s
Investor Relations
Press Release
« Back
Printer Friendly Version Print Page
MPEL Announces Fourth Quarter 2008 Earnings
February 24, 2009 at 8:28 AM EST
NEW YORK, Feb 24, 2009 (GlobeNewswire via COMTEX) -- Melco Crown Entertainment Limited (Nasdaq:MPEL) ("MPEL"), a developer and owner of casino gaming and entertainment resort facilities, today reported its unaudited financial results for the fourth quarter and full year ending December 31, 2008.

For the fourth quarter of 2008, net revenue was US$253.5 million, up from US$179.7 million for the comparable period ending December 31, 2007. The revenue increase was primarily driven by substantially improved operating performance at Crown Macau.

Adjusted EBITDA(1) was US$22.4 million for the fourth quarter of 2008, up from a loss of US$1.6 million in the fourth quarter of 2007.

The Company recorded a net loss for the fourth quarter of 2008 of US$18.9 million, or US$0.04 per ADS, compared to a net loss of US$36.5 million, or US$0.09 per ADS, in the fourth quarter of 2007.

Lawrence Ho, Co-Chairman and Chief Executive Officer of MPEL, commented, "We are entering the homestretch in the development of City of Dreams, our flagship property in Macau. The opening of City of Dreams will solidify our portfolio approach to development and changes the complexion of our company in almost every measurable way, from the market segments we address to our overall market share. MPEL is about to emerge as a full blown operating entity from a company that has to date been largely focused on property development."

Mr. Ho continued, "City of Dreams remains on time and on budget with an expected opening date in early June of this year. Our conservative approach to managing our balance sheet continues to pay off. City of Dreams remains fully funded and our development pipeline is intact.

"We held approximately US$825 million of cash excluding cage cash on our balance sheet at the end of the fourth quarter and had undrawn credit facilities available of an additional US$320 million. We expect to spend approximately US$620 million on construction activities and pre-opening preparations at City of Dreams from the start of the current quarter through the opening of the property in early June.

"Subsequent to the end of the fourth quarter of 2008, we successfully drew down a further US$270 million on our bank facilities. At this time, our US$1.5 billion term loan is fully drawn and only US$50 million of our US$250 million revolver remains undrawn. Given the current uncertain state of global lending markets, we are determined to accelerate our drawdown schedule and this process is now considered to be completed.

"We have no debt maturities until 2012, when a maximum of US$250 million could come due on our revolving credit facility. Our term loan fully matures in 2014.

"Last month, we named DFS the official operator of the 85,000 square feet of first phase upscale retail space at City of Dreams. The retail offering at City of Dreams is integrated into The Boulevard, a "lifestyle precinct" running throughout the property and directly linking the hotels and casino areas within City of Dreams. In addition to providing a unique shopping environment, The Boulevard will feature iconic, "must see" entertainment and a number of regional and international dining outlets. DFS is a proven and highly respected luxury retail operator in the region and around the world, and we are pleased to be working with them to bring an exciting retail element to the overall guest experience at City of Dreams.

"As some of our competitors have suspended the development of their integrated resort projects in Cotai, the supply growth outlook in Macau has shifted in our favour. We expect City of Dreams to be the only new property to open in Cotai in 2009. We believe that high-quality new supply drives incremental visitation demand, and we are fortunate to be the sole beneficiary of this phenomenon for the foreseeable future. Additionally, more staggered supply growth will give Macau's expanding transportation infrastructure time to catch up with the expected future increases in visitation.

"In these challenging economic times, we are proud to have managed our company in a prudent manner that allows us to protect the jobs and benefits of our existing team members and to create thousands of new job opportunities and careers for the people of Macau. We are in the process of hiring approximately 7,000 team members at City of Dreams, and we have received applications from roughly 24,000 candidates. We are on track to be fully staffed according to plan and have benefited from an increasingly selective hiring market.

"The rolling chip market in Macau continues to be both challenging and dynamic, primarily due to the headwinds created by the soft global economy. However, we are pleased to have stabilized our rolling chip market share at Crown Macau through the fourth quarter of 2008, the promotional environment remains stable and we are cautiously optimistic that various regulatory measures, including a cap on junket commissions and relaxation of visa restrictions, could improve market conditions over the course of this year.

"Our rebranding efforts at Crown Macau are well underway, and we expect to launch our new proprietary brand for that property in the Spring of this year, well ahead of the opening of City of Dreams."

Crown Macau 4Q Results

For the quarter ending December 31, 2008, net revenue at Crown Macau was US$225.8 million versus US$158.0 million in the quarter ending December 31, 2007. Crown Macau generated adjusted EBITDA of US$25.7 million in the fourth quarter of 2008 compared with US$4.2 million in the fourth quarter of 2007.

Rolling chip volume totaled US$10.28 billion for the fourth quarter of 2008, up from US$8.53 billion in the fourth quarter of 2007. The rolling chip table games hold percentage in the fourth quarter of 2008 (calculated before discounts and commissions) was 2.89% versus 2.4% recorded in the fourth quarter of 2007. Our target rolling chip hold percentage is 2.85%.

In the mass market table games segment, drop (non rolling chip) totaled US$73.0 million in the fourth quarter of 2008, down from US$87.3 million generated in the fourth quarter of 2007. The average number of mass market tables in service in the fourth quarter of 2008 was 34, as compared to 69 in the fourth quarter of 2007. The mass market table games hold percentage was approximately 15.5% in the fourth quarter of 2008, below our expected range for mass market table games hold percentage of 16%-18%. The mass market table games hold percentage for the fourth quarter of 2007 was 17.5%.

Total non-gaming revenue at Crown Macau in the fourth quarter of 2008 was US$9.0 million, up from US$7.6 million in the fourth quarter of 2007. Occupancy per available room in the fourth quarter of 2008 was 92% and the average daily rate (ADR) was US$238 per occupied room. This compares with occupancy and ADR of 78% and US$221, respectively, in the fourth quarter of 2007.

Mocha Clubs 4Q Results

Net operating revenue from Mocha Clubs totaled US$22.4 million in the fourth quarter of 2008, up from US$21.7 million in the fourth quarter of 2007.

Mocha Clubs generated US$6.7 million of adjusted EBITDA in the fourth quarter of 2008, which compares with US$4.8 million in the fourth quarter of 2007.

The number of gaming machines in operation at the Mocha Clubs averaged approximately 1,091 in the fourth quarter of 2008. Average net win per gaming machine per day increased to US$223 in this period, as compared with US$215 in the same period in 2007.

As of December 1, 2008, Mocha Clubs assumed management of 95 gaming machines in operation at Crown Macau, and the financial contribution from these gaming machines is included in Mocha Clubs results from that date and going forward. As a result, Mocha Clubs had seven venues in operation as of the end of the fourth quarter of 2008.

On February 20, 2009, Mocha Clubs' Mocha Square venue reopened, which added 75 gaming machines to its market-wide installed base at eight locations throughout Macau.

Other Factors Affecting Earnings

Total non-operating expenses for the fourth quarter of 2008 were US$2.5 million, which included US$1.9 million in interest income and US$0.9 million in net foreign exchange gains, less other non-recurring finance costs of US$5.4 million. Capitalized interest during the fourth quarter of 2008 totaled US$20.8 million. Pre-opening expenses, related entirely to the development of City of Dreams, were US$9.4 million for the fourth quarter of 2008. Corporate expenses and other costs totaled US$10.0 million in the fourth quarter of 2008, of which US$2.5 million is related to non-recurring compensation-related expenses. Total stock based compensation costs for MPEL were US$1.9 million in the quarter ending December 31, 2008.

Depreciation and amortization costs of US$28.0 million were booked in the fourth quarter of 2008, of which US$14.3 million was related to the amortization of our gaming sub-concession and US$4.5 million was related to the amortization of land use rights.

Financial Position and Capital Expenditure

Cash and cash equivalents as of December 31, 2008, including restricted cash, totaled US$883.1 million. Total outstanding debts at the end of the fourth quarter of 2008 were US$1.53 billion, of which US$115.6 million represented loans from MPEL's two major shareholders. Total debt to shareholders' equity as of December 31, 2008 was 63%.

Capital expenditures for the fourth quarter of 2008 were US$327 million, essentially all of which were attributable to the development of City of Dreams.

Full Year 2008 Results

For the full year ending December 31, 2008, the Company reported revenue of US$1.41 billion versus US$358.5 million in the full year ending December 31, 2007. The year over year revenue increase was driven by improved operating performance and a full year of operations at Crown Macau, which opened in May 2007.

The Company reported net loss of US$2.5 million for the twelve months of 2008, compared to a net loss of US$178.2 million for the twelve months of 2007. 2008 net loss per ADS was US$0.01 compared to a net loss per ADS of US$0.44 in 2007.

Conference Call Information

MPEL will hold a conference call to discuss its fourth quarter 2008 financial results on Tuesday, February 24, 2009, at 8:30 a.m. Eastern Standard Time (or 9:30 p.m. Hong Kong Time). To join the conference call, please use the dial-in details below:



 US Toll Free Number:                           1.866.510.0705
 US Toll Number (for international callers):    1.617.597.5363
 Hong Kong Toll Number:                         852.3002.1672
 Hong Kong Toll Free Number:                    800.96.3844
 UK Toll Free Number:                           00.800.280.02002
 Australia Toll Free Number:                    1.800.002.971
 Passcode:                                      MPEL

An audio webcast will also be available at http://www.melco-crown.com.

A replay of the call will be available on the same day at 10:30 a.m. Eastern Standard Time (or 11:30 p.m. Hong Kong Time) until March 3, 2009. To listen to the replay, please use the dial-in details below:



 US Toll Free Number:                           1.888.286.8010
 US Toll Number (for international callers):    1.617.801.6888
 Passcode:                                      21719684

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements can be identified by words or phrases such as "may," "will," "expect," "anticipate," "target," "aim," "estimate," "intend," "plan," "believe," "potential," "continue," "is/are likely to" or other similar expressions. MPEL may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about MPEL's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: growth of the gaming market and visitation in Macau; finalization of credit facilities to finance construction of projects; the completion of the construction of our hotel casino resort projects; our acquisition and development of the Macau Peninsula site; increased competition and other planned casino hotel and resort projects in Macau and elsewhere in Asia; the completion of infrastructure projects in Macau; government regulation of the casino industry; our ability to raise additional financing; obtaining approval from the Macau government for an increase in the developable gross floor area of the City of Dreams site; the formal grant of an occupancy permit for City of Dreams; our anticipated growth strategies; and our future business development, results of operations and financial condition. Further information regarding these and other risks is included in our Annual Report on Form 20-F filed on April 9, 2008 and other documents filed with the Securities and Exchange Commission. MPEL does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release is as of the date of this release, and MPEL undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Financial Measure

(1) "Adjusted EBITDA" is earnings before interest, taxes, depreciation, amortization, pre-opening costs, stock-based compensation costs, and other non-operating income and expenses. Adjusted EBITDA is presented exclusively as a supplemental disclosure because management believes that it is widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses adjusted EBITDA as a measure of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors. MPEL also presents adjusted EBITDA because it is used by some investors as a way to measure a company's ability to incur and service debt, make capital expenditures, and meet working capital requirements. Gaming companies have historically reported adjusted EBITDA as a supplement to financial measures in accordance with U.S. generally accepted accounting principles ("GAAP"). However, adjusted EBITDA should not be considered as an alternative to operating income as an indicator of MPEL's performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP. Unlike net income, adjusted EBITDA does not include depreciation and amortization or interest expense and therefore does not reflect current or future capital expenditure or the cost of capital. MPEL compensates for these limitations by using adjusted EBITDA as only one of several comparative tools, together with GAAP measurements, to assist in the evaluation of operating performance. Such GAAP measurements include operating income (loss), net income (loss), cash flows from operations and cash flow data. MPEL has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other non-recurring charges, which are not reflected in adjusted EBITDA. Also, MPEL's calculation of adjusted EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited.

About Melco Crown Entertainment Limited

MPEL is a developer, owner and, through its sub-concession holding company, an operator of casino gaming and entertainment casino resort facilities in Macau. Its first property, Crown Macau (www.crown-macau.com), opened in 2007. Other development projects include City of Dreams, an integrated urban casino resort located in Cotai, Macau. MPEL's business also includes the Mocha Clubs (www.mochaclubs.com), which feature a total of approximately 1,300 gaming machines in eight locations and comprise the largest non-casino based operations of electronic gaming machines in Macau. MPEL has entered into an agreement, subject to certain conditions, to acquire a third development site on the Macau Peninsula. For more information about MPEL, please visit www.melco-crown.com.

MPEL has strong support from both of its major shareholders, Melco International Development Limited ("Melco") and Crown Limited ("Crown"). Melco is a listed company on the Hong Kong Stock Exchange and is substantially owned and led by Mr. Lawrence Ho, who is Co-Chairman and the CEO of MPEL. Crown is a top-100 company listed on the Australian Stock Exchange and led by Executive Chairman James Packer, who is also Co-Chairman and a Director of MPEL.



                   Melco Crown Entertainment Limited
            Condensed Consolidated Statements of Operations
    (In Thousands of U.S. dollars, except share and per share data)

                   Three Months Ended          Twelve Months Ended
                       December 31,                December 31,

                   2008          2007          2008           2007
                -----------   -----------   -----------   -----------
                (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)
                                  (2)                         (2)

 OPERATING
  REVENUES
 Casino             251,408       175,172     1,405,932       348,725
 Rooms                4,343         3,076        17,084         5,670
 Food and
  beverage            3,320         4,007        16,107        11,121
 Entertainment,
  retail and
  others              1,309           874         5,396         1,964
                -----------   -----------   -----------   -----------
 Gross revenues     260,380       183,129     1,444,519       367,480
 Less:
  promotional
  allowances         (6,885)       (3,394)      (28,385)       (8,984)
                -----------   -----------   -----------   -----------
 Net revenues       253,495       179,735     1,416,134       358,496
                -----------   -----------   -----------   -----------

 OPERATING COSTS
  AND EXPENSES
 Casino            (200,451)     (146,468)   (1,146,893)     (291,045)
 Rooms                 (354)       (1,104)       (1,342)       (2,222)
 Food and
  beverage           (3,085)       (3,504)      (12,745)      (10,541)
 Entertainment,
  retail and
  others               (334)         (246)       (1,240)         (504)
 General and
  administrative    (28,697)      (31,083)     (104,034)      (96,037)
 Pre-opening
  costs              (9,391)       (1,453)      (21,821)      (40,032)
 Amortization
  of gaming
  sub-concession    (14,309)      (14,322)      (57,237)      (57,190)
 Amortization
  of land use
  rights             (4,502)       (4,528)      (18,269)      (17,276)
 Depreciation
  and
  amortization       (9,171)      (14,119)      (51,379)      (39,466)
                -----------   -----------   -----------   -----------
 Total operating
  costs and
  expenses         (270,294)     (216,827)   (1,414,960)     (554,313)
                -----------   -----------   -----------   -----------
 OPERATING
  (LOSS) INCOME     (16,799)      (37,092)        1,174      (195,817)
                -----------   -----------   -----------   -----------
 NON-OPERATING
  (EXPENSES)
  INCOME
 Interest
  income, net         1,947         4,332         8,215        17,870
 Other finance
  costs              (5,445)       (5,635)      (15,730)       (5,765)
 Foreign
  exchange gain,
  net                   934         2,355         1,436         3,832
 Other, net              24           128           972           275
                -----------   -----------   -----------   -----------
 Total non-
  operating
  (expenses)
  income             (2,540)        1,180        (5,107)       16,212
                -----------   -----------   -----------   -----------
 LOSS BEFORE
  INCOME TAX        (19,339)      (35,912)       (3,933)     (179,605)
 INCOME TAX
  CREDIT
  (EXPENSE)             454          (627)        1,470         1,454
                -----------   -----------   -----------   -----------
 NET LOSS       $   (18,885)  $   (36,539)  $    (2,463)  $  (178,151)
                ===========   ===========   ===========   ===========

 LOSS PER SHARE:
  Basic and
   diluted      $    (0.014)  $    (0.029)  $    (0.002)  $    (0.145)
                ===========   ===========   ===========   ===========

 LOSS PER ADS:
  Basic and
   diluted      $    (0.043)  $    (0.086)  $    (0.006)  $    (0.436)
                ===========   ===========   ===========   ===========

 WEIGHTED
  AVERAGE SHARES
  USED IN LOSS
  PER SHARE
  CALCULATION:
   Basic and
    diluted    1,320,970,883 1,276,718,198 1,320,946,942 1,224,880,031
               ============= ============= ============= =============

 (2) The unaudited condensed consolidated financial statements for
     2007 reflect certain reclassifications, which have no effect on
     previously reported net loss, to conform to current period
     presentation.



                      Melco Crown Entertainment Limited
                    Condensed Consolidated Balance Sheets
                        (In Thousands of U.S. dollars)

                                          December 31,   December 31,
                                             2008            2007
                                          ------------   ------------
                                          (Unaudited)      (Audited)

 ASSETS

 CURRENT ASSETS
 Cash and cash equivalents                $   815,144    $   835,419
 Restricted cash                               67,977        298,983
 Accounts receivable, net                      72,755         49,390
 Amounts due from affiliated companies            650             --
 Inventories                                    2,170          1,484
 Prepaid expenses and other
  current assets                               17,556         15,715
                                          -----------    -----------
 Total current assets                         976,252      1,200,991
                                          -----------    -----------

 PROPERTY AND EQUIPMENT, NET                2,107,722        980,241
 GAMING SUB-CONCESSION                        771,216        828,453
 INTANGIBLE ASSETS, NET                         4,220          4,220
 GOODWILL                                      81,915         81,915
 LONG-TERM PREPAYMENT, DEPOSITS AND
  OTHER ASSETS                                 60,894         15,832
 DEFERRED FINANCING COST                       49,336         48,295
 DEFERRED TAX ASSET                                28             --
 DEPOSIT FOR ACQUISITION OF
  LAND INTEREST                                12,853         12,853
 LAND USE RIGHTS, NET                         433,853        447,468
                                          -----------    -----------
 TOTAL                                    $ 4,498,289    $ 3,620,268
                                          ===========    ===========

 LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES
 Accounts payable                         $     2,494    $     5,736
 Accrued expenses and other current
  liabilities                                 442,671        468,236
 Income tax payable                             1,954          1,560
 Amounts due to affiliated companies            1,985          6,602
 Amounts due to shareholders                    1,032          1,551
                                          -----------    -----------
 Total current liabilities                    450,136        483,685
                                          -----------    -----------

 LONG-TERM DEBT                             1,412,516        500,209
 OTHER LONG-TERM LIABILITIES                   38,304         11,074
 DEFERRED TAX LIABILITIES                      19,191         21,286
 LOANS FROM SHAREHOLDERS                      115,647        114,616
 LAND USE RIGHTS PAYABLE                       53,891         60,857

 SHAREHOLDERS' EQUITY
 Ordinary shares                               13,212         13,209
 Additional paid-in capital                 2,689,257      2,682,125
 Accumulated other comprehensive losses       (35,685)       (11,076)
 Accumulated losses                          (258,180)      (255,717)
                                          -----------    -----------
 Total shareholders' equity                 2,408,604      2,428,541
                                          -----------    -----------
 TOTAL                                    $ 4,498,289    $ 3,620,268
                                          ===========    ===========



                   Melco Crown Entertainment Limited
     Reconciliation of Operating Income (Loss) to Adjusted EBITDA
                    (In Thousands of U.S. dollars)

                             Three Months Ended December 31, 2008
                                                Corporate
                                                   and
                           Crown       Mocha      Other       Total
                          --------    --------   --------    --------
                               (Unaudited)            (Unaudited)

  Operating Income (Loss) $ 14,708    $  4,456   $(35,963)   $(16,799)

    Pre-opening Costs           --          --      9,391       9,391
    Depreciation and
     Amortization           10,998       2,245     14,739      27,982
    Stock-based
     Compensation               (7)         17      1,858       1,868
                          --------    --------   --------    --------
  Adjusted EBITDA         $ 25,699    $  6,718   $ (9,975)   $ 22,442
                          ========    ========   ========    ========



                             Three Months Ended December 31, 2007
                                                Corporate
                                                   and
                           Crown       Mocha      Other       Total
                          --------    --------   --------    --------
                               (Unaudited)            (Unaudited)

 Operating (Loss) Income  $ (7,581)   $  1,550   $(31,061)   $(37,092)

   Pre-opening Costs            --          --      1,453       1,453
   Depreciation and
    Amortization            11,376       3,128     18,465      32,969
   Stock-based
    Compensation               360          95        646       1,101
                          --------    --------   --------    --------
 Adjusted EBITDA          $  4,155    $  4,773   $(10,497)   $ (1,569)
                          ========    ========   ========    ========



                Melco Crown Entertainment Limited
         Reconciliation of Adjusted EBITDA to Net Loss
                (In Thousands of U.S. dollars)

                                      Three Months Ended
                                         December 31,
                                       2008       2007
                                    ---------   ---------
                                          (Unaudited)

 Adjusted EBITDA                    $ 22,442    $ (1,569)
   Pre-opening Costs                  (9,391)     (1,453)
   Depreciation and Amortization     (27,982)    (32,969)
   Stock-based Compensation           (1,868)     (1,101)
   Interest and Other Non-Operating
    (Expense) Income, Net             (2,540)      1,180
   Income Tax Credit (Expense)           454        (627)
                                    --------    --------
 Net Loss                           $(18,885)   $(36,539)
                                    ========    ========



                   Melco Crown Entertainment Limited
     Reconciliation of Operating Income (Loss) to Adjusted EBITDA
                    (In Thousands of U.S. dollars)


                             For the Year Ended December 31, 2008
                                                Corporate
                                                   and
                           Crown       Mocha      Other       Total
                          --------    --------   --------    --------
                               (Unaudited)            (Unaudited)

 Operating Income (Loss)   $ 118,367  $  12,981  $(130,174) $   1,174
   Pre-opening Costs              --         --     21,821     21,821
   Depreciation and
    Amortization              44,304     12,698     69,883    126,885
   Stock-based
    Compensation                 298        126      6,431      6,855
   Marketing Expense
    Relating to Crown
    Macau Opening                 --         --         --         --
                           ---------  ---------  ---------  ---------
 Adjusted EBITDA           $ 162,969  $  25,805  $ (32,039) $ 156,735
                           =========  =========  =========  =========



                             For the Year Ended December 31, 2007
                                                Corporate
                                                   and
                           Crown       Mocha      Other       Total
                          --------    --------   --------    --------
                               (Unaudited)            (Unaudited)

 Operating (Loss) Income   $ (92,606) $  10,562  $(113,773) $(195,817)
   Pre-opening Costs          36,985         --      3,047     40,032
   Depreciation and
    Amortization              30,317     11,399     72,216    113,932
   Stock-based
    Compensation                 360         95      4,801      5,256
   Marketing Expense
    Relating to Crown
    Macau Opening            2,500 (3)       --      9,459     11,959
                           ---------  ---------  ---------  ---------
 Adjusted EBITDA           $ (22,444) $  22,056  $ (24,250) $ (24,638)
                           =========  =========  =========  =========

 (3) Marketing expenses related to the Crown Macau opening are
     allocated to Crown Macau in accordance with the property budget
     as set at the end of 2006



                   Melco Crown Entertainment Limited
            Reconciliation of Adjusted EBITDA to Net Loss
                   (In Thousands of U.S. dollars)

                                                For The Year Ended
                                                   December 31,
                                                 2008         2007
                                              ---------    ---------
                                                    (Unaudited)

 Adjusted EBITDA                              $ 156,735    $ (24,638)
   Pre-opening Costs                            (21,821)     (40,032)
   Depreciation and Amortization               (126,885)    (113,932)
   Stock-based Compensation                      (6,855)      (5,256)
   Marketing Expense Relating to Crown
     Macau Opening                                   --      (11,959)
   Interest and Other Non-Operating (Expense)
     Income, Net                                 (5,107)      16,212
   Income Tax Credit                              1,470        1,454
                                              ---------    ---------
 Net Loss                                     $  (2,463)   $(178,151)
                                              =========    =========



                   Melco Crown Entertainment Limited
                      Supplemental Data Schedule

                                Three months ended  Twelve months ended
                                    December 31,        December 31,
                                  2008      2007      2008       2007
                                 -------   -------   -------   -------
 Crown Macau
 Average number of table games       250       167       250       190
 Average number of gaming
  machines                           112       282       178       431
 Period end number of table
  games                              253       244       253       244
 Period end number of gaming
  machines                            --       242        --       242
 Table games win per unit per
  day (4)                        $13,412   $14,344   $20,009   $ 8,561
 Gaming machines win per unit
  per day (5)                    $   173   $   145   $   205   $    97
 Average daily rate (6)          $   238   $   221   $   236   $   226
 Occupancy per available room         92%       78%       94%       66%
 Revenue per available room (7)  $   218   $   172   $   222   $   149

 (4) table games win per unit per day is shown before discounts and
     commissions
 (5) gaming machines win per unit per day is shown before deducting
     cost for slot points
 (6) Average daily rate is calculated by dividing total room revenue
     by total occupied rooms
 (7) Revenue per available room is calculated by dividing total room
     revenue by total rooms available

This news release was distributed by GlobeNewswire, www.globenewswire.com

SOURCE: Melco Crown Entertainment Limited

Melco Crown Entertainment Limited
          Investor Inquiries:
          Geoffrey Davis, CFA, Senior Vice President, Corporate Finance
          +1 212 671 1936
          geoffreydavis@melco-crown.com