ComTel SpA — Interim / Quarterly Report 2011

Oct 21, 2011

COMPTEL

Stock exchange release

21 October 2011 at 8.00 am

INTERIM REPORT OF COMPTEL CORPORATION

1 JANUARY - 30 SEPTEMBER 2011

In July - September, net sales grew from the previous year. Operating result was EUR 8.0 million thanks to the Axioss transaction.

Key figures for the third quarter:

• Net sales EUR 16.6 million (Q3 2010: 15.3)
• Operating result EUR 8.0 million (0.0)
• Operating result excluding one-off items EUR -0.8 million (0.0)
• Earnings per share EUR 0.08 (-0.01)
• Order backlog EUR 32.1 million (29.8)

Key figures for January - September:

• Net sales EUR 53.5 million (Q1 - Q3 2010: 54.3)
• Operating result EUR 9.0 million (4.0)
• Operating result excluding one-off items EUR 0.2 million (4.0)
• Earnings per share EUR 0.07 (0.01)

As earlier stated, Comptel's net sales in 2011 are estimated to remain at the previous year's level or to decrease slightly. Following the Axioss transaction, the operating profit for 2011 will clearly increase, but operating profit excluding the deal-related one-off items will decrease from the previous year.

Juhani Hintikka, President and CEO:

"During the third quarter, Comptel's business developed favourably in the Middle East and the Americas. Net sales grew in Europe West, however, in the region Europe East the deliveries remained few. Overall Comptel's net sales did not meet our expectations. In part, the hiring of new employees and investments in sales channels and service organisation had an impact on the operative result. In September, we sold the Axioss fulfillment software to Cisco, which generated a significant capital gain.

During the third quarter, we have been finalising Comptel's new strategy. Communication Service Providers (CSPs) are increasingly looking for experts to turn the explosion of data into a profitable business, and to manage the growing complexity and cost by automating their processes. They need agility in service and customer experience management to differentiate from competition.

Comptel will connect automation to real-time data collection and analysis, and seek market leadership in these areas. In addition, we will continue developing our services business. Professional services, outsourcing and business consultancy will complement our technology offering, helping us become a trusted partner in the business transformation process.

Partners will continue to play an important role in addressing the market. We will expand our partnering with small, innovative companies lacking market access, creating a new ecosystem."

---

Business Review for the Third Quarter and January - September 2011

In the third quarter, Comptel's net sales grew by 8.6 per cent from the previous year and were EUR 16.6 million (15.3). Net sales increased in Europe West, in the Middle East and in the Americas. During January - September, net sales slightly decreased from the previous year and were EUR 53.5 million (54.3).

The sale of the Axioss software to Cisco was closed in September. The consideration paid by Cisco was adjusted to EUR 22.1 million in cash. Following the impairments of goodwill and R&D capitalisations, and other deal-related expenses, the final net operating result impact of the transaction was EUR 8.8 million.

As a result of the Axioss transaction, the operating result rose to EUR 8.0 million (0.0) in the third quarter, representing 47.9 per cent of net sales. The operating result excluding deal-related one-off items was EUR 0.8 million negative (0.0). In January - September, the operating result excluding one-off items was EUR 0.2 million (4.0) representing 0.4 per cent of net sales (7.4). Investments in sales and service channels increased the operating expenses compared to the previous year.

In January - September, profit before taxes was EUR 8.8 million (3.4) and net result was EUR 7.0 million (1.6). Earnings per share for the review period were EUR 0.07 (0.01).

Tax expense for the review period was EUR 1.8 million (1.8), of which EUR 1.1 (0.7) million were withholding taxes. The cumulative amount of outstanding double withholding taxes payment is EUR 7.6 million since 2004.

The Group's order backlog increased from the previous year by 7.6 per cent and was EUR 32.1 million (29.8) at the end of the period. Maintenance agreements represent EUR 15.1 million (14.4) and other order backlog EUR 17.0 million (15.4) of the total.

Business Areas

Net sales, EUR million	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Europe East	2.6	4.1	-36.8	9.3	13.9	-32.9	19.5
Europe West	4.8	3.7	27.2	12.9	12.5	4.0	17.6
Asia-Pacific	4.2	4.7	-10.4	15.9	16.0	-0.5	23.1
Middle East and Africa	3.3	1.9	78.6	9.8	6.7	45.9	9.8
Americas	1.8	1.0	86.2	5.5	5.3	3.9	7.8
Total	16.6	15.3	8.6	53.5	54.3	-1.6	77.9
Operating result, EUR million
Europe East	0.3	1.6	-82.2	2.2	6.0	-63.1	8.8
Europe West	2.4	2.3	6.1	6.6	7.6	-13.0	11.0
Asia-Pacific	1.8	2.5	-26.8	9.3	8.2	12.4	13.1
Middle East and Africa	1.2	0.0	18,729.5	4.0	0.9	348.1	2.5
Americas	0.8	-0.1	851.3	2.6	2.4	11.2	4.2
Unallocated costs	1.5	-6.3	-123.4	-15.7	-21.1	-25.7	-30.6
Total	8.0	0.0	27,771.0	9.0	4.0	125.1	8.9
Operating result, % of net sales
Europe East	11.4	40.2	-	23.7	43.2	-	45.0
Europe West	50.2	60.2	-	51.2	61.2	-	62.6
Asia-Pacific	43.5	53.3	-	58.2	51.5	-	56.6
Middle East and Africa	37.4	0.4	-	40.4	13.1	-	25.3
Americas	42.3	-10.5	-	48.2	45.0	-	53.5
Total	47.9	0.2	-	16.9	7.4	-	11.4

As of July 2011, Comptel has divided its European business into the regions of Europe East and Europe West. Net sales and operating result remained low in Europe East due to few

---

projects especially in the Nordic countries. In Europe West, delivery projects increased the net sales from the previous year. In Asia-Pacific, the third quarter net sales and operating result remained lower than in the previous year. However, the profitability of the region remained strong in the review period of January - December. In the Middle East and Africa as well as in the Americas, system deliveries increased the net sales significantly which improved also the profitability compared to the previous year.

In January - September, Comptel received 13 significant orders (Q1 - Q3 2010: 9), 3 fulfillment, 7 control & charge and 3 covering both of these main solution areas. As of this year, Comptel is reporting sold projects and licenses with a value of EUR 500,000 at the minimum, instead of new core licenses which value exceed EUR 100,000. This reporting of significant orders reflects better the nature of Comptel's business.

Net sales breakdown, EUR million	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Licenses	2.7	4.2	-34.1	13.9	15.5	-10.2	26.2
Services	5.9	3.5	68.5	16.0	14.0	13.9	18.3
Maintenance agreements	8.0	7.7	4.5	23.6	24.9	-5.0	33.4
Total	16.6	15.3	8.6	53.5	54.3	-1.6	77.9

License sales decreased from the previous year. The share of the larger system deliveries and services increased significantly during the third quarter. Maintenance revenue consists of the maintenance and support of the systems delivered.

Net sales by sales channel, EUR million	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Direct sales	12.8	10.4	22.8	41.3	36.6	12.9	48.7
Partner sales	3.9	4.9	-21.3	12.2	17.8	-31.4	29.2
Total	16.6	15.3	8.6	53.5	54.3	-1.6	77.9

The share of direct sales increased. There were only a few partner projects during the period. However, the role of partners was significant in several deals booked in as direct sales.

Financial Position

EUR million	30 Sep 2011	31 Dec 2010	Change %	30 Sep 2010	Change %
Statement of financial position total	78.2	76.4	2.4	71.6	9.1
Liquid assets	24.3	7.0	246.4	8.3	191.8
Trade receivables, gross	20.6	25.1	-17.8	18.0	14.8
Bad debt provision	-0.9	-0.8	12.1	-1.0	-8.5
Trade receivables, net	19.7	24.3	-18.9	17.0	16.2
Accrued income	9.6	7.6	26.9	10.4	-7.6
Deferred income related to partial debiting	2.0	1.9	7.6	1.3	51.9
Interest-bearing debt	0.1	0.1	-27.1	2.0	-96.2
Equity ratio, per cent	75.3	71.6	5.1	71.3	5.6

The statement of financial position total on 30 September 2011 was 78.2 million, of which liquid assets amounted to EUR 24.3 million. The liquid assets increased due to the Axioss consideration paid. The dividends of EUR 4.3 million (3.2) were paid this year.

The operating cash flow was EUR 3.2 million negative (4.3) in the third quarter and EUR 3.4 million (14.9) during January - September.

The trade receivables were EUR 19.7 million (17.0) at the end of the period. The accrued income was EUR 9.6 million (10.4). The deferred income related to partial debiting was EUR 2.0 million (1.3).

Comptel Corporation has available in full a revolving credit facility of EUR 15.0 million maturing

---

in the year 2013. The equity ratio was 75.3 per cent (71.3) and the gearing ratio was 46.7 per cent negative (-13.9).

Research and Development (R&D)

EUR million	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Direct R&D expenditure	3.1	3.4	-7.3	10.9	9.7	11.8	13.4
Capitalisation of R&D expenditure according to IAS 38	-1.0	-0.9	14.6	-3.1	-3.0	3.1	-3.9
R&D depreciation and impairment charges	0.9	0.8	20.4	2.7	2.6	0.9	3.7
R&D expenditure, net	3.1	3.3	-6.7	10.5	9.4	11.5	13.2

Comptel's R&D expenditure was mainly targeted at the service fulfillment automation of telecom operators and to the management in real-time of rapidly increasing data traffic. In addition, the company is developing an integrated software platform, which will enable a cost-efficient and solution-based R&D. The R&D expenditure represented 20.3 per cent of net sales (17.9) during the period under review.

Investments

EUR million	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Gross investments in property, plant and equipment and intangible assets	0.2	0.1	120.4	0.6	0.9	-27.6	1.1

Gross investments in the financial year comprised of investments in devices, software and furnishings. The investments were funded through cash flow from operations.

Personnel

	30 Sep 2011	30 Sep 2010	Change %	31 Dec 2010
Number of employees at the end of period	630	576	9,4	589
	1-9 2011	1-9 2010	Change %	2010
---	---	---	---	---
Average number of personnel during the period	618	586	5,5	586

The number of employees increased as Comptel placed more resources close to key customers and in the growth markets in line with its strategy.

In July - September, the personnel expenses were 55.7 per cent of net sales (53.4). In January - September, the personnel expenses were 50.8 per cent of net sales (48.6).

At the end of the period, 32.5 per cent (39.4) of the personnel were located in Finland, 24.6 per cent (22.0) in Malaysia, 8.9 per cent (4.7) in Bulgaria, 7.0 per cent (9.4) in the United Kingdom, 6.2 per cent (7.5) in Norway, and 20.8 per cent (17.0) in other countries where Comptel operates.

Comptel Share

The closing share price of the period was EUR 0.62 (0.83). Comptel's market value at the end of the period was EUR 66.3 million (88.4).

---

Comptel share	7-9 2011	7-9 2010	Change %	1-9 2011	1-9 2010	Change %	2010
Shares traded, million	8.4	5.1	65.6	25.6	12.2	110.2	38.3
Shares traded, EUR million	4.7	4.3	8.3	16.6	10.1	63.6	29.0
Highest price, EUR	0.62	0.90	-31.1	0.79	0.95	-16.8	0.95
Lowest price, EUR	0.42	0.72	-41.7	0.54	0.72	-25.0	0.68

Of Comptel's outstanding shares, 7.8 per cent (6.6) were nominee registered or held by foreign shareholders at the end of the period.

OP-Pohjola Group Central Cooperative notified on 2 February 2011 that the total holdings in Comptel Corporation shares of its interest communities and the mutual funds managed by the subsidiary of OP-Pohjola have decreased to below the threshold of 5 per cent.

During the period, Comptel Corporation allotted 312,920 shares as part of share-based incentives to persons involved in the program and 110,148 shares to the members of the Board of Directors as part of their annual compensation.

The company held 183,900 of its own shares at the end of the period, which is 0.17 per cent of the total number of its shares. The total counter-book value of the shares held by the company was EUR 3,678.

During the review period, a total of 1,310,000 share options 2009C have been distributed to the key personnel of Comptel Group. The current share subscription price for option 2009C is EUR 0.67, which corresponds to the trade volume weighted average quotation of the Comptel share on the NASDAQ OMX Helsinki during 1 April - 30 April 2011.

Corporate Governance

The Annual General Meeting (AGM), held on 23 March 2011, re-elected the following members for the Board of Directors: Mr Olli Riikkala, Mr Hannu Vaajoensuu, Mr Timo Kotilainen, Mr Juhani Lassila, Mr Petteri Walldén and Mr Henri Österlund. In its meeting held after the AGM, the Board of Directors re-elected Mr Olli Riikkala as chairman and Mr Hannu Vaajoensuu as vice chairman. Mr Juhani Lassila continues as chairman of the audit committee in which the other members are Mr Petteri Walldén and Mr Henri Österlund. Mr Olli Riikkala continues as chairman of the compensation committee in which the other members are Mr Timo Kotilainen and Mr Hannu Vaajoensuu.

The AGM approved the proposal of Board of Directors that a dividend of EUR 0.04 per share be paid for 2010. The dividend was paid on 8 April 2011.

The AGM authorised the Board of Directors to decide on share issues amounting to a maximum of 21,400,000 new shares and on repurchase of the company's own shares up to a maximum number of 10,700,000 shares. The authorisations are valid until 30 June 2012.

A separate stock exchange release about the authorisations given and other decisions made by the Annual General Meeting was published on 23 March 2011.

Mr Juhani Hintikka has acted as the President and CEO of Comptel as of 3 January 2011.

As of 1 July 2011, Comptel Group has the following five reportable business segments: Europe East, Europe West, Asia-Pacific, Middle East and Africa, Americas.

In September, Mr Gareth Senior, CTO and member of the Executive Board, transferred to Cisco as part of the Axioss transaction. Mr Simo Sääskilahti, responsible for Corporate Development and member of the Executive Board, resigned to join an employer in another sector. Their duties were distributed among current Executive Board members. Mr Sami Ahonen was

---

appointed as Senior Vice President, Legal and M&A, and member of the Group Executive Board as of 1 October 2011. He has earlier acted as General Counsel of Comptel.

Subsequent Events

The Board of Directors of Comptel Corporation has decided to convene an Extraordinary General Meeting (EGM) to be held in Helsinki on 29 November 2011. The Board proposes to the EGM that a repayment of capital of EUR 0.07 per share and a dividend of EUR 0.03 per share be paid, totalling EUR 10,687,091. The repayment of capital and the dividend are proposed to be paid in December 2011.

Near-term Risks and Uncertainties

Comptel develops dynamic end-to-end solutions for leading operators globally in the telecom field. This requires Comptel to understand correctly the trends taking place in its business environment and the needs of its customers and resellers by each region. Failure to identify market conditions, address customers' needs and develop its products in a timely way may significantly undermine the growth of Comptel's business and its profitability.

Characteristics for Comptel's field of industry are significant quarterly variations of net sales and profit, which are related to customers' purchasing behaviour and the timing of major single deals.

Comptel is implementing a customer and partner intimate business model which requires getting competent resources closer to key customers and partners in certain growth markets.

Comptel operates globally so it is exposed to risks arising from different currency positions. Exchange rate changes between the Euro, which is the company's reporting currency, and the US Dollar, UK Pound Sterling and Norwegian Krone affect the company's net sales, expenses and net profit.

The application process to prevent Comptel's double taxation is still pending with the Ministry of Finance in Finland. Comptel is striving to change the treatment of its withholding taxation for those countries where the issue is still pending. Resolving the matter between states, however, includes factors beyond the Company's control.

The risks and uncertainties of Comptel are described more in detail in Comptel's annual report 2010.

Outlook

Comptel's net sales in 2011 are estimated to remain at the previous year's level or to decrease slightly. Following the Axioss transaction, the operating profit for 2011 will clearly increase, but operating profit excluding the deal-related one-off items will decrease from the previous year.

---

TABLE PART

The interim financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by the EU. The accounting policies and methods of computation adopted in the financial statements are consistent with those of the annual financial statements for the year ended 2010 except for the application of new or amended standards and interpretations as set forth in note 1.

All figures in the financial report have been rounded and consequently the sum of the individual figures can deviate from the sum figure. The interim report is unaudited.

Consolidated Statement of Comprehensive Income (EUR 1,000)	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010	1 Jul – 30 Sep 2011	1 Jul – 30 Sep 2010
Net sales	53,481	54,344	16,640	15,321
Other operating income	19,715	421	19,700	401
Materials and services	-3,288	-1,776	-1,271	-147
Employee benefits	-27,174	-26,434	-9,269	-8,178
Depreciation, amortisation and impairment charges	-12,630	-4,499	-10,027	-1,367
Other operating expenses	-21,082	-18,049	-7,796	-6,001
	-64,174	-50,757	-28,365	-15,693
Operating profit/loss	9,022	4,008	7,975	29
Financial income	1,018	726	617	-435
Financial expenses	-1,228	-1,326	-560	240
Profit/loss before income taxes	8,812	3,407	8,032	-166
Income taxes	-1,789	-1,826	486	-730
Profit/loss for the period	7,023	1,581	8,518	-897
Other comprehensive income
Cash flow hedges	-412	250	-764	1,062
Translation differences	-113	720	-96	-279
Income tax relating to components of other comprehensive income	107	-65	199	-276
Total comprehensive income for the period	6,605	2,486	7,856	-389
Profit/loss attributable to:
Equity holders of the parent company	7,023	1,581	8,518	-897
Total comprehensive income attributable to:
Equity holders of the parent company	6,605	2,486	7,856	-389
Shareholders of the parent company:
Earnings per share, EUR	0.07	0.01	0.08	-0.01
Earnings per share, diluted, EUR	0.07	0.01	0.08	-0.01

---

```html
| Consolidated Statement of Financial Position (EUR 1,000) | 30 Sep 2011 | 31 Dec 2010 |
| --- | --- | --- |
| Assets | | |
| Non-current assets | | |
| Goodwill | 10,832 | 19,626 |
| Other intangible assets | 8,853 | 10,948 |
| Tangible assets | 1,441 | 1,842 |
| Investments in associates | 1,003 | 1,003 |
| Available-for sale financial assets | 87 | 87 |
| Deferred tax assets | 683 | 783 |
| Other non-current receivables | 489 | 432 |
| | 23,389 | 34,721 |
| Current assets | | |
| Trade and other current receivables | 30,425 | 34,616 |
| Cash and cash equivalents | 24,347 | 7,028 |
| | 54,772 | 41,644 |
| Total assets | 78,161 | 76,365 |
| Equity and liabilities | | |
| Equity attributable to equity holders of the parent company | | |
| Share capital | 2,141 | 2,141 |
| Fund of invested non-restricted equity | 7,651 | 7,575 |
| Translation differences | -971 | -858 |
| Retained earnings | 43,133 | 40,287 |
| Total equity | 51,955 | 49,146 |
| Non-current liabilities | | |
| Deferred tax liabilities | 5,131 | 5,762 |
| Provisions | 2,738 | 1,954 |
| Non-current financial liabilities | 38 | 68 |
| Other non-current liabilities | - | 1 |
| | 7,908 | 7,784 |
| Current liabilities | | |
| Trade and other current liabilities | 18,260 | 19,398 |
| Current financial liabilities | 38 | 36 |
| | 18,298 | 19,435 |
| Total liabilities | 26,206 | 27,219 |
| Total equity and liabilities | 78,161 | 76,365 |

---

| Consolidated Statement of Cash Flows
(EUR 1,000) | 1 Jan – 30 Sep 2011 | 1 Jan – 30 Sep 2010 |
| --- | --- | --- |
| Cash flows from operating activities | | |
| Profit/loss for the period | 7,023 | 1,581 |
| Adjustments: | | |
| Non-cash transactions or items that are not part of cash flows from operating activities | -6,506 | 5,687 |
| Interest and other financial expenses | 43 | 115 |
| Interest income | -28 | -16 |
| Income taxes | 1,789 | 1,826 |
| Change in working capital: | | |
| Change in trade and other current receivables | 4,304 | 11,270 |
| Change in trade and other current liabilities | -1,570 | -5,263 |
| Change in provisions | 785 | -70 |
| Interest paid | -43 | -139 |
| Interest received | 23 | 11 |
| Income taxes paid and tax returns received | -2,398 | -147 |
| Net cash from operating activities | 3,421 | 14,855 |
| Cash flows from investing activities | | |
| Investments in tangible assets | -355 | -842 |
| Investments in intangible assets | -281 | -36 |
| Investments in development projects | -3,061 | -2,970 |
| Proceeds from sale of intangible assets | 21,903 | - |
| Change in other non-current receivables | -53 | -14 |
| Net cash used in investing activities | 18,153 | -3,862 |
| Cash flows from financing activities | | |
| Dividends paid | -4,270 | -3,191 |
| Acquisition of Corporation’s own shares | - | -468 |
| Lease payments | -29 | - |
| Proceeds from borrowings | - | 6,000 |
| Repayment of borrowings | - | -12,000 |
| Net cash used in financing activities | -4,299 | -9,659 |
| Net change in cash and cash equivalents | 17,275 | 1,334 |
| Cash and cash equivalents at the beginning of the period | 7,028 | 6,730 |
| Cash and cash equivalents at the end of the period | 24,347 | 8,345 |
| Change | 17,319 | 1,615 |
| Effects of changes in foreign exchange rates | 43 | 282 |

---

Consolidated Statement of Changes in Equity

Equity attributable to equity holders of the parent company

EUR 1,000	Share capital	Other reserves	Translation differences	Fair value reserve	Treasury shares	Retained earnings	Total
Equity at 31 Dec 2009	2,141	7,499	-1,757	-45	-287	38,748	46,299
Dividends						-3,191	-3,191
Acquisition of Corporation's own shares					-468		-468
Transfer of treasury shares		76			155	-155	76
Share-based compensation						583	583
Total comprehensive income for the period			720	185		1,581	2,486
Equity at 30 Sep 2010	2,141	7,575	-1,037	140	-600	37,566	45,785

Consolidated Statement of Changes in Equity

Equity attributable to equity holders of the parent company

EUR 1,000	Share capital	Other reserves	Translation differences	Fair value reserve	Treasury shares	Retained earnings	Total
Equity at 31 Dec 2010	2,141	7,575	-858	-40	-600	40,927	49,146
Dividends						-4,270	-4,270
Transfer of treasury shares		76			225	-225	76
Share-based compensation						398	398
Total comprehensive income for the period			-113	-305		7,023	6,605
Equity at 30 Sep 2011	2,141	7,651	-971	-345	-375	43,853	51,955

---

Notes

1. Application of new or amended standards and interpretations

On 1 January 2011 the Group adopted the following new and amended standards and interpretations endorsed by the EU and that are applicable to Comptel:

Revised IAS 24 Related Party Disclosures. The amendment simplifies and clarifies the definition of a related party and relaxes the disclosure requirements of business operations between public enterprises.

Improvements to IFRSs (May 2010) (mainly effective for financial periods beginning on or after 1 July 2010). Under this procedure minor and non-urgent amendments are grouped together and carried out through a single document annually.

2. Segment information

Net sales by segment

EUR 1,000	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010	1 Jul – 30 Sep 2011	1 Jul – 30 Sep 2010
Europe East	9,325	13,895	2,573	4,069
Europe West	12,949	12,456	4,758	3,741
Asia-Pacific	15,890	15,971	4,204	4,694
Middle East and Africa	9,816	6,727	3,310	1,854
Americas	5,501	5,296	1,795	964
Group total	53,481	54,344	16,640	15,321

Operating profit/loss by segment

EUR 1,000	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010	1 Jul – 30 Sep 2011	1 Jul – 30 Sep 2010
Europe East	2,214	6,000	292	1,637
Europe West	6,629	7,617	2,389	2,251
Asia-Pacific	9,251	8,229	1,830	2,501
Middle East and Africa	3,962	884	1,238	7
Americas	2,650	2,383	759	-101
Group unallocated expenses	-15,684	-21,105	1,468	-6,266
Group operating profit/loss total	9,022	4,008	7,975	29
Financial income and expenses	-210	-600	57	-195
Group profit/loss before income taxes	8,812	3,407	8,032	-166

3. Income tax expense

Tax expense according to the statement of comprehensive income for the period was EUR 1,789 thousand (EUR 1,826 thousand 2010).

In 2006, Adjustment of the Tax Office for Major Corporations refused to accept the crediting of taxes withheld at source in taxation of 2004 and 2005.

The Ministry of Finance has come to an agreement with Greece and Romania. Relating to these countries, Comptel has booked EUR 595 thousand tax receivables for taxes withheld in 2004 - 2008. The refund process pertaining to these countries is still pending with the relevant tax authorities. Comptel is pursuing the negotiations with the Ministry of Finance and other countries that have withheld tax at source to avoid double taxation.

According to the Board of Adjustment's decision currently in force, Comptel Corporation has

---

expensed taxes withheld at source amounting to EUR 1,020 thousand in January – September (EUR 713 thousand).

4. Tangible assets

EUR 1,000	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010
Additions	355	842
Disposals	-	-31

5. Related party transactions

The Comptel Group has a related party relationship with its associate, the Board of Directors, the Executive Board and also with people and companies under Comptel management's influence.

Transactions, which have been entered into with related parties are as follows:

EUR 1,000	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010
Associate
Purchases of goods and services	130	100
Interest income	6	6
Companies under management's influence
Purchases of goods and services	12	35
EUR 1,000	30 Sep 2011	31 Dec 2010
Associate
Non-current receivables	89	83
Trade and other current liabilities	-	-
Companies under management's influence
Trade and other current liabilities	1	1

Remuneration to key management

The key management personnel compensation includes the employee benefits of the members of the Board of Directors and the Executive Board.

EUR 1,000	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010
Salaries and other short-term employee benefits	2,325	1,751
Share-based payments	179	314
Total	2,504	2,064

6. Commitments

Minimum lease payments on non-cancellable office facilities and other operating leases are payable as follows:

EUR 1,000	30 Sep 2011	31 Dec 2010
Less than one year	3,230	3,597
Between one and five years	8,989	11,226
More than five years	-	751
Total	12,219	15,574

---

The group had no material capital commitments for the purchase of tangible assets at 30 September 2011 and 30 September 2010.

7. Contingent liabilities

EUR 1,000	30 Sep 2011	31 Dec 2010
Bank guarantees	1,550	2,061

8. Subsequent Events

The Board of Directors of Comptel Corporation has decided to convene an Extraordinary General Meeting (EGM) to be held in Helsinki on 29 November 2011. The Board proposes to the EGM that a repayment of capital of EUR 0.07 per share and a dividend of EUR 0.03 per share be paid, totalling EUR 10,687,091. The repayment of capital and the dividend are proposed to be paid in December 2011.

9. The impact of the Axios software sale on the operating result

During the reporting period Comptel sold the Axios software to Cisco.

The impact on the net operating result is as follows:

EUR 1,000
Sales price	22,122
Impairment of intangible assets related to the operations sold	-2,198
Expenses related to the asset sale	-219
Other operating income, net	19,705
Goodwill impairment	-8,742
Impact on operating result	10,963

The asset sale resulted in one-off expenses of 2,165 thousand euros which impacted the operating result.

10. Key figures

Financial summary	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010	1 Jan – 31 Dec 2010
Net sales, EUR 1,000	53,481	54,344	77,888
Net sales, change %	-1.6	2.0	4.0
Operating profit/loss, EUR 1,000	9,022	4,008	8,908
Operating profit/loss, change %	125.1	289.5	775.2
Operating profit/loss, as % of net sales	16.9	7.4	11.4
Profit/loss before taxes, EUR 1,000	8,812	3,407	8,512
Profit/loss before taxes, as % of net sales	16.5	6.3	10.9
Return on equity, %	-	-	9.9
Return on investment, %	-	-	16.3
Equity ratio, %	75.3	71.3	71.6
Gross investments in tangible and intangible assets, EUR 1,000	636	878	1,124
Gross investments in tangible and intangible assets, as % of net sales	1.2	1.6	1.4
Capitalisations according to IAS 38 to intangible assets	3,061	2,970	3,932

---

1) The order book may vary significantly during the financial period.

Per share data	1 Jan – 30 Sep 2011	1 Jan – 30 Sep 2010	1 Jan – 31 Dec 2010
Earnings per share (EPS), EUR	0.07	0.01	0.04
EPS diluted, EUR	0.07	0.01	0.04
Equity per share, EUR	0.49	0.43	0.46
Dividend per share, EUR	-	-	0.04
Dividend per earnings, %	-	-	90.6
Effective dividend yield, %	-	-	5.8
P/E ratio	-	-	15.6
Adjusted number of shares at the end of the period	107,054,810	107,054,810	107,054,810
of which the number of treasury shares	183,900	559,905	599,905
Outstanding shares	106,870,910	106,454,905	106,454,905
Adjusted average number of shares during the period	106,768,209	106,484,597	106,477,113
Average number of shares, dilution included	106,768,209	106,764,963	107,398,488

11. Definition of key figures

| Operating margin % | = Operating profit/loss
Net sales | x100 |
| --- | --- | --- |
| Profit margin (before income taxes) % | = Profit/loss before taxes
Net sales | x100 |
| Return on equity % (ROE) | = Profit/loss
Total equity (average during year) | x100 |
| Return on investment % (ROI) | = Profit/loss before taxes + financial expenses
Total equity + interest bearing liabilities (average during the year) | x100 |
| Equity ratio % | = Total equity
Statement of financial position total - advances received | x100 |
| Gross investments in tangible and intangible assets, as % of net sales | = Gross investments in tangible and intangible assets
Net sales | x100 |
| Research and development expenditure, as % of net sales | = Research and development expenditure
Net sales | x100 |
| Gearing ratio % | = Interest-bearing liabilities – cash and cash equivalents
Total equity | x100 |
| Earnings per share (EPS) | = Profit/loss for the financial year attributable to equity shareholders
Average number of outstanding | |

---

		shares for the financial year
Equity per share	=	Equity attributable to the equity holders of the parent company
		Adjusted number of shares at the end of period
Dividend per share	=	Dividend
		Adjusted number of shares at the end of period
Dividend per earnings %	=	Dividend per share
		Earnings per share (EPS)
Effective dividend yield %	=	Dividend per share
		Share closing price at end of period
P/E ratio	=	Share closing price at end of period
		Earnings per share (EPS)

Comptel Corporation will announce its financial statements bulletin for 2011 on 10 February 2012.

COMPTEL CORPORATION
Board of Directors

Additional information:
Mr Juhani Hintikka, President and CEO, tel. +358 9 700 1131
Mr Mikko Hytönen, CFO, tel. +358 40 758 5801
Mr Samppa Seppälä, Director, IR and Corporate Communications, tel. +358 50 568 0533

Distribution:
NASDAQ OMX Helsinki
Major media