Monster Worldwide 8-K Regulation FD Disclosure

Exhibit 99.1

RESTATED FINANCIAL SUPPLEMENT

SEPTEMBER 30, 2006

We provide this supplement to assist investors in evaluating our Company’s financial and operating metrics.  We suggest that the notes to this supplement are read in conjunction with the financial tables.  The financial information included in this supplement contains certain non-GAAP financial measures.  These measures should be considered in addition to results prepared in accordance with GAAP, but are not a substitute for, or superior to, GAAP results.  The non-GAAP measures included in this supplement have been reconciled to the most comparable GAAP measure.  The Company intends to update the financial supplement on a quarterly basis.

1

Notes to Financial Supplement

Presentation

Stock Option Investigation

On June 12, 2006, we announced that a committee of independent directors of the Board of Directors (the “Special Committee”) assisted by independent legal counsel and outside accounting experts were conducting an independent investigation to review our historical stock option grant practices.  On December 13, 2006, we restated our historical financial statements to record additional non-cash stock based compensation charges and the related income tax effects based on the findings of the Special Committee.  On December 26, 2006, we filed our Quarterly Report for the quarter ended September 30, 2006, completing the restatements and bringing us compliant with our periodic filings.  We recorded these non-cash compensation charges as a component of “Corporate expenses” and did not allocate these non-cash costs to our reportable segments.  The restatement did not affect our statements of operations or segment results for the 2006 periods.

Sale of Advertising & Communications business in North America.

On August 31, 2006, we sold our TMP Worldwide Advertising & Communications business in North America.  As a result of this transaction, the Company has completed the global divestiture of its recruitment advertising business and will no longer report an Advertising & Communications operating segment.  Accordingly, we have reclassified our quarterly financial information to reflect the disposition as discontinued operations in all periods presented.  The financial results from continuing operations, presented herein, reflect the remaining and ongoing results of our business.

(1) Non-GAAP financial measures

The information included in this financial supplement contains non-GAAP financial measures.  A non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”).  These measures are not in accordance with or an alternative for GAAP, and may be different from non-GAAP measures reported by other companies.  We believe that our presentation of non-GAAP measures provide useful information to management and investors regarding certain financial and business trends relating to our financial condition and results of operations.  In addition, we use these measures for reviewing our financial results and for budgeting and planning purposes.

Operating income before depreciation and amortization (“OIBDA”) is defined as income from operations before depreciation, amortization of intangible assets and amortization of stock based compensation. We consider OIBDA to be an important indicator of our operational strength. This measure eliminates the effects of depreciation, amortization of intangible assets and amortization of stock based compensation from period to period, which we believe is useful to management and investors in evaluating our operating performance.  OIBDA is a non-GAAP measure and may not be comparable to similarly titled measures reported by other companies.

2

Monster Worldwide, Inc.
Statements of Operations - Non GAAP
(unaudited, in thousands, except per share amounts)

	Trended Quarterly Data																						Year to Date Data
Summary P&L Information	Q1 2004		Q2 2004		Q3 2004		Q4 2004		Q1 2005		Q2 2005		Q3 2005		Q4 2005		Q1 2006		Q2 2006		Q3 2006		9M 2005		9M 2006
Monster Careers	$110,117		$122,995		$134,277		$148,982		$164,773		$172,032		$178,931		$192,982		$224,589		$237,190		$244,292		$515,736		$706,071
Internet Advertising & Fees	12,045		18,909		23,402		23,182		24,761		26,059		27,903		30,830		32,447		37,979		41,563		78,723		111,989
Revenue	122,162		141,904		157,679		172,164		189,534		198,091		206,834		223,812		257,036		275,169		285,855		594,459		818,060
Salary and related	45,914		55,817		65,230		70,323		71,282		77,510		81,820		85,819		89,524		95,439		103,895		230,612		288,858
Office and general	20,762		23,083		24,727		26,023		29,073		29,135		28,831		31,405		36,973		32,672		42,025		87,039		111,670
Marketing and promotion	37,627		37,837		37,032		36,594		47,952		47,062		46,074		53,633		65,799		73,212		68,077		141,088		207,088
OIBDA(1)	17,859		25,167		30,690		39,224		41,227		44,384		50,109		52,955		64,740		73,846		71,858		135,720		210,444
Depreciation expense	5,202		5,660		5,821		4,864		5,759		5,820		5,967		6,292		7,097		8,586		7,323		17,546		23,006
Amortization of restricted stock and RSU Plan	474		872		737		639		968		534		540		693		2,029		3,423		2,943		2,042		8,395
Non-cash stock option expense	2,963		2,854		2,685		2,705		2,721		2,138		6,601		425		—		—		—		11,460		—
Amortization of intangibles	598		1,191		3,042		2,301		2,327		2,247		2,179		2,832		2,675		2,569		1,765		6,753		7,009
Operating expenses	113,540		127,314		139,274		143,449		160,082		164,446		172,012		181,099		204,097		215,901		226,028		496,540		646,026
Operating income	8,622		14,590		18,405		28,715		29,452		33,645		34,822		42,713		52,939		59,268		59,827		97,919		172,034
Interest and other, net(2)	(276	)	(821	)	(508	)	(454	)	(391	)	733		684		3,804		3,130		3,940		5,012		1,026		12,082
Income from cont. operations, pre-tax	8,346		13,769		17,897		28,261		29,061		34,378		35,506		46,517		56,069		63,208		64,839		98,945		184,116
Income taxes	2,651		4,928		5,823		11,733		10,452		12,146		13,015		16,028		20,411		22,077		22,692		35,613		65,180
Losses in equity interests	—		—		—		—		(209	)	(367	)	(641	)	(2,180	)	(1,241	)	(2,284	)	(2,054	)	(1,217	)	(5,579	)
Income from continuing operations	5,695		8,841		12,074		16,528		18,400		21,865		21,850		28,309		34,417		38,847		40,093		62,115		113,357
Income (loss) from disc. operations, net of tax(3)	3,526		4,358		5,002		2,712		(438	)	(3,848	)	4,216		7,840		7,845		770		(123,910	)	(70	)	(115,295	)
Net income (loss)	$ 9,221		$13,199		$17,076		$19,240		$17,962		$18,017		$26,066		$36,149		$42,262		$39,617		$(83,817	)	$62,045		$(1,938	)
Basic earnings (loss) per share:
Income from continuing operations	$   0.05		$   0.08		$   0.10		$   0.14		$   0.15		$   0.18		$   0.18		$   0.23		$   0.27		$   0.30		$    0.31		$   0.51		$    0.89
Net income (loss)	$   0.08		$   0.11		$   0.14		$   0.16		$   0.15		$   0.15		$   0.21		$   0.29		$   0.33		$   0.31		$  (0.65	)	$   0.51		$  (0.02	)
Diluted earnings (loss) per share:
Income from continuing operations	$   0.05		$   0.07		$   0.10		$   0.14		$   0.15		$   0.18		$   0.18		$   0.22		$   0.26		$   0.29		$    0.31		$   0.50		$    0.86
Net income (loss)	$   0.08		$   0.11		$   0.14		$   0.16		$   0.15		$   0.15		$   0.21		$   0.28		$   0.32		$   0.30		$  (0.64	)	$   0.50		$  (0.01	)
Weighted avg. shares outstanding:
Basic shares	115,533		117,431		118,584		119,373		120,655		121,049		122,128		124,348		126,753		128,551		128,484		121,283		127,938
Diluted shares	118,030		120,192		120,351		122,353		123,577		123,181		124,757		127,418		130,619		132,009		130,827		123,798		131,224

(1)- See notes to financial supplement for further explanation of non-GAAP measures.

(2)- Interest and other, net includes a $2.1 million gain from the sale of a long-term investment in the fourth quarter of 2005.

(3)- Loss from discontinued operations, net of tax in the third quarter of 2006 includes the write-off of $133.0 million of goodwill related to our former TMP
  Worldwide Advertising & Communications business in North America.

3

Monster Worldwide, Inc.

Segment Information and Margin Analysis - Non-GAAP

(unaudited, in thousands)

	Trended Quarterly Data																						Year to Date Data
	Q1 2004		Q2 2004		Q3 2004		Q4 2004		Q1 2005		Q2 2005		Q3 2005		Q4 2005		Q1 2006		Q2 2006		Q3 2006		9M 2005		9M 2006
Segment revenue:
Monster Careers - North America	$92,951		$96,985		$103,494		$112,070		$123,556		$126,152		$134,094		$137,798		$159,998		$162,816		$166,910		$383,802		$489,724
Monster Careers - International	17,166		26,010		30,783		36,912		41,217		45,880		44,837		55,184		64,591		74,374		77,382		131,934		216,347
Monster Careers revenue	$110,117		$122,995		$134,277		$148,982		$164,773		$172,032		$178,931		$192,982		$224,589		$237,190		$244,292		$515,736		$706,071
Internet Advertising & Fees revenue	12,045		18,909		23,402		23,182		24,761		26,059		27,903		30,830		32,447		37,979		41,563		78,723		111,989
Total Monster revenue	$122,162		$141,904		$157,679		$172,164		$189,534		$198,091		$206,834		$223,812		$257,036		$275,169		$285,855		$594,459		$818,060
Segment OIBDA(1):
Monster Careers - North America	$21,077		$26,292		$30,918		$40,786		$41,409		$45,309		$50,984		$49,974		$58,652		$61,337		$62,114		$137,702		$182,103
Monster Careers - International	(1,952	)	1,347		1,706		3,940		545		(777	)	92		3,580		4,724		7,064		8,248		(140	)	20,036
Monster Careers OIBDA(1)	$19,125		$27,639		$32,624		$44,726		$41,954		$44,532		$51,076		$53,554		$63,376		$68,401		$70,362		$137,562		$202,139
Internet Advertising & Fees OIBDA(1)	5,649		5,873		7,116		6,705		8,269		9,187		9,557		11,915		11,608		14,235		13,504		27,013		39,347
Total Monster OIBDA(1)	$24,774		$33,512		$39,740		$51,431		$50,223		$53,719		$60,633		$65,469		$74,984		$82,636		$83,866		$164,575		$241,486
Corporate expenses before D&A(1)	$(6,915	)	$(8,345	)	$(9,050	)	$(12,207	)	$(8,996	)	$(9,335	)	$(10,524	)	$(12,514	)	$(10,244	)	$(8,790	)	$(12,008	)	$(28,855	)	$(31,042	)
Segment operating income (loss):(1)
Monster Careers - North America	$17,213		$22,423		$27,117		$37,267		$37,285		$41,100		$46,735		$45,769		$54,559		$55,597		$57,193		$125,120		$167,349
Monster Careers - International	(2,912	)	(153	)	(1,318	)	2,299		(1,978	)	(3,217	)	(2,367	)	285		765		2,003		4,997		(7,562	)	7,765
Monster Careers operating income	$14,301		$22,270		$25,799		$39,566		$35,307		$37,883		$44,368		$46,054		$55,324		$57,600		$62,190		$117,558		$175,114
Internet Advertising & Fees operating income	4,977		4,659		5,325		4,968		7,116		8,046		8,407		10,656		9,486		12,563		11,843		23,569		33,892
Total Monster operating income	$19,278		$26,929		$31,124		$44,534		$42,423		$45,929		$52,775		$56,710		$64,810		$70,163		$74,033		$141,127		$209,006
Corporate expenses	$(10,656	)	$(12,339	)	$(12,719	)	$(15,819	)	$(12,971	)	$(12,284	)	$(17,953	)	$(13,997	)	$(11,871	)	$(10,895	)	$(14,206	)	$(43,208	)	$(36,972	)
Margin Analysis:
Monster Careers - North America OIBDA margin	22.7	%	27.1	%	29.9	%	36.4	%	33.5	%	35.9	%	38.0	%	36.3	%	36.7	%	37.7	%	37.2	%	35.9	%	37.2	%
Monster Careers - North America operating margin	18.5	%	23.1	%	26.2	%	33.3	%	30.2	%	32.6	%	34.9	%	33.2	%	34.1	%	34.1	%	34.3	%	32.6	%	34.2	%
Monster Careers - International OIBDA margin	-11.4	%	5.2	%	5.5	%	10.7	%	1.3	%	-1.7	%	0.2	%	6.5	%	7.3	%	9.5	%	10.7	%	-0.1	%	9.3	%
Monster Careers - International operating margin	-17.0	%	-0.6	%	-4.3	%	6.2	%	-4.8	%	-7.0	%	-5.3	%	0.5	%	1.2	%	2.7	%	6.5	%	-5.7	%	3.6	%
Internet Advertising & Fees OIBDA margin	46.9	%	31.1	%	30.4	%	28.9	%	33.4	%	35.3	%	34.3	%	38.6	%	35.8	%	37.5	%	32.5	%	34.3	%	35.1	%
Internet Advertising & Fees operating margin	41.3	%	24.6	%	22.8	%	21.4	%	28.7	%	30.9	%	30.1	%	34.6	%	29.2	%	33.1	%	28.5	%	29.9	%	30.3	%
Monster OIBDA margin	20.3	%	23.6	%	25.2	%	29.9	%	26.5	%	27.1	%	29.3	%	29.3	%	29.2	%	30.0	%	29.3	%	27.7	%	29.5	%
Monster operating margin	15.8	%	19.0	%	19.7	%	25.9	%	22.4	%	23.2	%	25.5	%	25.3	%	25.2	%	25.5	%	25.9	%	23.7	%	25.5	%
Consolidated OIBDA margin	14.6	%	17.7	%	19.5	%	22.8	%	21.8	%	22.4	%	24.2	%	23.7	%	25.2	%	26.8	%	25.1	%	22.8	%	25.7	%
Consolidated operating margin	7.1	%	10.3	%	11.7	%	16.7	%	15.5	%	17.0	%	16.8	%	19.1	%	20.6	%	21.5	%	20.9	%	16.5	%	21.0	%

(1) - See notes to financial supplement for further explanation of non-GAAP measures

4