Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

KT CORP Regulatory Filings 2007

Oct 26, 2007

30640_ffr_2007-10-26_433f8e89-b906-471f-9d14-70ed8297c24e.zip

Regulatory Filings

Open in viewer

Opens in your device viewer

6-K 1 d6k.htm FORM 6-K Form 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

For the month of October 2007

Commission File Number 1-14926

KT Corporation

(Translation of registrant’s name into English)

206 Jungja-dong

Bundang-gu, Sungnam

Kyunggi-do

463-711

Korea

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F ü Form 40-F

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes No ü

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-

Items Discussed During the 2007 Third Quarter Preliminary Earnings Conference Call

O Broadband subscriber target during the period from January 1, 2007 to December 31, 2007

  • Before change: 350,000

  • After change: 180,000 or more

O WiBro subscriber target during the period from January 1, 2007 to December 31, 2007

  • Before change: 200,000

  • After change: 100,000 or more

Purpose:

  • Investing in contents to strengthen all platform businesses, including MegaTV

  • Foster growth in the new media contents market

Investment method: Participating in funds and project financing

This document contains statements that reflect the beliefs and expectations of KT Corporation (the “Company”) about the future. These forward-looking statements are based on a number of assumptions about the future concerning, among other things, the Company’s results of operations, financial condition, liquidity, prospects, growth, strategies, the industry in which the Company operates and other factors that maybe beyond the Company’s control. Accordingly, actual results may differ materially from these forward-looking statements to reflect events that occur or circumstances that arise after the date of this document. The Company does not undertake any obligation to update any forward-looking statements to reflect events that occur or circumstances that arise after the date of this document.

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: October 26, 2007
KT Corporation
By: /s/ Thomas Bum Joon Kim
Name: Thomas Bum Joon Kim
Title: Managing Director
By: /s/ Byung Ho Kim
Name: Byung Ho Kim
Title: Director

3

October 26, 2007

3rd Quarter 2007

Preliminary Earnings Commentary

(KRX : 030200 / NYSE : KTC)

Disclaimer

This material contains estimated information of unaudited non-consolidated preliminary financial and operating data of KT Corporation (“KT” or “the company”) as of September 30, 2007 and forward-looking statements with respect to the financial condition, results of operations and business of KT. Statements that are not historical facts, including statements about KT’s beliefs and expectations, are forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other future results or performance expressed or implied by such forward-looking statements. Such forward-looking statements were based on current plans, estimates and perfections of KT and the political and economic environment in which KT will operate in the future and therefore you should not place undue reliance on them.

Therefore, KT does not make any representation or warranty, expressed or implied, as to the accuracy or completeness of the unaudited financial and operating data contained in this material and such information maybe materially different from the actual results or performance of KT. KT speaks only as of the date it is made, and KT undertakes no obligation to update publicly any of them in light of new information or future events.

The financial and operating data contained in this presentation have been rounded. Since affiliated companies have not finished accounting, estimated figures were used for the equity method gains/losses.

KT’s non-consolidated financial statements and report for 3Q 2007 will be filed with the Financial Supervisory Service(FSS) and the Korea Exchange(KRX) on Nov. 14, 2007.

If you have any questions in connection with the preliminary earnings, please contact Investor Relations Department of KT Corp.

Tel : 82-31-727-0950~59

Fax : 82-31-727-0949

E-mail: [email protected]

1

1. Financial Highlights

A. Summary of Income Statement

(KRW bn) 2007 3Q 2007 2Q QoQ 2006 3Q YoY 2007 Cumm.
Amount D % Amount D %
Operating revenue 2,952.6 3,003.8 -51.2 -1.7 % 3,011.3 -58.7 -1.9 % 8,923.1
• Internet access 528.1 528.5 -0.4 -0.1 % 533.9 -5.8 -1.1 % 1,581.3
• Internet application 105.6 97.7 7.8 8.0 % 81.3 24.3 29.9 % 294.6
• Data 404.9 407.8 -2.8 -0.7 % 408.7 -3.7 -0.9 % 1,219.7
• Telephone 1,023.1 1,034.0 -10.8 -1.0 % 1,089.7 -66.6 -6.1 % 3,110.2
• LM 387.8 405.3 -17.6 -4.3 % 435.6 -47.8 -11.0 % 1,205.1
• Wireless 362.6 398.5 -35.9 -9.0 % 357.7 4.9 1.4 % 1,140.6
• Real estate 63.5 58.4 5.1 8.7 % 52.8 10.7 20.4 % 167.8
• Others 77.0 73.5 3.5 4.7 % 51.7 25.3 48.9 % 203.9
• SI 69.8 66.5 3.3 4.9 % 41.9 27.8 66.4 % 180.8
Operating expenses 2,552.2 2,626.2 -74.0 -2.8 % 2,579.6 -27.4 -1.1 % 7,621.7
• Labor 637.9 627.0 10.9 1.7 % 604.9 33.0 5.5 % 1,918.1
• Commissions 168.4 179.8 -11.4 -6.3 % 173.3 -4.9 -2.8 % 501.2
• Sales commission 157.7 248.8 -91.1 -36.6 % 144.2 13.5 9.4 % 547.5
• Sales promotion 45.2 47.2 -2.1 -4.3 % 77.6 -32.5 -41.8 % 142.6
• Advertising 26.6 35.4 -8.8 -24.8 % 25.1 1.5 6.0 % 82.6
• Provision for doubtful accounts -19.8 -0.4 -19.4 N/A -4.1 -15.7 N/A 0.0
• Depreciation 541.8 490.2 51.6 10.5 % 526.8 15.0 2.8 % 1,509.3
• Repairs & maintenance 64.1 51.1 12.9 25.3 % 113.1 -49.0 -43.3 % 140.8
• Cost of goods sold 124.3 176.2 -51.9 -29.5 % 191.4 -67.1 -35.1 % 482.8
• Cost of service provided 503.7 482.5 21.2 4.4 % 451.7 52.0 11.5 % 1,429.2
• R&D 63.0 54.7 8.3 15.1 % 62.7 0.3 0.4 % 171.5
• Others 239.3 233.6 5.7 2.4 % 212.9 26.4 12.4 % 696.0
Operating income 400.4 377.6 22.9 6.1 % 431.6 -31.2 -7.2 % 1,301.4
Operating margin 13.6 % 12.6 % 1.0 %P 14.3 % -0.8 %P 14.6 %
EBITDA(1) 942.2 867.8 74.4 8.6 % 958.4 -16.2 -1.7 % 2,810.7
EBITDA margin 31.9 % 28.9 % 3.0 %P 31.8 % 0.1 %P 31.5 %
Non-operating income 111.9 107.6 4.3 4.0 % 96.9 15.0 15.5 % 366.6
Non-operating expenses 124.0 198.5 -74.5 -37.5 % 114.1 9.9 8.7 % 466.7
Ordinary income 388.3 286.6 101.6 35.5 % 414.4 -26.1 -6.3 % 1,201.3
Income tax expenses 78.2 64.2 14.0 21.8 % 96.8 -18.6 -19.2 % 291.2
Effective tax rate 20.1 % 22.4 % -2.3 %P 23.4 % 0.1 %P 24.2 %
Net income 310.1 222.4 87.6 39.4 % 317.6 -7.5 -2.4 % 910.1
EPS(2) (won) 1,505 1,070 435 40.6 % 1,528 -23 -1.5 %

(1) EBITDA = Operating income + depreciation

(2) EPS = Net income ÷ Weighted average of no. of shares outstanding

• Revenue

• Fall in telephone, LM, and wireless revenue led to a QoQ decline in revenue of KRW 51.2bn and YoY decline of KRW 58.7bn

• Operating Income

• Lower marketing costs and COGS led to QoQ increase of KRW 22.9bn, and YoY decrease of KRW 31.2bn, resulting in KRW 400bn. Quarterly net income recorded KRW 310bn, a QoQ rise of KRW 87.6bn.

2

B. Summary of Balance Sheet

(KRW bn) 2007 2007 QoQ 2006 YoY
3Q 2Q Amount D % 3Q Amount D %
Total assets 17,942.9 18,254.4 -311.5 -1.7 % 17,745.2 197.7 1.1 %
• Current assets 3,559.5 3,822.7 -263.2 -6.9 % 3,211.7 347.8 10.8 %
• Quick assets 3,462.9 3,741.7 -278.9 -7.5 % 3,108.2 354.6 11.4 %
• Cash & Cash equivalents 1,220.3 1,753.3 -533.0 -30.4 % 927.7 292.6 31.5 %
• Inventories 96.7 81.0 15.7 19.4 % 103.5 -6.8 -6.6 %
• Non-current assets 14,383.4 14,431.7 -48.4 -0.3 % 14,533.4 -150.1 -1.0 %
• Investments and other non-current assets 3,726.6 3,767.8 -41.2 -1.1 % 3,834.7 -108.0 -2.8 %
• KTF shares 2,673.5 2,687.9 -14.4 -0.5 % 2,774.6 -101.1 -3.6 %
• Long-term loans 94.7 124.1 -29.4 -23.7 % 219.1 -124.4 -56.8 %
• Others 958.4 955.8 2.5 0.3 % 841.0 117.4 14.0 %
• Tangible assets 10,237.1 10,229.8 7.4 0.1 % 10,286.5 -49.4 -0.5 %
• Intangible assets 419.6 434.1 -14.5 -3.3 % 412.2 7.4 1.8 %
Total liabilities 8,987.1 9,606.5 -619.4 -6.4 % 9,356.5 -369.4 -3.9 %
• Current liabilities 2,962.1 3,590.0 -627.9 -17.5 % 2,902.2 59.9 2.1 %
• Interest-bearing debts 590.2 842.4 -252.2 -29.9 % 578.8 11.4 2.0 %
• Accounts payable 643.7 665.6 -21.9 -3.3 % 672.2 -28.4 -4.2 %
• Others 1,728.2 2,081.9 -353.7 -17.0 % 1,651.3 76.9 4.7 %
• Long-term liabilities 6,025.0 6,016.5 8.4 0.1 % 6,454.3 -429.3 -6.7 %
• Interest-bearing debts 4,620.8 4,632.8 -12.0 -0.3 % 4,904.0 -283.2 -5.8 %
• Installation deposit 858.1 877.6 -19.5 -2.2 % 919.3 -61.1 -6.7 %
• Others 546.1 506.1 39.9 7.9 % 631.1 -85.0 -13.5 %
Total shareholders’ equity 8,955.8 8,647.9 307.9 3.6 % 8,388.7 567.1 6.8 %
• Common stock 1,561.0 1,561.0 0.0 0.0 % 1,561.0 0.0 0.0 %
• Capital surplus 1,440.8 1,440.8 0.0 0.0 % 1,440.3 0.5 0.0 %
• Retained earnings 9,756.3 9,537.8 218.6 2.3 % 9,156.4 600.0 6.6 %
• Capital adjustments -3,816.0 -3,901.2 85.1 N/A -3,831.7 15.7 N/A
• Treasury stock -3,825.7 -3,910.6 84.9 N/A -3,840.5 14.8 N/A
• Gain(loss) on valuation of investment securities 12.9 12.8 0.1 1.0 % 46.1 -33.2 -72.0 %
• Others -3.3 -3.4 0.1 N/A -37.3 34.1 N/A
• Others 13.7 9.5 4.2 44.3 % 62.7 -49.0 -78.1 %
Total interest-bearing debt 5,211.0 5,475.2 -264.2 -4.8 % 5,482.7 -271.7 -5.0 %
Net debt 3,990.7 3,721.9 268.8 7.2 % 4,555.1 -564.4 -12.4 %
Net debt / Total shareholders’ equity 44.6 % 43.0 % 1.5% P 54.3 % -9.7% P

• Assets

• QoQ decrease in cash & cash equivalents is due to repayment of debt

• Liabilities

• Resulted in QoQ and YoY decrease from lower deffered income tax and redemption of debt

• Shareholders’ Equity

• Rise in quarterly net income led to increased retained earnings, resulting in QoQ increase in shareholders’ equity

3

2. Operating Results

A. Internet Revenue

(KRW bn) 2007 2007 QoQ 2006 YoY 2007
3Q 2Q Amount D % 3Q Amount D % Cumm.
Internet access 528.1 528.5 -0.4 -0.1 % 533.9 -5.8 -1.1 % 1,581.3
• Broadband 529.1 529.6 -0.5 -0.1 % 537.4 -8.3 -1.6 % 1,584.4
• Megapass 506.8 510.1 -3.3 -0.6 % 524.5 -17.7 -3.4 % 1,530.5
• Nespot 9.4 13.2 -3.8 -28.4 % 12.7 -3.3 -25.9 % 34.3
• WiBro 12.8 6.3 6.5 103.7 % 0.1 12.6 8727.0 % 19.6
• Others -1.0 -1.1 0.1 N/A -3.5 2.5 N/A -3.2
Internet application 105.6 97.7 7.8 8.0 % 81.3 24.3 29.9 % 294.6
• IDC 44.9 43.1 1.8 4.2 % 36.3 8.6 23.7 % 126.2
• Bizmeka 33.5 30.4 3.1 10.1 % 24.3 9.1 37.6 % 90.3
• Others 27.2 24.2 2.9 12.2 % 20.6 6.5 31.6 % 78.0

• Megapass: QoQ and YoY decrease in revenue from decrease in subscribers and from modem rental fee expiration for customers exceeding 3 years subscription as well as long-term customer discounts

• Nespot: QoQ and YoY decrease in revenue from lower PSP handset sales and decrease in subscribers

• Internet application: QoQ and YoY increase in revenue from rise in demand for IDC and Bizmeka

B. Data Revenue

(KRW bn) 2007 2007 QoQ 2006 YoY 2007
3Q 2Q Amount D % 3Q Amount D % Cumm.
Data 404.9 407.8 -2.8 -0.7 % 408.7 -3.7 -0.9 % 1,219.7
• Leased line 274.3 277.2 -2.9 -1.0 % 270.7 3.6 1.3 % 827.4
• Local 115.4 118.1 -2.7 -2.3 % 112.9 2.5 2.2 % 351.5
• Domestic long distance 84.4 84.2 0.2 0.2 % 84.1 0.3 0.4 % 252.6
• International long distance 4.4 4.6 -0.2 -3.7 % 4.6 -0.2 -4.0 % 13.3
• Broadcasting & others 70.1 70.3 -0.2 -0.2 % 69.2 1.0 1.4 % 210.0
• Data leased line 35.3 33.6 1.8 5.3 % 32.9 2.4 7.3 % 101.4
• Packet data 2.1 2.1 0.0 -1.0 % 2.3 -0.3 -11.5 % 6.3
• National network ATM 19.9 18.5 1.4 7.6 % 18.3 1.6 8.9 % 56.2
• VPN 13.4 13.0 0.4 3.1 % 12.3 1.0 8.5 % 39.0
• Kornet 63.4 65.0 -1.6 -2.5 % 71.3 -8.0 -11.2 % 194.0
• Satellite 25.0 25.4 -0.4 -1.7 % 27.4 -2.4 -8.9 % 77.6
• Others 6.9 6.6 0.4 5.3 % 6.2 0.7 11.1 % 19.3

4

C. Telephone Revenue

(KRW bn) 2007 3Q 2007 2Q QoQ 2006 3Q YoY 2007 Cumm.
Amount D % Amount D %
Telephone revenue 1,023.1 1,034.0 -10.8 -1.0 % 1,089.7 -66.6 -6.1 % 3,110.2
• Subscriber connection 345.0 347.5 -2.5 -0.7 % 342.8 2.2 0.6 % 1041.9
• Subscription fee 10.2 11.7 -1.5 -12.8 % 10.6 -0.4 -3.8 % 33.0
• Basic monthly fee 274.1 275.4 -1.3 -0.5 % 279.5 -5.5 -2.0 % 826.1
• Installation 7.5 9.1 -1.7 -18.2 % 9.0 -1.6 -17.3 % 25.5
• Interconnection 53.3 51.4 1.9 3.7 % 43.7 9.6 22.0 % 157.3
• Local 228.1 233.7 -5.5 -2.4 % 253.2 -25.1 -9.9 % 705.0
• Usage 151.5 158.3 -6.8 -4.3 % 169.0 -17.5 -10.3 % 474.5
• Interconnection 24.0 23.3 0.7 3.0 % 34.3 -10.4 -30.2 % 74.1
• Others 52.6 52.1 0.5 1.1 % 49.8 2.8 5.5 % 156.5
• Domestic long distance 158.7 161.8 -3.1 -1.9 % 170.1 -11.4 -6.7 % 487.0
• Usage 149.7 153.3 -3.6 -2.4 % 163.2 -13.4 -8.2 % 463.0
• Interconnection 8.8 8.3 0.5 6.1 % 6.7 2.1 30.9 % 23.3
• Others 0.3 0.3 0.0 -0.2 % 0.3 0.0 -3.7 % 0.7
• International long distance 48.7 50.1 -1.5 -2.9 % 52.7 -4.1 -7.7 % 150.6
• International settlement 35.3 42.4 -7.2 -16.9 % 51.5 -16.3 -31.5 % 120.6
• VoIP 7.6 8.0 -0.4 -4.5 % 7.9 -0.3 -3.5 % 23.2
• VAS 94.5 92.2 2.3 2.5 % 91.8 2.6 2.9 % 281.0
• Public telephone 14.7 14.9 -0.1 -1.0 % 14.8 -0.1 -0.7 % 44.4
• 114 phone directory service 30.2 29.6 0.5 1.8 % 32.3 -2.1 -6.5 % 90.9
• Others 60.4 53.8 6.6 12.3 % 72.5 -12.1 -16.7 % 165.7

• Local, DLD : QoQ and YoY decline in revenue from fall in subscribers and traffic

• Others : Despite fall in Ann phone sales(1Q ‘07: KRW 18.1bn, 2Q ‘07: KRW 19.6bn, 3Q ‘07: KRW 13.2bn), one-time increase in international ISDN demand led to a QoQ increase

• International settlement : Decrease in traffic and rate adjustment led to a QoQ and YoY decline

5

D. LM(Land to Mobile) Interconnection Revenue

2007 2007 QoQ 2006 YoY 2007
(KRW bn) 3Q 2Q Amount D % 3Q Amount D % Cumm.
LM Revenue 387.8 405.3 -17.6 -4.3 % 435.6 -47.8 -11.0 % 1,205.1
LM interconnection cost 195.7 195.0 0.6 0.3 % 211.6 -16.0 -7.5 % 591.4

• LM Revenue : Fall in subscribers and traffic led to a QoQ and YoY decline

• LM Interconnection cost : It takes approximately two months for operators to verify the actual volume of LM traffic. Thus figures for 2 months every quarter are based on estimation, resulting in disparity with actual traffic volume

E. Wireless Revenue

2007 2007 QoQ 2006 YoY 2007
(KRW bn) 3Q 2Q Amount D % 3Q Amount D % Cumm.
Wireless revenue 362.6 398.5 -35.9 -9.0 % 357.7 4.9 1.4 % 1,140.6
• PCS resale 358.1 393.3 -35.2 -8.9 % 336.1 22.0 6.5 % 1,114.9
• PCS service 251.0 253.8 -2.8 -1.1 % 223.2 27.9 12.5 % 734.3
• Handset sales 107.1 139.5 -32.4 -23.2 % 113.0 -5.9 -5.2 % 380.6
• Others 4.5 5.2 -0.7 -14.2 % 21.6 -17.1 -79.3 % 25.7

• Wireless revenue : QoQ decline due to decreased PCS service and handset sales from fall in subscribers

6

F. Operating Expenses

(KRW bn) 2007 3Q 2007 2Q QoQ 2006 3Q YoY 2007 Cumm.
Amount D % Amount D %
Labor 637.9 627.0 10.9 1.7 % 604.9 33.0 5.5 % 1,918.1
• Salaries & wages 471.3 450.1 21.3 4.7 % 437.3 34.1 7.8 % 1,359.7
• Employee benefits 112.3 114.6 -2.3 -2.0 % 120.3 -7.9 -6.6 % 336.5
• Provision for retirement 54.3 62.4 -8.1 -13.0 % 47.4 6.9 14.6 % 222.0
Commissions 168.4 179.8 -11.4 -6.3 % 173.3 -4.9 -2.8 % 501.2
Marketing expenses 229.6 331.5 -101.9 -30.7 % 247.0 -17.4 -7.1 % 772.8
• Sales commission 157.7 248.8 -91.1 -36.6 % 144.2 13.5 9.4 % 547.5
• Sales promotion 45.2 47.2 -2.1 -4.3 % 77.6 -32.5 -41.8 % 142.6
• Advertising 26.6 35.4 -8.8 -24.8 % 25.1 1.5 6.0 % 82.6
Provision for doubtful accounts -19.8 -0.4 -19.4 N/A -4.1 -15.7 N/A 0.0
Depreciation 541.8 490.2 51.6 10.5 % 526.8 15.0 2.8 % 1,509.3
Repairs and Maintenance 64.1 51.1 12.9 25.3 % 113.1 -49.0 -43.3 % 140.8
Cost of goods sold 124.3 176.2 -51.9 -29.5 % 191.4 -67.1 -35.1 % 482.8
• PCS handset cost 109.6 146.2 -36.6 -25.0 % 116.2 -6.6 -5.7 % 401.0
• PDA, WLAN card, others 14.7 30.0 -15.3 -51.1 % 75.1 -60.5 -80.5 % 81.8
Cost of service provided 503.7 482.5 21.2 4.4 % 451.7 52.0 11.5 % 1,429.2
• Cost of service 247.9 235.6 12.3 5.2 % 182.2 65.7 36.1 % 676.6
• PCS resale network cost to KTF 126.2 128.7 -2.4 -1.9 % 105.8 20.4 19.3 % 368.0
• SI service cost 65.9 69.3 -3.4 -4.9 % 39.3 26.6 67.8 % 177.5
• Others 55.8 37.6 18.2 48.3 % 37.1 18.7 50.4 % 131.1
• International settlement cost 53.6 43.0 10.6 24.6 % 54.9 -1.3 -2.4 % 142.4
• LM interconnection cost 195.7 195.0 0.6 0.3 % 211.6 -16.0 -7.5 % 591.4
• Others 6.6 9.0 -2.3 -26.2 % 3.0 3.6 117.7 % 18.8
R&D 63.0 54.7 8.3 15.1 % 62.7 0.3 0.4 % 171.5
Others 239.3 233.6 5.7 2.4 % 212.9 26.4 12.4 % 696.0
CAPEX* 507.3 536.9 -29.6 -5.5 % 750.6 -243.3 -32.4 % 1,324.7
  • 2Q 07 CAPEX has been finalized at KRW 536.9bn (Previously KRW 498.8bn)

• Labor : Partial early recognition of annual incentive payments led to a YoY rise in labor cost

• Marketing expenses : QoQ and YoY decline due to lower sales commissions from decrease in subscribers

• Provision for doubtful accounts : Improvement in collectibles led to QoQ and YoY decline

• Depreciation : Rise in depreciable assets led to QoQ increase

• Repairs & Maintenance : QoQ increase from rise in cost associated with buildings and networks, but YoY decline from efficient cost management

• COGS : QoQ and YoY decline from decreased PCS and Ann phone sales

• Cost of service provided : QoQ and YoY increase from rise in demand for international ISDN, and Internet application costs

7

G. Non-operating Income

2007 2007 QoQ 2006 YoY 2007
(KRW bn) 3Q 2Q Amount D % 3Q Amount D % Cumm.
Non-operating income 111.9 107.6 4.3 4.0 % 96.9 15.0 15.5 % 366.6
• Gains on disposition of investments 0.0 0.0 0.0 N/A 12.7 -12.7 -100.0 % 0.0
• Gains on disposition of tangible assets 0.9 6.4 -5.5 -85.7 % 3.0 -2.1 -69.5 % 14.4
• Interest income 24.3 31.3 -7.0 -22.5 % 18.3 6.0 32.9 % 75.8
• FX transaction gain 1.0 0.7 0.3 51.2 % 3.1 -2.1 -67.5 % 2.6
• FX translation gain 10.5 3.7 6.8 185.6 % 20.5 -10.1 -49.0 % 16.3
• Gain on equity method 15.6 16.1 -0.5 -2.9 % 15.5 0.1 0.9 % 49.1
• Others 59.6 49.4 10.2 20.7 % 23.8 35.8 150.0 % 208.4

• Interest gain : QoQ decline from fall in cash & cash equivalents

• FX transaction gain : Appreciation of KRW against USD led to an increase in FX transaction gain

H. Non-operating Expenses

2007 2007 QoQ 2006 YoY 2007
(KRW bn) 3Q 2Q Amount D % 3Q Amount D % Cumm.
Non-operating expenses 124.0 198.5 -74.5 -37.5 % 114.1 9.9 8.7 % 466.7
• Interest expense 77.3 80.6 -3.3 -4.1 % 79.5 -2.2 -2.8 % 235.2
• FX transaction loss 1.1 1.6 -0.5 -34.2 % 0.9 0.1 12.3 % 3.5
• FX translation loss 1.6 -16.4 18.0 N/A -0.8 2.4 N/A 2.3
• Loss on equity method 17.4 17.2 0.2 1.3 % 8.7 8.8 100.9 % 42.8
• Loss on disposition of fixed assets 5.8 8.5 -2.7 -32.2 % 5.3 0.5 9.1 % 22.6
• Others 20.9 107.0 -86.1 -80.4 % 20.6 0.4 1.7 % 160.3

• Others : QoQ decline is due from recognition of additional corporate income tax of KRW 54.3bn in 2Q ‘07, which resulted in a temporary rise in other non-operating expense

8

Appendix 1: Factsheet

Broadband

Mar-06 Jun-06 Sep-06 Dec-06 Jan-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07
Broadband Subs 6,240,605 6,320,260 6,333,119 6,352,542 6,382,446 6,449,729 6,492,321 6,515,008 6,522,631 6,512,848 6,511,779 6,522,080
Net Addition -46,961 34,787 26,562 4,817 29,904 36,334 42,592 22,687 7,623 -9,783 -1,069 10,301
• Megapass Lite 4,724,684 4,772,280 4,834,732 4,937,187 4,987,024 5,106,874 5,424,229 5,437,207 5,430,552 5,399,162 5,385,578 5,368,990
• Megapass Premium 689,726 671,292 646,839 604,485 598,046 579,580 258,690 262,392 264,185 272,291 267,596 270,462
• Megapass Special 8,992 9,035 8,730 8,204 8,139 7,739 32,237 35,463 36,641 38,366 38,873 40,161
• Megapass Ntopia 817,203 867,653 842,818 802,666 789,237 755,536 777,165 779,946 791,253 803,029 819,732 842,467
Broadband M/S
KT 50.0 % 49.5 % 45.6 % 45.2 % 45.3 % 45.3 % 45.4 % 45.4 % 45.2 % 45.0 % 44.8 % 44.7 %
Hanaro 28.6 % 28.2 % 25.9 % 25.7 % 25.8 % 25.6 % 25.5 % 25.5 % 25.5 % 25.5 % 25.4 % 25.3 %
Powercomm 3.8 % 5.6 % 7.1 % 8.6 % 8.8 % 9.3 % 9.8 % 10.1 % 10.3 % 10.5 % 10.7 % 10.9 %
Dacom 1.5 % 1.3 % 1.0 % 0.8 % 0.8 % 0.7 % 0.7 % 0.6 % 0.6 % 0.6 % 0.6 % 0.5 %
SO 12.6 % 12.4 % 16.5 % 16.6 % 16.8 % 17.0 % 17.0 % 17.1 % 17.2 % 17.2 % 17.3 % 17.4 %
Others 3.4 % 3.1 % 3.9 % 3.0 % 2.6 % 2.1 % 1.7 % 1.3 % 1.2 % 1.2 % 1.2 % 1.2 %

WLAN

Mar-06 Jun-06 Sep-06 Dec-06 Jan-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07
WLAN Subs 524,671 516,708 492,557 470,855 465,262 450,147 447,858 446,719 432,068 422,315 421,020 419,228
• NESPOT Family 230,597 219,650 200,883 185,599 181,794 172,750 168,455 164,790 161,301 157,590 154,327 152,040
• NESPOT Solo 40,725 41,519 39,374 38,260 38,171 38,130 37,960 37,684 37,372 37,183 37,024 36,675
• NESPOT Pop 180,959 173,070 155,002 138,436 133,910 124,092 121,157 117,223 113,037 108,522 106,235 104,678
• NESPOT Biz 60,776 64,205 64,458 67,091 66,720 66,033 68,713 68,563 68,620 67,567 69,195 72,151
• NESPOT Play 11,614 13,925 15,318 13,792 14,327 13,143 13,238 18,096 9,103 6,735 8,241 6,643
• NESPOT Home 0 4,339 17,522 27,677 30,340 35,999 38,335 40,363 42,635 44,718 45,998 47,041

Leased Lines

Mar-06 Jun-06 Sep-06 Dec-06 Jan-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07
Leased Lines 407,999 407,357 400,656 400,196 398,737 398,461 396,959 396,692 396,227 398,281 398,767 394,305
• Local leased line 376,458 375,501 370,349 368,693 366,685 367,169 366,925 366,663 366,334 367,524 368,432 363,682
• DLD leased line 31,293 31,480 30,028 31,283 31,886 31,062 29,751 29,730 29,523 30,362 29,954 30,262
• International leased line 91 95 94 112 118 130 130 146 145 149 152 156
• Broadcasting leased line 157 281 185 108 48 100 153 153 225 246 228 205
Internet Leased Lines 45,802 51,553 54,778 56,619 56,874 58,598 57,293 60,231 61,103 61,416 62,390 63,482

Fixed-line

Mar-06 Jun-06 Sep-06 Dec-06 Jan-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07
Local (‘000) 20,527 20,488 20,392 20,331 20,316 20,281 20,266 20,259 20,219 20,180 20,153 20,117
Domestic Long Distance (‘000) 18,629 18,734 18,718 18,688 18,687 18,713 18,725 18,749 18,740 18,730 18,719 18,697
* Ann (‘000) 1,130 1,267 1,610 1,747 1,799 1,882 1,958 2,020 2,095 2,126 2,171 2,214
* Ringo (‘000) 3,385 3,485 3,707 3,766 3,784 3,809 3,664 3,785 3,779 3,791 3,774 3,783
* Caller ID Users (‘000) 4,931 5,035 5,237 5,315 5,331 5,391 5,438 5,478 5,503 5,510 5,525 5,538
* My Style(Local) (‘000) 421 671 775 834 928 1,007 1,053 1,075
* My Style(DLD) (‘000) 391 614 707 757 834 898 931 951
Fixed-line M/S
Local M/S (subscriber base) 93.0 % 92.7 % 92.4 % 92.2 % 92.0 % 91.7 % 91.6 % 91.5 % 91.4 % 91.3 % 91.1 % 91.0 %
DLD (revenue base) 85.6 % 85.7 % 85.8 % 85.6 % 85.5 % 85.6 % 85.6 % 85.7 % 85.7 % 85.7 % 85.6 % 85.6 %

Reference Data

Mar-06 Jun-06 Sep-06 Dec-06 Jan-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Sep-07
Population (‘000) 48,344 48,498 48,547 48,378 48,391 48,418 48,431 48,444 48,457 48,457 48,457 48,457
Number of Household 15,989 15,989 15,989 15,989 16,194 16,194 16,194 16,194 16,194 16,194 16,194 16,194

9