q2 2015 Investor Call PresentationQ2 2015 Investor Call Presentation
Q2 2015 Investor Call PresentationSquareTwoFinancial
 

La actualidad más candente (20)

캐피탈 2016년 3분기 ir 자료 en
캐피탈 2016년 3분기 ir 자료 en캐피탈 2016년 3분기 ir 자료 en
캐피탈 2016년 3분기 ir 자료 en
 
First Quarter 2016 Earnings Presentation
First Quarter 2016 Earnings PresentationFirst Quarter 2016 Earnings Presentation
First Quarter 2016 Earnings Presentation
 
캐 재무제표 2015_영
캐 재무제표 2015_영캐 재무제표 2015_영
캐 재무제표 2015_영
 
Fourth Quarter 2015
Fourth Quarter 2015 Fourth Quarter 2015
Fourth Quarter 2015
 
2 q2016 earnings_ppt_final
2 q2016 earnings_ppt_final2 q2016 earnings_ppt_final
2 q2016 earnings_ppt_final
 
2 q16 earnings presentation final
2 q16 earnings presentation final2 q16 earnings presentation final
2 q16 earnings presentation final
 
Digital realty 3 q16 earnings presentation final
Digital realty 3 q16 earnings presentation finalDigital realty 3 q16 earnings presentation final
Digital realty 3 q16 earnings presentation final
 
Q3 2015 Earnings Deck Final 2
Q3 2015 Earnings Deck Final 2Q3 2015 Earnings Deck Final 2
Q3 2015 Earnings Deck Final 2
 
캐피탈 검토보고서 En
캐피탈 검토보고서 En캐피탈 검토보고서 En
캐피탈 검토보고서 En
 
3q16 eng
3q16 eng3q16 eng
3q16 eng
 
2013 Results and Review Presentation
2013 Results and Review Presentation2013 Results and Review Presentation
2013 Results and Review Presentation
 
Fy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentationFy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentation
 
Klöckner & Co - Q3 2010 Results
Klöckner & Co - Q3 2010 ResultsKlöckner & Co - Q3 2010 Results
Klöckner & Co - Q3 2010 Results
 
Ecobank annual report 2015
Ecobank annual report 2015Ecobank annual report 2015
Ecobank annual report 2015
 
Angel Ron: Banco Popular Third Quarter 2010 Results Crisis
Angel Ron: Banco Popular Third Quarter 2010 Results CrisisAngel Ron: Banco Popular Third Quarter 2010 Results Crisis
Angel Ron: Banco Popular Third Quarter 2010 Results Crisis
 
Fy16 q4 supplemental web presentation
Fy16 q4 supplemental web presentationFy16 q4 supplemental web presentation
Fy16 q4 supplemental web presentation
 
LinkedIn Q2 2014 Earnings Call
LinkedIn Q2 2014 Earnings CallLinkedIn Q2 2014 Earnings Call
LinkedIn Q2 2014 Earnings Call
 
Q3'17 earnings slides final 7 24 17
Q3'17 earnings slides final 7 24 17Q3'17 earnings slides final 7 24 17
Q3'17 earnings slides final 7 24 17
 
3Q14
3Q143Q14
3Q14
 
Q2 2015 Investor Call Presentation
Q2 2015 Investor Call PresentationQ2 2015 Investor Call Presentation
Q2 2015 Investor Call Presentation
 

Destacado

Group Presentation
Group PresentationGroup Presentation
Group PresentationUCSC
 
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarla
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarlaL'Europa digitale: come le biblioteche di ricerca vogliono realizzarla
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarlaWouter Schallier
 
Adv Mh Participant Bklet3
Adv Mh Participant Bklet3Adv Mh Participant Bklet3
Adv Mh Participant Bklet3fatninja
 
El Gos Den Pol
El Gos Den PolEl Gos Den Pol
El Gos Den PolCM4
 
Marcasite Silver Gothic Collection by Monplaisir Fashion
Marcasite Silver Gothic Collection by Monplaisir FashionMarcasite Silver Gothic Collection by Monplaisir Fashion
Marcasite Silver Gothic Collection by Monplaisir FashionChayanan Jianroongsaeng
 
Flash Builder4 と FlashCatalyst を使ってみた
Flash Builder4 と FlashCatalyst を使ってみたFlash Builder4 と FlashCatalyst を使ってみた
Flash Builder4 と FlashCatalyst を使ってみたguest0ba46c3
 
Tom Dickandharry | Case Histories
Tom Dickandharry | Case HistoriesTom Dickandharry | Case Histories
Tom Dickandharry | Case HistoriesTom Dickandharry
 
Notification For Cap Mba Option Form2009 10
Notification For Cap Mba Option Form2009 10Notification For Cap Mba Option Form2009 10
Notification For Cap Mba Option Form2009 10hacha84
 
Nellie Chowbay Summer 2009 Newsletter
Nellie Chowbay Summer 2009 NewsletterNellie Chowbay Summer 2009 Newsletter
Nellie Chowbay Summer 2009 Newsletternchowbay
 
Unit3 Suarez
Unit3 SuarezUnit3 Suarez
Unit3 SuarezUTPL
 
Robert Rafton Photography
Robert Rafton PhotographyRobert Rafton Photography
Robert Rafton PhotographyRobert Rafton
 
Communicating The Message Telstra & The Environmentpdf
Communicating The Message  Telstra & The EnvironmentpdfCommunicating The Message  Telstra & The Environmentpdf
Communicating The Message Telstra & The EnvironmentpdfTurlough Guerin
 
Carnival Imagination
Carnival ImaginationCarnival Imagination
Carnival Imaginationdilris
 
Mett sociaal intranet inclusief case gemeente putten
Mett sociaal intranet inclusief case gemeente puttenMett sociaal intranet inclusief case gemeente putten
Mett sociaal intranet inclusief case gemeente puttenJeroen Rispens
 

Destacado (20)

Group Presentation
Group PresentationGroup Presentation
Group Presentation
 
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarla
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarlaL'Europa digitale: come le biblioteche di ricerca vogliono realizzarla
L'Europa digitale: come le biblioteche di ricerca vogliono realizzarla
 
Presentation1
Presentation1Presentation1
Presentation1
 
Fossziliakrol
FossziliakrolFossziliakrol
Fossziliakrol
 
Adv Mh Participant Bklet3
Adv Mh Participant Bklet3Adv Mh Participant Bklet3
Adv Mh Participant Bklet3
 
Gken
GkenGken
Gken
 
Bellido Invitations
Bellido   InvitationsBellido   Invitations
Bellido Invitations
 
El Gos Den Pol
El Gos Den PolEl Gos Den Pol
El Gos Den Pol
 
Marcasite Silver Gothic Collection by Monplaisir Fashion
Marcasite Silver Gothic Collection by Monplaisir FashionMarcasite Silver Gothic Collection by Monplaisir Fashion
Marcasite Silver Gothic Collection by Monplaisir Fashion
 
Flash Builder4 と FlashCatalyst を使ってみた
Flash Builder4 と FlashCatalyst を使ってみたFlash Builder4 と FlashCatalyst を使ってみた
Flash Builder4 と FlashCatalyst を使ってみた
 
Tom Dickandharry | Case Histories
Tom Dickandharry | Case HistoriesTom Dickandharry | Case Histories
Tom Dickandharry | Case Histories
 
Notification For Cap Mba Option Form2009 10
Notification For Cap Mba Option Form2009 10Notification For Cap Mba Option Form2009 10
Notification For Cap Mba Option Form2009 10
 
Nellie Chowbay Summer 2009 Newsletter
Nellie Chowbay Summer 2009 NewsletterNellie Chowbay Summer 2009 Newsletter
Nellie Chowbay Summer 2009 Newsletter
 
Unit3 Suarez
Unit3 SuarezUnit3 Suarez
Unit3 Suarez
 
Blowing In The Wind
Blowing In The WindBlowing In The Wind
Blowing In The Wind
 
The Myst Story
The Myst StoryThe Myst Story
The Myst Story
 
Robert Rafton Photography
Robert Rafton PhotographyRobert Rafton Photography
Robert Rafton Photography
 
Communicating The Message Telstra & The Environmentpdf
Communicating The Message  Telstra & The EnvironmentpdfCommunicating The Message  Telstra & The Environmentpdf
Communicating The Message Telstra & The Environmentpdf
 
Carnival Imagination
Carnival ImaginationCarnival Imagination
Carnival Imagination
 
Mett sociaal intranet inclusief case gemeente putten
Mett sociaal intranet inclusief case gemeente puttenMett sociaal intranet inclusief case gemeente putten
Mett sociaal intranet inclusief case gemeente putten
 

Similar a Q109 Er Deck (English) Final

Evine investor-presentation-q4 final
Evine investor-presentation-q4 finalEvine investor-presentation-q4 final
Evine investor-presentation-q4 finalevine2015
 
Third Quarter 2016 Investor Presentation
Third Quarter 2016 Investor PresentationThird Quarter 2016 Investor Presentation
Third Quarter 2016 Investor Presentationevine2015
 
Evine earnings presentation f17 q3
Evine earnings presentation f17 q3Evine earnings presentation f17 q3
Evine earnings presentation f17 q3evine2015
 
Q1 FY17 Financial Results Presentation
Q1 FY17 Financial Results PresentationQ1 FY17 Financial Results Presentation
Q1 FY17 Financial Results Presentationnutanixipo
 
Q2 2014 Earnings Presentation
Q2 2014 Earnings PresentationQ2 2014 Earnings Presentation
Q2 2014 Earnings PresentationMasco_Investors
 
Third Quarter 2015 Investor Presentation
Third Quarter 2015 Investor PresentationThird Quarter 2015 Investor Presentation
Third Quarter 2015 Investor Presentationevine2015
 
Evine investor-presentation-q3-v final
Evine investor-presentation-q3-v finalEvine investor-presentation-q3-v final
Evine investor-presentation-q3-v finalevine2015
 
Evine earnings investor presentation f16 q1 final
Evine earnings investor presentation f16 q1 finalEvine earnings investor presentation f16 q1 final
Evine earnings investor presentation f16 q1 finalevine2015
 
Evine Earnings Investor Presentation
Evine Earnings Investor PresentationEvine Earnings Investor Presentation
Evine Earnings Investor Presentationevine2015
 
LinkedIn Q1 2014 Earnings Call
LinkedIn Q1 2014 Earnings CallLinkedIn Q1 2014 Earnings Call
LinkedIn Q1 2014 Earnings CallLinkedIn
 
Q3 2015 investor call presentation final
Q3 2015 investor call presentation finalQ3 2015 investor call presentation final
Q3 2015 investor call presentation finalSquareTwoFinancial
 
LinkedIn Q3 2014 Earnings Call
LinkedIn Q3 2014 Earnings CallLinkedIn Q3 2014 Earnings Call
LinkedIn Q3 2014 Earnings CallLinkedIn
 
Q1 2015 Earnings Presentation
Q1 2015 Earnings PresentationQ1 2015 Earnings Presentation
Q1 2015 Earnings PresentationMasco_Investors
 
1 q2014 earnings presentation final final
1 q2014 earnings presentation final final1 q2014 earnings presentation final final
1 q2014 earnings presentation final finalirbgcpartners
 
1 q2014 earnings presentation final
1 q2014 earnings presentation final1 q2014 earnings presentation final
1 q2014 earnings presentation finalirbgcpartners
 
1 q2014 earnings presentation final final
1 q2014 earnings presentation final final1 q2014 earnings presentation final final
1 q2014 earnings presentation final finalirbgcpartners
 
Q4 fy15 earnings slides final_no guidance
Q4 fy15 earnings slides final_no guidanceQ4 fy15 earnings slides final_no guidance
Q4 fy15 earnings slides final_no guidanceir_cisco
 
Flextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationFlextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationinvestorrelation
 
Masco - Q4 2014 Presentation
Masco - Q4 2014 PresentationMasco - Q4 2014 Presentation
Masco - Q4 2014 PresentationMasco_Investors
 
Results Presentation H1 FY16
Results Presentation H1 FY16Results Presentation H1 FY16
Results Presentation H1 FY16Suzlon Group
 

Similar a Q109 Er Deck (English) Final (20)

Evine investor-presentation-q4 final
Evine investor-presentation-q4 finalEvine investor-presentation-q4 final
Evine investor-presentation-q4 final
 
Third Quarter 2016 Investor Presentation
Third Quarter 2016 Investor PresentationThird Quarter 2016 Investor Presentation
Third Quarter 2016 Investor Presentation
 
Evine earnings presentation f17 q3
Evine earnings presentation f17 q3Evine earnings presentation f17 q3
Evine earnings presentation f17 q3
 
Q1 FY17 Financial Results Presentation
Q1 FY17 Financial Results PresentationQ1 FY17 Financial Results Presentation
Q1 FY17 Financial Results Presentation
 
Q2 2014 Earnings Presentation
Q2 2014 Earnings PresentationQ2 2014 Earnings Presentation
Q2 2014 Earnings Presentation
 
Third Quarter 2015 Investor Presentation
Third Quarter 2015 Investor PresentationThird Quarter 2015 Investor Presentation
Third Quarter 2015 Investor Presentation
 
Evine investor-presentation-q3-v final
Evine investor-presentation-q3-v finalEvine investor-presentation-q3-v final
Evine investor-presentation-q3-v final
 
Evine earnings investor presentation f16 q1 final
Evine earnings investor presentation f16 q1 finalEvine earnings investor presentation f16 q1 final
Evine earnings investor presentation f16 q1 final
 
Evine Earnings Investor Presentation
Evine Earnings Investor PresentationEvine Earnings Investor Presentation
Evine Earnings Investor Presentation
 
LinkedIn Q1 2014 Earnings Call
LinkedIn Q1 2014 Earnings CallLinkedIn Q1 2014 Earnings Call
LinkedIn Q1 2014 Earnings Call
 
Q3 2015 investor call presentation final
Q3 2015 investor call presentation finalQ3 2015 investor call presentation final
Q3 2015 investor call presentation final
 
LinkedIn Q3 2014 Earnings Call
LinkedIn Q3 2014 Earnings CallLinkedIn Q3 2014 Earnings Call
LinkedIn Q3 2014 Earnings Call
 
Q1 2015 Earnings Presentation
Q1 2015 Earnings PresentationQ1 2015 Earnings Presentation
Q1 2015 Earnings Presentation
 
1 q2014 earnings presentation final final
1 q2014 earnings presentation final final1 q2014 earnings presentation final final
1 q2014 earnings presentation final final
 
1 q2014 earnings presentation final
1 q2014 earnings presentation final1 q2014 earnings presentation final
1 q2014 earnings presentation final
 
1 q2014 earnings presentation final final
1 q2014 earnings presentation final final1 q2014 earnings presentation final final
1 q2014 earnings presentation final final
 
Q4 fy15 earnings slides final_no guidance
Q4 fy15 earnings slides final_no guidanceQ4 fy15 earnings slides final_no guidance
Q4 fy15 earnings slides final_no guidance
 
Flextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationFlextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentation
 
Masco - Q4 2014 Presentation
Masco - Q4 2014 PresentationMasco - Q4 2014 Presentation
Masco - Q4 2014 Presentation
 
Results Presentation H1 FY16
Results Presentation H1 FY16Results Presentation H1 FY16
Results Presentation H1 FY16
 

Último

Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Pooja Nehwal
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfGale Pooley
 
The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfGale Pooley
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...Call Girls in Nagpur High Profile
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptxFinTech Belgium
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 
Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.Vinodha Devi
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Bookingroncy bisnoi
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal
 
Basic concepts related to Financial modelling
Basic concepts related to Financial modellingBasic concepts related to Financial modelling
Basic concepts related to Financial modellingbaijup5
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdfAdnet Communications
 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfGale Pooley
 
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignLog your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignHenry Tapper
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escortsranjana rawat
 

Último (20)

Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdf
 
The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdf
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
 
00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx00_Main ppt_MeetupDORA&CyberSecurity.pptx
00_Main ppt_MeetupDORA&CyberSecurity.pptx
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
Basic concepts related to Financial modelling
Basic concepts related to Financial modellingBasic concepts related to Financial modelling
Basic concepts related to Financial modelling
 
20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf20240429 Calibre April 2024 Investor Presentation.pdf
20240429 Calibre April 2024 Investor Presentation.pdf
 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
 
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignLog your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
 

Q109 Er Deck (English) Final

  • 1. Q1 ’09 Earnings Results April 16, 2009
  • 2. Disclaimer This presentation contains forward-looking statements. We may also make written or oral forward-looking statements in our periodic reports to the United States Securities and Exchange Commission and the Korean Financial Supervisory Service, in our annual report to shareholders, in our proxy statements, in our offering circulars and prospectuses, in press releases and other written materials and in oral statements made by our officers, directors or employees to third parties. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly any of them in light of new information or future events. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Such factors include, but are not limited to: our highly competitive environment; the cyclical nature of our industry; our ability to introduce new products on a timely basis; our dependence on growth in the demand for our products; our ability to successfully execute our expansion strategy; our dependence on key personnel; and general economic and political conditions, including those related to the TFT-LCD industry; possible disruptions in business activities caused by natural and human-induced disasters, including terrorist activity and armed conflict; and fluctuations in foreign currency exchange rates. Additional information as to these and other factors that may cause actual results to differ materially from our forward-looking statements can be found in our filings with the United States Securities and Exchange Commission. This presentation also includes information regarding our historical financial performance through March 31, 2009, and our expectations regarding future performance which is available on our investor relations website at http://www.lgdisplay.com under the file name Q1 2009 Earnings Results Presentation.
  • 3.
  • 4. Q1 ’09 Earnings Results 3
  • 5. Revenues & Profit Revenues Profit (Unit : KRW B) (Unit : KRW B, %) Operating Income Q4 ’08 QoQ EBITDA* Net Income YoY Q1 ’08Q1 ’09 -288 N/A N/A 881-412 250 -42% -91% 1,566144 -684 N/A N/A 717-255 5,000 4,000 3,000 1,000 ↓12% ↓9% 2,000 4,1564,156 3,6663,666 4,0364,036 -7% 22%-11% 6% 39%4% Income before tax -844 N/A N/A 915-372 Q4 ’08 Q1 ’09 Q1 ’08 KGAAP (Consolidated) * EBITDA = Operating Income + Depreciation + Amortization Source : Company financials 4
  • 6. Balance Sheets & Financial Ratios Balance Sheets Financial Ratios (Unit : KRW B) (Unit : %) 5 74% 87% 110% 130% 147% 219% 5%5% 12% Liabilities to Equity Ratio Current Ratio Net Debt to Equity Ratio Q1 ’08 Q1 ’09Q4 ’08Q4 ’08 Q1 ’09 Assets 15,238 17,388 7,018 Cash* 2,988 3,423 3,566 Debt 4,014 3,887 4,016 Net Debt 1,026 464 450 Inventory 1,031 1,137 1,193 10,370 8,100 4,786 3,314 9,288 18,562 Current Assets 7,285 7,718 Non-Current Assets 7,953 10,844 Liabilities 6,480 9,712 Current Liabilities 3,321 5,915 Non-Current Liabilities 3,159 3,797 Shareholder’s Equity 8,758 8,850 Q1 ’08 KGAAP (Consolidated) * Cash includes short term financial instruments. Source : Company financials
  • 7. Cash Flow Net Cash Flow* 3,566 143 10 0 10 (1,009) 412 429 556 (255) 1,142 3,423 Q1 ’09 Cash at the end of the Quarter Net Change in Cash Other Financing Activities Dividend Cash Flow from Financing Activities Cash Flow from Investing Activities Others Change in Working Capital Depreciation & Amortization Net Income Cash Flow from Operating Activities Cash at the beginning of the Quarter Cash Flow (Unit : KRW B)(Unit : KRW B) Cash In Cash Out Net Depreciation Change in Working Capital Others CAPEX & Capital Investment * 556 412 429 133 1,009 Net Income255 * Excludes cash flow from financing activities KGAAP (Consolidated) Source : Company financials 6
  • 9. 8 3,188 3,275 3,674 3,859 3,754 $1,339 $1,274 $992 $766 $669 0 1,000 2,000 3,000 4,000 5,000 Q1 '08 Q2 '08 Q3 '08 Q4 '08 Q1 '09 $0 $500 $1,000 $1,500 Total K m² * ASP/m² ** (USD) Display area shipment in K m2 ASP per m2 (USD) Shipments and ASP * Net display area shipped ** Quarterly average selling price per square meter of net display area shipped Source: Company financials
  • 10. 9 Revenue: Product Mix Source: Company financials (USD Base) NBPC MNT TV APPL 50% 100% 0 43% 51% 57% 56% 26% 22% 20% 23% 22% 18% 16% 5% 5% 5% 5% 26% Q3 ’08Q2 ’08 Q4 ’08 Q1 ’09
  • 11. 10 Capacity Source: Company financials Quarterly input capacity by Area (K m² ) P1-P3 P4 P5 P6 P7 4,727 5,092 5,474 5,667 5,561 P8 426 425 436 442 422 490 517 546 561 517 639 653 694 724 667 1,430 1,458 1,560 1,634 1,508 1,742 2,039 2,238 2,306 2,210 237 0 1000 2000 3000 4000 5000 6000 Q1 '08 Q2 '08 Q3 '08 Q4 '08 Q1 '09
  • 13. 12 Outlook ► Total Shipment in m2 (QoQ) • Mid to high twenties (%) ↑ ► ASP • Gradual increase expected ► COGS per m2 (USD) • Mid single digit (%) ↓ ► CAPEX • Approximately KRW 2.5 trillion Q2 ’09 2009
  • 16. K GAAP Income Statement 15 Source: Unaudited, Company financials K GAAP (Consolidated) KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change Revenues 3,666 4,156 4,036 -12% -9% COGS 3,827 4,188 2,973 -9% 29% Gross Profit -161 -32 1,063 N/A N/A Operating Income -412 -288 881 N/A N/A EBITDA 144 250 1,566 -42% -91% Income before Tax -372 -844 915 N/A N/A Net Income -255 -684 717 N/A N/A Margin (%) Gross Margin -4 -1 26 -3 -30 Operating Margin -11 -7 22 -4 -33 EBITDA Margin 4 6 39 -2 -35 Net Margin -7 -16 18 9 -25
  • 17. K GAAP Balance Sheet * Cash includes short term financial instruments KRW 1,880B in Q1 ’09, KRW 2,055B in Q4 ’08 and KRW 1,980B in Q1 ’08 respectively. K GAAP (Consolidated) 16 KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change Assets 18,562 17,388 15,238 7% 22% Cash* 3,566 3,423 2,988 4% 19% Inventory 1,193 1,137 1,031 5% 16% Liabilities 9,712 8,100 6,480 20% 50% Short term debt 1,550 1,154 976 34% 59% Long term debt 2,466 2,733 3,038 -10% -19% Shareholders’ Equity 8,850 9,288 8,758 -5% 1% Net Debt to Equity Ratio (%) 5 5 12 0 -7 Source: Unaudited, Company financials
  • 18. K GAAP Cash Flow * Working capital consists of net change in AR, inventory and AP. - Working capital includes F/X effect. ** Cash flow from investing activities excludes increase (decrease) of short term financial instruments KRW -175B in Q1 ’09, KRW -945B in Q4 ’08 and KRW 1,195B in Q1 ’08 respectively. K GAAP (Consolidated) 17 KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change Net Income -255 -684 717 429 -972 Depreciation & Amortization 556 538 685 18 -129 Other Financing Activities 10 -359 532 369 -522 Dividend 0 0 -268 0 268 Others 412 330 83 82 329 Working Capital* 429 992 -412 -563 841 Cash Flow from Operating Activities 1,142 1,176 1,073 -34 69 Cash Flow from Investing Activities** -1,009 -1,179 -330 170 -679 Cash Flow before Financing Activities 133 -3 743 136 -610 Net Change in Cash 143 -362 1,007 505 -864 Source: Unaudited, Company financials
  • 19. 18 EBITDA Reconciliation Source: Unaudited, Company financials We are adding depreciation and amortization to operating income to calculate EBITDA. It is a key financial measure used by our senior management to internally evaluate the performance of our business and for other required or discretionary purposes. We believe that the presentation of EBITDA will enhance an investor’s understanding of our operating performance as we believe it is commonly reported and widely used by analysts and investors in our industry. It also provides useful information for comparison on a more comparable basis of our operating performance and those of our competitors, who follow different accounting policies. EBITDA is not a measure determined in accordance with GAAP. Our calculation of EBITDA may not be comparable to similarly titled measures reported by other companies. K GAAP (Consolidated) KRW bn Q1 ’09 Q4 ’08 Q1 ’08 QoQ Change YoY Change 1. Operating Income -412 -288 881 -124 -1,293 2. Depreciation of PP&E 546 527 671 19 -125 3. Amortization of Intangible Assets 10 11 14 -1 -4 EBITDA (1+2+3) 144 250 1,566 -106 -1,422