Exhibit 99.1

MOL GLOBAL, INC. AND SUBSIDIARIES

(Incorporated in the Cayman Islands)

CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER

COMPREHENSIVE INCOME

	For the three months ended						For the three months ended						For the nine months ended						For the year ended
	September 30, 2014			September 30, 2014			December 31, 2014			December 31, 2014			September 30, 2014			September 30, 2014			December 31, 2014			December 31, 2014
	As previously reported (unaudited)			As restated (unaudited)			As previously reported (unaudited)			As restated (unaudited)			As previously reported (unaudited)			As restated (unaudited)			As previously reported (Audited)			As restated (Audited)
(In thousands)	MYR			MYR			MYR			MYR			MYR			MYR			MYR			MYR
Revenue		47,166			47,166			60,970			60,970			141,742			141,742			202,713			202,713
Direct cost and other ancillary expenses		(21,860	)		(21,860	)		(30,918	)		(30,918	)		(63,524	)		(63,524	)		(94,443	)		(94,443	)
Employee expenses		(8,952	)		(8,952	)		(26,627	)		(26,627	)		(25,621	)		(25,621	)		(52,248	)		(52,248	)
Depreciation and amortization expenses		(5,850	)		(5,850	)		(7,163	)		(7,163	)		(17,200	)		(17,200	)		(24,363	)		(24,363	)
Marketing, advertising and promotion expenses		(1,684	)		(1,684	)		(2,047	)		(2,047	)		(4,038	)		(4,038	)		(6,085	)		(6,085	)
Communication and travelling expenses		(1,845	)		(1,845	)		(2,838	)		(2,838	)		(5,027	)		(5,027	)		(7,865	)		(7,865	)
Office related expenses		(1,082	)		(1,082	)		(1,112	)		(1,112	)		(3,179	)		(3,179	)		(4,291	)		(4,291	)
Other operating expenses		(1,394	)		(1,394	)		(26,400	)		(26,400	)		(5,770	)		(5,770	)		(32,170	)		(32,170	)
Profit/(Loss) from operations		4,499			4,499			(36,135	)		(36,135	)		17,383			17,383			(18,752	)		(18,752	)
Other income		469			469			1,359			1,359			6,216			6,216			7,575			7,575
Finance costs		(1,702	)		(1,702	)		(1,674	)		(4,828	)		(4,313	)		(4,313	)		(5,987	)		(9,141	)
Share of results of associates		8			8			(3	)		(3	)		(102	)		(102	)		(105	)		(105	)
Profit/(Loss) before tax		3,274			3,274			(36,453	)		(39,607	)		19,184			19,184			(17,269	)		(20,423	)
Income tax (expense)/credit		(327	)		(327	)		89			89			(726	)		(726	)		(637	)		(637	)
Profit/(Loss) for the period/year		2,947			2,947			(36,364	)		(39,518	)		18,458			18,458			(17,906	)		(21,060	)
Profit/(Loss) for the period/year attributable to:-
Owners of the Company		2,428			2,428			(35,222	)		(38,376	)		13,622			13,622			(21,600	)		(24,754	)
Non-controlling interests		519			519			(1,142	)		(1,142	)		4,836			4,836			3,694			3,694
		2,947			2,947			(36,364	)		(39,518	)		18,458			18,458			(17,906	)		(21,060	)
Weighted average ordinary shares (number in thousands)
Basic		59,391			59,391			61,220			61,220			59,391			59,391			61,220			61,220
Diluted		59,537			59,537			62,168			62,168			59,537			59,537			62,168			62,168
Earnings/(Loss) per share
Basic (sen(1))		4.09			4.09			(57.53	)		(62.69	)		22.94			22.94			(35.28	)		(40.44	)
Diluted (sen(1))		4.08			4.08			(57.53	)		(62.69	)		22.88			22.88			(35.28	)		(40.44	)
Profit/(Loss) for the period/year		2,947			2,947			(36,364	)		(39,518	)		18,458			18,458			(17,906	)		(21,060	)
Other comprehensive (loss)/income, net of tax
Items that will not be reclassified subsequently to profit or loss:-
Remeasured of net defined benefit liabilities		—			—			2			2			—			—			2			2
Items that may be reclassified subsequently to profit or loss:-
Available for sales financial assets
-Fair value gain		—			—			15			15			—			—			15			15
Exchange differences on translating foreign operations		(501	)		(501	)		12,449			12,449			(1,752	)		(1,752	)		10,697			10,697
Other comprehensive (loss)/income for the period/year, net of tax		(501	)		(501	)		12,466			12,466			(1,752	)		(1,752	)		10,714			10,714
Total comprehensive income/(loss) for the period/year		2,446			2,446			(23,898	)		(27,052	)		16,706			16,706			(7,192	)		(10,346	)
Total comprehensive income/(loss) for the period/year attributable to:-
Owners of the Company		1,891			1,891			(23,260	)		(26,414	)		12,358			12,358			(10,902	)		(14,056	)
Non-controlling interests		555			555			(638	)		(638	)		4,348			4,348			3,710			3,710
		2,446			2,446			(23,898	)		(27,052	)		16,706			16,706			(7,192	)		(10,346	)

⁽¹⁾  Sen is a unit of Malaysian currency. One hundred sen equal one Malaysian Ringgit.

MOL GLOBAL, INC. AND SUBSIDIARIES

(Incorporated in the Cayman Islands)

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

	September 30,			September 30,			December 31,			December 31,
	2014			2014			2014			2014
	As previously reported (unaudited)			As restated (unaudited)			As previously reported (Audited)			As restated (Audited)
(In thousands)	MYR			MYR			MYR			MYR
ASSETS
Non-current assets
Property, plant and equipment		11,406			11,406			11,176			11,176
Investment property		2,374			2,374			2,367			2,367
Investment in associates		86			86			89			89
Development expenditure		6,080			6,080			6,559			6,559
Intangible assets		158,546			158,546			164,408			164,408
Finance lease receivables		488			488			460			460
Deferred tax assets		1,151			1,151			1,294			1,294
Other receivables, deposits and prepaid expenses		—			—			1,082			1,082
Available-for-sales financial assets		—			—			807			807
Total non-current assets		180,131			180,131			188,242			188,242
Current assets
Inventories		17,787			17,787			23,842			23,842
Trade receivables		43,114			43,114			58,300			58,300
Other receivables, deposits and prepaid expenses		32,797			32,797			25,021			25,021
Amount due from other related parties		6,597			6,597			960			960
Finance lease receivables		90			90			99			99
Cash and bank balances		60,327			60,327			150,571			150,571
Restricted cash		5,898			5,898			34,393			34,393
Total current assets		166,610			166,610			293,186			293,186
Total assets		346,741			346,741			481,428			481,428
EQUITY AND LIABILITIES
Capital and reserves
Share capital		13,486			13,486			38,059			38,059
Treasury shares		—			—			(11,638	)		(11,638	)
Reserves		(2,652	)		(2,652	)		247,284			244,130
Equity attributable to owners of the Company		10,834			10,834			273,705			270,551
Put option written on non-controlling interest		—			(32,944	)		—			(32,944	)
Non-controlling interests		10,448			10,448			15,391			15,391
Total equity		21,282			(11,662	)		289,096			252,998
Non-current liabilities
Borrowings		2,956			2,956			3,026			3,026
Financial liability on in-substance forward		—			32,944			—			37,300
Pension liabilities		383			383			603			603
Deferred tax liabilities		8,154			8,154			9,753			9,753
Total non-current liabilities		11,493			44,437			13,382			50,682
Current liabilities
Trade payables		71,863			71,863			82,343			82,343
Other payables and accrued expenses		128,665			128,665			30,311			30,311
Derivative financial liability		—			—			1,202			—
Amount due to other related parties		24,822			24,822			603			603
Borrowings		69,664			69,664			52,708			52,708
Deferred revenue		17,586			17,586			11,122			11,122
Tax liabilities		1,366			1,366			661			661
Total current liabilities		313,966			313,966			178,950			177,748
Total liabilities		325,459			358,403			192,332			228,430
Total equity and liabilities		346,741			346,741			481,428			481,428