Web 2.0 Weekly
                                      “Financing on pace for record month”
                                                                                                                                                      April 27, 2010

                                                                                                                           David Shore, CFA, MBA 416.860.6784
                                                                                                                                 dshore@mackieresearch.com
                                                                                                                               Damian Wojcichowsky, CFA 416.860.7652

  This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report.
                                                                                 www.mackieresearch.com


Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved                                                                             www.mackieresearch.com
Key Developments (past week)
    Deals (M&A, Finance)
     Salesforce.com acquired crowd-sourced personal contact service, Jigsaw, for $142
     mm.
     Warner Bros. acquired gaming company, Turbine, for $160 mm.
     Diapers.com, internet retailer, received $20 mm in funding (lifetime financing total = $59
     mm).

    Financial Results/Guidance
     Points International Ltd. (TSX:PTS) revised 2010 revenue guidance. The company
     expects 2010 revenue in the range of $85-$95 mm (following on a prior guidance
     increase from $60-$70 mm to $75-$85 mm).
     CDC Corp. (NasdaqGS:CHIN.A) announced preliminary Q1/10 application sales to
     increase by approximately 14% to $8.2 mm from $7.2 mm in Q1/09. Total Non-GAAP
     recurring revenue (which CDC defines as Non-GAAP maintenance plus SaaS revenue)
     is expected to increase by ~13% to $27.4 mm in Q1/10 from $24.2 mm in Q1/09. First
     quarter 2010 license revenue is expected to be $7.9 mm, and Total Contract Value for
     new SaaS contracts secured in the quarter is expected to be about $300,000.



2                                                                              www.mackieresearch.com
Key Developments cont.
    Financial Results cont.
                                              Fiscal Period
Company                                          (ended)    Revenue (current/prior year) Y/Y % EPS (current/prior year) Y/Y %
Modern Times Group Mtg AB (OM:MTG B)          Q1/10 (Mar. 2010)   SEK 3,524mm (SEK 3,336mm)    5.6%       SEK 4.60 (SEK 2.19)      110.0%
Multiplied Media Corporation (TSXV:MMC)       F2009 (Dec. 2009)        $288,537 ($69,768)     313.6%      ($0.04) (loss $0.011)      NM
The New York Times Company (NYSE:NYT)         Q1/10 (Mar. 2010)      $587.9mm ($607.1mm)       -3.2%        $0.08 (loss $0.52)       NM
Frogster Interactive Pictures AG (XTRA:FRG)   F2009 (Dec. 2009)             €14.7mm              NA          €0.96 per share         NA
Sohu.com Inc. (NasdaqGS:SOHU)                 Q1/10 (Mar. 2010)      $129.5mm ($115.6mm)       12.0%             $0.73               NA
Changyou.com Limited (NasdaqGS:CYOU)          Q1/10 (Mar. 2010)       $72.0mm ($61.6mm)        16.9% $0.80 per ADS ($0.72 per ADS) 11.1%




3                                                                                                                   www.mackieresearch.com
Public Company Data




4                         www.mackieresearch.com
Aggregate Public Data

     Web 2.0 Public Companies   Total      Median    Max           Min
    # Companies                    99          -        -            -
    Market Cap (US$ mm)         86,002.5     80.2   38,752.5        1.7
    Revenue (US$ mm)            22,695.3     60.4    3,257.4        0.0
    1 Year revenue growth                   4.8%    1178.9%      -91.4%
    EBITDA as % of revenue         -        11.4%    67.7%       -91.9%
    Net cash (US$ mm)           8,270.2      1.2     1,754.9      -732.7
    TEV/Revenue                    -         2.0x     45.2x        0.1x
    TEV/EBITDA                     -         9.6x     46.2x        0.1x
    P/E                            -        14.8x     76.6x        0.0x
    Relative to 52 week high               -29.5%     5.6%       -98.1%




     Source: CapitalIQ




5                                                          www.mackieresearch.com
6
                                                                      0
                                                                                      5
                                                                                                        10
                                                                                                                       15
                                                                                                                                   20
                                                                                                                                             25
                                                                                                                                                            30
                                                          Gaming




                                                                                                                                                       27
                                                Social Networking




                                                                                                                             16
                                                            Media




                                                                                                             10


                                                                                                   7
                                                        Diversified




                                                                                               6
                                                        Marketing




                                                                                           5
                                                           Mobile




                         Source: CapitalIQ
                                                                                  3
                                                     Infrastructure




                                                                                  3
                                                      SMS/Voice




                                                                                  3
                                                       Enterprise




                                                                                  3
                                                       Advertising




                                                                              2
                                                    Internet Retail




                                                                              2
                                                     Virtual World
                                                                                                                                                                 By Sector




                                                                              2
                                                            Dating




                                                                              2
                                                            Music




                                                                          1
                                             Vertical Communities




                                                                          1
                                                     Collaboration




                                                                          1
                                                      Podcasting




                                                                          1
                                                         Learning




                                                                          1
                                                              Video




                                                                          1
                                                           Search




                                                                          1
                                                         Payment


                                                                          1
                                                Financial Services
                                                                                                                                                                              Public Company Distribution




                                                                0
                                                                          5
                                                                                      10
                                                                                                   15
                                                                                                                  20
                                                                                                                        25
                                                                                                                                  30
                                                                                                                                        35
                                                                                                                                                  40
                                                                                                                                                            45




                                              United States


                                                    Canada


                                                      China


                                                South Korea


                                                      Japan


                                                     Taiwan


                                                   Germany


                                                   Australia


                                             United Kingdom


                                                 Hong Kong


                                                     Poland


                                                     Russia
                                                                                                                                                                 By Country




                                                     Finland


                                                    Sweden


                                                   Malaysia


                                                       India


                                                        Italy


                                                Switzerland


                                                      Israel
www.mackieresearch.com
Valuation Dashboard – 1 Week
                           Market Cap                            EV/Revenue
                                                                 Flat
                    Flat
                                                                 4%
                    11%


                                                   Falling
                                                    31%

        Falling
         31%                              Rising
                                           58%
                                                                                    Rising
                                                                                     65%



                       EV/EBITDA                                    P/E
                            Flat                                    Flat
                            2%                                      0%
                                                       Falling
          Falling
                                                        27%
           25%




                                        Rising                                     Rising
                                         73%                                        73%

7                                                                             www.mackieresearch.com
8
                         Source: CapitalIQ
                                                                                                                                                                                                                                                      Multiple (x)




                                                                                                                                                                                                                   0.0x
                                                                                                                                                                                                                          0.5x
                                                                                                                                                                                                                                 1.0x
                                                                                                                                                                                                                                        1.5x
                                                                                                                                                                                                                                               2.0x
                                                                                                                                                                                                                                                          2.5x
                                                                                                                                                                                                                                                                     3.0x
                                                                                                                                                                                                                                                                            3.5x
                                                                                                                                                                                                                                                                                   4.0x
                                                                                                                                                                                                                                                                                              4.5x
                                                                                                                                                                                                                                                                                                         5.0x




                                                                 # companies
                                                                                                                                                                                                        3/9/2009
                                                                                                                                                                                                       3/16/2009
                                                                                                                                                                                                       3/23/2009
                                                                                                                                                                                                       3/30/2009
                                                                                                                                                                                                        4/6/2009
                                                                                                                                                                                                       4/13/2009
                                                                                                                                                                                                       4/20/2009
                                                                                                                                                                                                       4/27/2009
                                                                                                                                                                                                        5/4/2009
                                                                                                                                                                                                       5/11/2009
                                                                                                                                                                                                       5/18/2009
                                                                                                                                                                                                       5/25/2009
                                                                                                                                                                                                        6/1/2009
                                                                                                                                                                                                        6/8/2009
                                                                                                                                                                                                       6/15/2009
                                                                                                                                                                                                       6/22/2009
                                                                                                                                                                                                                                                                                                                Median EV/Revenue




                                                                                                                                                                                                       6/29/2009
                                                                                                                                                                                                        7/6/2009
                                                                                                                                                                                                       7/13/2009
                                                                                                                                                                                                       7/20/2009
                                                                                                                                                                                                       7/27/2009
                                                                                                                                                                                                        8/3/2009
                                                                                                                                                                                                       8/10/2009
                                                                                                                                                                                                       8/17/2009
                                                                                                                                                                                                       8/24/2009
                                                                                                                                                                                                       8/31/2009
                                                                                                                                                                                                        9/7/2009




                                             Median
                                                                                                                                                                                                       9/14/2009
                                                                                                                                                                                                       9/21/2009
                                                                                                                                                                                                       9/28/2009
                                                                                                                                                                                                       10/5/2009
                                                                                                                                                                                                      10/12/2009
                                                                                                                                                                                                      10/19/2009
                                                                                                                                                                                                      10/26/2009
                                                                                                                                                                                                       11/2/2009
                                                                                                                                                                                                       11/9/2009
                                                                                                                                                                                                      11/16/2009




                                             Long-term average
                                                                                                                                                                                                      11/23/2009
                                                                                                                                                                                                      11/30/2009
                                                                                                                                                                                                       12/7/2009
                                                                                                                                                                                                      12/14/2009
                                                                                                                                                                                                      12/21/2009
                                                                                                                                                                                                      12/28/2009
                                                                                                                                                                                                        1/4/2010
                                                                                                                                                                                                       1/11/2010
                                                                                                                                                                                                       1/18/2010
                                                                                                                                                                                                       1/25/2010
                                                                                                                                                                                                        2/1/2010
                                                                                                                                                                                                        2/8/2010
                                                                                                                                                                                                                                                                                           recovering but




                                                                                                                                                                                                       2/15/2010
                                                                                                                                                                                                                                                                                          below LT Average
                                                                                                                                                                                                                                                                                          Revenue multiples




                                                                                                                                                                                                       2/22/2010
                                                                                                                                                                                                        3/1/2010
                                                                                                                                                                                                        3/8/2010
                                                                                                                                                                                                       3/15/2010
                                                                                                                                                                                                       3/22/2010
                                                                                                                                                                                                       3/29/2010
                                                                                                                                                                                                        4/5/2010
                                                                                                                                                                                                       4/12/2010
                                                                                                                                                                                                       4/19/2010
                                                                                                                                                                                                       4/26/2010
                                                                           373838393939404039424243444545444546484949485051545558585860636363626363676867697168646969697172747776797777787779818381




www.mackieresearch.com
9
                         Source: CapitalIQ
                                                                                                                                                                                                                                                               Multiple (x)




                                                                 # companies
                                                                                                                                                                                                                                         0.0x
                                                                                                                                                                                                                                                5.0x
                                                                                                                                                                                                                                                       10.0x
                                                                                                                                                                                                                                                                              15.0x
                                                                                                                                                                                                                                                                                      20.0x
                                                                                                                                                                                                                                                                                                               25.0x
                                                                                                                                                                                                                              3/9/2009
                                                                                                                                                                                                                             3/16/2009
                                                                                                                                                                                                                             3/23/2009
                                                                                                                                                                                                                             3/30/2009
                                                                                                                                                                                                                              4/6/2009
                                                                                                                                                                                                                             4/13/2009
                                                                                                                                                                                                                             4/20/2009
                                                                                                                                                                                                                             4/27/2009
                                                                                                                                                                                                                              5/4/2009
                                                                                                                                                                                                                             5/11/2009
                                                                                                                                                                                                                             5/18/2009
                                                                                                                                                                                                                             5/25/2009
                                                                                                                                                                                                                              6/1/2009
                                                                                                                                                                                                                              6/8/2009
                                                                                                                                                                                                                                                                                                                       Median EV/EBITDA




                                                                                                                                                                                                                             6/15/2009
                                                                                                                                                                                                                             6/22/2009
                                                                                                                                                                                                                             6/29/2009
                                                                                                                                                                                                                              7/6/2009
                                                                                                                                                                                                                             7/13/2009
                                                                                                                                                                                                                             7/20/2009
                                                                                                                                                                                                                             7/27/2009
                                                                                                                                                                                                                              8/3/2009
                                                                                                                                                                                                                             8/10/2009
                                                                                                                                                                                                                             8/17/2009
                                                                                                                                                                                                                             8/24/2009
                                                                                                                                                                                                                             8/31/2009
                                                                                                                                                                                                                              9/7/2009




                                             Median
                                                                                                                                                                                                                             9/14/2009
                                                                                                                                                                                                                             9/21/2009
                                                                                                                                                                                                                             9/28/2009
                                                                                                                                                                                                                             10/5/2009
                                                                                                                                                                                                                            10/12/2009
                                                                                                                                                                                                                            10/19/2009
                                                                                                                                                                                                                            10/26/2009
                                                                                                                                                                                                                             11/2/2009
                                                                                                                                                                                                                             11/9/2009
                                                                                                                                                                                                                            11/16/2009
                                                                                                                                                                                                                            11/23/2009



                                             Long-term average
                                                                                                                                                                                                                            11/30/2009
                                                                                                                                                                                                                             12/7/2009
                                                                                                                                                                                                                            12/14/2009
                                                                                                                                                                                                                            12/21/2009
                                                                                                                                                                                                                            12/28/2009
                                                                                                                                                                                                                              1/4/2010
                                                                                                                                                                                                                             1/11/2010
                                                                                                                                                                                                                             1/18/2010
                                                                                                                                                                                                                             1/25/2010
                                                                                                                                                                                                                              2/1/2010
                                                                                                                                                                                                                                                                                               below LT average
                                                                                                                                                                                                                                                                                               remain depressed




                                                                                                                                                                                                                              2/8/2010
                                                                                                                                                                                                                             2/15/2010
                                                                                                                                                                                                                                                                                              EV/EBITDA multiples




                                                                                                                                                                                                                             2/22/2010
                                                                                                                                                                                                                              3/1/2010
                                                                                                                                                                                                                              3/8/2010
                                                                                                                                                                                                                             3/15/2010
                                                                                                                                                                                                                             3/22/2010
                                                                                                                                                                                                                             3/29/2010
                                                                                                                                                                                                                              4/5/2010
                                                                                                                                                                                                                             4/12/2010
                                                                                                                                                                                                                             4/19/2010
                                                                                                                                                                                                                             4/26/2010
                                                                 2120 2022 22 2323 2222 2424 2323 2424 26 2626 2625 2526 2628 28 2930 3334 3639 3738 3738 39 3737 3740 4139 4041 41 4041 4245 4443 4949 4850 50 5049 4846




www.mackieresearch.com
10
                         Source: CapitalIQ
                                                                                                                                                                                                                                                               Multiple (x)




                                                                                                                                                                  # companies
                                                                                                                                                                                                                                         0.0x
                                                                                                                                                                                                                                                5.0x
                                                                                                                                                                                                                                                       10.0x
                                                                                                                                                                                                                                                                   15.0x
                                                                                                                                                                                                                                                                              20.0x
                                                                                                                                                                                                                                                                                      25.0x
                                                                                                                                                                                                                                                                                                             30.0x
                                                                                                                                                                                                                              3/9/2009
                                                                                                                                                                                                                             3/16/2009
                                                                                                                                                                                                                             3/23/2009
                                                                                                                                                                                                                                                                                                                     Median P/E

                                                                                                                                                                                                                             3/30/2009
                                                                                                                                                                                                                              4/6/2009
                                                                                                                                                                                                                             4/13/2009
                                                                                                                                                                                                                             4/20/2009
                                                                                                                                                                                                                             4/27/2009
                                                                                                                                                                                                                              5/4/2009
                                                                                                                                                                                                                             5/11/2009
                                                                                                                                                                                                                             5/18/2009
                                                                                                                                                                                                                             5/25/2009
                                                                                                                                                                                                                              6/1/2009
                                                                                                                                                                                                                              6/8/2009
                                                                                                                                                                                                                             6/15/2009
                                                                                                                                                                                                                             6/22/2009
                                                                                                                                                                                                                             6/29/2009
                                                                                                                                                                                                                              7/6/2009
                                                                                                                                                                                                                             7/13/2009
                                                                                                                                                                                                                             7/20/2009
                                                                                                                                                                                                                             7/27/2009
                                                                                                                                                                                                                              8/3/2009
                                                                                                                                                                                                                             8/10/2009
                                                                                                                                                                                                                             8/17/2009
                                                                                                                                                                                                                             8/24/2009
                                                                                                                                                                                                                             8/31/2009
                                                                                                                                                                                                                              9/7/2009




                                             Median
                                                                                                                                                                                                                             9/14/2009
                                                                                                                                                                                                                             9/21/2009
                                                                                                                                                                                                                             9/28/2009
                                                                                                                                                                                                                             10/5/2009
                                                                                                                                                                                                                            10/12/2009
                                                                                                                                                                                                                            10/19/2009
                                                                                                                                                                                                                            10/26/2009
                                                                                                                                                                                                                             11/2/2009
                                                                                                                                                                                                                             11/9/2009
                                                                                                                                                                                                                            11/16/2009
                                                                                                                                                                                                                            11/23/2009



                                             Long-term average
                                                                                                                                                                                                                            11/30/2009
                                                                                                                                                                                                                             12/7/2009
                                                                                                                                                                                                                            12/14/2009
                                                                                                                                                                                                                            12/21/2009
                                                                                                                                                                                                                            12/28/2009
                                                                                                                                                                                                                              1/4/2010
                                                                                                                                                                                                                             1/11/2010
                                                                                                                                                                                                                             1/18/2010
                                                                                                                                                                                                                             1/25/2010
                                                                                                                                                                                                                              2/1/2010
                                                                                                                                                                                                                              2/8/2010
                                                                                                                                                                                                                                                                                              below LT average




                                                                                                                                                                                                                             2/15/2010
                                                                                                                                                                                                                                                                                              P/E multiples also




                                                                                                                                                                                                                             2/22/2010
                                                                                                                                                                                                                              3/1/2010
                                                                                                                                                                                                                              3/8/2010
                                                                                                                                                                                                                             3/15/2010
                                                                                                                                                                                                                             3/22/2010
                                                                                                                                                                                                                             3/29/2010
                                                                                                                                                                                                                              4/5/2010
                                                                                                                                                                                                                             4/12/2010
                                                                                                                                                                                                                             4/19/2010
                                                                                                                                                                                                                             4/26/2010
                                                                 1719 1919 18 1819 1919 2020 1918 1919 20 2021 2524 2525 2526 26 2729 3029 3031 3032 3435 36 3636 3637 3839 3737 37 3635 3632 3130 3333 3333 33 3333 3231




www.mackieresearch.com
11
                                                                      -
                                                                                       5.0
                                                                                                       10.0
                                                                                                                       15.0
                                                                                                                                     20.0
                                                                                                                                                   25.0




                            # Companies 2
                                                    Infrastructure




                            6
                                                       Diversified




                            3
                                                      SMS/Voice




                            7
                                               Social Networking




                            2
                                                           Music




                            1
                                            Vertical Communities




                            4
                                                           Mobile




                            5
                                                       Marketing




                            1
                                                         Learning

                                                          Gaming




                            21
                            1
                                                      Podcasting




                            1
                                                    Collaboration
                                                                                                                                                          EV/Revenue




                            1
                                                          Search




                            3
                                                      Advertising




                            1
                                                            Video




                            2
                                                   Internet Retail




                            3
                                                       Enterprise




                            2
                                                           Dating




                            9
                                                           Media




                            1
                                               Financial Services




                            1
                                                    Virtual World


                                                                  -
                                                                          5.0
                                                                                10.0
                                                                                             15.0
                                                                                                    20.0
                                                                                                              25.0
                                                                                                                     30.0
                                                                                                                              35.0
                                                                                                                                     40.0
                                                                                                                                            45.0
                                                                                                                                                   50.0
                                                                                                                                                                       Average Valuation – by Sector




                         # Companies
                            1
                                                       Search
                            2




                                                   Enterprise
                            5




                                                    Diversified
                            1




                                                       Mobile
                            6




                                                        Media
                            1




                                                 Collaboration
                            2




                                                Internet Retail
                            5




                                            Social Networking
                                                                                                                                                          EV/EBITDA




                                                      Gaming
                            13
                            1




                                            Financial Services
                            3




                                                    Marketing
                            1




                                                        Dating
                            1




                                                   Advertising
www.mackieresearch.com
12
                                                                                    0.0
                                                                                                                                                                                     5.0
                                                                                                                                                                                                                                  10.0
                                                                                                                                                                                                                                               15.0
                                                                                                                                                                                                                                                              20.0
                                                                                                                                                                                                                                                                        25.0
                                                                                                                                                                                                                                                                               30.0
                                                                                                                                                                                                                                                                                             35.0
                                                                                                                                                                                                                                                                                                    40.0
                                                                                                                                                                                                                                                                                                                 45.0
                                                                                                                                                                                                                                                                                                                                       50.0
                                                                     Ngi Group Inc.
                                                                     Cyberplex Inc.
                                                    Jumbuck Entertainment Limited
                                                                 RealNetworks Inc.




                         Source: CapitalIQ
                                                                     Tree.Com, Inc.
                                                                   GameOn Co Ltd.
                                                               Actoz Soft Co., Ltd.
                                                  Uniserve Communications Corp.
                                                                     GigaMedia Ltd.
                                                                     Glu Mobile, Inc.
                                                          Openwave Systems Inc.
                                                   Northgate Technologies Limited
                                                                        DADA SpA
                                                           Points International Ltd.
                                                                 Internet Group SA
                                                              IAC/InterActiveCorp.
                                                                           AOL, Inc.




                                                                                          0.20.2 0.40.40.4 0.50.50.50.6 0.60.70.70.70.80.80.80.90.9
                                                                          CDC Corp.
                                                                 United Online, Inc.
                                                         CornerWorld Corporation
                                                   The New York Times Company
                                                                TheStreet.com, Inc.
                                                           Beyond Commerce, Inc.
                                                   OAO RBC Information Systems
                                                                AQ Interactive, Inc.
                                              Hutchison Telecommunications Hong
                                                                                                                                                                                                                                                                                                                                              EV/Revenue Ranking




                                                                    HanbitSoft, Inc.
                                                                   infoGROUP, Inc.
                                             Gamania Digital Entertainment Co., Ltd.
                                                              Spark Networks, Inc.
                                                                   YD Online Corp.
                                                                    ValueClick, Inc.
                                                          NetDragon WebSoft, Inc.
                                                                                                                  1.0 1.0 1.0 1.0 1.2 1.2 1.2 1.3 1.3 1.3 1.4 1.4 1.5 1.6 1.6 1.7

                                                                     Ynk Korea Inc.
                                                                   Score Media Inc.
                                                                     Shutterfly, Inc.
                                                                                                                                                                                  1.9 2.02.0




                                                             SNAP Interactive, Inc.
                                                               PNI Digital Media Inc.
                                                     Oriented Media Group Berhad
                                                                           XING AG
                                                                            Velti Plc
                                                                  UOMO Media, Inc
                                                      Modern Times Group Mtg AB
                                                             NeuLion Incorporated
                                                                       Webzen Inc.
                                                GungHo Online Entertainment, Inc.
                                                                                                                                                       2.22.22.3 2.32.32.4 2.42.6 2.72.9




                                                                     Sohu.com Inc.
                                                      SK Communications Co., Ltd.
                                                                  Myriad Group AG
                                                                   Open Text Corp.
                                                      NEOWIZ Games Corporation
                                                   Wizzard Software Corporation
                                                                                                                                                                                        3.0 3.13.23.2 3.4 3.5




                                                                     iseemedia Inc.
                                                                        Taleo Corp.
                                                                                                                                                                                                             4.34.8
                                                                                                                                                                                                                                                                                                             NeXplore has highest




                                                          Lingo Media Corporation
                                                        DigitalPost Interactive, Inc.
                                                                                                                                                                                                                                                                                                           revenue multiple at 45.2x




                                                             WebMediaBrands Inc
                                                                                                                                                                                                                    5.0 5.1 5.5




                                                      Kingsoft Corporation Limited
                                                       Accelerize New Media, Inc.
                                                            Changyou.com Limited
                                                                                                                                                                                                             5.7 5.86.4




                                                               Unilava Corporation
                                                                                                                                                                                                                        6.6




                                                                            Mixi, Inc.
                                                                                                                                                                                                                                  7.8




                                                  Frogster Interactive Pictures AG
                                                                                                                                                                                                                                    9.1




                                                          Fluid Music Canada, Inc.
                                                                          Gree, Inc.
                                                                                                                                                                                                                                       10.3




                                                                 TransGaming, Inc.
                                                                                                                                                                                                                                          12.0




                                                          HUGHES Telematics, Inc.
                                                                                                                                                                                                                                             12.0




                                                      Chinese Gamer International
                                                                                                                                                                                                                                                13.4
                                                                                                                                                                                                                                                       15.4




                                                                    GeoSentric Oyj
                                                                            Paid Inc.
                                                                                                                                                                                                                                                              18.1




                                                                MOKO.mobi Limited
                                                                                                                                                                                                                                                                 19.5




                                                             Tencent Holdings Ltd.
                                                                                                                                                                                                                                                                        23.3




                                                                   Bright Things plc
                                                                                                                                                                                                                                                                                      30.7




                                                                SpectrumDNA, Inc.
                                                                                                                                                                                                                                                                                                                     44.1




                                                             NeXplore Corporation
                                                                                                                                                                                                                                                                                                                        45.2




www.mackieresearch.com
13
                                                                                                            0.0
                                                                                                                    5.0
                                                                                                                                                      10.0
                                                                                                                                                                                                15.0
                                                                                                                                                                                                                                  20.0
                                                                                                                                                                                                                                          25.0
                                                                                                                                                                                                                                                        30.0
                                                                                                                                                                                                                                                               35.0
                                                                                                                                                                                                                                                                             40.0
                                                                                                                                                                                                                                                                                        45.0
                                                                                                                                                                                                                                                                                                         50.0
                                                                                         Cyberplex Inc.

                                                                                       GameOn Co Ltd.




                         Source: CapitalIQ
                                                                                              AOL, Inc.

                                                                                    Actoz Soft Co., Ltd.




                                                                                                                  1.9 2.0 2.7 2.7
                                                                                    United Online, Inc.
                                                      Hutchison Telecommunications Hong Kong Holdings
                                                                          Ltd.
                                                                                      ValueClick, Inc.
                                                                         The New York Times Company




                                                                                                                                4.7 5.1 5.7 5.7
                                                                                         Sohu.com Inc.
                                                                                   Spark Networks, Inc.

                                                                                            DADA SpA

                                                                                       YD Online Corp.
                                                                                       infoGROUP, Inc.
                                                                                                                                                                                                                                                                                                                EV/EBITDA Ranking




                                                                  Gamania Digital Entertainment Co., Ltd.
                                                                                                                                                6.7 6.9 6.9 7.0 7.6 7.8

                                                                                             CDC Corp.

                                                                                               XING AG
                                                                               NetDragon WebSoft, Inc.

                                                                                   PNI Digital Media Inc.
                                                                                                                                                                        8.0 8.4 8.4 8.9




                                                                                 Changyou.com Limited
                                                                                         Tree.Com, Inc.

                                                                        Uniserve Communications Corp.
                                                                                                                                                                                        9.3 9.8 10.1




                                                                                                Velti Plc
                                                                                                                                                                                                     11.1




                                                                                       Score Media Inc.

                                                                                       Open Text Corp.
                                                                           NEOWIZ Games Corporation

                                                                      GungHo Online Entertainment, Inc.
                                                                                                                                                                                             11.9 11.9 12.0 12.3




                                                                            Kingsoft Corporation Limited

                                                                                   IAC/InterActiveCorp.
                                                                                                                                                                                                            13.2 13.9
                                                                                                                                                                                                                                                                                  the group at 46.2x




                                                                                        HanbitSoft, Inc.

                                                                                         Shutterfly, Inc.
                                                                                                                                                                                                                      14.6 14.9
                                                                                                                                                                                                                                                                               SK Communications leads




                                                                               Openwave Systems Inc.
                                                                                                                                                                                                                     15.1




                                                                                         Ynk Korea Inc.

                                                                           Modern Times Group Mtg AB
                                                                                                                                                                                                                           16.3 17.2




                                                                                              Gree, Inc.
                                                                                                                                                                                                                                  17.5




                                                                                               Mixi, Inc.
                                                                                                                                                                                                                                         21.7




                                                                            Chinese Gamer International
                                                                                                                                                                                                                                                 24.7




                                                                                            Taleo Corp.
                                                                                                                                                                                                                                                               32.4




                                                                                    TheStreet.com, Inc.
                                                                                                                                                                                                                                                                      35.1




                                                                                  Tencent Holdings Ltd.

                                                                           SK Communications Co., Ltd.
                                                                                                                                                                                                                                                                                                 45.5 46.2




www.mackieresearch.com
                         Excluding EV/EBITDA > 100x
14
                                                                                                  0.0
                                                                                                          10.0
                                                                                                                                         20.0
                                                                                                                                                                        30.0
                                                                                                                                                                                    40.0
                                                                                                                                                                                                      50.0
                                                                                                                                                                                                                    60.0
                                                                                                                                                                                                                                    70.0
                                                                                                                                                                                                                                                  80.0
                                                                                                                                                                                                                                                          90.0
                                                         Shanda Interactive Entertainment Ltd.




                         Source: CapitalIQ
                                                                                                        2.0
                                                                  Giant Interactive Group, Inc.




                                                                                                        2.1
                                                                            Netease.com Inc.




                                                                                                        2.6
                                                               Jumbuck Entertainment Limited




                                                                                                         4.4
                                                                                                                                                                                                                                                                 P/E Ranking


                                                                               Cyberplex Inc.




                                                                                                          5.7
                                                                               GigaMedia Ltd.




                                                                                                              6.6
                                                                             YD Online Corp.




                                                                                                               8.5
                                                                                  DADA SpA

                                                                            United Online, Inc.

                                                                             GameOn Co Ltd.

                                                                                    AOL, Inc.

                                                                       Changyou.com Limited
                                                                                                                    10.6 11.0 11.7 12.1 12.4




                                                                              ValueClick, Inc.

                                                                               Sohu.com Inc.
                                             Hutchison Telecommunications Hong Kong Holdings
                                                                                                                                             14.3 14.8 15.4




                                                                 Ltd.
                                                                  Kingsoft Corporation Limited

                                                               The New York Times Company

                                                                                   CDC Corp.
                                                                                                                                                       18.5 18.9 20.6




                                                                                      Velti Plc

                                                        Gamania Digital Entertainment Co., Ltd.
                                                                                                                                                                                                             HanbitSoft has the




                                                                                                                                                                22.6 24.5
                                                                                                                                                                                                             highest P/E at 76.6x




                                                                     NetDragon WebSoft, Inc.
                                                                                                                                                                          25.7




                                                                  Chinese Gamer International
                                                                                                                                                                                 32.0




                                                                                    Gree, Inc.

                                                                 NEOWIZ Games Corporation
                                                                                                                                                                                   34.5 35.3




                                                                             Open Text Corp.
                                                                                                                                                                                               40.9




                                                                                     Mixi, Inc.

                                                                        Tencent Holdings Ltd.
                                                                                                                                                                                                                       57.7 58.9




                                                            GungHo Online Entertainment, Inc.
                                                                                                                                                                                                                                           69.3




                                                                              HanbitSoft, Inc.
                                                                                                                                                                                                                                                   76.6




www.mackieresearch.com
15
                         Source: CapitalIQ
                                                                                                                                                                                                                                                                (US$m)




                                                                                                     # companies
                                                                                                                                                                                                                        -
                                                                                                                                                                                                                            10,000
                                                                                                                                                                                                                                     20,000
                                                                                                                                                                                                                                              30,000
                                                                                                                                                                                                                                                       40,000
                                                                                                                                                                                                                                                                 50,000
                                                                                                                                                                                                                                                                          60,000
                                                                                                                                                                                                                                                                                   70,000
                                                                                                                                                                                                                                                                                            80,000
                                                                                                                                                                                                                                                                                                     90,000
                                                                                                                                                                                                                                                                                                              100,000


                                                                                                                                                                                                             5/4/2009
                                                                                                                                                                                                            5/11/2009
                                                                                                                                                                                                            5/18/2009
                                                                                                                                                                                                            5/25/2009
                                                                                                                                                                                                             6/1/2009
                                                                                                                                                                                                             6/8/2009
                                                                                                                                                                                                            6/15/2009
                                                                                                                                                                                                            6/22/2009
                                                                                                                                                                                                            6/29/2009
                                                                                                                                                                                                             7/6/2009
                                                                                                                                                                                                            7/13/2009
                                                                                                                                                                                                            7/20/2009
                                                                                                                                                                                                            7/27/2009
                                                                                                                                                                                                             8/3/2009
                                                                                                                                                                                                            8/10/2009
                                                                                                                                                                                                            8/17/2009
                                                                                                                                                                                                            8/24/2009
                                                                                                                                                                                                            8/31/2009
                                                                                                                                                                                                             9/7/2009
                                                                                                                                                                                                            9/14/2009
                                                                                                                                                                                                            9/21/2009
                                                                                                                                                                                                            9/28/2009
                                                                                                                                                                                                            10/5/2009
                                                                                                                                                                                                           10/12/2009
                                                                                                                                                                                                           10/19/2009
                                                                                                                                                                                                           10/26/2009
                                                                                                                                                                                                            11/2/2009
                                                                                                                                                                                                            11/9/2009
                                                                                                                                                                                                           11/16/2009
                                                                                                                                                                                                           11/23/2009
                                                                                                                                                                                                           11/30/2009
                                                                                                                                                                                                            12/7/2009
                                                                                                                                                                                                           12/14/2009
                                                                                                                                                                                                                                                                                                                        Total Market Capitalization - $80 BN




                                                                                                                                                                                                           12/21/2009
                                                                                                                                                                                                           12/28/2009
                                                                                                                                                                                                             1/4/2010
                                                                                                                                                                                                            1/11/2010
                                                                                                                                                                                                            1/18/2010
                                                                                                                                                                                                            1/25/2010
                                                                                                                                                                                                             2/1/2010
                                                                                                                                                                                                             2/8/2010
                                                                                                                                                                                                            2/15/2010
                                                                                                                                                                                                            2/22/2010
                                                                                                                                                                                                             3/1/2010
                                                                                                                                                                                                             3/8/2010
                                                                                                                                                                                                            3/15/2010
                                                                                                                                                                                                            3/22/2010
                                                                                                                                                                                                            3/29/2010
                                                                                                                                                                                                             4/5/2010
                                                                                                                                                                                                            4/12/2010
                                                                                                                                                                                                            4/19/2010
                                                                                                                                                                                                            4/26/2010
                                             94 95 95 94 95 95 95 95 95 95 95 95 95 95 95 95 95 95 94 95 95 95 95 95 95 95 95 95 96 96 98 98 98 98 98 98 98 98 98 98 98 98 99 99 99 99 99 99 99 99 99 99




www.mackieresearch.com
16
                                                                  -




                              # Companies
                                                                      5,000.0
                                                                                10,000.0
                                                                                           15,000.0
                                                                                                      20,000.0
                                                                                                                 25,000.0
                                                                                                                                  30,000.0
                                                                                                                                                           35,000.0
                                                                                                                                                                      40,000.0
                                                                                                                                                                                 45,000.0
                                                                                                                                                                                            50,000.0




                         7
                                                    Diversified

                                                      Gaming




                         27
                                                        Media




                         10
                                            Social Networking




                         16
                         1
                                                 Collaboration




                         6
                                                    Marketing




                         3
                                                   Enterprise




                         2
                                                Internet Retail




                         1
                                                       Search




                         5
                                                       Mobile
                                                                                                                                                                                                       Total Market Cap – by Sector




                         3
                                                  SMS/Voice




                         1
                                            Financial Services




                         2
                                                        Music




                         1
                                                        Video


                         2
                                                       Dating
                         2
                                                 Virtual World
                         3



                                                   Advertising
                                                                                                                               over $17b in market cap




                         1




                                      Vertical Communities
                                                                                                                            27 Gaming companies totaling




                         1




                                                     Payment
                         3




                                                 Infrastructure
                         1




                                                  Podcasting
                         1




                                                     Learning
www.mackieresearch.com
17
                                                                                                 0
                                                                                                      1,000
                                                                                                              2,000
                                                                                                                      3,000
                                                                                                                                      4,000
                                                                                                                                                            5,000
                                                                                                                                                                    6,000
                                                                            BroadWebAsia Inc.
                                                                               Mobile Data Corp.
                                                                               UOMO Media, Inc
                                                                     CornerWorld Corporation




                         Source: CapitalIQ
                                                              Uniserve Communications Corp.
                                                                      Beyond Commerce, Inc.
                                                                      En2Go International, Inc.
                                                                              Kiwibox.Com, Inc.
                                                                    DigitalPost Interactive, Inc.
                                                                                Worlds.com Inc.
                                                               Kent International Holdings Inc.
                                                                Oriented Media Group Berhad
                                                                             SpectrumDNA, Inc.
                                                                      Real Value Estates, Inc.
                                                                                Bright Things plc
                                                                      Lingo Media Corporation
                                                                  Sahara Media Holdings, Inc.
                                                                         SNAP Interactive, Inc.
                                                                                  iseemedia Inc.
                                                                            MOKO.mobi Limited
                                                                Jumbuck Entertainment Limited
                                                                                IAS Energy, Inc.
                                                                                       VOIS, Inc.
                                                                              Internet Group SA
                                                               Northgate Technologies Limited
                                                               Wizzard Software Corporation
                                                                         NeXplore Corporation
                                                                   Accelerize New Media, Inc.
                                                                                 LookSmart, Ltd.
                                                                     Dolphin Digital Media, Inc.
                                                                                  Ynk Korea Inc.
                                                                                      Asknet AG
                                                                                                                                                                            Market Cap Ranking




                                                                                 Socialwise, Inc.
                                                                  Multiplied Media Corporation
                                                                         WebMediaBrands Inc
                                                                                  Cyberplex Inc.
                                                                              TransGaming, Inc.
                                                                                  Glu Mobile, Inc.
                                                                            Unilava Corporation
                                                                                DigitalTown, Inc.
                                                                                 GeoSentric Oyj
                                                                                 Quepasa Corp.
                                                                           PNI Digital Media Inc.
                                                                                 Gravity Co., Ltd
                                                                                Score Media Inc.
                                                              Frogster Interactive Pictures AG
                                                                          Spark Networks, Inc.
                                                                                  Ngi Group Inc.
                                                                                      Moggle, Inc
                                                                         NeuLion Incorporated
                                                                                 HanbitSoft, Inc.
                                                                                YD Online Corp.
                                                                                         Paid Inc.
                                                                       Points International Ltd.
                                                                                      DADA SpA
                                                                      Fluid Music Canada, Inc.
                                                                                  Tree.Com, Inc.
                                                                            AQ Interactive, Inc.
                                                                                GameOn Co Ltd.
                                                                            Actoz Soft Co., Ltd.
                                                                            TheStreet.com, Inc.
                                                                                    Webzen Inc.
                                                                                  GigaMedia Ltd.
                                                                                    The9 Limited
                                                                                        XING AG
                                                                               Myriad Group AG
                                                                                         Velti Plc
                                                               OAO RBC Information Systems
                                                                     Openwave Systems Inc.
                                                         Gamania Digital Entertainment Co., Ltd.
                                                                     NetDragon WebSoft, Inc.
                                                                                                                                   dominates group




                                                                                       CDC Corp.
                                                                     HUGHES Telematics, Inc.
                                                             GungHo Online Entertainment, Inc.
                                                                                infoGROUP, Inc.
                                                                             RealNetworks Inc.
                                                                                                                              Tencent’s $39 bn market cap




                                                                 SK Communications Co., Ltd.
                                                                                  Shutterfly, Inc.
                                                                  NEOWIZ Games Corporation
                                                                              United Online, Inc.
                                                                                 ValueClick, Inc.
                                                                  Kingsoft Corporation Limited
                                             Hutchison Telecommunications Hong Kong Holdings
                                                                  Chinese Gamer International
                                                                                         Mixi, Inc.
                                                                                      Taleo Corp.
                                                               The New York Times Company
                                                                        Perfect World Co., Ltd.
                                                                  Giant Interactive Group, Inc.
                                                                        Changyou.com Limited
                                                                                  Sohu.com Inc.
                                                                                Open Text Corp.
                                                                           IAC/InterActiveCorp.
                                                                                       Gree, Inc.
                                                                                        AOL, Inc.
                                                          Shanda Interactive Entertainment Ltd.
                                                                 Modern Times Group Mtg AB
                                                                               Netease.com Inc.
                                                                         Tencent Holdings Ltd.
www.mackieresearch.com
Price Performance – 1 week
 • Positive momentum, with 66% of stocks
   rising or flat over past week.                    Price Momentum



                                           Falling
                                            34%




                                                                             Rising
                                                                              53%
                                           Flat
                                           13%




18                                                                    www.mackieresearch.com
Average Price Performance – 1 Week, By Sector

   30.0% 28.0%

   25.0%
                                                                                       Dating shows
                                                                                       biggest gains
   20.0%                16.6%
   15.0%                          13.2%12.8%

   10.0%                                                    7.7%
                                                                     6.3%
                                                                                   4.9%
        5.0%                                                                                          3.6% 3.5% 3.4% 2.5% 2.4%
                                                                                                                               1.3% 0.9%
        0.0%
                                                                                                                                                                                            -0.3% -0.8%
    -5.0%                                                                                                                                                                                                            -1.5% -1.8%
                                                                                                                                                                                                                                       -4.3% -4.7%
                                                                                                                                                                                                                                                                       -6.1%
   -10.0%

   -15.0%                                                                                                                                                                                                                                                                             -12.3%
                                                                                    Internet Retail




                                                                                                                                                                                                                                        Infrastructure
                                                                                                                                                   Networking
                                                                                                                                                                Collaboration



                                                                                                                                                                                             Virtual World
                                                                                                                                                                                Financial
                                                                                                                             Payment
                                                                     Communities




                                                                                                                                                                                                                                                                        Advertising

                                                                                                                                                                                                                                                                                       Learning
                                                                                                                                                                                                                      Music
               Dating

                         Search



                                               Enterprise




                                                                                                       Gaming

                                                                                                                Podcasting



                                                                                                                                       Marketing




                                                                                                                                                                                                                              Mobile



                                                                                                                                                                                                                                                         Diversified
                                                                                                                                                                                Services
                                   SMS/Voice




                                                                                                                                                                                                             Media
                                                             Video




                                                                                                                                                     Social
                                                                       Vertical




# companies




 Source: CapitalIQ

   19                                                                                                                                                                                                                                        www.mackieresearch.com
20
                                                             -60.0%
                                                                      -40.0%
                                                                               -20.0%
                                                                                        0.0%
                                                                                               20.0%
                                                                                                       40.0%
                                                                                                               60.0%
                                                                                                                       80.0%
                                                    BWBA
                                                    NXPC
                                                    SHHD
                                                    BYOC
                                                     SPXA




                         Source: CapitalIQ
                                              TSXV:MMC
                                                TSXV:LM
                                                A047080
                                                   IASC.A
                                             KOSE:A069
                                                  TSX:CX
                                                    PAYD
                                                    UNLA
                                                      LOV
                                                 DB:M0C
                                                      NYT
                                                   CM:DA
                                                     ACLZ
                                                     RBCI
                                                 OMEDIA
                                                TSX:FMN
                                                   DGTW
                                                       777
                                                     3812
                                                A023770
                                                      MKB
                                                A095660
                                                    NCTY
                                                     2497
                                                    KNTH
                                                      IACI
                                                      FRG
                                                    VCLK
                                                        GA
                                                     KIWB
                                                  GEO1V
                                                    MYRN
                                                   CWRL
                                                 AIM:BGT
                                                     ETGI
                                                    RVLU
                                               TSX:SCR
                                                   UOMO
                                                   WDDD
                                               WSE:IGR
                                              TSXV:TNG
                                                ASX:JMB
                                                                                                                               Price Performance – 1 Week




                                                   O1BC
                                                   PWRD
                                                  CHIN.A
                                                    MBYL
                                                    TREE
                                                    OTEX
                                                  590057
                                                    TLEO
                                              SEHK:215
                                                    SNDA
                                                     IUSA
                                                A052770
                                                    GRVY
                                                     2121
                                               XTRA:A5A
                                                   RNWK
                                                     3888
                                                     GIGM
                                                    SCLW
                                                     WZE
                                               TSE:3632
                                                    OPWV
                                                TSXV:PN
                                                      AOL
                                                     SFLY
                                                    UNTD
                                                       700
                                                   MTG B
                                                    SOHU
                                                    DPDM
                                                   WEBM
                                                    NTES
                                                    CYOU
                                             GTSM:3083
                                                TSX:NLN
                                                      VEL
                                                    QPSA
                                                       IEE
                                                     6180
                                                    TSCM
                                                    DGLP
                                                A052790
                                                    LOOK
                                                     3765
                                                A066270
                                                     3838
                                                     VOIS
                                                TSX:PTS
                                                    HUTC
                                                    GLUU
                                              TSXV:USS
                                                      STVI
www.mackieresearch.com
21
                                                                                                                                                                      0%
                                                                                                                                                                               50%
                                                                                                                                                                                        100%
                                                                                                                                                                                                  150%
                                                                                                                                                                                                            200%
                                                                                                                                                                                                                     250%
                                                                                                                                                                                                                              300%




                                                                  0%
                                                                       500%
                                                                                1000%
                                                                                         1500%
                                                                                                  2000%
                                                                                                           2500%
                                                                                                                    3000%
                                                                                                                            3500%
                                                   OAO RBC
                                                  Information                                                                                 IAS Energy, Inc.
                                                   Systems

                                               AQ Interactive,                                                                                   Beyond




                         Source: CapitalIQ
                                                    Inc.                                                                                      Commerce, Inc.


                                                                                                                                               AQ Interactive,
                                              Quepasa Corp.                                                                                         Inc.

                                                Uniserve
                                             Communications                                                                                   DigitalTown, Inc.
                                                 Corp.


                                                   VOIS, Inc.                                                                                 Glu Mobile, Inc.




                                                                                                                                    6 Month
                                                                                                                                                                                                                                      1 Month




                                                  SK                                                                                             Uniserve
                                             Communications                                                                                   Communications
                                                Co., Ltd.                                                                                         Corp.

                                              Oriented Media
                                                                                                                                                    VOIS, Inc.
                                              Group Berhad


                                                   SNAP                                                                                        Internet Group
                                              Interactive, Inc.                                                                                      SA

                                                                                                                                              GungHo Online
                                                     Velti Plc                                                                                Entertainment,
                                                                                                                                                   Inc.

                                                                                                                                                 HUGHES
                                               Ngi Group Inc.
                                                                                                                                              Telematics, Inc.
                                                                                                                                                                                                                                                Price Performance (Top 10)




                                                                  0%
                                                                        1000%
                                                                                 2000%
                                                                                          3000%
                                                                                                   4000%
                                                                                                            5000%
                                                                                                                    6000%
                                                                                                                            7000%
                                                                                                                                                              0%
                                                                                                                                                                   500%
                                                                                                                                                                           1000%
                                                                                                                                                                                     1500%
                                                                                                                                                                                               2000%
                                                                                                                                                                                                         2500%
                                                                                                                                                                                                                   3000%
                                                                                                                                                                                                                            3500%




                                                   OAO RBC                                                                                      OAO RBC
                                                  Information                                                                                  Information
                                                    Systems                                                                                     Systems


                                             Quepasa Corp.                                                                                    DigitalTown,
                                                                                                                                                   Inc.


                                              TransGaming,                                                                                    IAS Energy,
                                                   Inc.                                                                                           Inc.

                                                                                                                                               Beyond
                                                   VOIS, Inc.                                                                                 Commerce,
                                                                                                                                                 Inc.

                                              AQ Interactive,                                                                                   Unilava
                                                   Inc.                                                                                       Corporation
                                                                                                                                    1 Year
                                                                                                                                                                                                                                     3 Month




                                                Uniserve                                                                                          SNAP
                                             Communications                                                                                    Interactive,
                                                 Corp.                                                                                             Inc.

                                                DigitalPost                                                                                     Ngi Group
                                              Interactive, Inc.                                                                                    Inc.

                                                                                                                                                 Oriented
                                                 Fluid Music                                                                                      Media
                                                Canada, Inc.                                                                                      Group
                                                                                                                                                 Berhad
                                                                                                                                                   AQ
                                                  CDC Corp.                                                                                    Interactive,
                                                                                                                                                   Inc.

                                                                                                                                               Shutterfly,
                                             Glu Mobile, Inc.
                                                                                                                                                 Inc.
www.mackieresearch.com
22
                                                                                                                                                                  -60.0%
                                                                                                                                                                                    -50.0%
                                                                                                                                                                                                      -40.0%
                                                                                                                                                                                                                  -30.0%
                                                                                                                                                                                                                            -20.0%
                                                                                                                                                                                                                                         -10.0%
                                                                                                                                                                                                                                                         0.0%




                                                                -100.0%
                                                                 -90.0%
                                                                 -80.0%
                                                                 -70.0%
                                                                 -60.0%
                                                                 -50.0%
                                                                                                        -40.0%
                                                                                                        -30.0%
                                                                                                        -20.0%
                                                                                                        -10.0%
                                                                                                          0.0%
                                                                                                                                                 Webzen Inc.
                                                DADA SpA



                                               Northgate                                                                                          IAS Energy,




                         Source: CapitalIQ
                                              Technologies                                                                                            Inc.
                                                Limited


                                               Lingo Media                                                                                     HanbitSoft, Inc.
                                               Corporation


                                                                                                                                                  Lingo Media
                                             Cyberplex Inc.                                                                                       Corporation


                                                                                                                                                   Multiplied
                                                 NeXplore                                                                                           Media
                                                Corporation                                                                                       Corporation
                                                                                                                                                                                                                                                                      1 Week




                                                                                                                                     6 Month
                                               CornerWorld                                                                                     SpectrumDNA,
                                               Corporation                                                                                          Inc.


                                                  En2Go                                                                                             Beyond
                                               International,                                                                                      Commerce,
                                                    Inc.                                                                                              Inc.


                                              UOMO Media,                                                                                       Sahara Media
                                                 Inc                                                                                            Holdings, Inc.



                                             BroadWebAsia                                                                                          NeXplore
                                                  Inc.                                                                                            Corporation



                                              Sahara Media                                                                                     BroadWebAsia
                                              Holdings, Inc.                                                                                        Inc.
                                                                                                                                                                           -60.0%
                                                                                                                                                                                             -50.0%
                                                                                                                                                                                                         -40.0%
                                                                                                                                                                                                                  -30.0%
                                                                                                                                                                                                                           -20.0%
                                                                                                                                                                                                                                     -10.0%
                                                                                                                                                                                                                                                  0.0%
                                                                                                                                                                                                                                                                               Price Performance (Bottom 10)




                                                                  -120.0%
                                                                            -100.0%
                                                                                      -80.0%
                                                                                               -60.0%
                                                                                                        -40.0%
                                                                                                                 -20.0%
                                                                                                                          0.0%




                                                 Northgate                                                                                           Lingo Media
                                                Technologies                                                                                         Corporation
                                                  Limited

                                                   Wizzard                                                                                           Mobile Data
                                                   Software                                                                                            Corp.
                                                  Corporation
                                                                                                                                                      Multiplied
                                                                                                                                                       Media
                                               Cyberplex Inc.
                                                                                                                                                     Corporation


                                                                                                                                                   UOMO Media,
                                                   Mobile Data
                                                                                                                                                      Inc
                                                     Corp.


                                                UOMO Media,                                                                                       SpectrumDNA,
                                                   Inc                                                                                                 Inc.
                                                                                                                                 1 Year
                                                                                                                                                                                                                                                                1 Month




                                                 CornerWorld                                                                                       Sahara Media
                                                 Corporation                                                                                       Holdings, Inc.


                                                     En2Go                                                                                            NeXplore
                                                 International,                                                                                      Corporation
                                                      Inc.

                                                Sahara Media                                                                                     BroadWebAsia
                                                Holdings, Inc.                                                                                        Inc.


                                                    Beyond                                                                                             En2Go
                                                   Commerce,                                                                                        International,
                                                      Inc.                                                                                               Inc.


                                              BroadWebAsia                                                                                          CornerWorld
                                                   Inc.                                                                                             Corporation
www.mackieresearch.com
Capital Market Activity (Financing, M&A)




23                                          www.mackieresearch.com
24
                                                                                            (US$m)




                                                       0
                                                             500
                                                                    1,000
                                                                             1,500
                                                                                           2,000
                                                                                                         2,500
                                                                                                                        3,000
                                                                                                                                   3,500
                                                                                                                                            4,000
                                                                                                                                                    4,500
                                              Oct-04
                                              Dec-04
                                              Feb-05
                                              Apr-05
                                              Jun-05
                                              Aug-05
                                              Oct-05
                                              Dec-05
                                              Feb-06
                                              Apr-06
                                              Jun-06
                                              Aug-06
                                                                                                                                                                                Financing Momentum




                                              Oct-06
                                              Dec-06




                         Total (LTM)
                                              Feb-07
                                              Apr-07
                                              Jun-07
                                              Aug-07
                                              Oct-07
                                              Dec-07
                                              Feb-08
                                              Apr-08
                                              Jun-08
                                              Aug-08




                         Average Size (LTM)
                                              Oct-08
                                              Dec-08
                                              Feb-09
                                              Apr-09
                                              Jun-09
                                                                                                                                                              transactions
                                                                                                                                                              by large DST




                                              Aug-09
                                                                                                                                                            Sharp rise driven




                                              Oct-09
                                              Dec-09
                                              Feb-10
                                              Apr-10
                                                       0.0
                                                              2.0
                                                                       4.0
                                                                                     6.0
                                                                                                   8.0
                                                                                                                 10.0
                                                                                                                                12.0
                                                                                                                                           14.0
                                                                                                                                                    16.0




                                                                                            (US$m)
www.mackieresearch.com
Financing activity – Current Month
     Month          Com pany Nam e             Country   Sector                     Angel/Seed   Debt financing   PIPE    Series A   Series B   Series C   Series D   Grand Total
     Apr-10         Digital Sky Technologies   Russia                Diversified                                  300.0                                                  300.0
                    Groupon                    USA           Social Commerce                                                                     135.0                   135.0
                    Vidyo                      USA                        Video                                                                   25.0                   25.0
                    LendingClub                USA          Financial Services                                                                    24.5                   24.5
                    MokaFive                   USA                   Enterprise                                                                   21.0                   21.0
                    Diapers.com                USA                Internet Retail                     20.0                                                               20.0
                    BlackArrow                 USA                  Advertising                                                                   20.0                   20.0
                    Xobni                      USA            Social Netw orks                                                                    16.2                   16.2
                    Box.net                    USA                Collaboration                                                                   15.0                   15.0
                    Prosper.com                USA          Financial Services                                                                               14.6        14.6
                    Knew ton                   USA             Online Learning                                                                    12.5                   12.5
                    Brightcove                 USA                        Video                                                                              12.0        12.0
                    EdgeCast CDN               USA                        Media                                                                   10.0                   10.0
                    Tynt                       Canada             Infrastructure                                                       8.0                                8.0
                    PubMatic                   USA                  Advertising                                                                   7.5                     7.5
                    Overtone                   USA                    Analytics                                                                   7.0                     7.0
                    Searchandise Com m erce    USA                  Advertising                                                        7.0                                7.0
                    OpenSky                    USA           Social Commerce                                                           6.0                                6.0
                    Stitcher                   USA                        Media                                                        6.0                                6.0
                    Cram ster                  USA        Vertical Communities                                                         6.0                                6.0
                    quirky                     USA            Social Netw orks                                              6.0                                           6.0
                    58.com                     China                  Classified                                                       5.8                                5.8
                    Netw orked Insights        USA                    Analytics                                                        5.0                                5.0
                    Tum blr                    USA            Social Netw orks                                                                    5.0                     5.0
                    TellApart                  USA                    Analytics                                             4.8                                           4.8
                    Wildfire                   USA                  Advertising                                             4.0                                           4.0
                    Daily Grom m et            USA           Social Commerce                                                3.4                                           3.4
                    gdgt                       USA        Vertical Communities                                                         3.2                                3.2
                    Tw eetPhoto                USA                  Micromedia                                              2.6                                           2.6
                    Assistly                   USA                   Enterprise                                             2.2                                           2.2
                    Wibiya                     Israel                       Blog                                            2.0                                           2.0
                    Spredfast                  USA                    Analytics                                             1.6                                           1.6
                    FreshPlanet                USA                      Gaming                                              1.5                                           1.5
                    Zoom Safer                 USA                       Mobile                                             1.0                                           1.0
                    NearVerse                  USA        Location-based SNS           1.0                                                                                1.0
                    DIYSEO                     USA                      Search         1.0                                                                                1.0
                    Kontagent                  USA                    Analytics        1.0                                                                                1.0
                    Currensee                  USA          Financial Services                                                         0.8                                0.8
                    MyLikes                    USA                  Advertising        0.6                                                                                0.6
                    Plyce                      France     Location-based SNS           0.4                                                                                0.4
     Apr-10 Total                                                                      4.0            20.0        300.0     29.1       47.8      298.7       26.6        726.1


25                                                                                                                                                                    www.mackieresearch.com
Financing activity – Current Month, By Sector
                                          # Deals                                                                    $ Raised


                                       Micromedia
                                           2%
                                        Music
                                         2%
                             Classified
                                2%                                                             Diversified
                                                    Diversified                                   26%                           Gaming
                      Infrastructure                            Gaming
                                                       2%                                                                        14%
                            2%                                    7%         Social
              Vertical                                                     Commerce
            Communities                                                       7%
               9%                                                               Crowdsourced
     Online Learning                                                               Content
           2%                                                                       2%

      Collaboration                                                             Media
                                                                                 7%                                                        Social
           2%                                                                                                                            Commerce
                                                                                                                                            12%

             Analytics
                                                                                Video
               11%
                                                                                 9%

          Internet Retail
                2%
                                                                         Financial
                  Enterprise
                                                                         Services
                     5%
                                                                            7%
                                                          Advertising
                       Social Networks
                                                             11%
                             7%                                                                              Other
                                                                                                             48%




26                                                                                                                              www.mackieresearch.com
Financing Activity – last three months

              800.0                                                                                                                              20.0
                                               $426 mm ex-DST, averaging                                                               18.2
                                                   $15.2 mm per deal                                                                             18.0
              700.0

                                                                                                                                                 16.0
              600.0
                                                                                                                                                 14.0
                                 12.5                                                              12.5
              500.0
                                                                                                                                                 12.0
                                                                                           10.2
     (US$m)




                                                                                                                                                        (US$m)
              400.0                                                     8.9                                  9.1                                 10.0
                                                                                                                      8.2
                                                                                                                                                 8.0
              300.0                                                               6.4
                       5.8                            5.5      5.5                                                             5.4               6.0
                                               4.6
              200.0
                                                                                                                                                 4.0

              100.0
                                                                                                                                                 2.0

                0.0                                                                                                                              0.0
                      Apr-09    May-09     Jun-09    Jul-09   Aug-09   Sep-09   Oct-09    Nov-09   Dec-09   Jan-10   Feb-10   Mar-10   Apr-10


     *May-09 includes $200m FB investment
      Dec-09 includes $180m Zynga investment
                                                                          Total          Average
     Apr-10 includes $300m DST investment



27                                                                                                                                              www.mackieresearch.com
28
                                                                                   (US$m)




                                                             0.0
                                                                   50.0
                                                                          100.0
                                                                                  150.0
                                                                                          200.0
                                                                                                  250.0
                                                                                                                       300.0
                                                                                                                               350.0




                              # companies
                         1
                                              Diversified




                         8
                                                 Gaming




                         6
                                                   Media

                                          Video




                         11
                                  Crowdsourced




                         5
                                     Content
                                       Social




                         4
                                     Commerce
                                              Advertising




                         17
                         8
                                                  Search
                                                 Social




                         10
                                                Networks
                                                Financial




                         8
                                                Services




                         6
                                                   Mobile




                         3
                                        Internet Retail




                         7
                                                Analytics




                         2
                                               Mobile Ad




                         2
                                               Enterprise




                         3
                                                   Music
                                              Vertical




                         7
                                            Communities
                                                Online




                         2
                                               Learning
                                                Mobile



                         1
                                               Payment


                         1
                                            Collaboration
                         4                     Location-
                                             based SNS
                         3

                                            Virtual World
                                                                                                      Advertising has most
                                                                                                      deals in last 3 months




                         2



                                               Microblog
                         3




                                            Infrastructure
                         1




                                                  Widget
                         3




                                                   Travel
                         1




                                              SMS/Voice
                         2




                                                     Blog
                         1




                                               Classified
                                                 Online
                         1




                                               Calendar
                                                                                                                                       Capital Market Activity Ranking – by Sector, last three months




                         1




                                             Micromedia
                         1




                                            Online Dating
                         1




                                             Aggregation
www.mackieresearch.com
Top 10 Deals (2010 YTD)
                                              Financings                                                                                                                         Acquisitions


 350.0                                                                                                                                 180

                                                                                                                                              160
            300.0                                                                                                                      160
 300.0
                                                                                                                                                        142
                                                                                                                                       140
 250.0

                                                                                                                                       120

 200.0                                                                                                                                                            100
                                                                                                                                       100

 150.0                                                                                                                                                                      80
                           135.0                                                                                                       80


 100.0                                                                                                                                 60
                                                                                                                                                                                     50

                                                                                                                                       40                                                     36.5
     50.0                                                                                                                                                                                                33
                                      25.0    24.5           21.0       20.0           20.0         16.2     15.0       14.6                                                                                       21       20          18
                                                                                                                                       20
      0.0
            Technologies




                                               LendingClub




                                                                                                              Box.net
                            Groupon




                                                                                       BlackArrow
                                      Vidyo




                                                             MokaFive




                                                                                                     Xobni
                                                                         Diapers.com




                                                                                                                         Prosper.com
             Digital Sky




                                                                                                                                        0
                                                                                                                                             Turbine   Jigsaw   Ankeena    Mochi   Aardvark StudioNow Saf-T-Net   C&C      Red 5     Multicast
                                                                                                                                                                Networks   Media                                  Media   Studios,    Media
                                                                                                                                                                                                                            Inc.


                                                                                                             DST involved in 2
                                                                                                             largest deals YTD




29                                                                                                                                                                                                            www.mackieresearch.com
Upcoming events/earnings
  Company                                   Date         Time         Quarter   Conf Call Details
  AOL, Inc. (NYSE:AOL)                    28-Apr-10 10:00 AM (EDT)     Q1/10    http://ir.aol.com
  CDC Corp. (NasdaqGS:CHIN.A)             28-Apr-10   9:00 AM (EDT)    Q1/10
  IAC/InterActiveCorp. (NasdaqGS:IACI)    28-Apr-10 11:00 a.m. EST     Q1/10    http://www.iac.com/Investors
  Openwave Systems Inc. (NasdaqGS:OPWV)   28-Apr-10   2:00 PM (PDT)    Q3/10    877-941-1427
  Shutterfly, Inc. (NasdaqGS:SFLY)        28-Apr-10   2:00 PM (PDT)    Q1/10    970-315-0490
  Taleo Corp. (NasdaqGM:TLEO)             28-Apr-10   5:00 PM (EDT)    Q1/10    www.taleo.com
  Open Text Corp. (NasdaqGS:OTEX)         29-Apr-10   5:00 PM (EDT)    Q3/10    800-814-4860
  Tree.Com, Inc. (NasdaqGM:TREE)          30-Apr-10 11:00 a.m. EST     Q1/10    866-564-7440
  TheStreet.com, Inc. (NasdaqGM:TSCM)     5-May-10    4:30 PM (EST)    Q1/10    866-770-7129, p/w 13839355
  United Online, Inc. (NasdaqGS:UNTD)     5-May-10    2:30 PM (PST)    Q1/10    888-510-1783, 3384050
  RealNetworks Inc. (NasdaqGS:RNWK)       6-May-10    5:00 PM (EST)    Q1/10    800-857-5305




Source: CapitalIQ

  30                                                                                                www.mackieresearch.com
Public Company Listing                                                Trading                  Current     US$ Market
     Company Name                             Ticker        Exchange   Currency HQ               Price       Cap (mm)    Employees
     Accelerize New Media, Inc.              ACLZ           OTCBB       USD    United States            1      17.0           NA
     Actoz Soft Co., Ltd.                    A052790        KOSE        KRW    South Korea         14,600      115.1          NA
     AOL, Inc.                               AOL            NYSE        USD    United States           28     3,020.2        6,700
     AQ Interactive, Inc.                    3838           TSE         JPY    Japan              174,800      103.0          NA
     Asknet AG                               XTRA:A5A       XTRA        EUR    Germany                  4      27.1           NA
     Beyond Commerce, Inc.                   BYOC           OTCBB       USD    United States            0       3.9            86
     Bright Things plc                       AIM:BGT        AIM         GBP    United Kingdom           0       6.7             9
     BroadWebAsia Inc.                       BWBA           OTCPK       USD    United States            0       1.7            46
     CDC Corp.                               CHIN.A         NasdaqGS    USD    Hong Kong                3      305.7          NA
     Changyou.com Limited                    CYOU           NasdaqGS    USD    China                   35     1,789.9        1,308
     Chinese Gamer International             GTSM:3083      GTSM        TWD    Taiwan                 378     1,015.8         NA
     CornerWorld Corporation                 CWRL           OTCBB       USD    United States            0       1.9            16
     Cyberplex Inc.                          TSX:CX         TSX         CAD    Canada                   1      41.7           NA
     DADA SpA                                CM:DA          CM          EUR    Italy                    5      97.6           NA
     DigitalPost Interactive, Inc.           DGLP           OTCBB       USD    United States            0       5.2           NA
     DigitalTown, Inc.                       DGTW           OTCBB       USD    United States            2      48.0             3
     Dolphin Digital Media, Inc.             DPDM           OTCBB       USD    United States            0      20.6           NA
     En2Go International, Inc.               ETGI           OTCBB       USD    United States            0       4.8           NA
     Fluid Music Canada, Inc.                TSX:FMN        TSX         CAD    United States            2      99.2           NA
     Frogster Interactive Pictures AG        FRG            XTRA        EUR    Germany                 20      70.5           NA
     Gamania Digital Entertainment Co., Ltd. 6180           GTSM        TWD    Taiwan                  51      248.8          NA
     GameOn Co Ltd.                          3812           TSE         JPY    Japan               99,900      104.7          NA
     GeoSentric Oyj                          GEO1V          HLSE        EUR    Finland                  0      48.4           NA
     Giant Interactive Group, Inc.           GA             NYSE        USD    China                    8     1,778.3         NA
     GigaMedia Ltd.                          GIGM           NasdaqGS    USD    Taiwan                   3      167.4          751
     Glu Mobile, Inc.                        GLUU           NasdaqGM    USD    United States            1      45.2           NA
     Gravity Co., Ltd                        GRVY           NasdaqGM    USD    South Korea              2      62.0           469
     Gree, Inc.                              TSE:3632       TSE         JPY    Japan                5,760     2,823.1         NA
     GungHo Online Entertainment, Inc.       3765           OSE         JPY    Japan              288,000      358.1          NA
     HanbitSoft, Inc.                        A047080        KOSE        KRW    South Korea          4,255      83.4           NA
     HUGHES Telematics, Inc.                 HUTC           OTCBB       USD    United States            4      322.3          276
     Hutchison Telecommunications Hong Kong Holdings Ltd.
                                             SEHK:215       SEHK        HKD    Hong Kong                2      930.4          NA
     IAC/InterActiveCorp.                    IACI           NasdaqGS    USD    United States           24     2,741.4        3,200
     IAS Energy, Inc.                        IASC.A         OTCPK       USD    Canada                   0      12.0           NA
     infoGROUP, Inc.                         IUSA           NasdaqGS    USD    United States            8      473.1         3,146
     Internet Group SA                       WSE:IGR        WSE         PLN    Poland                   1      13.8           NA

31                                                                                                                       www.mackieresearch.com
Public Company Listing cont.                                      Trading                 Current      US$ Market
     Company Name                            Ticker     Exchange   Currency HQ              Price        Cap (mm)    Employees
     iseemedia Inc.                          IEE        TSXV        CAD    Canada                0.13       8.9            79
     Jumbuck Entertainment Limited           ASX:JMB    ASX         AUD    Australia             0.25      11.2           NA
     Kent International Holdings Inc.        KNTH       OTCPK       USD    United States         1.80       6.4           NA
     Kingsoft Corporation Limited            3888       SEHK        HKD    China                 6.24      891.7          NA
     Kiwibox.Com, Inc.                       KIWB       OTCBB       USD    United States         0.01       4.9           NA
     Lingo Media Corporation                 TSXV:LM    TSXV        CAD    Canada                0.57       7.0            65
     LookSmart, Ltd.                         LOOK       NasdaqGM    USD    United States         1.20      20.6           NA
     Mixi, Inc.                              2121       TSE         JPY    Japan           620,000.00     1,038.8         NA
     Mobile Data Corp.                       MBYL       OTCBB       USD    United States         0.07       1.7           NA
     Modern Times Group Mtg AB               MTG B      OM          SEK    Sweden              450.60     4,129.8          2
     Moggle, Inc                             DB:M0C     DB          EUR    United States         1.20      75.5           NA
     MOKO.mobi Limited                       MKB        ASX         AUD    Australia             0.10      10.4           NA
     Multiplied Media Corporation            TSXV:MMC   TSXV        CAD    Canada                0.17      36.9           405
     Myriad Group AG                         MYRN       SWX         CHF    Switzerland           4.20      191.7          NA
     NEOWIZ Games Corporation                A095660    KOSE        KRW    South Korea      38,450.00      725.3         2,901
     NetDragon WebSoft, Inc.                 777        SEHK        HKD    China                 4.26      290.1          NA
     Netease.com Inc.                        NTES       NasdaqGS    USD    China                37.40     4,844.1         224
     NeuLion Incorporated                    TSX:NLN    TSX         CAD    Canada                0.70      80.2           NA
     NeXplore Corporation                    NXPC       OTCPK       USD    United States         0.30      16.7           NA
     Ngi Group Inc.                          2497       TSE         JPY    Japan            53,700.00      72.1           160
     Northgate Technologies Limited          590057     BSE          INR   India                18.80      14.7          2,523
     OAO RBC Information Systems             RBCI       MICEX       RUB    Russia               44.40      205.5         3,700
     Open Text Corp.                         OTEX       NasdaqGS    USD    Canada               47.74     2,695.5         590
     Openwave Systems Inc.                   OPWV       NasdaqGS    USD    United States         2.80      234.6          NA
     Oriented Media Group Berhad             OMEDIA     KLSE        MYR    Malaysia              0.16       6.5            20
     Paid Inc.                               PAYD       OTCBB       USD    United States         0.32      86.1           NA
     Perfect World Co., Ltd.                 PWRD       NasdaqGS    USD    China                35.00     1,743.9         NA
     PNI Digital Media Inc.                  TSXV:PN    TSXV        CAD    Canada                1.80      59.6           NA
     Points International Ltd.               TSX:PTS    TSX         CAD    Canada                0.61      89.7            71
     Quepasa Corp.                           QPSA       OTCBB       USD    United States         4.49      58.2           NA
     Real Value Estates, Inc.                RVLU       OTCBB       USD    Israel                1.03       6.6          1,754
     RealNetworks Inc.                       RNWK       NasdaqGS    USD    United States         4.52      610.8          NA
     Sahara Media Holdings, Inc.             SHHD       OTCBB       USD    United States         0.25       7.8           220
     Score Media Inc.                        TSX:SCR    TSX         CAD    Canada                0.80      63.8           NA
     Shanda Interactive Entertainment Ltd.   SNDA       NasdaqGS    USD    China                44.97     3,024.5         519
     Shutterfly, Inc.                        SFLY       NasdaqGS    USD    United States        24.89      666.7          NA

32                                                                                                                   www.mackieresearch.com
Public Company Listing cont.
                                                          Trading                  Current      US$ Market
Company Name                    Ticker         Exchange   Currency HQ               Price        Cap (mm)     Employees
SK Communications Co., Ltd.     A066270        KOSE        KRW    South Korea       16,500.00      618.3           NA
SNAP Interactive, Inc.          STVI           OTCBB       USD    United States          0.25        8.2           NA
Socialwise, Inc.                SCLW           OTCBB       USD    United States          0.60       29.1          3,997
Sohu.com Inc.                   SOHU           NasdaqGS    USD    China                 52.77     1,993.0          155
Spark Networks, Inc.            LOV            AMEX        USD    United States          3.48       71.6           NA
SpectrumDNA, Inc.               SPXA           OTCBB       USD    United States          0.10        6.5           916
Taleo Corp.                     TLEO           NasdaqGM    USD    United States         27.41     1,087.0         7,515
Tencent Holdings Ltd.           700            SEHK        HKD    China                164.40    38,752.5         7,665
The New York Times Company      NYT            NYSE        USD    United States         11.28     1,641.8          NA
The9 Limited                    NCTY           NasdaqGS    USD    China                  6.78      173.0           NA
TheStreet.com, Inc.             TSCM           NasdaqGM    USD    United States          3.95      124.6            28
TransGaming, Inc.               TSXV:TNG       TSXV        CAD    Canada                 0.75       42.0           700
Tree.Com, Inc.                  TREE           NasdaqGM    USD    United States          9.22      101.5            39
Unilava Corporation             UNLA           OTCBB       USD    United States          0.47       47.0           NA
Uniserve Communications Corp.   TSXV:USS       TSXV        CAD    Canada                 0.15        3.5          1,699
United Online, Inc.             UNTD           NasdaqGS    USD    United States          8.56      740.8           NA
UOMO Media, Inc                 UOMO           OTCBB       USD    Canada                 0.02        1.7          1,086
ValueClick, Inc.                VCLK           NasdaqGS    USD    United States         10.07      818.9           450
Velti Plc                       VEL            AIM         GBP    United Kingdom         3.36      192.8            2
VOIS, Inc.                      VOIS           OTCBB       USD    United States          0.01       13.0           NA
WebMediaBrands Inc              WEBM           NasdaqGS    USD    United States          1.06       39.7           NA
Webzen Inc.                     KOSE:A069080   KOSE        KRW    South Korea       12,050.00      127.7           NA
Wizzard Software Corporation    WZE            AMEX        USD    United States          0.25       16.5           NA
Worlds.com Inc.                 WDDD           OTCBB       USD    United States          0.10        5.4           NA
XING AG                         O1BC           XTRA        EUR    Germany               27.40      191.6           NA
YD Online Corp.                 A052770        KOSE        KRW    South Korea        6,380.00       85.6           NA
Ynk Korea Inc.                  A023770        KOSE        KRW    South Korea        3,195.00       22.8             -




33                                                                                                      www.mackieresearch.com
Disclaimer
     RELEVANT DISCLOSURES APPLICABLE TO: NONE
     1. None applicable.
     ANALYST CERTIFICATION
     Each analyst of Mackie Research Capital Corporation whose name appears in this report
        hereby certifies that (i) the recommendations and opinions expressed in this research
        report accurately reflect the analyst’s personal views and (ii) no part of the research
        analyst’s compensation was or will be directly or indirectly related to the specific
        conclusions or recommendations expressed in this research report.




This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report.
Information about Mackie Research Capital Corporation’s Rating System, the distribution of our research to clients and the percentage of recommendations which are in each of our rating categories
is available on our web site at www.mackieresearch.com.
The information contained in this report has been drawn from sources believed to be reliable but its accuracy or completeness is not guaranteed, nor in providing it does Mackie Research Capital
Corporation assume any responsibility or liability. Mackie Research Capital Corporation, its directors, officers and other employees may, from time to time, have positions in the securities mentioned
herein. Contents of this report cannot be reproduced in whole or in part without the expressed permission of Mackie Research Capital Corporation. (U.S. Institutional Clients — Research Capital
U.S.A. Inc. (a wholly owned subsidiary of Mackie Research Capital Corporation) accepts responsibility for the contents of this report subject to the terms & limitations set out above. Firms or
institutions receiving this report should effect transactions in securities discussed in the report through Research Capital U.S.A. Inc., a Broker-Dealer Registered with the United States Securities and
Exchange Commission).
                                 Toronto 416.860.7600 Montreal 514.399.1500 Vancouver 604.662.1800 Calgary 403.218.6375 Regina 306.566.7550 St. Albert 780-460-6460


   34                                                                                                                                                                      www.mackieresearch.com

10 04-27 web 2.0 weekly

  • 1.
    Web 2.0 Weekly “Financing on pace for record month” April 27, 2010 David Shore, CFA, MBA 416.860.6784 dshore@mackieresearch.com Damian Wojcichowsky, CFA 416.860.7652 This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. www.mackieresearch.com Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved www.mackieresearch.com
  • 2.
    Key Developments (pastweek) Deals (M&A, Finance) Salesforce.com acquired crowd-sourced personal contact service, Jigsaw, for $142 mm. Warner Bros. acquired gaming company, Turbine, for $160 mm. Diapers.com, internet retailer, received $20 mm in funding (lifetime financing total = $59 mm). Financial Results/Guidance Points International Ltd. (TSX:PTS) revised 2010 revenue guidance. The company expects 2010 revenue in the range of $85-$95 mm (following on a prior guidance increase from $60-$70 mm to $75-$85 mm). CDC Corp. (NasdaqGS:CHIN.A) announced preliminary Q1/10 application sales to increase by approximately 14% to $8.2 mm from $7.2 mm in Q1/09. Total Non-GAAP recurring revenue (which CDC defines as Non-GAAP maintenance plus SaaS revenue) is expected to increase by ~13% to $27.4 mm in Q1/10 from $24.2 mm in Q1/09. First quarter 2010 license revenue is expected to be $7.9 mm, and Total Contract Value for new SaaS contracts secured in the quarter is expected to be about $300,000. 2 www.mackieresearch.com
  • 3.
    Key Developments cont. Financial Results cont. Fiscal Period Company (ended) Revenue (current/prior year) Y/Y % EPS (current/prior year) Y/Y % Modern Times Group Mtg AB (OM:MTG B) Q1/10 (Mar. 2010) SEK 3,524mm (SEK 3,336mm) 5.6% SEK 4.60 (SEK 2.19) 110.0% Multiplied Media Corporation (TSXV:MMC) F2009 (Dec. 2009) $288,537 ($69,768) 313.6% ($0.04) (loss $0.011) NM The New York Times Company (NYSE:NYT) Q1/10 (Mar. 2010) $587.9mm ($607.1mm) -3.2% $0.08 (loss $0.52) NM Frogster Interactive Pictures AG (XTRA:FRG) F2009 (Dec. 2009) €14.7mm NA €0.96 per share NA Sohu.com Inc. (NasdaqGS:SOHU) Q1/10 (Mar. 2010) $129.5mm ($115.6mm) 12.0% $0.73 NA Changyou.com Limited (NasdaqGS:CYOU) Q1/10 (Mar. 2010) $72.0mm ($61.6mm) 16.9% $0.80 per ADS ($0.72 per ADS) 11.1% 3 www.mackieresearch.com
  • 4.
    Public Company Data 4 www.mackieresearch.com
  • 5.
    Aggregate Public Data Web 2.0 Public Companies Total Median Max Min # Companies 99 - - - Market Cap (US$ mm) 86,002.5 80.2 38,752.5 1.7 Revenue (US$ mm) 22,695.3 60.4 3,257.4 0.0 1 Year revenue growth 4.8% 1178.9% -91.4% EBITDA as % of revenue - 11.4% 67.7% -91.9% Net cash (US$ mm) 8,270.2 1.2 1,754.9 -732.7 TEV/Revenue - 2.0x 45.2x 0.1x TEV/EBITDA - 9.6x 46.2x 0.1x P/E - 14.8x 76.6x 0.0x Relative to 52 week high -29.5% 5.6% -98.1% Source: CapitalIQ 5 www.mackieresearch.com
  • 6.
    6 0 5 10 15 20 25 30 Gaming 27 Social Networking 16 Media 10 7 Diversified 6 Marketing 5 Mobile Source: CapitalIQ 3 Infrastructure 3 SMS/Voice 3 Enterprise 3 Advertising 2 Internet Retail 2 Virtual World By Sector 2 Dating 2 Music 1 Vertical Communities 1 Collaboration 1 Podcasting 1 Learning 1 Video 1 Search 1 Payment 1 Financial Services Public Company Distribution 0 5 10 15 20 25 30 35 40 45 United States Canada China South Korea Japan Taiwan Germany Australia United Kingdom Hong Kong Poland Russia By Country Finland Sweden Malaysia India Italy Switzerland Israel www.mackieresearch.com
  • 7.
    Valuation Dashboard –1 Week Market Cap EV/Revenue Flat Flat 4% 11% Falling 31% Falling 31% Rising 58% Rising 65% EV/EBITDA P/E Flat Flat 2% 0% Falling Falling 27% 25% Rising Rising 73% 73% 7 www.mackieresearch.com
  • 8.
    8 Source: CapitalIQ Multiple (x) 0.0x 0.5x 1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 4.5x 5.0x # companies 3/9/2009 3/16/2009 3/23/2009 3/30/2009 4/6/2009 4/13/2009 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 Median EV/Revenue 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 Median 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 Long-term average 11/23/2009 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 recovering but 2/15/2010 below LT Average Revenue multiples 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 373838393939404039424243444545444546484949485051545558585860636363626363676867697168646969697172747776797777787779818381 www.mackieresearch.com
  • 9.
    9 Source: CapitalIQ Multiple (x) # companies 0.0x 5.0x 10.0x 15.0x 20.0x 25.0x 3/9/2009 3/16/2009 3/23/2009 3/30/2009 4/6/2009 4/13/2009 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 Median EV/EBITDA 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 Median 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 Long-term average 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 below LT average remain depressed 2/8/2010 2/15/2010 EV/EBITDA multiples 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 2120 2022 22 2323 2222 2424 2323 2424 26 2626 2625 2526 2628 28 2930 3334 3639 3738 3738 39 3737 3740 4139 4041 41 4041 4245 4443 4949 4850 50 5049 4846 www.mackieresearch.com
  • 10.
    10 Source: CapitalIQ Multiple (x) # companies 0.0x 5.0x 10.0x 15.0x 20.0x 25.0x 30.0x 3/9/2009 3/16/2009 3/23/2009 Median P/E 3/30/2009 4/6/2009 4/13/2009 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 Median 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 Long-term average 11/30/2009 12/7/2009 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 below LT average 2/15/2010 P/E multiples also 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 1719 1919 18 1819 1919 2020 1918 1919 20 2021 2524 2525 2526 26 2729 3029 3031 3032 3435 36 3636 3637 3839 3737 37 3635 3632 3130 3333 3333 33 3333 3231 www.mackieresearch.com
  • 11.
    11 - 5.0 10.0 15.0 20.0 25.0 # Companies 2 Infrastructure 6 Diversified 3 SMS/Voice 7 Social Networking 2 Music 1 Vertical Communities 4 Mobile 5 Marketing 1 Learning Gaming 21 1 Podcasting 1 Collaboration EV/Revenue 1 Search 3 Advertising 1 Video 2 Internet Retail 3 Enterprise 2 Dating 9 Media 1 Financial Services 1 Virtual World - 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 Average Valuation – by Sector # Companies 1 Search 2 Enterprise 5 Diversified 1 Mobile 6 Media 1 Collaboration 2 Internet Retail 5 Social Networking EV/EBITDA Gaming 13 1 Financial Services 3 Marketing 1 Dating 1 Advertising www.mackieresearch.com
  • 12.
    12 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 Ngi Group Inc. Cyberplex Inc. Jumbuck Entertainment Limited RealNetworks Inc. Source: CapitalIQ Tree.Com, Inc. GameOn Co Ltd. Actoz Soft Co., Ltd. Uniserve Communications Corp. GigaMedia Ltd. Glu Mobile, Inc. Openwave Systems Inc. Northgate Technologies Limited DADA SpA Points International Ltd. Internet Group SA IAC/InterActiveCorp. AOL, Inc. 0.20.2 0.40.40.4 0.50.50.50.6 0.60.70.70.70.80.80.80.90.9 CDC Corp. United Online, Inc. CornerWorld Corporation The New York Times Company TheStreet.com, Inc. Beyond Commerce, Inc. OAO RBC Information Systems AQ Interactive, Inc. Hutchison Telecommunications Hong EV/Revenue Ranking HanbitSoft, Inc. infoGROUP, Inc. Gamania Digital Entertainment Co., Ltd. Spark Networks, Inc. YD Online Corp. ValueClick, Inc. NetDragon WebSoft, Inc. 1.0 1.0 1.0 1.0 1.2 1.2 1.2 1.3 1.3 1.3 1.4 1.4 1.5 1.6 1.6 1.7 Ynk Korea Inc. Score Media Inc. Shutterfly, Inc. 1.9 2.02.0 SNAP Interactive, Inc. PNI Digital Media Inc. Oriented Media Group Berhad XING AG Velti Plc UOMO Media, Inc Modern Times Group Mtg AB NeuLion Incorporated Webzen Inc. GungHo Online Entertainment, Inc. 2.22.22.3 2.32.32.4 2.42.6 2.72.9 Sohu.com Inc. SK Communications Co., Ltd. Myriad Group AG Open Text Corp. NEOWIZ Games Corporation Wizzard Software Corporation 3.0 3.13.23.2 3.4 3.5 iseemedia Inc. Taleo Corp. 4.34.8 NeXplore has highest Lingo Media Corporation DigitalPost Interactive, Inc. revenue multiple at 45.2x WebMediaBrands Inc 5.0 5.1 5.5 Kingsoft Corporation Limited Accelerize New Media, Inc. Changyou.com Limited 5.7 5.86.4 Unilava Corporation 6.6 Mixi, Inc. 7.8 Frogster Interactive Pictures AG 9.1 Fluid Music Canada, Inc. Gree, Inc. 10.3 TransGaming, Inc. 12.0 HUGHES Telematics, Inc. 12.0 Chinese Gamer International 13.4 15.4 GeoSentric Oyj Paid Inc. 18.1 MOKO.mobi Limited 19.5 Tencent Holdings Ltd. 23.3 Bright Things plc 30.7 SpectrumDNA, Inc. 44.1 NeXplore Corporation 45.2 www.mackieresearch.com
  • 13.
    13 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 Cyberplex Inc. GameOn Co Ltd. Source: CapitalIQ AOL, Inc. Actoz Soft Co., Ltd. 1.9 2.0 2.7 2.7 United Online, Inc. Hutchison Telecommunications Hong Kong Holdings Ltd. ValueClick, Inc. The New York Times Company 4.7 5.1 5.7 5.7 Sohu.com Inc. Spark Networks, Inc. DADA SpA YD Online Corp. infoGROUP, Inc. EV/EBITDA Ranking Gamania Digital Entertainment Co., Ltd. 6.7 6.9 6.9 7.0 7.6 7.8 CDC Corp. XING AG NetDragon WebSoft, Inc. PNI Digital Media Inc. 8.0 8.4 8.4 8.9 Changyou.com Limited Tree.Com, Inc. Uniserve Communications Corp. 9.3 9.8 10.1 Velti Plc 11.1 Score Media Inc. Open Text Corp. NEOWIZ Games Corporation GungHo Online Entertainment, Inc. 11.9 11.9 12.0 12.3 Kingsoft Corporation Limited IAC/InterActiveCorp. 13.2 13.9 the group at 46.2x HanbitSoft, Inc. Shutterfly, Inc. 14.6 14.9 SK Communications leads Openwave Systems Inc. 15.1 Ynk Korea Inc. Modern Times Group Mtg AB 16.3 17.2 Gree, Inc. 17.5 Mixi, Inc. 21.7 Chinese Gamer International 24.7 Taleo Corp. 32.4 TheStreet.com, Inc. 35.1 Tencent Holdings Ltd. SK Communications Co., Ltd. 45.5 46.2 www.mackieresearch.com Excluding EV/EBITDA > 100x
  • 14.
    14 0.0 10.0 20.0 30.0 40.0 50.0 60.0 70.0 80.0 90.0 Shanda Interactive Entertainment Ltd. Source: CapitalIQ 2.0 Giant Interactive Group, Inc. 2.1 Netease.com Inc. 2.6 Jumbuck Entertainment Limited 4.4 P/E Ranking Cyberplex Inc. 5.7 GigaMedia Ltd. 6.6 YD Online Corp. 8.5 DADA SpA United Online, Inc. GameOn Co Ltd. AOL, Inc. Changyou.com Limited 10.6 11.0 11.7 12.1 12.4 ValueClick, Inc. Sohu.com Inc. Hutchison Telecommunications Hong Kong Holdings 14.3 14.8 15.4 Ltd. Kingsoft Corporation Limited The New York Times Company CDC Corp. 18.5 18.9 20.6 Velti Plc Gamania Digital Entertainment Co., Ltd. HanbitSoft has the 22.6 24.5 highest P/E at 76.6x NetDragon WebSoft, Inc. 25.7 Chinese Gamer International 32.0 Gree, Inc. NEOWIZ Games Corporation 34.5 35.3 Open Text Corp. 40.9 Mixi, Inc. Tencent Holdings Ltd. 57.7 58.9 GungHo Online Entertainment, Inc. 69.3 HanbitSoft, Inc. 76.6 www.mackieresearch.com
  • 15.
    15 Source: CapitalIQ (US$m) # companies - 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000 100,000 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 Total Market Capitalization - $80 BN 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 2/15/2010 2/22/2010 3/1/2010 3/8/2010 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 94 95 95 94 95 95 95 95 95 95 95 95 95 95 95 95 95 95 94 95 95 95 95 95 95 95 95 95 96 96 98 98 98 98 98 98 98 98 98 98 98 98 99 99 99 99 99 99 99 99 99 99 www.mackieresearch.com
  • 16.
    16 - # Companies 5,000.0 10,000.0 15,000.0 20,000.0 25,000.0 30,000.0 35,000.0 40,000.0 45,000.0 50,000.0 7 Diversified Gaming 27 Media 10 Social Networking 16 1 Collaboration 6 Marketing 3 Enterprise 2 Internet Retail 1 Search 5 Mobile Total Market Cap – by Sector 3 SMS/Voice 1 Financial Services 2 Music 1 Video 2 Dating 2 Virtual World 3 Advertising over $17b in market cap 1 Vertical Communities 27 Gaming companies totaling 1 Payment 3 Infrastructure 1 Podcasting 1 Learning www.mackieresearch.com
  • 17.
    17 0 1,000 2,000 3,000 4,000 5,000 6,000 BroadWebAsia Inc. Mobile Data Corp. UOMO Media, Inc CornerWorld Corporation Source: CapitalIQ Uniserve Communications Corp. Beyond Commerce, Inc. En2Go International, Inc. Kiwibox.Com, Inc. DigitalPost Interactive, Inc. Worlds.com Inc. Kent International Holdings Inc. Oriented Media Group Berhad SpectrumDNA, Inc. Real Value Estates, Inc. Bright Things plc Lingo Media Corporation Sahara Media Holdings, Inc. SNAP Interactive, Inc. iseemedia Inc. MOKO.mobi Limited Jumbuck Entertainment Limited IAS Energy, Inc. VOIS, Inc. Internet Group SA Northgate Technologies Limited Wizzard Software Corporation NeXplore Corporation Accelerize New Media, Inc. LookSmart, Ltd. Dolphin Digital Media, Inc. Ynk Korea Inc. Asknet AG Market Cap Ranking Socialwise, Inc. Multiplied Media Corporation WebMediaBrands Inc Cyberplex Inc. TransGaming, Inc. Glu Mobile, Inc. Unilava Corporation DigitalTown, Inc. GeoSentric Oyj Quepasa Corp. PNI Digital Media Inc. Gravity Co., Ltd Score Media Inc. Frogster Interactive Pictures AG Spark Networks, Inc. Ngi Group Inc. Moggle, Inc NeuLion Incorporated HanbitSoft, Inc. YD Online Corp. Paid Inc. Points International Ltd. DADA SpA Fluid Music Canada, Inc. Tree.Com, Inc. AQ Interactive, Inc. GameOn Co Ltd. Actoz Soft Co., Ltd. TheStreet.com, Inc. Webzen Inc. GigaMedia Ltd. The9 Limited XING AG Myriad Group AG Velti Plc OAO RBC Information Systems Openwave Systems Inc. Gamania Digital Entertainment Co., Ltd. NetDragon WebSoft, Inc. dominates group CDC Corp. HUGHES Telematics, Inc. GungHo Online Entertainment, Inc. infoGROUP, Inc. RealNetworks Inc. Tencent’s $39 bn market cap SK Communications Co., Ltd. Shutterfly, Inc. NEOWIZ Games Corporation United Online, Inc. ValueClick, Inc. Kingsoft Corporation Limited Hutchison Telecommunications Hong Kong Holdings Chinese Gamer International Mixi, Inc. Taleo Corp. The New York Times Company Perfect World Co., Ltd. Giant Interactive Group, Inc. Changyou.com Limited Sohu.com Inc. Open Text Corp. IAC/InterActiveCorp. Gree, Inc. AOL, Inc. Shanda Interactive Entertainment Ltd. Modern Times Group Mtg AB Netease.com Inc. Tencent Holdings Ltd. www.mackieresearch.com
  • 18.
    Price Performance –1 week • Positive momentum, with 66% of stocks rising or flat over past week. Price Momentum Falling 34% Rising 53% Flat 13% 18 www.mackieresearch.com
  • 19.
    Average Price Performance– 1 Week, By Sector 30.0% 28.0% 25.0% Dating shows biggest gains 20.0% 16.6% 15.0% 13.2%12.8% 10.0% 7.7% 6.3% 4.9% 5.0% 3.6% 3.5% 3.4% 2.5% 2.4% 1.3% 0.9% 0.0% -0.3% -0.8% -5.0% -1.5% -1.8% -4.3% -4.7% -6.1% -10.0% -15.0% -12.3% Internet Retail Infrastructure Networking Collaboration Virtual World Financial Payment Communities Advertising Learning Music Dating Search Enterprise Gaming Podcasting Marketing Mobile Diversified Services SMS/Voice Media Video Social Vertical # companies Source: CapitalIQ 19 www.mackieresearch.com
  • 20.
    20 -60.0% -40.0% -20.0% 0.0% 20.0% 40.0% 60.0% 80.0% BWBA NXPC SHHD BYOC SPXA Source: CapitalIQ TSXV:MMC TSXV:LM A047080 IASC.A KOSE:A069 TSX:CX PAYD UNLA LOV DB:M0C NYT CM:DA ACLZ RBCI OMEDIA TSX:FMN DGTW 777 3812 A023770 MKB A095660 NCTY 2497 KNTH IACI FRG VCLK GA KIWB GEO1V MYRN CWRL AIM:BGT ETGI RVLU TSX:SCR UOMO WDDD WSE:IGR TSXV:TNG ASX:JMB Price Performance – 1 Week O1BC PWRD CHIN.A MBYL TREE OTEX 590057 TLEO SEHK:215 SNDA IUSA A052770 GRVY 2121 XTRA:A5A RNWK 3888 GIGM SCLW WZE TSE:3632 OPWV TSXV:PN AOL SFLY UNTD 700 MTG B SOHU DPDM WEBM NTES CYOU GTSM:3083 TSX:NLN VEL QPSA IEE 6180 TSCM DGLP A052790 LOOK 3765 A066270 3838 VOIS TSX:PTS HUTC GLUU TSXV:USS STVI www.mackieresearch.com
  • 21.
    21 0% 50% 100% 150% 200% 250% 300% 0% 500% 1000% 1500% 2000% 2500% 3000% 3500% OAO RBC Information IAS Energy, Inc. Systems AQ Interactive, Beyond Source: CapitalIQ Inc. Commerce, Inc. AQ Interactive, Quepasa Corp. Inc. Uniserve Communications DigitalTown, Inc. Corp. VOIS, Inc. Glu Mobile, Inc. 6 Month 1 Month SK Uniserve Communications Communications Co., Ltd. Corp. Oriented Media VOIS, Inc. Group Berhad SNAP Internet Group Interactive, Inc. SA GungHo Online Velti Plc Entertainment, Inc. HUGHES Ngi Group Inc. Telematics, Inc. Price Performance (Top 10) 0% 1000% 2000% 3000% 4000% 5000% 6000% 7000% 0% 500% 1000% 1500% 2000% 2500% 3000% 3500% OAO RBC OAO RBC Information Information Systems Systems Quepasa Corp. DigitalTown, Inc. TransGaming, IAS Energy, Inc. Inc. Beyond VOIS, Inc. Commerce, Inc. AQ Interactive, Unilava Inc. Corporation 1 Year 3 Month Uniserve SNAP Communications Interactive, Corp. Inc. DigitalPost Ngi Group Interactive, Inc. Inc. Oriented Fluid Music Media Canada, Inc. Group Berhad AQ CDC Corp. Interactive, Inc. Shutterfly, Glu Mobile, Inc. Inc. www.mackieresearch.com
  • 22.
    22 -60.0% -50.0% -40.0% -30.0% -20.0% -10.0% 0.0% -100.0% -90.0% -80.0% -70.0% -60.0% -50.0% -40.0% -30.0% -20.0% -10.0% 0.0% Webzen Inc. DADA SpA Northgate IAS Energy, Source: CapitalIQ Technologies Inc. Limited Lingo Media HanbitSoft, Inc. Corporation Lingo Media Cyberplex Inc. Corporation Multiplied NeXplore Media Corporation Corporation 1 Week 6 Month CornerWorld SpectrumDNA, Corporation Inc. En2Go Beyond International, Commerce, Inc. Inc. UOMO Media, Sahara Media Inc Holdings, Inc. BroadWebAsia NeXplore Inc. Corporation Sahara Media BroadWebAsia Holdings, Inc. Inc. -60.0% -50.0% -40.0% -30.0% -20.0% -10.0% 0.0% Price Performance (Bottom 10) -120.0% -100.0% -80.0% -60.0% -40.0% -20.0% 0.0% Northgate Lingo Media Technologies Corporation Limited Wizzard Mobile Data Software Corp. Corporation Multiplied Media Cyberplex Inc. Corporation UOMO Media, Mobile Data Inc Corp. UOMO Media, SpectrumDNA, Inc Inc. 1 Year 1 Month CornerWorld Sahara Media Corporation Holdings, Inc. En2Go NeXplore International, Corporation Inc. Sahara Media BroadWebAsia Holdings, Inc. Inc. Beyond En2Go Commerce, International, Inc. Inc. BroadWebAsia CornerWorld Inc. Corporation www.mackieresearch.com
  • 23.
    Capital Market Activity(Financing, M&A) 23 www.mackieresearch.com
  • 24.
    24 (US$m) 0 500 1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 Oct-04 Dec-04 Feb-05 Apr-05 Jun-05 Aug-05 Oct-05 Dec-05 Feb-06 Apr-06 Jun-06 Aug-06 Financing Momentum Oct-06 Dec-06 Total (LTM) Feb-07 Apr-07 Jun-07 Aug-07 Oct-07 Dec-07 Feb-08 Apr-08 Jun-08 Aug-08 Average Size (LTM) Oct-08 Dec-08 Feb-09 Apr-09 Jun-09 transactions by large DST Aug-09 Sharp rise driven Oct-09 Dec-09 Feb-10 Apr-10 0.0 2.0 4.0 6.0 8.0 10.0 12.0 14.0 16.0 (US$m) www.mackieresearch.com
  • 25.
    Financing activity –Current Month Month Com pany Nam e Country Sector Angel/Seed Debt financing PIPE Series A Series B Series C Series D Grand Total Apr-10 Digital Sky Technologies Russia Diversified 300.0 300.0 Groupon USA Social Commerce 135.0 135.0 Vidyo USA Video 25.0 25.0 LendingClub USA Financial Services 24.5 24.5 MokaFive USA Enterprise 21.0 21.0 Diapers.com USA Internet Retail 20.0 20.0 BlackArrow USA Advertising 20.0 20.0 Xobni USA Social Netw orks 16.2 16.2 Box.net USA Collaboration 15.0 15.0 Prosper.com USA Financial Services 14.6 14.6 Knew ton USA Online Learning 12.5 12.5 Brightcove USA Video 12.0 12.0 EdgeCast CDN USA Media 10.0 10.0 Tynt Canada Infrastructure 8.0 8.0 PubMatic USA Advertising 7.5 7.5 Overtone USA Analytics 7.0 7.0 Searchandise Com m erce USA Advertising 7.0 7.0 OpenSky USA Social Commerce 6.0 6.0 Stitcher USA Media 6.0 6.0 Cram ster USA Vertical Communities 6.0 6.0 quirky USA Social Netw orks 6.0 6.0 58.com China Classified 5.8 5.8 Netw orked Insights USA Analytics 5.0 5.0 Tum blr USA Social Netw orks 5.0 5.0 TellApart USA Analytics 4.8 4.8 Wildfire USA Advertising 4.0 4.0 Daily Grom m et USA Social Commerce 3.4 3.4 gdgt USA Vertical Communities 3.2 3.2 Tw eetPhoto USA Micromedia 2.6 2.6 Assistly USA Enterprise 2.2 2.2 Wibiya Israel Blog 2.0 2.0 Spredfast USA Analytics 1.6 1.6 FreshPlanet USA Gaming 1.5 1.5 Zoom Safer USA Mobile 1.0 1.0 NearVerse USA Location-based SNS 1.0 1.0 DIYSEO USA Search 1.0 1.0 Kontagent USA Analytics 1.0 1.0 Currensee USA Financial Services 0.8 0.8 MyLikes USA Advertising 0.6 0.6 Plyce France Location-based SNS 0.4 0.4 Apr-10 Total 4.0 20.0 300.0 29.1 47.8 298.7 26.6 726.1 25 www.mackieresearch.com
  • 26.
    Financing activity –Current Month, By Sector # Deals $ Raised Micromedia 2% Music 2% Classified 2% Diversified Diversified 26% Gaming Infrastructure Gaming 2% 14% 2% 7% Social Vertical Commerce Communities 7% 9% Crowdsourced Online Learning Content 2% 2% Collaboration Media 7% Social 2% Commerce 12% Analytics Video 11% 9% Internet Retail 2% Financial Enterprise Services 5% 7% Advertising Social Networks 11% 7% Other 48% 26 www.mackieresearch.com
  • 27.
    Financing Activity –last three months 800.0 20.0 $426 mm ex-DST, averaging 18.2 $15.2 mm per deal 18.0 700.0 16.0 600.0 14.0 12.5 12.5 500.0 12.0 10.2 (US$m) (US$m) 400.0 8.9 9.1 10.0 8.2 8.0 300.0 6.4 5.8 5.5 5.5 5.4 6.0 4.6 200.0 4.0 100.0 2.0 0.0 0.0 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 Jan-10 Feb-10 Mar-10 Apr-10 *May-09 includes $200m FB investment Dec-09 includes $180m Zynga investment Total Average Apr-10 includes $300m DST investment 27 www.mackieresearch.com
  • 28.
    28 (US$m) 0.0 50.0 100.0 150.0 200.0 250.0 300.0 350.0 # companies 1 Diversified 8 Gaming 6 Media Video 11 Crowdsourced 5 Content Social 4 Commerce Advertising 17 8 Search Social 10 Networks Financial 8 Services 6 Mobile 3 Internet Retail 7 Analytics 2 Mobile Ad 2 Enterprise 3 Music Vertical 7 Communities Online 2 Learning Mobile 1 Payment 1 Collaboration 4 Location- based SNS 3 Virtual World Advertising has most deals in last 3 months 2 Microblog 3 Infrastructure 1 Widget 3 Travel 1 SMS/Voice 2 Blog 1 Classified Online 1 Calendar Capital Market Activity Ranking – by Sector, last three months 1 Micromedia 1 Online Dating 1 Aggregation www.mackieresearch.com
  • 29.
    Top 10 Deals(2010 YTD) Financings Acquisitions 350.0 180 160 300.0 160 300.0 142 140 250.0 120 200.0 100 100 150.0 80 135.0 80 100.0 60 50 40 36.5 50.0 33 25.0 24.5 21.0 20.0 20.0 16.2 15.0 14.6 21 20 18 20 0.0 Technologies LendingClub Box.net Groupon BlackArrow Vidyo MokaFive Xobni Diapers.com Prosper.com Digital Sky 0 Turbine Jigsaw Ankeena Mochi Aardvark StudioNow Saf-T-Net C&C Red 5 Multicast Networks Media Media Studios, Media Inc. DST involved in 2 largest deals YTD 29 www.mackieresearch.com
  • 30.
    Upcoming events/earnings Company Date Time Quarter Conf Call Details AOL, Inc. (NYSE:AOL) 28-Apr-10 10:00 AM (EDT) Q1/10 http://ir.aol.com CDC Corp. (NasdaqGS:CHIN.A) 28-Apr-10 9:00 AM (EDT) Q1/10 IAC/InterActiveCorp. (NasdaqGS:IACI) 28-Apr-10 11:00 a.m. EST Q1/10 http://www.iac.com/Investors Openwave Systems Inc. (NasdaqGS:OPWV) 28-Apr-10 2:00 PM (PDT) Q3/10 877-941-1427 Shutterfly, Inc. (NasdaqGS:SFLY) 28-Apr-10 2:00 PM (PDT) Q1/10 970-315-0490 Taleo Corp. (NasdaqGM:TLEO) 28-Apr-10 5:00 PM (EDT) Q1/10 www.taleo.com Open Text Corp. (NasdaqGS:OTEX) 29-Apr-10 5:00 PM (EDT) Q3/10 800-814-4860 Tree.Com, Inc. (NasdaqGM:TREE) 30-Apr-10 11:00 a.m. EST Q1/10 866-564-7440 TheStreet.com, Inc. (NasdaqGM:TSCM) 5-May-10 4:30 PM (EST) Q1/10 866-770-7129, p/w 13839355 United Online, Inc. (NasdaqGS:UNTD) 5-May-10 2:30 PM (PST) Q1/10 888-510-1783, 3384050 RealNetworks Inc. (NasdaqGS:RNWK) 6-May-10 5:00 PM (EST) Q1/10 800-857-5305 Source: CapitalIQ 30 www.mackieresearch.com
  • 31.
    Public Company Listing Trading Current US$ Market Company Name Ticker Exchange Currency HQ Price Cap (mm) Employees Accelerize New Media, Inc. ACLZ OTCBB USD United States 1 17.0 NA Actoz Soft Co., Ltd. A052790 KOSE KRW South Korea 14,600 115.1 NA AOL, Inc. AOL NYSE USD United States 28 3,020.2 6,700 AQ Interactive, Inc. 3838 TSE JPY Japan 174,800 103.0 NA Asknet AG XTRA:A5A XTRA EUR Germany 4 27.1 NA Beyond Commerce, Inc. BYOC OTCBB USD United States 0 3.9 86 Bright Things plc AIM:BGT AIM GBP United Kingdom 0 6.7 9 BroadWebAsia Inc. BWBA OTCPK USD United States 0 1.7 46 CDC Corp. CHIN.A NasdaqGS USD Hong Kong 3 305.7 NA Changyou.com Limited CYOU NasdaqGS USD China 35 1,789.9 1,308 Chinese Gamer International GTSM:3083 GTSM TWD Taiwan 378 1,015.8 NA CornerWorld Corporation CWRL OTCBB USD United States 0 1.9 16 Cyberplex Inc. TSX:CX TSX CAD Canada 1 41.7 NA DADA SpA CM:DA CM EUR Italy 5 97.6 NA DigitalPost Interactive, Inc. DGLP OTCBB USD United States 0 5.2 NA DigitalTown, Inc. DGTW OTCBB USD United States 2 48.0 3 Dolphin Digital Media, Inc. DPDM OTCBB USD United States 0 20.6 NA En2Go International, Inc. ETGI OTCBB USD United States 0 4.8 NA Fluid Music Canada, Inc. TSX:FMN TSX CAD United States 2 99.2 NA Frogster Interactive Pictures AG FRG XTRA EUR Germany 20 70.5 NA Gamania Digital Entertainment Co., Ltd. 6180 GTSM TWD Taiwan 51 248.8 NA GameOn Co Ltd. 3812 TSE JPY Japan 99,900 104.7 NA GeoSentric Oyj GEO1V HLSE EUR Finland 0 48.4 NA Giant Interactive Group, Inc. GA NYSE USD China 8 1,778.3 NA GigaMedia Ltd. GIGM NasdaqGS USD Taiwan 3 167.4 751 Glu Mobile, Inc. GLUU NasdaqGM USD United States 1 45.2 NA Gravity Co., Ltd GRVY NasdaqGM USD South Korea 2 62.0 469 Gree, Inc. TSE:3632 TSE JPY Japan 5,760 2,823.1 NA GungHo Online Entertainment, Inc. 3765 OSE JPY Japan 288,000 358.1 NA HanbitSoft, Inc. A047080 KOSE KRW South Korea 4,255 83.4 NA HUGHES Telematics, Inc. HUTC OTCBB USD United States 4 322.3 276 Hutchison Telecommunications Hong Kong Holdings Ltd. SEHK:215 SEHK HKD Hong Kong 2 930.4 NA IAC/InterActiveCorp. IACI NasdaqGS USD United States 24 2,741.4 3,200 IAS Energy, Inc. IASC.A OTCPK USD Canada 0 12.0 NA infoGROUP, Inc. IUSA NasdaqGS USD United States 8 473.1 3,146 Internet Group SA WSE:IGR WSE PLN Poland 1 13.8 NA 31 www.mackieresearch.com
  • 32.
    Public Company Listingcont. Trading Current US$ Market Company Name Ticker Exchange Currency HQ Price Cap (mm) Employees iseemedia Inc. IEE TSXV CAD Canada 0.13 8.9 79 Jumbuck Entertainment Limited ASX:JMB ASX AUD Australia 0.25 11.2 NA Kent International Holdings Inc. KNTH OTCPK USD United States 1.80 6.4 NA Kingsoft Corporation Limited 3888 SEHK HKD China 6.24 891.7 NA Kiwibox.Com, Inc. KIWB OTCBB USD United States 0.01 4.9 NA Lingo Media Corporation TSXV:LM TSXV CAD Canada 0.57 7.0 65 LookSmart, Ltd. LOOK NasdaqGM USD United States 1.20 20.6 NA Mixi, Inc. 2121 TSE JPY Japan 620,000.00 1,038.8 NA Mobile Data Corp. MBYL OTCBB USD United States 0.07 1.7 NA Modern Times Group Mtg AB MTG B OM SEK Sweden 450.60 4,129.8 2 Moggle, Inc DB:M0C DB EUR United States 1.20 75.5 NA MOKO.mobi Limited MKB ASX AUD Australia 0.10 10.4 NA Multiplied Media Corporation TSXV:MMC TSXV CAD Canada 0.17 36.9 405 Myriad Group AG MYRN SWX CHF Switzerland 4.20 191.7 NA NEOWIZ Games Corporation A095660 KOSE KRW South Korea 38,450.00 725.3 2,901 NetDragon WebSoft, Inc. 777 SEHK HKD China 4.26 290.1 NA Netease.com Inc. NTES NasdaqGS USD China 37.40 4,844.1 224 NeuLion Incorporated TSX:NLN TSX CAD Canada 0.70 80.2 NA NeXplore Corporation NXPC OTCPK USD United States 0.30 16.7 NA Ngi Group Inc. 2497 TSE JPY Japan 53,700.00 72.1 160 Northgate Technologies Limited 590057 BSE INR India 18.80 14.7 2,523 OAO RBC Information Systems RBCI MICEX RUB Russia 44.40 205.5 3,700 Open Text Corp. OTEX NasdaqGS USD Canada 47.74 2,695.5 590 Openwave Systems Inc. OPWV NasdaqGS USD United States 2.80 234.6 NA Oriented Media Group Berhad OMEDIA KLSE MYR Malaysia 0.16 6.5 20 Paid Inc. PAYD OTCBB USD United States 0.32 86.1 NA Perfect World Co., Ltd. PWRD NasdaqGS USD China 35.00 1,743.9 NA PNI Digital Media Inc. TSXV:PN TSXV CAD Canada 1.80 59.6 NA Points International Ltd. TSX:PTS TSX CAD Canada 0.61 89.7 71 Quepasa Corp. QPSA OTCBB USD United States 4.49 58.2 NA Real Value Estates, Inc. RVLU OTCBB USD Israel 1.03 6.6 1,754 RealNetworks Inc. RNWK NasdaqGS USD United States 4.52 610.8 NA Sahara Media Holdings, Inc. SHHD OTCBB USD United States 0.25 7.8 220 Score Media Inc. TSX:SCR TSX CAD Canada 0.80 63.8 NA Shanda Interactive Entertainment Ltd. SNDA NasdaqGS USD China 44.97 3,024.5 519 Shutterfly, Inc. SFLY NasdaqGS USD United States 24.89 666.7 NA 32 www.mackieresearch.com
  • 33.
    Public Company Listingcont. Trading Current US$ Market Company Name Ticker Exchange Currency HQ Price Cap (mm) Employees SK Communications Co., Ltd. A066270 KOSE KRW South Korea 16,500.00 618.3 NA SNAP Interactive, Inc. STVI OTCBB USD United States 0.25 8.2 NA Socialwise, Inc. SCLW OTCBB USD United States 0.60 29.1 3,997 Sohu.com Inc. SOHU NasdaqGS USD China 52.77 1,993.0 155 Spark Networks, Inc. LOV AMEX USD United States 3.48 71.6 NA SpectrumDNA, Inc. SPXA OTCBB USD United States 0.10 6.5 916 Taleo Corp. TLEO NasdaqGM USD United States 27.41 1,087.0 7,515 Tencent Holdings Ltd. 700 SEHK HKD China 164.40 38,752.5 7,665 The New York Times Company NYT NYSE USD United States 11.28 1,641.8 NA The9 Limited NCTY NasdaqGS USD China 6.78 173.0 NA TheStreet.com, Inc. TSCM NasdaqGM USD United States 3.95 124.6 28 TransGaming, Inc. TSXV:TNG TSXV CAD Canada 0.75 42.0 700 Tree.Com, Inc. TREE NasdaqGM USD United States 9.22 101.5 39 Unilava Corporation UNLA OTCBB USD United States 0.47 47.0 NA Uniserve Communications Corp. TSXV:USS TSXV CAD Canada 0.15 3.5 1,699 United Online, Inc. UNTD NasdaqGS USD United States 8.56 740.8 NA UOMO Media, Inc UOMO OTCBB USD Canada 0.02 1.7 1,086 ValueClick, Inc. VCLK NasdaqGS USD United States 10.07 818.9 450 Velti Plc VEL AIM GBP United Kingdom 3.36 192.8 2 VOIS, Inc. VOIS OTCBB USD United States 0.01 13.0 NA WebMediaBrands Inc WEBM NasdaqGS USD United States 1.06 39.7 NA Webzen Inc. KOSE:A069080 KOSE KRW South Korea 12,050.00 127.7 NA Wizzard Software Corporation WZE AMEX USD United States 0.25 16.5 NA Worlds.com Inc. WDDD OTCBB USD United States 0.10 5.4 NA XING AG O1BC XTRA EUR Germany 27.40 191.6 NA YD Online Corp. A052770 KOSE KRW South Korea 6,380.00 85.6 NA Ynk Korea Inc. A023770 KOSE KRW South Korea 3,195.00 22.8 - 33 www.mackieresearch.com
  • 34.
    Disclaimer RELEVANT DISCLOSURES APPLICABLE TO: NONE 1. None applicable. ANALYST CERTIFICATION Each analyst of Mackie Research Capital Corporation whose name appears in this report hereby certifies that (i) the recommendations and opinions expressed in this research report accurately reflect the analyst’s personal views and (ii) no part of the research analyst’s compensation was or will be directly or indirectly related to the specific conclusions or recommendations expressed in this research report. This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. Information about Mackie Research Capital Corporation’s Rating System, the distribution of our research to clients and the percentage of recommendations which are in each of our rating categories is available on our web site at www.mackieresearch.com. The information contained in this report has been drawn from sources believed to be reliable but its accuracy or completeness is not guaranteed, nor in providing it does Mackie Research Capital Corporation assume any responsibility or liability. Mackie Research Capital Corporation, its directors, officers and other employees may, from time to time, have positions in the securities mentioned herein. Contents of this report cannot be reproduced in whole or in part without the expressed permission of Mackie Research Capital Corporation. (U.S. Institutional Clients — Research Capital U.S.A. Inc. (a wholly owned subsidiary of Mackie Research Capital Corporation) accepts responsibility for the contents of this report subject to the terms & limitations set out above. Firms or institutions receiving this report should effect transactions in securities discussed in the report through Research Capital U.S.A. Inc., a Broker-Dealer Registered with the United States Securities and Exchange Commission). Toronto 416.860.7600 Montreal 514.399.1500 Vancouver 604.662.1800 Calgary 403.218.6375 Regina 306.566.7550 St. Albert 780-460-6460 34 www.mackieresearch.com