Web 2.0 Weekly
                          “DST cashes up and then spends more”
                                                                                                                                                      April 20, 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
    Tencent (SEHK:700) invests $300mm in Digital Sky Technologies (investor in Facebook, Zynga etc.)


    DST invests $135mm in Groupon at $1.2b valuation


    Frogster Interactive Pictures AG (XTRA:FRG) reported revenue for 2009 rose 6x to Euro16.7mm with
    net profit of Euro2.3mm


    Webzen Inc. (KOSE: A069080) signed an agreement to acquire NHN Games Co., Ltd. for
    approximately KRW 240b


    The9 Limited (NasdaqGS:NCTY) reported consolidated earnings results for the fourth quarter and full
    year ended December 31, 2009. For the quarter, the company reported loss from operations of RMB
    220.2mm on revenue of RMB22.5mm


    NetDragon WebSoft, Inc. (SEHK:777) announced unaudited consolidated earnings results for the fourth
    quarter ended December 31, 2009. For the quarter, the company reported operating profit of RMB
    1,584,000 on revenues of RMB 134,190,000.

2                                                                                       www.mackieresearch.com
Public Company Data




3                         www.mackieresearch.com
Aggregate Public Data
     Web 2.0 Public Companies   Total      Median    Max           Min
    # Companies                    98          -         -           -
    Market Cap (US$ mm)         81,864.6     76.0   37,060.2        1.7
    Revenue (US$ mm)            90,908.6     22.7   67,563.7        0.0
    1 Year revenue growth                   4.3%    1178.9%      -91.4%
    EBITDA as % of revenue         -        5.9%     62.7%       -91.9%
    Net cash (US$ mm)           9,008.8      1.5     1,754.9      -732.7
    TEV/Revenue                    -         1.9x     46.6x        0.1x
    TEV/EBITDA                     -         8.7x     43.5x        0.1x
    P/E                            -        14.1x     92.7x        0.0x
    Relative to 52 week high               -32.1%     -1.9%      -98.1%




     Source: CapitalIQ




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




                                                                                                                                                   26
                                                Social Networking




                                                                                                                             16
                                                            Media




                                                                                                             10



                                                                                               6
                                                        Diversified




                                                                                               6
                                                        Marketing




                                                                                           5
                                                           Mobile




                         Source: CapitalIQ
                                                                                      4
                                                       Advertising




                                                                                  3
                                                     Infrastructure




                                                                                  3
                                                      SMS/Voice




                                                                                  3
                                                       Enterprise




                                                                              2
                                                    Internet Retail




                                                                              2
                                                     Virtual World
                                                                                                                                                             By Sector




                                                                              2
                                                            Dating




                                                                              2
                                                            Music




                                                                          1
                                             Vertical Communities




                                                                          1
                                                     Collaboration




                                                                          1
                                                      Podcasting




                                                                          1
                                                           Search




                                                                          1
                                                              Video




                                                                          1
                                                         Learning




                                                                          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


                                                     Poland


                                                   Malaysia


                                                     Russia
                                                                                                                                                             By Country




                                                     Finland


                                                    Sweden


                                                 Hong Kong


                                                       India


                                                        Italy


                                                Switzerland


                                                      Israel
www.mackieresearch.com
Valuation Dashboard – 1 Week
                             Market Cap                        EV/Revenue
                                                               Flat
                      Flat
                      10%                                      4%


                                          Rising
                                           38%
                                                    Falling
                                                     43%                           Rising
                                                                                    53%

            Falling
             52%


                         EV/EBITDA                                P/E

                             Flat                                 Flat
                             5%                                   0%




                                                     Falling
       Falling                                        43%
        41%                                Rising
                                                                                    Rising
                                            54%
                                                                                     57%




6                                                                           www.mackieresearch.com
7
                         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
                                                                                                                                                                                                        3/2/2009
                                                                                                                                                                                                        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
                                                                                                                                                                                                                                                                                                                Median EV/Revenue




                                                                                                                                                                                                       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




                                             Median
                                                                                                                                                                                                        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




                                             Long-term average
                                                                                                                                                                                                      11/16/2009
                                                                                                                                                                                                      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
                                                                                                                                                                                                                                                                                           recovering but




                                                                                                                                                                                                        2/8/2010
                                                                                                                                                                                                                                                                                          below LT Average
                                                                                                                                                                                                                                                                                          Revenue multiples




                                                                                                                                                                                                       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
                                                                           373837393939404039414142434444444445474848484750535356585761636364616162666868697168646870716873717475777575747678788280




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




                                                                 # companies
                                                                                                                                                                                                                                         0.0x
                                                                                                                                                                                                                                                5.0x
                                                                                                                                                                                                                                                       10.0x
                                                                                                                                                                                                                                                                              15.0x
                                                                                                                                                                                                                                                                                      20.0x
                                                                                                                                                                                                                                                                                                               25.0x
                                                                                                                                                                                                                              3/2/2009
                                                                                                                                                                                                                              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
                                                                                                                                                                                                                                                                                                                       Median EV/EBITDA




                                                                                                                                                                                                                              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




                                             Median
                                                                                                                                                                                                                              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



                                             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
                                                                                                                                                                                                                                                                                               below LT average
                                                                                                                                                                                                                                                                                               remain depressed




                                                                                                                                                                                                                              2/1/2010
                                                                                                                                                                                                                              2/8/2010
                                                                                                                                                                                                                                                                                              EV/EBITDA multiples




                                                                                                                                                                                                                             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
                                                                 2120 2022 22 2323 2222 2324 2322 2424 26 2626 2626 2526 2628 30 2830 3334 3640 3738 3638 39 3837 3740 4140 4041 41 4143 4243 4342 4848 4748 49 4947 4745




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




                                                                                                                                                                  # companies
                                                                                                                                                                                                                                         0.0x
                                                                                                                                                                                                                                                5.0x
                                                                                                                                                                                                                                                       10.0x
                                                                                                                                                                                                                                                                   15.0x
                                                                                                                                                                                                                                                                              20.0x
                                                                                                                                                                                                                                                                                      25.0x
                                                                                                                                                                                                                                                                                                             30.0x
                                                                                                                                                                                                                              3/2/2009
                                                                                                                                                                                                                              3/9/2009
                                                                                                                                                                                                                             3/16/2009
                                                                                                                                                                                                                                                                                                                     Median P/E

                                                                                                                                                                                                                             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
                                                                                                                                                                                                                             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




                                             Median
                                                                                                                                                                                                                              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



                                             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
                                                                                                                                                                                                                                                                                              below LT average




                                                                                                                                                                                                                              2/8/2010
                                                                                                                                                                                                                                                                                              P/E multiples also




                                                                                                                                                                                                                             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
                                                                 1719 2019 18 1818 1919 1920 1918 1919 19 2021 2425 2525 2526 26 2629 3030 2932 3132 3235 36 3636 3637 3839 3737 37 3635 3632 3130 3332 3232 32 3232 3130




www.mackieresearch.com
10
                                                                      -
                                                                                 5.0
                                                                                              10.0
                                                                                                              15.0
                                                                                                                               20.0
                                                                                                                                             25.0




                            # Companies 2
                                                    Infrastructure




                            3
                                                      SMS/Voice




                            7
                                               Social Networking




                            4
                                                       Diversified




                            2
                                                           Music




                            1
                                                         Learning




                            5
                                                       Marketing




                            4
                                                           Mobile




                            1
                                            Vertical Communities

                                                          Gaming




                            20
                            1
                                                      Podcasting




                            1
                                                    Collaboration
                                                                                                                                                    EV/Revenue




                            1
                                                          Search




                            1
                                                            Video




                            4
                                                      Advertising




                            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
                                                                                                                                                                 Average Valuation – by Sector




                         # Companies
                            1
                                                       Search
                            2




                                                   Enterprise
                            4




                                                    Diversified
                            1




                                                       Mobile
                            6




                                                        Media
                            1




                                                 Collaboration
                            2




                                                Internet Retail
                            5




                                            Social Networking
                                                                                                                                                    EV/EBITDA




                            1




                                            Financial Services



                                                      Gaming
                            12
                            3




                                                    Marketing
                            1




                                                        Dating
                            1




                                                   Advertising
www.mackieresearch.com
11
                                                                                    0.0
                                                                                                                                                                                                                            5.0
                                                                                                                                                                                                                                                                                                        10.0
                                                                                                                                                                                                                                                                                                                          15.0
                                                                                                                                                                                                                                                                                                                                        20.0
                                                                                                                                                                                                                                                                                                                                                       25.0
                                                                                                                                                                                                                                                                                                                                                              30.0
                                                                                                                                                                                                                                                                                                                                                                            35.0
                                                                                                                                                                                                                                                                                                                                                                                   40.0
                                                                                                                                                                                                                                                                                                                                                                                               45.0
                                                                                                                                                                                                                                                                                                                                                                                                                 50.0




                                                                                          0.1
                                                           Perfect World Co., Ltd.
                                                                     Ngi Group Inc.
                                                                         Asknet AG
                                                                     Cyberplex Inc.




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




                                                                                             0.20.20.20.40.40.40.4 0.40.40.50.50.50.50.6 0.70.70.80.80.80.90.9
                                                                          CDC Corp.
                                                                 United Online, Inc.
                                                         CornerWorld Corporation
                                                                AQ Interactive, Inc.
                                                  The New York Times Company
                                                                                                                                                                                                                                                                                                                                                                                                                        EV/Revenue Ranking




                                                  OAO RBC Information Systems
                                                          Beyond Commerce, Inc.
                                             Gamania Digital Entertainment Co., Ltd.
                                                                   infoGROUP, Inc.
                                                                    HanbitSoft, Inc.
                                                                   YD Online Corp.
                                                                    ValueClick, Inc.
                                                              Spark Networks, Inc.
                                                         NetDragon WebSoft, Inc.
                                                                                                                                                              0.9 1.0 1.0 1.0 1.2 1.2 1.2 1.3 1.3 1.5 1.6 1.6 1.6 1.7




                                                                     Ynk Korea Inc.
                                                                     Shutterfly, Inc.
                                                                   Score Media Inc.
                                                             SNAP Interactive, Inc.
                                                               PNI Digital Media Inc.
                                                                            Velti Plc
                                                     Modern Times Group Mtg AB
                                                             NeuLion Incorporated
                                                                           XING AG
                                                    Oriented Media Group Berhad
                                                                  UOMO Media, Inc
                                                                                                                                                                                                                      1.8 1.9 1.9 2.1 2.12.22.22.3 2.32.32.4




                                                GungHo Online Entertainment, Inc.
                                                     SK Communications Co., Ltd.
                                                                     Sohu.com Inc.
                                                                  Myriad Group AG
                                                                       Webzen Inc.
                                                                   Open Text Corp.
                                                                     iseemedia Inc.
                                                     NEOWIZ Games Corporation
                                                                                                                                                                                                                                                                                                                                                                                            revenue multiple




                                                                                                                                                                                                                                                            2.6 2.73.0 3.23.23.23.33.3




                                                  Wizzard Software Corporation
                                                                        Taleo Corp.
                                                                                                                                                                                                                                                                                                                                                                                          Spectrum has highest




                                                        DigitalPost Interactive, Inc.
                                                                                                                                                                                                                                                                         4.1 4.5 4.7




                                                             WebMediaBrands Inc
                                                     Kingsoft Corporation Limited
                                                            Changyou.com Limited
                                                                                                                                                                                                                                                                                         5.4 5.45.5




                                                          Lingo Media Corporation
                                                      Accelerize New Media, Inc.
                                                                                                                                                                                                                                                                                             6.0 6.4




                                                                            Mixi, Inc.
                                                 Frogster Interactive Pictures AG
                                                                                                                                                                                                                                                                                                       7.8 8.4




                                                               Unilava Corporation
                                                         HUGHES Telematics, Inc.
                                                          Fluid Music Canada, Inc.
                                                                                                                                                                                                                                                                                                            9.39.4 9.9




                                                                          Gree, Inc.
                                                     Chinese Gamer International
                                                                                                                                                                                                                                                                                                                         12.4
                                                                                                                                                                                                                                                                                                                                 15.4




                                                                    GeoSentric Oyj
                                                                            Paid Inc.
                                                                                                                                                                                                                                                                                                                                               20.0




                                                                MOKO.mobi Limited
                                                                                                                                                                                                                                                                                                                                                  20.6




                                                             Tencent Holdings Ltd.
                                                                                                                                                                                                                                                                                                                                                     22.2




                                                                   Bright Things plc
                                                                                                                                                                                                                                                                                                                                                                     31.4




                                                                SpectrumDNA, Inc.
                                                                                                                                                                                                                                                                                                                                                                                                          46.6




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
                                                                     Perfect World Co., Ltd.

                                                             Jumbuck Entertainment Limited




                                                                                                      0.1 0.9




                         Source: CapitalIQ
                                                                           GameOn Co Ltd.

                                                                        Actoz Soft Co., Ltd.

                                                                             Cyberplex Inc.
                                                                                  AOL, Inc.




                                                                                                           2.1 2.2 2.3 2.6
                                                                          United Online, Inc.




                                                                                                                             4.5
                                                                            ValueClick, Inc.

                                                                             Sohu.com Inc.




                                                                                                                              5.7 6.2
                                                                           YD Online Corp.

                                                      Gamania Digital Entertainment Co., Ltd.

                                                                                DADA SpA
                                                                           infoGROUP, Inc.
                                                                                                                                                                                                                                                                                                         EV/EBITDA Ranking




                                                                       Spark Networks, Inc.
                                                             The New York Times Company

                                                                                 CDC Corp.                                            6.9 7.1 7.2 7.5 7.5 7.8
                                                            Uniserve Communications Corp.

                                                                                   XING AG

                                                                       PNI Digital Media Inc.
                                                                     Changyou.com Limited

                                                                   NetDragon WebSoft, Inc.
                                                                                                                                                              7.9 8.2 8.4 8.4 8.6 8.7




                                                                             Tree.Com, Inc.

                                                                                    Velti Plc
                                                                                                                                                                            9.7 10.3




                                                          GungHo Online Entertainment, Inc.
                                                                                                                                                                                     10.7




                                                                           Open Text Corp.

                                                               NEOWIZ Games Corporation
                                                                                                                                                                                        11.8 12.1




                                                                Kingsoft Corporation Limited

                                                                           Score Media Inc.
                                                                                                                                                                                            12.8 13.4




                                                                             Shutterfly, Inc.
                                                                                                                                                                                                                                                                                Tencent has
                                                                                                                                                                                                                                                                              highest valuation




                                                                       IAC/InterActiveCorp.

                                                                   Openwave Systems Inc.
                                                                                                                                                                                                      13.9 14.0 14.0




                                                                             Ynk Korea Inc.

                                                               Modern Times Group Mtg AB
                                                                                  Gree, Inc.
                                                                                                                                                                                                                       16.5 16.6 16.8




                                                                                   Mixi, Inc.
                                                                                                                                                                                                                                        21.3




                                                                Chinese Gamer International
                                                                                                                                                                                                                                           22.9




                                                                        TheStreet.com, Inc.
                                                                                                                                                                                                                                                    28.9




                                                                                Taleo Corp.
                                                                                                                                                                                                                                                           31.6




                                                               SK Communications Co., Ltd.
                                                                                                                                                                                                                                                                           39.6




                                                                      Tencent Holdings Ltd.
                                                                                                                                                                                                                                                                                    43.5




www.mackieresearch.com
                         Excluding EV/EBITDA > 100x
13
                                                                                       0.0
                                                                                                   10.0
                                                                                                                                     20.0
                                                                                                                                                         30.0
                                                                                                                                                                             40.0
                                                                                                                                                                                           50.0
                                                                                                                                                                                                  60.0
                                                                                                                                                                                                                     70.0
                                                                                                                                                                                                                               80.0
                                                                                                                                                                                                                                      90.0
                                                                                                                                                                                                                                                  100.0




                         Source: CapitalIQ
                                                            Perfect World Co., Ltd.




                                                                                             1.8
                                              Shanda Interactive Entertainment Ltd.




                                                                                             1.9
                                                       Giant Interactive Group, Inc.




                                                                                             2.1
                                                                 Netease.com Inc.




                                                                                             2.5
                                                                                                                                                                                                                                                          P/E Ranking


                                                    Jumbuck Entertainment Limited




                                                                                               4.4
                                                                    Cyberplex Inc.




                                                                                                   6.3
                                                                    GigaMedia Ltd.




                                                                                                   6.4
                                                                  YD Online Corp.




                                                                                                     8.3
                                                                 United Online, Inc.

                                                                       DADA SpA

                                                                         AOL, Inc.

                                                            Changyou.com Limited

                                                                  GameOn Co Ltd.
                                                                                                          10.5 11.2 11.5 11.6 11.9




                                                                    Sohu.com Inc.

                                                                   ValueClick, Inc.
                                                                                                                          14.0 14.3




                                                       Kingsoft Corporation Limited
                                                                                                                                       18.2




                                                                        CDC Corp.

                                                                           Velti Plc
                                                                                                                                                                                                                        P/E




                                                                                                                                            20.4 20.9




                                             Gamania Digital Entertainment Co., Ltd.
                                                                                                                                                      22.4




                                                          NetDragon WebSoft, Inc.
                                                                                                                                                             26.1
                                                                                                                                                                                                                 Actoz has highest




                                                       Chinese Gamer International
                                                                                                                                                                    29.8




                                                                         Gree, Inc.
                                                                                                                                                                           33.2




                                                      NEOWIZ Games Corporation
                                                                                                                                                                             35.6




                                                                  Open Text Corp.
                                                                                                                                                                                    40.4




                                                             Tencent Holdings Ltd.

                                                                          Mixi, Inc.
                                                                                                                                                                                                  56.4 56.6




                                                 GungHo Online Entertainment, Inc.
                                                                                                                                                                                                              61.2




                                                                   HanbitSoft, Inc.
                                                                                                                                                                                                                                        88.1




                                                               Actoz Soft Co., Ltd.
                                                                                                                                                                                                                                               92.7




www.mackieresearch.com
14
                         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


                                                                                                                                                                                                            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
                                                                                                                                                                                                            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
                                                                                                                                                                                                                                                                                                                        Total Market Capitalization - $80B




                                                                                                                                                                                                           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
                                                                                                                                                                                                            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
                                             94 94 94 94 93 94 94 94 94 94 94 94 94 94 94 94 94 94 94 93 94 94 94 94 94 94 94 94 94 95 95 97 97 97 97 97 97 97 97 97 97 97 97 98 98 98 98 98 98 98 98 98




www.mackieresearch.com
15
                                                                  -




                              # 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




                         6
                                                    Diversified

                                                      Gaming




                         26
                                                        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




                         2
                                                        Music




                         1
                                            Financial Services




                         2
                                                       Dating


                         2
                                                 Virtual World
                         1
                                                        Video
                         4



                                                   Advertising
                                                                                                                       over $17b in market cap




                         1




                                      Vertical Communities
                                                                                                                    26 Gaming companies totaling




                         1




                                                     Payment
                         3




                                                 Infrastructure
                         1




                                                  Podcasting
                         1




                                                     Learning
www.mackieresearch.com
16
                                                                                     0
                                                                                          1,000
                                                                                                  2,000
                                                                                                          3,000
                                                                                                                  4,000
                                                                                                                                                  5,000
                                                                                                                                                          6,000
                                                                BroadWebAsia Inc.
                                                                   UOMO Media, Inc
                                                         CornerWorld Corporation
                                                 Uniserve Communications Corp.




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




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




                                                         HUGHES Telematics, Inc.
                                                         NetDragon WebSoft, Inc.
                                                                           CDC Corp.
                                                GungHo Online Entertainment, Inc.
                                                                    infoGROUP, Inc.
                                                                                                                      Tencent’s $37b market cap




                                                     SK Communications Co., Ltd.
                                                                 RealNetworks Inc.
                                                                      Shutterfly, Inc.
                                                                  United Online, Inc.
                                                     NEOWIZ Games Corporation
                                                                     ValueClick, Inc.
                                                     Kingsoft Corporation Limited
                                                     Chinese Gamer International
                                                                             Mixi, Inc.
                                                                          Taleo Corp.
                                                           Changyou.com Limited
                                                           Perfect World Co., Ltd.
                                                  The New York Times Company
                                                      Giant Interactive Group, Inc.
                                                                      Sohu.com Inc.
                                                                    Open Text Corp.
                                                                           Gree, Inc.
                                                               IAC/InterActiveCorp.
                                                                            AOL, Inc.
                                             Shanda Interactive Entertainment Ltd.
                                                     Modern Times Group Mtg AB
                                                                   Netease.com Inc.
                                                            Tencent Holdings Ltd.
www.mackieresearch.com
Price Performance – 1 week
 • Negative momentum with 61% of
   stocks falling or flat over past week          Price Momentum

                                            Falling
                                             48%




                                                                       Rising
                                           Flat                         39%
                                           13%




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

   30.0%

   25.0%
                                                             Media shows biggest
                                                                    gains
   20.0% 18.5%

   15.0%
                       9.7%
   10.0%                         6.6%
        5.0%                              2.8% 2.4%
                                                          1.1% 0.3% 0.1% 0.0%
        0.0%
                                                                                                     -0.4% -0.6%
    -5.0%                                                                                                                          -2.1% -2.4% -2.5% -3.3%
                                                                                                                                                           -3.5% -3.7%
                                                                                                                                                                                                                       -5.4%
   -10.0%                                                                                                                                                                                                                       -7.2%
                                                                                                                                                                                                                                               -11.2%-11.9%
   -15.0%                                                                                                                                                                                                                                                  -12.9%




                                                                                                                                                Internet Retail

                                                                                                                                                                  Infrastructure
                                                                                                                   Collaboration




                                                                                                                                                                                             Networking




                                                                                                                                                                                                                                                             Virtual World
                                                       Financial




                                                                                                                                                                                   Payment
                                                    Communities




                                                                                          Learning




                                                                                                                                                                                                                                 Advertising
                                                                                                                                                                                                                        Music
                        Search



                                           Mobile




                                                                   Diversified

                                                                                 Gaming



                                                                                                      Enterprise



                                                                                                                                    Marketing




                                                                                                                                                                                                          Podcasting




                                                                                                                                                                                                                                                                             Dating
                                                       Services
               Media




                                                                                                                                                                                                                                                 SMS/Voice
                                  Video




                                                                                                                                                                                               Social
                                                      Vertical




# companies




 Source: CapitalIQ

   18                                                                                                                                                                                                                               www.mackieresearch.com
19
                                                                -60.0%
                                                                         -40.0%
                                                                                  -20.0%
                                                                                           0.0%
                                                                                                  20.0%
                                                                                                          40.0%
                                                                                                                  60.0%
                                                                                                                          80.0%
                                                                                                                                  100.0%
                                                                                                                                           120.0%
                                                      BWBA
                                                   OMEDIA
                                                         STVI
                                                          IEE




                         Source: CapitalIQ
                                                TSXV:USS
                                                      SHHD
                                                     WDDD
                                                      UNLA
                                                      GLUU
                                                       SPXA
                                                    CHIN.A
                                                       RBCI
                                                      DGLP
                                                     UOMO
                                                       PAYD
                                                     CM:DA
                                                      SOHU
                                                       3888
                                                       2497
                                                       GIGM
                                                          777
                                                     PWRD
                                                  A052790
                                                       6180
                                               GTSM:3083
                                                       SFLY
                                                         FRG
                                                 TSE:3632
                                                    590057
                                                     O1BC
                                                        WZE
                                                         AOL
                                                      SCLW
                                                      NCTY
                                                          700
                                                           GA
                                                      TSCM
                                                      NTES
                                                      MYRN
                                                      SNDA
                                                       VCLK
                                                  TSX:FMN
                                                     RNWK
                                                       2121
                                                         MKB
                                                       OTEX
                                                  TSXV:PN
                                                                                                                                                    Price Performance – 1 Week




                                                       KIWB
                                                  ASX:JMB
                                                      BWAV
                                                    GEO1V
                                                        ETGI
                                                      RVLU
                                                     CWRL
                                                   DB:M0C
                                                    TSX:CX
                                                  TSXV:LM
                                                TSXV:MMC
                                                         VEL
                                                        VOIS
                                                        IUSA
                                                      KNTH
                                                      TREE
                                                 XTRA:A5A
                                                         LOV
                                                      CYOU
                                                 WSE:IGR
                                                   AIM:BGT
                                                      LOOK
                                                      HUTC
                                                  A095660
                                                       3838
                                                  A047080
                                                     WEBM
                                                     MTG B
                                                         IACI
                                                  A023770
                                                      NXPC
                                                       TLEO
                                                       MBYL
                                                         NYT
                                                      UNTD
                                                  TSX:PTS
                                                  TSX:NLN
                                                 TSX:SCR
                                                       ACLZ
                                                      QPSA
                                                      GRVY
                                             KOSE:A069080
                                                  A066270
                                                  A052770
                                                       3812
                                                      DPDM
                                                       3765
                                                      OPWV
                                                     DGTW
                                                     IASC.A
                                                      BYOC
www.mackieresearch.com
20
                                                                                                                                                           0%
                                                                                                                                                                 20%
                                                                                                                                                                        40%
                                                                                                                                                                                60%
                                                                                                                                                                                        80%
                                                                                                                                                                                                100%
                                                                                                                                                                                                         120%
                                                                                                                                                                                                                  140%
                                                                                                                                                                                                                           160%




                                                                  0%
                                                                         500%
                                                                                  1000%
                                                                                             1500%
                                                                                                         2000%
                                                                                                                  2500%
                                                                                                                          3000%
                                                   OAO RBC                                                                                  IAS Energy,
                                                  Information                                                                                   Inc.
                                                   Systems
                                                                                                                                             Beyond
                                               AQ Interactive,                                                                              Commerce,




                         Source: CapitalIQ
                                                    Inc.                                                                                       Inc.

                                                                                                                                            DigitalTown,
                                              Quepasa Corp.                                                                                      Inc.


                                              Oriented Media                                                                                   GameOn
                                              Group Berhad                                                                                      Co Ltd.

                                                                                                                                              Dolphin
                                                   SNAP                                                                                       Digital
                                              Interactive, Inc.                                                                              Media, Inc.




                                                                                                                                  6 Month
                                                                                                                                                                                                                                   1 Month




                                                                                                                                               Internet
                                                   VOIS, Inc.
                                                                                                                                              Group SA


                                                                                                                                             HanbitSoft,
                                               Ngi Group Inc.
                                                                                                                                                Inc.


                                                   Betawave                                                                                   Quepasa
                                                  Corporation                                                                                  Corp.

                                                  SK
                                                                                                                                            Mobile Data
                                             Communications
                                                                                                                                              Corp.
                                                Co., Ltd.

                                                                                                                                             Openwave
                                                     Velti Plc                                                                                Systems
                                                                                                                                                Inc.
                                                                                                                                                                                                                                             Price Performance (Top 10)




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




                                              OAO RBC                                                                                            OAO RBC
                                             Information                                                                                        Information
                                               Systems                                                                                           Systems

                                              Quepasa                                                                                          IAS Energy,
                                               Corp.                                                                                               Inc.

                                             DigitalPost                                                                                        Beyond
                                             Interactive,                                                                                      Commerce,
                                                 Inc.                                                                                             Inc.
                                             Fluid Music
                                              Canada,                                                                                            Unilava
                                                 Inc.                                                                                          Corporation

                                                 AQ
                                             Interactive,                                                                                        SNAP
                                                                                                                                            Interactive, Inc.
                                                 Inc.
                                                                                                                                  1 Year
                                                                                                                                                                                                                                  3 Month




                                              VOIS, Inc.                                                                                     Ngi Group Inc.


                                             Openwave
                                                                                                                                            AQ Interactive,
                                              Systems
                                                                                                                                                 Inc.
                                                Inc.

                                                                                                                                            TheStreet.com,
                                                Velti Plc
                                                                                                                                                 Inc.

                                               Tencent
                                                                                                                                               Worlds.com
                                               Holdings
                                                                                                                                                   Inc.
                                                 Ltd.


                                               Paid Inc.                                                                                    Quepasa Corp.
www.mackieresearch.com
21
                                                                                                                                                                   -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%
                                                                                                                                                SpectrumDNA,
                                                DADA SpA                                                                                             Inc.




                         Source: CapitalIQ
                                                                                                                                                Glu Mobile, Inc.
                                             GigaMedia Ltd.



                                                 Wizzard                                                                                             Unilava
                                                 Software                                                                                          Corporation
                                                Corporation



                                             Cyberplex Inc.                                                                                    Worlds.com Inc.



                                               Northgate                                                                                         Sahara Media
                                              Technologies                                                                                       Holdings, Inc.
                                                Limited
                                                                                                                                                                                                                                                                         1 Week




                                                                                                                                     6 Month
                                                                                                                                                 Uniserve
                                               CornerWorld
                                                                                                                                               Communications
                                               Corporation
                                                                                                                                                  Corp.

                                                  En2Go
                                               International,                                                                                   iseemedia Inc.
                                                    Inc.


                                              UOMO Media,                                                                                           SNAP
                                                 Inc                                                                                           Interactive, Inc.



                                             BroadWebAsia                                                                                       Oriented Media
                                                  Inc.                                                                                          Group Berhad



                                              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%




                                                   Wizzard
                                                                                                                                                  Worlds.com Inc.
                                                   Software
                                                  Corporation

                                                                                                                                                    Cyberplex Inc.
                                               GigaMedia Ltd.


                                                 Northgate
                                                                                                                                                    iseemedia Inc.
                                                Technologies
                                                  Limited

                                                                                                                                                    UOMO Media,
                                                   Mobile Data
                                                                                                                                                       Inc
                                                     Corp.


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




                                                 CornerWorld                                                                                        Sahara Media
                                                 Corporation                                                                                        Holdings, Inc.


                                                     En2Go                                                                                          Uniserve
                                                 International,                                                                                   Communications
                                                      Inc.                                                                                           Corp.


                                                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)




22                                          www.mackieresearch.com
23
                                                                                            (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   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
                    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
                    Searchandise Com m erce    USA                  Advertising                                      7.0                                7.0
                    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
                    TellApart                  USA                    Analytics                           4.8                                           4.8
                    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
                    Spredfast                  USA                    Analytics                           1.6                                           1.6
                    FreshPlanet                USA                      Gaming                            1.5                                           1.5
                    NearVerse                  USA        Location-based SNS          1.0                                                               1.0
                    Zoom Safer                 USA                       Mobile                           1.0                                           1.0
                    Kontagent                  USA                    Analytics       1.0                                                               1.0
                    DIYSEO                     USA                      Search        1.0                                                               1.0
                    MyLikes                    USA                  Advertising       0.6                                                               0.6
                    Plyce                      France     Location-based SNS          0.4                                                               0.4
     Apr-10 Total                                                                     4.0       300.0     23.1       30.2      286.7       26.6        670.5




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


                                  Travel
                                   3%
                            Mobile
                             3%
                      Search                                                                                    Social
                                                           Social
                                             Diversified                                                      Commerce
                       3%                                Commerce
                                                3%                                                               18%
         Location-                                          6%
        based SNS
                                                                    Media
           6%
                                                                     9%
     Micromedia
         3%
                                                                            Financial
      Gaming                                                                Services
       6%                                                                               Diversified
                                                                               6%
                                                                                           38%                             Media
                                                                                                                           15%
                                                                            Video
     Analytics                                                               6%
       9%


     Infrastructure
          3%                                                         Advertising
                                                                       12%
         Vertical
       Communities
          6%                                           Enterprise
                                            Social        6%
                       Online              Networks                                                         Other
                      Learning               6%                                                             29%
                        3%
                      Collaboration
                           3%




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

              800.0                                                                                                                              25.0
                                                              $370mm excl DST,
                                                               average $13.2m                                                          21.6
              700.0

                                                                                                                                                 20.0
              600.0


              500.0
                                                                                                                                                 15.0
                                 12.8                                                              12.5
     (US$m)




                                                                                                                                                        (US$m)
              400.0
                                                                                           10.2
                                                                        8.9                                  9.1                                 10.0
              300.0                                                                                                   8.2
                                                               6.8
                       5.8                            5.5                         5.7                                          5.4
              200.0                            4.7
                                                                                                                                                 5.0

              100.0


                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



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




                                                          0.0
                                                                50.0
                                                                       100.0
                                                                               150.0
                                                                                       200.0
                                                                                               250.0
                                                                                                                    300.0
                                                                                                                            350.0




                          # companies
                         1
                                           Diversified




                         6
                                               Media




                         9
                                               Video
                                             Social




                         3
                                           Commerce
                                           Advertising




                         16
                         8
                                              Search




                         7
                                             Gaming
                                             Social




                         9
                                            Networks
                                            Financial




                         7
                                            Services




                         6
                                              Mobile




                         2
                                            Mobile Ad
                                        Crowdsourced




                         4
                                           Content




                         2
                                           Enterprise




                         5
                                             Analytics
                                              Online




                         2
                                             Learning




                         2
                                        Internet Retail
                                            Vertical




                         5
                                         Communities




                         2
                                                 Music
                                              Mobile


                         1
                                             Payment

                         1
                                        Collaboration
                                           Location-
                         4

                                          based SNS
                                                                                                  Advertising has most
                                                                                                  deals in last 3 months




                         3


                                         Virtual World
                         2




                                            Microblog
                         3




                                         Infrastructure
                         1




                                              Widget
                         3




                                                Travel
                         1




                                          SMS/Voice
                                            Online
                         1




                                           Calendar
                         1




                                               Blog
                         1
                                                                                                                                    Capital Market Activity Ranking – by Sector, last three months




                                          Micromedia
                         1




                                        Online Dating
                         1




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


 350.0                                                                                                                             120


            300.0
 300.0                                                                                                                                     100
                                                                                                                                   100


 250.0
                                                                                                                                                     80
                                                                                                                                    80

 200.0


                                                                                                                                    60
 150.0                     135.0                                                                                                                              50


 100.0                                                                                                                              40                                 36.5
                                                                                                                                                                                  33


     50.0                                                                                                                                                                                   21       20
                                      25.0                                                                                          20                                                                            18
                                              24.5           21.0       20.0          16.2    15.0       14.6           12.5
                                                                                                                                                                                                                              8
      0.0                                                                                                                                                                                                                              3
            Technologies




                                               LendingClub




                                                                                                                         Knewton
                                                                                               Box.net
                            Groupon




                                                                         BlackArrow
                                      Vidyo




                                                             MokaFive




                                                                                      Xobni




                                                                                                          Prosper.com
             Digital Sky




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


                                                                                                         DST involved in 2
                                                                                                         largest deals YTD




28                                                                                                                                                                                                            www.mackieresearch.com
Upcoming events/earnings
  Company                                    Date        Time         Quarter   Conf Call Details
  Modern Times Group Mtg AB (OM:MTG B)     20-Apr-10 3:00 PM (CET)     Q1/10    N/A
  Changyou.com Limited (NasdaqGS:CYOU)     26-Apr-10 7:00 AM (EDT)     Q1/10    852-3002-1672
  Sohu.com Inc. (NasdaqGS:SOHU)            26-Apr-10 8:30 AM (EDT)     Q1/10    1-877-941-6009
  Shutterfly, Inc. (NasdaqGS:SFLY)         28-Apr-10 2:00 PM (PDT)     Q1/10    970-315-0490
  Openw ave Systems Inc. (NasdaqGS:OPWV)   28-Apr-10 2:00 PM (PDT)     Q3/10    877-941-1427
  IAC/InterActiveCorp. (NasdaqGS:IACI)     28-Apr-10 11:00 a.m. EST    Q1/10    http://w w w .iac.com/Investors
  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




Source: CapitalIQ

  29                                                                                                 www.mackieresearch.com
Public Company Listing                                                Trading                   Current         US$ Market
     Com pany Nam e                             Ticker       Exchange Currency HQ                 Price           Cap (m m ) Em ployees
     A ccelerize New M edia, Inc.               ACLZ         OTCBB      USD    United States            0.59         18.0        NA
     A cto z So ft Co ., Ltd.                   A052790      KOSE       KRW    So uth Ko rea          13,200         104.1       NA
     A OL, Inc.                                 AOL          NYSE       USD    United States           27.09       2,886.0      6,700
     A Q Interactive, Inc.                      3838         TSE        JP Y   Japan                 150,000         88.4        NA
     A sknet AG                                 XTRA :A 5A   XTRA       EUR    Germany                  3.90         26.5        NA
     B etawave Co rporatio n                    BWA V        OTCPK      USD    United States                 0        2.6        NA
     B eyo nd Co mmerce, Inc.                   BYOC         OTCBB      USD    United States            0.08          4.5         86
     B right Things plc                         AIM :B GT    A IM       GB P   United Kingdo m               0        6.8          9
     B roadWebA sia Inc.                        BWB A        OTCPK      USD    United States            0.02          1.7         46
     CDC Co rp.                                 CHIN.A       NasdaqGS   USD    Ho ng Ko ng                   3      303.5        NA
     Changyo u.co m Limited                     CYOU         NasdaqGS   USD    China                   32.50       1,675.9      1,308
     Chinese Gamer Internatio nal               GTSM :3083   GTSM       TWD    Taiwan                    352        945.9        NA
     Co rnerWorld Co rpo ratio n                CWRL         OTCBB      USD    United States            0.02          1.9         16
     Cyberplex Inc.                             TSX:CX       TSX        CA D   Canada                        1       46.4        NA
     DA DA SpA                                  CM :DA       CM         EUR    Italy                    4.77        103.4        NA
     DigitalPo st Interactive, Inc.             DGLP         OTCBB      USD    United States                 0        4.5        NA
     DigitalTown, Inc.                          DGTW         OTCBB      USD    United States             1.80        49.3          3
     Do lphin Digital M edia, Inc.              DP DM        OTCBB      USD    United States                 0       21 .3       NA
     En2Go International, Inc.                  ETGI         OTCBB      USD    United States            0.20          4.8        NA
     Fluid M usic Canada, Inc.                  TSX:FM N     TSX        CA D   United States                 2      102.3        NA
     Fro gster Interactive P ictures A G        FRG          XTRA       EUR    Germany                 20.48         70.7        NA
     Gamania Digital Entertainment Co ., Ltd.   6180         GTSM       TWD    Taiwan                      47       228.3        NA
     GameOn Co Ltd.                             381 2        TSE        JP Y   Japan              102,000.00        106.9        NA
     Geo Sentric Oyj                            GEO1  V      HLSE       EUR    Finland                       0       48.4        NA
     Giant Interactive Gro up, Inc.             GA           NYSE       USD    China                    7.85       1,780.5       NA
     GigaM edia Ltd.                            GIGM         NasdaqGS   USD    Taiwan                        3      162.5        751
     Glu M o bile, Inc.                         GLUU         NasdaqGM   USD    United States             1 .01       30.9        NA
     Gravity Co ., Ltd                          GRVY         NasdaqGM   USD    So uth Ko rea                 2       60.6        469
     Gree, Inc.                                 TSE:3632     TSE        JP Y   Japan                5,540.00       2,71  5.3     NA
     GungHo Online Entertainment, Inc.          3765         OSE        JP Y   Japan                 254,1 00       31 6.0       NA
     HanbitSo ft, Inc.                          A047080      KOSE       KRW    So uth Ko rea        4,820.00         94.4        NA
     HUGHES Telematics, Inc.                    HUTC         OTCBB      USD    United States                 3      230.0        276
     IA C/InterActiveCo rp.                     IA CI        NasdaqGS   USD    United States           23.64       2,755.4      3,200
     IA S Energy, Inc.                          IA SC.A      OTCPK      USD    Canada                        0       12.0        NA
     infoGROUP , Inc.                           IUSA         NasdaqGS   USD    United States            8.00        463.2       3,146
     Internet Gro up SA                         WSE:IGR      WSE        P LN   P o land                      1       13.2        NA
     iseemedia Inc.                             IEE          TSXV       CA D   Canada                    0.1 2        8.2        NA


30                                                                                                                              www.mackieresearch.com
Public Company Listing cont.                                       Trading                 Current        US$ Market
     Com pany Nam e                          Ticker       Exchange Currency HQ               Price          Cap (m m ) Em ployees
     Jumbuck Entertainment Limited           ASX:JM B     A SX       A UD   A ustralia             0.25        1 .2
                                                                                                                1           79
     Kent Internatio nal Ho ldings Inc.      KNTH         OTCPK      USD    United States           1.81       6.4         NA
     Kingso ft Co rpo ratio n Limited        3888         SEHK       HKD    China                  6.1 2      874.2        NA
     Kiwibox.Co m, Inc.                      KIWB         OTCBB      USD    United States          0.01        4.9         NA
     Lingo M edia Co rpo ratio n             TSXV:LM      TSXV       CA D   Canada                 0.65        8.0         NA
     Loo kSmart, Ltd.                        LOOK         NasdaqGM   USD    United States          1.06        18.2        NA
     M ixi, Inc.                             2121         TSE        JP Y   Japan           609,000.00       1,020.3       NA
     M o bile Data Co rp.                    M B YL       OTCBB      USD    United States          0.08        2.0         NA
     M o dern Times Gro up M tg A B          M TG B       OM         SEK    Sweden              425.00       3,895.2       NA
     M o ggle, Inc                           DB :M 0C     DB         EUR    United States          1.29        81 .2         2
     M OKO.mo bi Limited                     M KB         A SX       A UD   A ustralia             0.1 0       10.8        NA
     M ultiplied M edia Co rporatio n        TSXV:M M C   TSXV       CA D   Canada                 0.1 9       42.5        NA
     M yriad Gro up AG                       M YRN        SWX        CHF    Switzerland            4.1 6      189.8        405
     NEOWIZ Games Co rporatio n              A095660      KOSE       KRW    So uth Ko rea    38,800.00        731  .9      NA
     NetDrago n WebSo ft, Inc.               777          SEHK       HKD    China                  4.32       294.2        NA
     Netease.co m Inc.                       NTES         NasdaqGS   USD    China                 35.1 6     4,554.0       NA
     NeuLio n Inco rpo rated                 TSX:NLN      TSX        CA D   Canada                 0.65        74.5        NA
     NeXplo re Corpo ratio n                 NXP C        OTCPK      USD    United States          0.50        27.9        NA
     Ngi Gro up Inc.                         2497         TSE        JP Y   Japan            53,1 00.00        71 .3       NA
     No rthgate Techno lo gies Limited       590057       B SE       INR    India                 18.45        14.4         160
     OA O RB C Info rmatio n Systems         RB CI        M ICEX     RUB    Russia                44.21       204.6       2,523
     Open Text Co rp.                        OTEX         NasdaqGS   USD    Canada                47.1 4     2,661  .7    3,700
     Openwave Systems Inc.                   OP WV        NasdaqGS   USD    United States          2.69       225.4        590
     Oriented M edia Gro up B erhad          OM EDIA      KLSE       M YR   M alaysia              0.1 6       6.7         NA
     P aid Inc.                              PA YD        OTCBB      USD    United States          0.36        95.5         20
     P erfect Wo rld Co ., Ltd.              PWRD         NasdaqGS   USD    China                 34.78      1,732.9       NA
     P NI Digital M edia Inc.                TSXV:P N     TSXV       CA D   Canada                 1.72        56.9        NA
     P o ints Internatio nal Ltd.            TSX:P TS     TSX        CA D   Canada                 0.45        66.2        NA
     Quepasa Co rp.                          QP SA        OTCBB      USD    United States          4.1 5       53.8         71
     Real Value Estates, Inc.                RVLU         OTCBB      USD    Israel                 1.03        6.6         NA
     RealNetwo rks Inc.                      RNWK         NasdaqGS   USD    United States          4.40       594.6       1,754
     Sahara M edia Ho ldings, Inc.           SHHD         OTCBB      USD    United States          0.25        7.8          15
     Sco re M edia Inc.                      TSX:SCR      TSX        CA D   Canada                 0.80        63.8        220
     Shanda Interactive Entertainment Ltd.   SNDA         NasdaqGS   USD    China                 44.05      2,962.6       NA
     Shutterfly, Inc.                        SFLY         NasdaqGS   USD    United States         23.69       634.5        51 9
     SK Communicatio ns Co ., Ltd.           A066270      KOSE       KRW    So uth Ko rea     1 50.00
                                                                                               4,1            530.3        NA
     SNA P Interactive, Inc.                 STVI         OTCBB      USD    United States          0.24        7.9         NA

31                                                                                                                        www.mackieresearch.com
Public Company Listing cont.
                                                                  Trading                   Current       US$ Market
     Com pany Nam e                     Ticker          Exchange Currency HQ                 Price         Cap (m m ) Em ployees
     So cialwise, Inc.                  SCLW            OTCB B     USD    United States           0.58         28.1         NA
     So hu.co m Inc.                    SOHU            NasdaqGS   USD    China                 49.76        1,879.3       3,997
     Spark Netwo rks, Inc.              LOV             A M EX     USD    United States           3.76         77.4         NA
     SpectrumDNA , Inc.                 SP XA           OTCB B     USD    United States           0.10         6.5            7
     Taleo Co rp.                       TLEO            NasdaqGM   USD    United States         26.87        1,065.6        91 6
     Tencent Ho ldings Ltd.             700             SEHK       HKD    China                157.30       37,060.2       7,51 5
     The New Yo rk Times Co mpany       NYT             NYSE       USD    United States           1 1
                                                                                                   2.1       1,762.6       7,665
     The9 Limited                       NCTY            NasdaqGS   USD    China                   6.84        174.5        1,626
     TheStreet.co m, Inc.               TSCM            NasdaqGM   USD    United States           3.61        1 3.9
                                                                                                               1            NA
     Tree.Co m, Inc.                    TREE            NasdaqGM   USD    United States           9.14        100.6         700
     Unilava Co rpo ratio n             UNLA            OTCB B     USD    United States           0.44         44.0          39
     Uniserve Co mmunicatio ns Co rp.   TSXV:USS        TSXV       CA D   Canada                  0.08          1.9         NA
     United Online, Inc.                UNTD            NasdaqGS   USD    United States            8.11      702.0         1,699
     UOM O M edia, Inc                  UOM O           OTCB B     USD    Canada                  0.02          1.7         NA
     ValueClick, Inc.                   VCLK            NasdaqGS   USD    United States          10.09       820.5         1,086
     Velti P lc                         VEL             A IM       GB P   United Kingdo m          3.11       178.4         450
     VOIS, Inc.                         VOIS            OTCB B     USD    United States           0.01         9.0            2
     WebM ediaB rands Inc               WEB M           NasdaqGS   USD    United States           1.00         37.4         NA
     Webzen Inc.                        KOSE:A 069080   KOSE       KRW    So uth Ko rea        13,450         142.6         NA
     Wizzard So ftware Co rpo ratio n   WZE             A M EX     USD    United States           0.24         15.9         NA
     Wo rlds.co m Inc.                  WDDD            OTCB B     USD    United States           0.10         5.4            1
     XING A G                           O1 C
                                           B            XTRA       EUR    Germany               27.39         1 .5
                                                                                                               91           NA
     YD Online Co rp.                   A 052770        KOSE       KRW    So uth Ko rea         6,240          83.8         NA
     Ynk Ko rea Inc.                    A 023770        KOSE       KRW    So uth Ko rea         3,230          23.0         NA




32                                                                                                                     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


   33                                                                                                                                                                      www.mackieresearch.com

Web 2.0 Weekly - Apr. 20, 2010

  • 1.
    Web 2.0 Weekly “DST cashes up and then spends more” April 20, 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 Tencent (SEHK:700) invests $300mm in Digital Sky Technologies (investor in Facebook, Zynga etc.) DST invests $135mm in Groupon at $1.2b valuation Frogster Interactive Pictures AG (XTRA:FRG) reported revenue for 2009 rose 6x to Euro16.7mm with net profit of Euro2.3mm Webzen Inc. (KOSE: A069080) signed an agreement to acquire NHN Games Co., Ltd. for approximately KRW 240b The9 Limited (NasdaqGS:NCTY) reported consolidated earnings results for the fourth quarter and full year ended December 31, 2009. For the quarter, the company reported loss from operations of RMB 220.2mm on revenue of RMB22.5mm NetDragon WebSoft, Inc. (SEHK:777) announced unaudited consolidated earnings results for the fourth quarter ended December 31, 2009. For the quarter, the company reported operating profit of RMB 1,584,000 on revenues of RMB 134,190,000. 2 www.mackieresearch.com
  • 3.
    Public Company Data 3 www.mackieresearch.com
  • 4.
    Aggregate Public Data Web 2.0 Public Companies Total Median Max Min # Companies 98 - - - Market Cap (US$ mm) 81,864.6 76.0 37,060.2 1.7 Revenue (US$ mm) 90,908.6 22.7 67,563.7 0.0 1 Year revenue growth 4.3% 1178.9% -91.4% EBITDA as % of revenue - 5.9% 62.7% -91.9% Net cash (US$ mm) 9,008.8 1.5 1,754.9 -732.7 TEV/Revenue - 1.9x 46.6x 0.1x TEV/EBITDA - 8.7x 43.5x 0.1x P/E - 14.1x 92.7x 0.0x Relative to 52 week high -32.1% -1.9% -98.1% Source: CapitalIQ 4 www.mackieresearch.com
  • 5.
    5 0 5 10 15 20 25 30 Gaming 26 Social Networking 16 Media 10 6 Diversified 6 Marketing 5 Mobile Source: CapitalIQ 4 Advertising 3 Infrastructure 3 SMS/Voice 3 Enterprise 2 Internet Retail 2 Virtual World By Sector 2 Dating 2 Music 1 Vertical Communities 1 Collaboration 1 Podcasting 1 Search 1 Video 1 Learning 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 Poland Malaysia Russia By Country Finland Sweden Hong Kong India Italy Switzerland Israel www.mackieresearch.com
  • 6.
    Valuation Dashboard –1 Week Market Cap EV/Revenue Flat Flat 10% 4% Rising 38% Falling 43% Rising 53% Falling 52% EV/EBITDA P/E Flat Flat 5% 0% Falling Falling 43% 41% Rising Rising 54% 57% 6 www.mackieresearch.com
  • 7.
    7 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 3/2/2009 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 Median EV/Revenue 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 Median 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 Long-term average 11/16/2009 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 recovering but 2/8/2010 below LT Average Revenue multiples 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 373837393939404039414142434444444445474848484750535356585761636364616162666868697168646870716873717475777575747678788280 www.mackieresearch.com
  • 8.
    8 Source: CapitalIQ Multiple (x) # companies 0.0x 5.0x 10.0x 15.0x 20.0x 25.0x 3/2/2009 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 Median EV/EBITDA 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 Median 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 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 below LT average remain depressed 2/1/2010 2/8/2010 EV/EBITDA multiples 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 2120 2022 22 2323 2222 2324 2322 2424 26 2626 2626 2526 2628 30 2830 3334 3640 3738 3638 39 3837 3740 4140 4041 41 4143 4243 4342 4848 4748 49 4947 4745 www.mackieresearch.com
  • 9.
    9 Source: CapitalIQ Multiple (x) # companies 0.0x 5.0x 10.0x 15.0x 20.0x 25.0x 30.0x 3/2/2009 3/9/2009 3/16/2009 Median P/E 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 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 Median 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 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 below LT average 2/8/2010 P/E multiples also 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 1719 2019 18 1818 1919 1920 1918 1919 19 2021 2425 2525 2526 26 2629 3030 2932 3132 3235 36 3636 3637 3839 3737 37 3635 3632 3130 3332 3232 32 3232 3130 www.mackieresearch.com
  • 10.
    10 - 5.0 10.0 15.0 20.0 25.0 # Companies 2 Infrastructure 3 SMS/Voice 7 Social Networking 4 Diversified 2 Music 1 Learning 5 Marketing 4 Mobile 1 Vertical Communities Gaming 20 1 Podcasting 1 Collaboration EV/Revenue 1 Search 1 Video 4 Advertising 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 Average Valuation – by Sector # Companies 1 Search 2 Enterprise 4 Diversified 1 Mobile 6 Media 1 Collaboration 2 Internet Retail 5 Social Networking EV/EBITDA 1 Financial Services Gaming 12 3 Marketing 1 Dating 1 Advertising www.mackieresearch.com
  • 11.
    11 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 0.1 Perfect World Co., Ltd. Ngi Group Inc. Asknet AG Cyberplex Inc. Source: CapitalIQ RealNetworks Inc. Jumbuck Entertainment Limited Betawave Corporation Tree.Com, Inc. Uniserve Communications Corp. Actoz Soft Co., Ltd. Glu Mobile, Inc. GameOn Co Ltd. Points International Ltd. GigaMedia Ltd. Openwave Systems Inc. Northgate Technologies Limited DADA SpA Internet Group SA IAC/InterActiveCorp. TheStreet.com, Inc. AOL, Inc. 0.20.20.20.40.40.40.4 0.40.40.50.50.50.50.6 0.70.70.80.80.80.90.9 CDC Corp. United Online, Inc. CornerWorld Corporation AQ Interactive, Inc. The New York Times Company EV/Revenue Ranking OAO RBC Information Systems Beyond Commerce, Inc. Gamania Digital Entertainment Co., Ltd. infoGROUP, Inc. HanbitSoft, Inc. YD Online Corp. ValueClick, Inc. Spark Networks, Inc. NetDragon WebSoft, Inc. 0.9 1.0 1.0 1.0 1.2 1.2 1.2 1.3 1.3 1.5 1.6 1.6 1.6 1.7 Ynk Korea Inc. Shutterfly, Inc. Score Media Inc. SNAP Interactive, Inc. PNI Digital Media Inc. Velti Plc Modern Times Group Mtg AB NeuLion Incorporated XING AG Oriented Media Group Berhad UOMO Media, Inc 1.8 1.9 1.9 2.1 2.12.22.22.3 2.32.32.4 GungHo Online Entertainment, Inc. SK Communications Co., Ltd. Sohu.com Inc. Myriad Group AG Webzen Inc. Open Text Corp. iseemedia Inc. NEOWIZ Games Corporation revenue multiple 2.6 2.73.0 3.23.23.23.33.3 Wizzard Software Corporation Taleo Corp. Spectrum has highest DigitalPost Interactive, Inc. 4.1 4.5 4.7 WebMediaBrands Inc Kingsoft Corporation Limited Changyou.com Limited 5.4 5.45.5 Lingo Media Corporation Accelerize New Media, Inc. 6.0 6.4 Mixi, Inc. Frogster Interactive Pictures AG 7.8 8.4 Unilava Corporation HUGHES Telematics, Inc. Fluid Music Canada, Inc. 9.39.4 9.9 Gree, Inc. Chinese Gamer International 12.4 15.4 GeoSentric Oyj Paid Inc. 20.0 MOKO.mobi Limited 20.6 Tencent Holdings Ltd. 22.2 Bright Things plc 31.4 SpectrumDNA, Inc. 46.6 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 Perfect World Co., Ltd. Jumbuck Entertainment Limited 0.1 0.9 Source: CapitalIQ GameOn Co Ltd. Actoz Soft Co., Ltd. Cyberplex Inc. AOL, Inc. 2.1 2.2 2.3 2.6 United Online, Inc. 4.5 ValueClick, Inc. Sohu.com Inc. 5.7 6.2 YD Online Corp. Gamania Digital Entertainment Co., Ltd. DADA SpA infoGROUP, Inc. EV/EBITDA Ranking Spark Networks, Inc. The New York Times Company CDC Corp. 6.9 7.1 7.2 7.5 7.5 7.8 Uniserve Communications Corp. XING AG PNI Digital Media Inc. Changyou.com Limited NetDragon WebSoft, Inc. 7.9 8.2 8.4 8.4 8.6 8.7 Tree.Com, Inc. Velti Plc 9.7 10.3 GungHo Online Entertainment, Inc. 10.7 Open Text Corp. NEOWIZ Games Corporation 11.8 12.1 Kingsoft Corporation Limited Score Media Inc. 12.8 13.4 Shutterfly, Inc. Tencent has highest valuation IAC/InterActiveCorp. Openwave Systems Inc. 13.9 14.0 14.0 Ynk Korea Inc. Modern Times Group Mtg AB Gree, Inc. 16.5 16.6 16.8 Mixi, Inc. 21.3 Chinese Gamer International 22.9 TheStreet.com, Inc. 28.9 Taleo Corp. 31.6 SK Communications Co., Ltd. 39.6 Tencent Holdings Ltd. 43.5 www.mackieresearch.com Excluding EV/EBITDA > 100x
  • 13.
    13 0.0 10.0 20.0 30.0 40.0 50.0 60.0 70.0 80.0 90.0 100.0 Source: CapitalIQ Perfect World Co., Ltd. 1.8 Shanda Interactive Entertainment Ltd. 1.9 Giant Interactive Group, Inc. 2.1 Netease.com Inc. 2.5 P/E Ranking Jumbuck Entertainment Limited 4.4 Cyberplex Inc. 6.3 GigaMedia Ltd. 6.4 YD Online Corp. 8.3 United Online, Inc. DADA SpA AOL, Inc. Changyou.com Limited GameOn Co Ltd. 10.5 11.2 11.5 11.6 11.9 Sohu.com Inc. ValueClick, Inc. 14.0 14.3 Kingsoft Corporation Limited 18.2 CDC Corp. Velti Plc P/E 20.4 20.9 Gamania Digital Entertainment Co., Ltd. 22.4 NetDragon WebSoft, Inc. 26.1 Actoz has highest Chinese Gamer International 29.8 Gree, Inc. 33.2 NEOWIZ Games Corporation 35.6 Open Text Corp. 40.4 Tencent Holdings Ltd. Mixi, Inc. 56.4 56.6 GungHo Online Entertainment, Inc. 61.2 HanbitSoft, Inc. 88.1 Actoz Soft Co., Ltd. 92.7 www.mackieresearch.com
  • 14.
    14 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 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 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 Total Market Capitalization - $80B 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 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 94 94 94 94 93 94 94 94 94 94 94 94 94 94 94 94 94 94 94 93 94 94 94 94 94 94 94 94 94 95 95 97 97 97 97 97 97 97 97 97 97 97 97 98 98 98 98 98 98 98 98 98 www.mackieresearch.com
  • 15.
    15 - # 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 6 Diversified Gaming 26 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 2 Music 1 Financial Services 2 Dating 2 Virtual World 1 Video 4 Advertising over $17b in market cap 1 Vertical Communities 26 Gaming companies totaling 1 Payment 3 Infrastructure 1 Podcasting 1 Learning www.mackieresearch.com
  • 16.
    16 0 1,000 2,000 3,000 4,000 5,000 6,000 BroadWebAsia Inc. UOMO Media, Inc CornerWorld Corporation Uniserve Communications Corp. Source: CapitalIQ Mobile Data Corp. Betawave Corporation Beyond Commerce, Inc. DigitalPost Interactive, Inc. En2Go International, Inc. Kiwibox.Com, Inc. Worlds.com Inc. Kent International Holdings Inc. SpectrumDNA, Inc. Real Value Estates, Inc. Oriented Media Group Berhad Bright Things plc Sahara Media Holdings, Inc. SNAP Interactive, Inc. Lingo Media Corporation iseemedia Inc. VOIS, Inc. MOKO.mobi Limited Jumbuck Entertainment Limited IAS Energy, Inc. Internet Group SA Northgate Technologies Limited Wizzard Software Corporation Accelerize New Media, Inc. LookSmart, Ltd. Dolphin Digital Media, Inc. Ynk Korea Inc. Asknet AG Market Cap Ranking NeXplore Corporation Socialwise, Inc. Glu Mobile, Inc. WebMediaBrands Inc Multiplied Media Corporation Unilava Corporation Cyberplex Inc. GeoSentric Oyj DigitalTown, Inc. Quepasa Corp. PNI Digital Media Inc. Gravity Co., Ltd Score Media Inc. Points International Ltd. Frogster Interactive Pictures AG Ngi Group Inc. NeuLion Incorporated Spark Networks, Inc. Moggle, Inc YD Online Corp. AQ Interactive, Inc. HanbitSoft, Inc. Paid Inc. Tree.Com, Inc. Fluid Music Canada, Inc. DADA SpA Actoz Soft Co., Ltd. GameOn Co Ltd. TheStreet.com, Inc. Webzen Inc. GigaMedia Ltd. The9 Limited Velti Plc Myriad Group AG XING AG OAO RBC Information Systems Openwave Systems Inc. Gamania Digital Entertainment Co., dominates group HUGHES Telematics, Inc. NetDragon WebSoft, Inc. CDC Corp. GungHo Online Entertainment, Inc. infoGROUP, Inc. Tencent’s $37b market cap SK Communications Co., Ltd. RealNetworks Inc. Shutterfly, Inc. United Online, Inc. NEOWIZ Games Corporation ValueClick, Inc. Kingsoft Corporation Limited Chinese Gamer International Mixi, Inc. Taleo Corp. Changyou.com Limited Perfect World Co., Ltd. The New York Times Company Giant Interactive Group, Inc. Sohu.com Inc. Open Text Corp. Gree, Inc. IAC/InterActiveCorp. AOL, Inc. Shanda Interactive Entertainment Ltd. Modern Times Group Mtg AB Netease.com Inc. Tencent Holdings Ltd. www.mackieresearch.com
  • 17.
    Price Performance –1 week • Negative momentum with 61% of stocks falling or flat over past week Price Momentum Falling 48% Rising Flat 39% 13% 17 www.mackieresearch.com
  • 18.
    Average Price Performance– 1 Week, By Sector 30.0% 25.0% Media shows biggest gains 20.0% 18.5% 15.0% 9.7% 10.0% 6.6% 5.0% 2.8% 2.4% 1.1% 0.3% 0.1% 0.0% 0.0% -0.4% -0.6% -5.0% -2.1% -2.4% -2.5% -3.3% -3.5% -3.7% -5.4% -10.0% -7.2% -11.2%-11.9% -15.0% -12.9% Internet Retail Infrastructure Collaboration Networking Virtual World Financial Payment Communities Learning Advertising Music Search Mobile Diversified Gaming Enterprise Marketing Podcasting Dating Services Media SMS/Voice Video Social Vertical # companies Source: CapitalIQ 18 www.mackieresearch.com
  • 19.
    19 -60.0% -40.0% -20.0% 0.0% 20.0% 40.0% 60.0% 80.0% 100.0% 120.0% BWBA OMEDIA STVI IEE Source: CapitalIQ TSXV:USS SHHD WDDD UNLA GLUU SPXA CHIN.A RBCI DGLP UOMO PAYD CM:DA SOHU 3888 2497 GIGM 777 PWRD A052790 6180 GTSM:3083 SFLY FRG TSE:3632 590057 O1BC WZE AOL SCLW NCTY 700 GA TSCM NTES MYRN SNDA VCLK TSX:FMN RNWK 2121 MKB OTEX TSXV:PN Price Performance – 1 Week KIWB ASX:JMB BWAV GEO1V ETGI RVLU CWRL DB:M0C TSX:CX TSXV:LM TSXV:MMC VEL VOIS IUSA KNTH TREE XTRA:A5A LOV CYOU WSE:IGR AIM:BGT LOOK HUTC A095660 3838 A047080 WEBM MTG B IACI A023770 NXPC TLEO MBYL NYT UNTD TSX:PTS TSX:NLN TSX:SCR ACLZ QPSA GRVY KOSE:A069080 A066270 A052770 3812 DPDM 3765 OPWV DGTW IASC.A BYOC www.mackieresearch.com
  • 20.
    20 0% 20% 40% 60% 80% 100% 120% 140% 160% 0% 500% 1000% 1500% 2000% 2500% 3000% OAO RBC IAS Energy, Information Inc. Systems Beyond AQ Interactive, Commerce, Source: CapitalIQ Inc. Inc. DigitalTown, Quepasa Corp. Inc. Oriented Media GameOn Group Berhad Co Ltd. Dolphin SNAP Digital Interactive, Inc. Media, Inc. 6 Month 1 Month Internet VOIS, Inc. Group SA HanbitSoft, Ngi Group Inc. Inc. Betawave Quepasa Corporation Corp. SK Mobile Data Communications Corp. Co., Ltd. Openwave Velti Plc Systems Inc. Price Performance (Top 10) 0% 1000% 2000% 3000% 4000% 5000% 6000% 0% 500% 1000% 1500% 2000% 2500% 3000% 3500% OAO RBC OAO RBC Information Information Systems Systems Quepasa IAS Energy, Corp. Inc. DigitalPost Beyond Interactive, Commerce, Inc. Inc. Fluid Music Canada, Unilava Inc. Corporation AQ Interactive, SNAP Interactive, Inc. Inc. 1 Year 3 Month VOIS, Inc. Ngi Group Inc. Openwave AQ Interactive, Systems Inc. Inc. TheStreet.com, Velti Plc Inc. Tencent Worlds.com Holdings Inc. Ltd. Paid Inc. Quepasa Corp. www.mackieresearch.com
  • 21.
    21 -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% SpectrumDNA, DADA SpA Inc. Source: CapitalIQ Glu Mobile, Inc. GigaMedia Ltd. Wizzard Unilava Software Corporation Corporation Cyberplex Inc. Worlds.com Inc. Northgate Sahara Media Technologies Holdings, Inc. Limited 1 Week 6 Month Uniserve CornerWorld Communications Corporation Corp. En2Go International, iseemedia Inc. Inc. UOMO Media, SNAP Inc Interactive, Inc. BroadWebAsia Oriented Media Inc. Group Berhad 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% Wizzard Worlds.com Inc. Software Corporation Cyberplex Inc. GigaMedia Ltd. Northgate iseemedia Inc. Technologies Limited UOMO Media, Mobile Data Inc Corp. UOMO Media, SpectrumDNA, Inc Inc. 1 Year 1 Month CornerWorld Sahara Media Corporation Holdings, Inc. En2Go Uniserve International, Communications Inc. Corp. Sahara Media BroadWebAsia Holdings, Inc. Inc. Beyond En2Go Commerce, International, Inc. Inc. BroadWebAsia CornerWorld Inc. Corporation www.mackieresearch.com
  • 22.
    Capital Market Activity(Financing, M&A) 22 www.mackieresearch.com
  • 23.
    23 (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
  • 24.
    Financing activity –Current Month Month Com pany Nam e Country Sector Angel/Seed 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 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 Searchandise Com m erce USA Advertising 7.0 7.0 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 TellApart USA Analytics 4.8 4.8 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 Spredfast USA Analytics 1.6 1.6 FreshPlanet USA Gaming 1.5 1.5 NearVerse USA Location-based SNS 1.0 1.0 Zoom Safer USA Mobile 1.0 1.0 Kontagent USA Analytics 1.0 1.0 DIYSEO USA Search 1.0 1.0 MyLikes USA Advertising 0.6 0.6 Plyce France Location-based SNS 0.4 0.4 Apr-10 Total 4.0 300.0 23.1 30.2 286.7 26.6 670.5 24 www.mackieresearch.com
  • 25.
    Financing activity –Current Month, By Sector # Deals $ Raised Travel 3% Mobile 3% Search Social Social Diversified Commerce 3% Commerce 3% 18% Location- 6% based SNS Media 6% 9% Micromedia 3% Financial Gaming Services 6% Diversified 6% 38% Media 15% Video Analytics 6% 9% Infrastructure 3% Advertising 12% Vertical Communities 6% Enterprise Social 6% Online Networks Other Learning 6% 29% 3% Collaboration 3% 25 www.mackieresearch.com
  • 26.
    Financing Activity –last three months 800.0 25.0 $370mm excl DST, average $13.2m 21.6 700.0 20.0 600.0 500.0 15.0 12.8 12.5 (US$m) (US$m) 400.0 10.2 8.9 9.1 10.0 300.0 8.2 6.8 5.8 5.5 5.7 5.4 200.0 4.7 5.0 100.0 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 $300m DST investment 26 www.mackieresearch.com
  • 27.
    27 (US$m) 0.0 50.0 100.0 150.0 200.0 250.0 300.0 350.0 # companies 1 Diversified 6 Media 9 Video Social 3 Commerce Advertising 16 8 Search 7 Gaming Social 9 Networks Financial 7 Services 6 Mobile 2 Mobile Ad Crowdsourced 4 Content 2 Enterprise 5 Analytics Online 2 Learning 2 Internet Retail Vertical 5 Communities 2 Music Mobile 1 Payment 1 Collaboration Location- 4 based SNS Advertising has most deals in last 3 months 3 Virtual World 2 Microblog 3 Infrastructure 1 Widget 3 Travel 1 SMS/Voice Online 1 Calendar 1 Blog 1 Capital Market Activity Ranking – by Sector, last three months Micromedia 1 Online Dating 1 Aggregation www.mackieresearch.com
  • 28.
    Top 10 Deals(2010 YTD) Financings Acquisitions 350.0 120 300.0 300.0 100 100 250.0 80 80 200.0 60 150.0 135.0 50 100.0 40 36.5 33 50.0 21 20 25.0 20 18 24.5 21.0 20.0 16.2 15.0 14.6 12.5 8 0.0 3 Technologies LendingClub Knewton Box.net Groupon BlackArrow Vidyo MokaFive Xobni Prosper.com Digital Sky 0 Ankeena Mochi Aardvark StudioNow Saf-T-Net C&C Red 5 Multicast AdMarvel NuConomy Networks Media Media Studios, Media Inc. DST involved in 2 largest deals YTD 28 www.mackieresearch.com
  • 29.
    Upcoming events/earnings Company Date Time Quarter Conf Call Details Modern Times Group Mtg AB (OM:MTG B) 20-Apr-10 3:00 PM (CET) Q1/10 N/A Changyou.com Limited (NasdaqGS:CYOU) 26-Apr-10 7:00 AM (EDT) Q1/10 852-3002-1672 Sohu.com Inc. (NasdaqGS:SOHU) 26-Apr-10 8:30 AM (EDT) Q1/10 1-877-941-6009 Shutterfly, Inc. (NasdaqGS:SFLY) 28-Apr-10 2:00 PM (PDT) Q1/10 970-315-0490 Openw ave Systems Inc. (NasdaqGS:OPWV) 28-Apr-10 2:00 PM (PDT) Q3/10 877-941-1427 IAC/InterActiveCorp. (NasdaqGS:IACI) 28-Apr-10 11:00 a.m. EST Q1/10 http://w w w .iac.com/Investors 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 Source: CapitalIQ 29 www.mackieresearch.com
  • 30.
    Public Company Listing Trading Current US$ Market Com pany Nam e Ticker Exchange Currency HQ Price Cap (m m ) Em ployees A ccelerize New M edia, Inc. ACLZ OTCBB USD United States 0.59 18.0 NA A cto z So ft Co ., Ltd. A052790 KOSE KRW So uth Ko rea 13,200 104.1 NA A OL, Inc. AOL NYSE USD United States 27.09 2,886.0 6,700 A Q Interactive, Inc. 3838 TSE JP Y Japan 150,000 88.4 NA A sknet AG XTRA :A 5A XTRA EUR Germany 3.90 26.5 NA B etawave Co rporatio n BWA V OTCPK USD United States 0 2.6 NA B eyo nd Co mmerce, Inc. BYOC OTCBB USD United States 0.08 4.5 86 B right Things plc AIM :B GT A IM GB P United Kingdo m 0 6.8 9 B roadWebA sia Inc. BWB A OTCPK USD United States 0.02 1.7 46 CDC Co rp. CHIN.A NasdaqGS USD Ho ng Ko ng 3 303.5 NA Changyo u.co m Limited CYOU NasdaqGS USD China 32.50 1,675.9 1,308 Chinese Gamer Internatio nal GTSM :3083 GTSM TWD Taiwan 352 945.9 NA Co rnerWorld Co rpo ratio n CWRL OTCBB USD United States 0.02 1.9 16 Cyberplex Inc. TSX:CX TSX CA D Canada 1 46.4 NA DA DA SpA CM :DA CM EUR Italy 4.77 103.4 NA DigitalPo st Interactive, Inc. DGLP OTCBB USD United States 0 4.5 NA DigitalTown, Inc. DGTW OTCBB USD United States 1.80 49.3 3 Do lphin Digital M edia, Inc. DP DM OTCBB USD United States 0 21 .3 NA En2Go International, Inc. ETGI OTCBB USD United States 0.20 4.8 NA Fluid M usic Canada, Inc. TSX:FM N TSX CA D United States 2 102.3 NA Fro gster Interactive P ictures A G FRG XTRA EUR Germany 20.48 70.7 NA Gamania Digital Entertainment Co ., Ltd. 6180 GTSM TWD Taiwan 47 228.3 NA GameOn Co Ltd. 381 2 TSE JP Y Japan 102,000.00 106.9 NA Geo Sentric Oyj GEO1 V HLSE EUR Finland 0 48.4 NA Giant Interactive Gro up, Inc. GA NYSE USD China 7.85 1,780.5 NA GigaM edia Ltd. GIGM NasdaqGS USD Taiwan 3 162.5 751 Glu M o bile, Inc. GLUU NasdaqGM USD United States 1 .01 30.9 NA Gravity Co ., Ltd GRVY NasdaqGM USD So uth Ko rea 2 60.6 469 Gree, Inc. TSE:3632 TSE JP Y Japan 5,540.00 2,71 5.3 NA GungHo Online Entertainment, Inc. 3765 OSE JP Y Japan 254,1 00 31 6.0 NA HanbitSo ft, Inc. A047080 KOSE KRW So uth Ko rea 4,820.00 94.4 NA HUGHES Telematics, Inc. HUTC OTCBB USD United States 3 230.0 276 IA C/InterActiveCo rp. IA CI NasdaqGS USD United States 23.64 2,755.4 3,200 IA S Energy, Inc. IA SC.A OTCPK USD Canada 0 12.0 NA infoGROUP , Inc. IUSA NasdaqGS USD United States 8.00 463.2 3,146 Internet Gro up SA WSE:IGR WSE P LN P o land 1 13.2 NA iseemedia Inc. IEE TSXV CA D Canada 0.1 2 8.2 NA 30 www.mackieresearch.com
  • 31.
    Public Company Listingcont. Trading Current US$ Market Com pany Nam e Ticker Exchange Currency HQ Price Cap (m m ) Em ployees Jumbuck Entertainment Limited ASX:JM B A SX A UD A ustralia 0.25 1 .2 1 79 Kent Internatio nal Ho ldings Inc. KNTH OTCPK USD United States 1.81 6.4 NA Kingso ft Co rpo ratio n Limited 3888 SEHK HKD China 6.1 2 874.2 NA Kiwibox.Co m, Inc. KIWB OTCBB USD United States 0.01 4.9 NA Lingo M edia Co rpo ratio n TSXV:LM TSXV CA D Canada 0.65 8.0 NA Loo kSmart, Ltd. LOOK NasdaqGM USD United States 1.06 18.2 NA M ixi, Inc. 2121 TSE JP Y Japan 609,000.00 1,020.3 NA M o bile Data Co rp. M B YL OTCBB USD United States 0.08 2.0 NA M o dern Times Gro up M tg A B M TG B OM SEK Sweden 425.00 3,895.2 NA M o ggle, Inc DB :M 0C DB EUR United States 1.29 81 .2 2 M OKO.mo bi Limited M KB A SX A UD A ustralia 0.1 0 10.8 NA M ultiplied M edia Co rporatio n TSXV:M M C TSXV CA D Canada 0.1 9 42.5 NA M yriad Gro up AG M YRN SWX CHF Switzerland 4.1 6 189.8 405 NEOWIZ Games Co rporatio n A095660 KOSE KRW So uth Ko rea 38,800.00 731 .9 NA NetDrago n WebSo ft, Inc. 777 SEHK HKD China 4.32 294.2 NA Netease.co m Inc. NTES NasdaqGS USD China 35.1 6 4,554.0 NA NeuLio n Inco rpo rated TSX:NLN TSX CA D Canada 0.65 74.5 NA NeXplo re Corpo ratio n NXP C OTCPK USD United States 0.50 27.9 NA Ngi Gro up Inc. 2497 TSE JP Y Japan 53,1 00.00 71 .3 NA No rthgate Techno lo gies Limited 590057 B SE INR India 18.45 14.4 160 OA O RB C Info rmatio n Systems RB CI M ICEX RUB Russia 44.21 204.6 2,523 Open Text Co rp. OTEX NasdaqGS USD Canada 47.1 4 2,661 .7 3,700 Openwave Systems Inc. OP WV NasdaqGS USD United States 2.69 225.4 590 Oriented M edia Gro up B erhad OM EDIA KLSE M YR M alaysia 0.1 6 6.7 NA P aid Inc. PA YD OTCBB USD United States 0.36 95.5 20 P erfect Wo rld Co ., Ltd. PWRD NasdaqGS USD China 34.78 1,732.9 NA P NI Digital M edia Inc. TSXV:P N TSXV CA D Canada 1.72 56.9 NA P o ints Internatio nal Ltd. TSX:P TS TSX CA D Canada 0.45 66.2 NA Quepasa Co rp. QP SA OTCBB USD United States 4.1 5 53.8 71 Real Value Estates, Inc. RVLU OTCBB USD Israel 1.03 6.6 NA RealNetwo rks Inc. RNWK NasdaqGS USD United States 4.40 594.6 1,754 Sahara M edia Ho ldings, Inc. SHHD OTCBB USD United States 0.25 7.8 15 Sco re M edia Inc. TSX:SCR TSX CA D Canada 0.80 63.8 220 Shanda Interactive Entertainment Ltd. SNDA NasdaqGS USD China 44.05 2,962.6 NA Shutterfly, Inc. SFLY NasdaqGS USD United States 23.69 634.5 51 9 SK Communicatio ns Co ., Ltd. A066270 KOSE KRW So uth Ko rea 1 50.00 4,1 530.3 NA SNA P Interactive, Inc. STVI OTCBB USD United States 0.24 7.9 NA 31 www.mackieresearch.com
  • 32.
    Public Company Listingcont. Trading Current US$ Market Com pany Nam e Ticker Exchange Currency HQ Price Cap (m m ) Em ployees So cialwise, Inc. SCLW OTCB B USD United States 0.58 28.1 NA So hu.co m Inc. SOHU NasdaqGS USD China 49.76 1,879.3 3,997 Spark Netwo rks, Inc. LOV A M EX USD United States 3.76 77.4 NA SpectrumDNA , Inc. SP XA OTCB B USD United States 0.10 6.5 7 Taleo Co rp. TLEO NasdaqGM USD United States 26.87 1,065.6 91 6 Tencent Ho ldings Ltd. 700 SEHK HKD China 157.30 37,060.2 7,51 5 The New Yo rk Times Co mpany NYT NYSE USD United States 1 1 2.1 1,762.6 7,665 The9 Limited NCTY NasdaqGS USD China 6.84 174.5 1,626 TheStreet.co m, Inc. TSCM NasdaqGM USD United States 3.61 1 3.9 1 NA Tree.Co m, Inc. TREE NasdaqGM USD United States 9.14 100.6 700 Unilava Co rpo ratio n UNLA OTCB B USD United States 0.44 44.0 39 Uniserve Co mmunicatio ns Co rp. TSXV:USS TSXV CA D Canada 0.08 1.9 NA United Online, Inc. UNTD NasdaqGS USD United States 8.11 702.0 1,699 UOM O M edia, Inc UOM O OTCB B USD Canada 0.02 1.7 NA ValueClick, Inc. VCLK NasdaqGS USD United States 10.09 820.5 1,086 Velti P lc VEL A IM GB P United Kingdo m 3.11 178.4 450 VOIS, Inc. VOIS OTCB B USD United States 0.01 9.0 2 WebM ediaB rands Inc WEB M NasdaqGS USD United States 1.00 37.4 NA Webzen Inc. KOSE:A 069080 KOSE KRW So uth Ko rea 13,450 142.6 NA Wizzard So ftware Co rpo ratio n WZE A M EX USD United States 0.24 15.9 NA Wo rlds.co m Inc. WDDD OTCB B USD United States 0.10 5.4 1 XING A G O1 C B XTRA EUR Germany 27.39 1 .5 91 NA YD Online Co rp. A 052770 KOSE KRW So uth Ko rea 6,240 83.8 NA Ynk Ko rea Inc. A 023770 KOSE KRW So uth Ko rea 3,230 23.0 NA 32 www.mackieresearch.com
  • 33.
    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 33 www.mackieresearch.com