EX-99.(5) 2 d388212dex995.htm EX-99.(5) EX-99.(5)

Exhibit 5

 

LOGO

May 5, 2017

Entertainment Gaming Asia Inc.

Unit C1, Ground Floor, Koon Wah Bldg.

No.2 Yuen Shun Circuit, Yuen Chau Kok

Shatin, New Territories, Hong Kong SAR

Attention: The Board of Directors of Entertainment Gaming Asia Inc. (the “Board”)

Dear Members of the Board:

Despite the collective efforts of management and the Board, Entertainment Gaming Asia Inc. [NASDAQ: EGT] (“EGT” or the “Company”) has been unable to find suitable investments to successfully deploy its capital in a manner that we, the Company’s largest shareholder, would view as enhancing shareholder value. While these efforts continue, the Company faces challenges and remains limited by its size and scale. As a result, despite a recent run-up in share price, EGT trades at a discount to its underlying net asset value.

To attempt to achieve a beneficial outcome for the Company’s various constituencies, Melco International Development Limited [200:HK] (“Melco”) is commencing a tender offer to purchase all of the shares of EGT not currently owned by it or its affiliates. Given Melco’s history with EGT and EGT’s annual and interim public disclosure, Melco has not included any additional due diligence condition in connection with the offer.

We would like to highlight the following but note that this letter is qualified in its entirety by Melco’s Offer to Purchase and related tender offer documents which we encourage EGT shareholders to carefully review.

 

    Purchase Price and Form of Consideration - Melco, through a newly formed subsidiary, proposes to offer to acquire all the shares of EGT that EGT Entertainment Holding Limited, a subsidiary of Melco (“EGT Entertainment”) (current holder of 9,378,074 EGT shares), does not currently hold, for a per share consideration amount of USD 2.35 in cash as further detailed in the appendix attached hereto. Melco has commenced today a tender offer to effectuate this purchase.

 

    Melco’s proposed purchase price per EGT share of USD 2.35 represents a 42.4% premium to EGT’s closing price on April 18, 2017, the day immediately preceding Melco’s revised 13D filing. In its revised 13D filing Melco indicated it was actively contemplating a tender offer for the EGT shares it did not already own at a price between USD 2.10 and USD 2.25 per EGT share.

 

    The proposed purchase price of USD 2.35 per EGT share is USD 0.10 per share above the high end of Melco’s previously contemplated price range for EGT shares.

 

LOGO


    The proposed purchase price of USD 2.35 per EGT share represents a 26.3% premium to EGT’s most recent closing share price of USD 1.86 on May 4, 2017.

 

    No Financing Condition - No financing condition. The total cash consideration required is available from Melco’s current cash balances.

 

    Majority of the Minority - The closing of the tender offer is conditioned upon a majority of non-Melco and non-Melco affiliated (i.e. employees) shareholders of EGT (as determined by shares held) tendering their shares.

 

    Short-Form Merger - The closing of the tender offer is conditioned upon Melco, pro forma for the tender offer, owning not less than 90% of EGT total shares outstanding to allow for Melco to consummate a short-form merger.

 

    EGT is Free to Accept a Superior Offer - If EGT receives a superior third-party cash offer not subject to conditions, Melco is willing to withdraw its offer and sell its shares to any acquiror that offers a cash price per Share in excess of USD 2.35 per EGT share.

 

    Shareholders should review the tender offer and all related documents carefully. The conditions listed above are not exhaustive.

We would encourage the Board of EGT to review the tender offer carefully and engage any and all advisors they believe are necessary or appropriate to assist in their review of our offer. We would be happy to discuss our offer with you at your convenience.

Best

/s/ Evan Winkler

Evan Winkler

Managing Director

MELCO INTERNATIONAL DEVELOPMENT LIMITED


APPENDIX - Calculation of EGT Per Share Value

 

USD in 000s except per share figures

   EGT Bal Sheet
as of

3/31/2017
    Calculation of
Per Share Value
    Note  

Current Assets:

      

Cash and cash equivalents

     31,705       31,705    

Current portion of accounts receivables

     126       126    

Other receivables

     1,079       1,079    

Inventories

     12       —         1  

Prepaid expenses and other current

     290       150       2  
  

 

 

   

 

 

   

Total Current Assets

     33,212       33,060    

Gaming equipment

     322       —         1  

Property and equipment

     892       892    

Intangible assets

     312       —         1, 3  

Goodwill

     1,472       —         1, 3  

Deferred tax asset

     59       —         1  

Deposits and other assets

     1,209       1,209    
  

 

 

   

 

 

   

Total Assets

     37,478       35,161    

Current Liabilities:

      

Accounts payable

     (336     (336  

Amounts due to related parties

     (205     (205  

Accrued expenses

     (825     (825  

Income tax payable

     (197     (197  

Deferred revenues, current portion

     (17     —      

Customer deposits and other

     (73     (73  
  

 

 

   

 

 

   

Total Current Liabilities

     (1,653     (1,636  

Other Liabilities

     (446     (446  

Deferred Tax Liability

     (5,654     (5,654  
  

 

 

   

 

 

   

Total Liabilities

     (7,753     (7,736  

Total Stockholders Equity

     29,725      

Estimated Net Value (Total Assets - Total Liabilities) Before Adjustments

       27,425    

Other Adjustments to Valuation

      

Golden Rat (Social Gaming) Cash Expenditures

       5,400    

Estimated Sale Price of Remaining Philippine Assets

       1,900    

Estimated Tax on Sale of Remaining Philippine Assets @ 30%

       (570  

Potential Value of Earn-Out Payments and  Other

       500    

Estimated Costs of Severance / Shut Down Expenses, Options and Legal Costs

       (750  
    

 

 

   

Impaled Per Share Equity Valuation of EGT

       33,905    

EGT Basic Shares Outstanding

       14,464,220    
    

 

 

   

Implied Value per EGT Share

 

     $

 

2.34

 

 

 

 

Melco Tender Price

           $ 2.35    

EGT Closing Trading Price as of 18 April 2017 (Day Prior to Melco 13D Filing)

     $ 1.65    

Implied Premium

       42.4  

EGT Closing Trading Price as of 4 May 2017 (Day Prior to Melco Tender Offer)

     $ 1.86    

Implied Premium

       26.3  

 

Source: EGT Q1 2017 quarterly release dated May 4, 2017, as adjusted by certain assumptions and calculations by Melco International Development Limited

 

1. Addressed by adjustment for estimated sale price of Philippines assets.
2. Assumes only portion related to credit card prepayments is recoverable.
3. Addressed by valuation adjustment for Golden Rat based on total cumulative investment.