New Segmental Presentation

Carphone Warehouse Group PLC
05 June 2007



Tuesday 5 June 2007


For immediate release


                        The Carphone Warehouse Group PLC

                           New segmental presentation



As previously announced, we are moving to a new reporting format for the coming
financial year.  The table below provides the preliminary results for the 52
weeks to 31 March 2007, with comparative figures previously released on 24 May
2007.


For further information


Peregrine Riviere                            07909 907193


                        New format segmental disclosure


Group view


Summary income statement


£m                                        52 weeks to 1 April 2006    52 weeks to 31 March
                                                                                     2007
Revenue                                                   3,046.4                  3,991.5

Divisional EBITDA                                           276.9                    331.2
PLC costs                                                  (34.4)                   (37.3)
Group EBITDA*                                               242.5                    293.9

Depreciation & Amortisation                               (100.7)                  (134.6)
JVs                                                             -                    (9.9)

Group EBIT*                                                 141.8                    149.4



Reconciliation of Divisional EBIT to Group EBIT


£m                                       52 weeks to 1 April 2006      52 weeks to 31 March
                                                                                      2007
Distribution EBIT                                           149.0                    176.9
UK Fixed Line EBIT                                           27.2                     19.7
Total Divisional EBIT*                                      176.2                    196.6

PLC costs                                                  (34.4)                   (37.3)
JVs                                                             -                    (9.9)

Group EBIT*                                                 141.8                    149.4



* before amortisation of acquisition intangibles, goodwill expense and
reorganisation costs.


Divisional view


Distribution


£m                                       52 weeks to 1 April 2006     52 weeks to 31 March
                                                                                      2007
Revenue                                                   2,502.8                  2,943.6
  Retail (inc Online)                                     1,578.9                  1,908.8
  Insurance                                                 116.1                    137.0
  Ongoing                                                    58.4                     71.7
  Mobile                                                    459.8                    504.8
  Non-UK Fixed Line                                         101.2                    111.6
  Dealer                                                    188.4                    209.7
EBITDA                                                      228.3                    262.5
Depreciation & Amortisation                                (79.3)                   (85.6)
EBIT                                                        149.0                    176.9


UK Fixed Line


£m                                       52 weeks to 1 April 2006   52 weeks to 31 March
                                                                            2007
Revenue                                                     565.5                  1,084.3
  Residential                                               305.6                    764.4
  B2B                                                       259.9                    319.9
EBITDA                                                       48.6                     68.7
  Residential                                                20.6                     37.5
  B2B                                                        28.0                     31.2
Depreciation & Amortisation                                (21.4)                   (49.0)
EBIT                                                         27.2                     19.7


Geographical analysis



£m                                       52 weeks to 1 April 2006     52 weeks to 31 March
                                                                                      2007
Revenue                                                   3,046.4                  3,991.5
  UK                                                      1,820.1                  2,582.6
  France                                                    205.8                    238.8
  Germany                                                   396.8                    459.2
  Spain                                                     254.4                    310.7
  Other                                                     369.3                    400.2

EBITDA                                                      242.5                    293.9
  UK                                                        122.6                    165.3
  France                                                     16.7                     20.7
  Germany                                                    50.6                     52.8
  Spain                                                      25.6                     30.5
  Other                                                      27.0                     24.6

EBIT                                                        141.8                    159.3
  UK*                                                        71.3                     83.4
  France                                                     12.2                     16.2
  Germany                                                    17.3                     19.3
  Spain                                                      20.0                     22.8
  Other                                                      21.0                     17.6



* For the purposes of geographical segmentation, all PLC costs have been
allocated to the UK business.


                      This information is provided by RNS
            The company news service from the London Stock Exchange