Ubisoft announces its results for the first half of the 2007-08 fiscal year

London, United Kingdom - November 20, 2007 - Today Ubisoft, one of the world's largest video game publishers, released its results for the six months ended September 30, 2007.

o Net income totals 31 million.

Yves Guillemot, CEO of Ubisoft, stated: "Ubisoft's excellent sales performance during the first half of fiscal 2007-08 has considerably boosted our earnings figures for the period. In addition, the early indications for our Christmas games launches have been positive, especially for Assassin's Creedtm, whose sell-through sales have already topped the record level of 1 million units. These very strong trends further underpin our confidence that we will achieve our objectives for the current year and add further impetus for fiscal 2008-09, which we expect to be a another year of robust growth for the Group."

Main income statement items

· Gross margin: 64.1% of sales.

· R&D expenses: 31.1% of sales.

· SG&A expenses: 29.5% of sales.

· Current operating income before stock options: 9 million.

· Gain of 7.5 million recorded following the positive outcome of a lawsuit.

· Net financial income: 12.6 million, including a 15.5 million gain arising from the Equity Swap.

· 14.3 million gain recorded on the sale of Gameloft shares.

· Diluted earnings per share: 0.64.

Sales for the first six months of 2007-8 came to 261 million, up 51.8%, or 55.1% at constant exchange rates.

Gross margin represented 64.1% of sales, up from 59.4% in the comparable prior-year period. This strong increase was mainly driven by new generation games, which have a higher sale price and accounted for 75% of overall sales during the period versus 39% one year earlier. The gross margin figure now includes the impact of logistics costs which were previously classified under SG&A expenses. These costs amounted to 5.6 million during the period compared with 5.1 million in the first half of 2006-07.

Current operating income before stock options totaled 9.1 million (3.4% of sales) compared with a 33.6 million loss recorded in first-half 2006-07. This robust improvement was primarily attributable to the following factors:

Ubisoft ended the period with operating income of 12.5 million, compared with an operating loss of 35.3 million in first-half 2006-07. This figure includes stock option expenses of 4.0 million and a 7.5 million gain resulting from the positive outcome of a lawsuit.

Net financial income came to 12.6 million (versus 3.3 million one year earlier), breaking down as follows:

Following the sale of Ubisoft's Gameloft shares to Calyon in July 2007, the Group's share of profit of associates (principally Gameloft) decreased to almost zero from 2.9 million in first-half 2006-07. During the period Ubisoft recorded 14.8 million under "Net gain from operations of discontinued business segment" when Calyon sold 4.2 million of the total 13.4 million Gameloft shares.

The Group ended the first six months of 2007-08 with net income of 30.6 million, compared with a net loss of 20.5 million one year earlier. Diluted earnings per share amounted to 0.64. Excluding non-recurring items (i.e. the impact of the Gameloft share sale, the Equity Swap and the positive lawsuit outcome), the net income figure would amount to 0.9 million, versus a net loss of 27.6 million for first-half 2006-07.

Main cash flow statement and balance sheet items

Cash flows from operating activities came to a negative 42.7 million. This improvement on the negative 55.2 million reported in the first six months of 2006-07 reflects the impact of the robust increase in operating income, partly offset by a 16.9 million increase in working capital requirement, primarily as a result of the Equity Swap4.

At September 30, 2007, Ubisoft had a positive net cash position of 18.7 million compared with 55 million at March 31, 2007. The main movements during the period were as follows:

· Cash flows from operating activities amounting to a negative 42.7 million.

· 25.1 million arising from the sale of Gameloft shares.

· Investments of 16.9 million for the purchase of Sunflowers and the Anno brand.

· Capital increases totaling 5.7 million.

· 0.5 million in translation adjustments.

Outlook

Third-quarter business review

The third quarter of fiscal 2007-08 got off to a good start with a number of new games released in November including Assassin's Creed, Rayman Raving Rabbids® 2, Naruto: Rise of a Ninja, Beowulf, and the range of casual games. Assassin's Creed has already notched up record sell-through sales of over a million units, a positive sign that the brand will be successful and that Ubisoft has created another long-term franchise. The casual games - including the Imagine, Petz® and MyCoach brands - have also recorded a solid early performance.

2007-08 games release schedule updated

Ubisoft today announced that Tom Clancy's Rainbow Six® Vegas 2 will be released during the fourth quarter of fiscal 2007-08. This release will capitalize on the success of the first episode. In addition, Tom Clancy's Splinter Cell Conviction, previously scheduled for release in the fourth quarter of fiscal 2007-08, will now form part of a stronger line-up for fiscal 2008-09. Lastly, Haze - which was due for release during the third quarter of fiscal 2007-08 - will now be launched in the fourth fiscal quarter. The targets previously announced by Ubisoft remain unchanged as they already took into account the possible impact of these delays as a preventive measure.

Outlook for third-quarter and full-year 2007-08 confirmed

Ubisoft is confident of achieving its targets for third-quarter and full-year 2007-08, as announced on October 23, 2007 when it published its first-half sales figures, i.e. sales of approximately 330 million for the third quarter and around 825 million for the full fiscal year, as well as current operating income before stock options representing at least 9% of sales.

Recent significant events

Ubisoft acquires Japanese video game development studio Digital Kids: Established in 1996, with offices in Nagoya and Osaka, Digital Kids currently has a team of 20 developers specialized in games for the Nintendo DS. The studio has worked regularly for a number of Japanese publishers and has developed several titles for Ubisoft's Petz® line of games, including the highly successful Hamsterz Life.

Financial calendar

Release - Date

Third-quarter 2007-08 sales - January 23, 2008

This date is subject to change and will be confirmed at a later stage

Contact

Investor relations

Jean-Benoît Roquette

Head of Investor Relations

+ 33 1 48 18 52 39

Jean-benoit.roquette@ubisoft.com/ir@ubisoft.fr

Disclaimer

This statement may contain estimated financial data, information on future projects and transactions and future business results/performance. Such forward-looking data are provided for estimation purposes only. They are subject to market risks and uncertainties and may vary significantly compared with the actual results that will be published. The estimated financial data have been presented to the Board of Directors and have not been audited by the Statutory Auditors. (Additional information is specified in the most recent Ubisoft Registration Document filed on June 27, 2007 with the French Financial Markets Authority (l'Autorité des marchés financiers)).

About Ubisoft

Ubisoft is a leading producer, publisher and distributor of interactive entertainment products worldwide and has grown considerably through a strong and diversified line-up of products and partnerships. Ubisoft has offices in 21 countries and sales in more than 50 countries around the globe. It is committed to delivering high-quality, cutting-edge video game titles to consumers. Ubisoft generated sales of 680 million for the 2006-07 fiscal year. To learn more, please visit www.ubisoftgroup.com.

® 2007 Ubisoft Entertainment SA and Free Radical Design Limited. All Rights Reserved. Haze is a trademark of Ubisoft Entertainment and Free Radical Design. Free Radical Design and its associated logo are trademarks of Free Radical Design Limited. Developed by Free Radical Design Limited.

® 2007 Ubisoft Entertainment. All Rights Reserved. Imagine, Petz, Anno, Splinter Cell, Splinter Cell Conviction, Assassin's Creed, Rayman, Rayman Raving Rabbids, Hamsterz, Ubisoft, Ubi.com, and the Ubisoft logo are trademarks of Ubisoft Entertainment in the U.S. and/or other countries. Rainbow Six, Red Storm and the Red Storm logo are trademarks of Red Storm Entertainment in the U.S. and/or other countries. Red Storm Entertainment, Inc. is a Ubisoft Entertainment company.

Beowulf: TM & ® 2007 Paramount Pictures. All Rights Reserved. Game software: ® 2007 Ubisoft Entertainment. All Rights Reserved.

Naruto Rise of a Ninja ® 2007 Ubisoft Entertainment. All Rights Reserved. ® 2002 MASASHI KISHIMOTO. This product is manufactured, distributed and sold under license from TV TOKYO CORPORATION & SHUEISHA INC and from VIZ Media, LLC. All Rights Reserved.

® 2006 DIGITALKIDS. All Rights Reserved. Published and distributed by Ubisoft Entertainment under license from DIGITAL KIDS.

NINTENDO DS IS A TRADEMARK OF NINTENDO.