Exhibit 99.2

NOT  FOR  RELEASE,  DISTRIBUTION  OR  PUBLICATION,  IN OR  INTO  CANADA,
AUSTRALIA OR JAPAN OR ANY OTHER  JURISDICTION WHERE IT IS UNLAWFUL TO DO
SO.



4 April 2006

FOR IMMEDIATE RELEASE

               RECOMMENDED OFFERS BY NTL FOR VIRGIN MOBILE


o    NTL Incorporated ("NTL") and the Independent Board of Virgin Mobile
     Holdings  (UK) plc ("VIRGIN  Mobile") are pleased to announce  that
     each of the pre-conditions set out in the pre-conditional  possible
     offer  announcement  made on 16 January 2006 has been  satisfied or
     waived  and that  they  have  reached  agreement  on the terms of a
     recommended  cash  offer  to be  made  by ntl  Investment  Holdings
     Limited (the "CASH  OFFEROR"),  a wholly owned  subsidiary  of ntl,
     with a recommended share alternative offer to be made by ntl, and a
     recommended  share and cash alternative offer to be made by ntl and
     the Cash  Offeror,  to acquire  the entire  issued and to be issued
     share  capital of Virgin  Mobile (the  "OFFER").  The Offer will be
     implemented by way of a scheme of arrangement  under section 425 of
     the Companies Act 1985, as amended.

o    Pursuant to the terms of the Offer,  Virgin Mobile Shareholders can
     elect for:

     (1)  the Cash Offer of 372 pence in cash per Scheme Share held; or

     (2)  the Share Offer of 0.23245  ntl Shares per Scheme  Share held,
          valued at 389 pence per Scheme  Share  based on ntl's  closing
          price and the US$/(pound) exchange rate at 3 April 2006; or

     (3)  the  Share  and  Cash  Offer by ntl and the  Cash  Offeror  of
          0.18596 ntl Shares and 67 pence in cash per Scheme Share held,
          valued at 311 pence per Scheme  Share  based on ntl's  closing
          price and the  US$/(pound)  exchange rate at 3 April 2006 plus
          67 pence in cash.

o    The above  terms  have been  restated  from  those set out in ntl's
     announcement  of a potential  offer for Virgin Mobile on 16 January
     2006 as a result of the subsequent closing of the merger of ntl and
     Telewest and the consequent  change in the identity of the ultimate
     parent  company of the ntl Group.  This has  required the number of
     ntl shares to be offered  for each  Virgin  Mobile  Share under the
     Share  Offer and the Share and Cash Offer to be adjusted as set out
     in this announcement.

o    The Cash Offer values the existing  issued share  capital of Virgin
     Mobile at approximately (pound)962.4 million.

o    The Cash Offer represents a premium of 19.6 per cent. to the Virgin
     Mobile Share price on 2 December  2005, the last business day prior
     to the commencement of the offer period;  premia of 18.9 per cent.,
     26.2 per cent.  and 47.9 per cent.  to the  average  Virgin  Mobile
     Share price over the one, three and twelve month periods prior to 5
     December 2005, respectively; and a 86.0 per cent. premium to Virgin
     Mobile's  IPO offer price on 21 July 2004 when it was listed on the
     London Stock Exchange.

o    ntl has entered into a 30-year  exclusive brand licence with Virgin
     Enterprises  Limited  for the use of the  Virgin  brand  for  ntl's
     consumer business.

o    Closely following the merger of ntl and Telewest to create the UK's
     leading  triple-play cable provider,  ntl's combination with Virgin
     Mobile  and  the  proposed  re-branding  of its  combined  consumer
     businesses with the Virgin brand represents an important  milestone
     in ntl's history.

o    ntl  believes  that the  combination  with  Virgin  Mobile  and the
     re-branding  of its combined  consumer  operations  with the Virgin
     brand will deliver wide-ranging strategic and financial benefits to
     shareholders.  In  particular,  ntl believes that the  transactions
     will:

     o    help  transform  it from the UK's  leading  triple-play  cable
          provider  into a  national  entertainment  and  communications
          company,  harnessing  the powerful  Virgin  consumer  champion
          brand;

     o    enhance ntl as a scale  competitor in the UK,  enabling ntl to
          compete more  effectively  with the large incumbents in the UK
          telecommunications market. In addition, the extension of ntl's
          product suite to include mobility will, ntl believes,  provide
          a strong  platform for innovation and development of converged
          products,   such  as  converged  fixed  and  mobile  telephony
          devices, and video and voice services;

     o    appeal to existing and new  consumers by offering a wide range
          of  high  quality   communications   services  from  a  single
          provider,  with the unique  flavour and customer  focus of the
          Virgin brand;

     o    allow it to extend its expertise in bundling and cross-selling
          communications products to mobile telephony; and

     o    provide potential for revenue synergies by:

          o    increasing  penetration  and reducing  customer  churn by
               providing  an  appealing  product  suite under the Virgin
               brand; and

          o    increasing average revenue per user through the effective
               cross-selling  of mobile  services  into  customer  homes
               serviced  by ntl,  and  triple-play  services  to  Virgin
               Mobile subscribers.

o    ntl believes that the Offer will not materially  affect its current
     leverage.  Other potential benefits  anticipated include savings on
     some  of  the  re-branding  costs  it  may  have  incurred  had  it
     re-branded  under a newly  created  brand,  and the use of  certain
     existing capital allowances to offset Virgin Mobile taxable income.

o    Virgin  Mobile will retain its existing  brand and will continue to
     be based in the UK.

o    Virgin  Mobile's  operating  business  will  continue  to be led by
     members  of Virgin  Mobile's  current  management  team,  and it is
     intended  that a  marketing  director  from  Virgin  will join ntl,
     bringing Virgin's brand expertise to the ntl management team.

o    The Independent Board, who have been so advised by Morgan Stanley &
     Co. Limited,  consider the terms of the Cash Offer, the Share Offer
     and the  Share  and  Cash  Offer  to be  fair  and  reasonable.  In
     providing  advice to the  Independent  Board,  Morgan Stanley & Co.
     Limited has taken into account the  commercial  assessments  of the
     Independent Board.

o    The  Independent  Board  has  indicated  to  ntl  that  it  intends
     unanimously  to recommend that Virgin Mobile  Shareholders  vote in
     favour  of  the  Scheme  at  the  appropriate   meetings,   as  the
     Independent Directors have undertaken to do in respect of all their
     own  beneficial   holdings  of  1,338,534   Virgin  Mobile  Shares,
     representing  as at the date of this  announcement,  in  aggregate,
     approximately  0.52 per cent. of the existing  issued share capital
     of Virgin Mobile.

o    Virgin Mobile  Shareholders  considering making an election for the
     Share  Offer or for the Share and Cash  Offer are  referred  to the
     investment  considerations  which  will  be set  out in the  Scheme
     Document.  The decision as to whether  Virgin  Mobile  Shareholders
     make an  election  for the  Share  Offer or for the  Share and Cash
     Offer  will  depend on their  individual  circumstances.  If Virgin
     Mobile  Shareholders  are in any doubt as to the action they should
     take,  they  should  seek  their  own  financial   advice  from  an
     independent financial adviser.

o    ntl and the Cash Offeror have received irrevocable  undertakings to
     vote in favour of a scheme of  arrangement  to implement  the Offer
     from Virgin Mobile Shareholders representing approximately 72.0 per
     cent. of the existing  issued share capital of Virgin  Mobile.  The
     Virgin Group which,  taken together,  holds  approximately 71.2 per
     cent. of the existing  issued share capital of Virgin  Mobile,  has
     undertaken,  irrespective  of whether any higher  competing  bid is
     made, to vote in favour of a scheme of arrangement to implement the
     Offer and to elect in full for the Cash and Share Offer.

Commenting on the Offer, James Mooney, Executive Chairman of ntl, said:

"We are  delighted  to  announce  the  recommended  Offer  and the brand
licensing with Virgin today,  which not only delivers mobile  capability
to our  product  bundle but also  gives us access to a leading  consumer
brand.  It truly is a step-change  transaction  not only for ntl but for
the media sector as an whole in the UK.

Central to today's  announcement  is our strong  belief that  offering a
quad-play  underpins true media  convergence,  and offering high quality
communications services will, we believe, appeal to existing subscribers
of the enlarged  business as well as new  customers.  There is a natural
appeal for mobile,  telephony,  broadband and television content and ntl
is now truly unique in its mass market product offering."

Commenting on the Offer,  Charles  Gurassa,  Chairman of Virgin  Mobile,
said:

"After careful consideration, the Independent Directors of Virgin Mobile
intend to recommend ntl's Offer to shareholders. This Offer reflects the
strong  operational  and  financial  performance  of Virgin  Mobile  and
represents an excellent  opportunity  for Virgin Mobile  shareholders to
realise the significant  increase in shareholder  value since flotation.
We  believe  this  Offer is in the best  interests  of  Virgin  Mobile's
shareholders, customers and employees."

ENQUIRIES:

NTL

Richard Williams                                        Tel: +44 (0)20 7299 5479

BUCHANAN COMMUNICATIONS (PR Adviser to ntl)

Mark Edwards or Jeremy Garcia                           Tel: +44 (0)20 7466 5000

GOLDMAN SACHS (Financial Adviser to ntl)

Alain Carrier                                           Tel: +44 (0)20 7774 1000

VIRGIN MOBILE

Steven Day or Mike Thomas                               Tel: +44 (0)20 7484 4300

MORGAN STANLEY & CO. LIMITED (Financial Adviser to
Virgin Mobile)

Justin Manson or Scott Bruckner                         Tel: +44 (0)20 7425 8000

INVESTEC BANK (UK) LIMITED (Corporate Broker to
Virgin Mobile)

Chris Godsmark                                          Tel: +44 (0)20 7597 5051

JP MORGAN CAZENOVE (Corporate Broker to
Virgin Mobile)

Arjun Khullar                                           Tel: +44 (0)20 7155 8642

FINSBURY (PR Adviser to Virgin Mobile)

James Murgatroyd or Don Hunter                          Tel: +44 (0)20 7251 3801

A conference  call and webcast for analysts and investors  regarding the
Offer will be held today at 2 p.m. UK time/ 9 a.m. Eastern Standard Time
(UK: +44 20 7365 8426, US: +1 617 597 5341,  participant code: ntl). The
presentation  can also be accessed  live via  webcast on ntl's  website,
www.ntl.com/investors.  The teleconference  replay will be available for
one week beginning approximately two hours after the end of the call and
will be  available  until  Tuesday,  11 April 2006.  The dial-in  replay
number  for the US is:  +1 617 801  6888 and the  international  dial-in
replay number is: +44 (0) 207 365 8427, participant code: 98450630.

A press  conference will be held today at 12 p.m. UK time at the offices
of Buchanan Communications, 45 Moorfields, EC2Y 9AE.

This  summary  should be read in  conjunction  with the full text of the
attached  announcement.  The Offer will be subject to the conditions set
out in  Appendix  I to this  announcement  and the full  conditions  and
further terms which will be set out in the Scheme  Document  expected to
be issued in due course.

Appendix II contains the sources and bases of  information  used in this
announcement.

Appendix III contains further details on the Implementation Agreement.

Appendix IV contains the definitions of certain expressions used in this
announcement.

Goldman Sachs  International,  which is authorised  and regulated in the
United  Kingdom  by  the  Financial   Services   Authority,   is  acting
exclusively  for ntl and the Cash Offeror and no one else in  connection
with the Offer and will not be  responsible to anyone other than ntl and
the Cash Offeror for providing the protections afforded to its customers
or for  providing  advice  in  relation  to the  Offer or any  matter or
arrangement referred to herein.

Morgan Stanley & Co. Limited is acting exclusively for Virgin Mobile and
no one else in connection  with the Offer and will not be responsible to
anyone other than Virgin Mobile for providing the  protections  afforded
to its clients or for  providing  advice in relation to the Offer or any
matter or arrangement referred to herein.

Investec Bank (UK) Limited is acting  exclusively  for Virgin Mobile and
no one else in connection  with the Offer and will not be responsible to
anyone other than Virgin Mobile for providing the  protections  afforded
to its clients or for  providing  advice in relation to the Offer or any
matter or arrangement referred to herein.

JP Morgan  Cazenove is acting  exclusively  for Virgin Mobile and no one
else in connection  with the Offer and will not be responsible to anyone
other than Virgin Mobile for providing the  protections  afforded to its
clients or for  providing  advice in relation to the Offer or any matter
or arrangement referred to herein.

FURTHER INFORMATION ON THE OFFER

The availability of the Offer to Virgin Mobile  Shareholders who are not
resident in the United  Kingdom and the United States may be affected by
the laws of relevant  jurisdictions.  Virgin Mobile Shareholders who are
not  resident  in the United  Kingdom or the United  States will need to
inform themselves about and observe any applicable requirements.

Any securities that are offered  pursuant to the Offer described in this
announcement  have  not  been  and  will  not be  registered  under  the
applicable securities laws of Australia,  Canada or Japan.  Accordingly,
any such securities may not be offered,  sold or delivered,  directly or
indirectly,  in or into  Australia,  Canada or Japan except  pursuant to
exemptions from applicable requirements of such jurisdictions.

The Offer will be subject to the applicable rules and regulations of the
UKLA,  the London  Stock  Exchange and the City Code.  In addition,  the
Offer  will be  subject  to the  applicable  requirements  of the United
States federal and state  securities  laws and the applicable  rules and
regulations   of  NASDAQ   (except  to  the  extent   exempt  from  such
requirements).

Virgin Mobile  Shareholders should read any prospectus that may be filed
by ntl with the SEC, because any such prospectus will contain  important
information.  Investors may obtain a free copy of any prospectus, if and
when it becomes  available,  and other  documents  filed by ntl with the
SEC,  at the SEC's  website at  http://www.sec.gov.  Free  copies of any
prospectus,  if and  when  it  becomes  available,  may be  obtained  by
directing a request to ntl Incorporated,  9098 Third Avenue, Suite 2863,
New York, New York 10022,  Attention:  Investor Relations.  If the Offer
proceeds by way of scheme of  arrangement,  however,  it is  anticipated
that no prospectus  would be required  because the transaction  would be
exempt  from  registration  under  the US  Securities  Act of  1933,  as
amended,  pursuant to section 3(a)(10) thereof,  in which case this fact
will be  disclosed  in the scheme  document  sent to all  Virgin  Mobile
Shareholders.

This  communication  shall  not  constitute  an  offer  to  sell  or the
solicitation of an offer to buy securities,  or the  solicitation of any
vote or  approval,  nor  shall  there be any sale of  securities  in any
jurisdiction in which such offer, solicitation or sale would be unlawful
prior to registration or qualification under the securities laws of such
jurisdiction.

CITY CODE

Under the  provisions of Rule 8.3 of the City Code, if any person is, or
becomes, "interested" (directly or indirectly) in 1 per cent. or more of
any class of "relevant securities" of ntl, the Cash Offeror or of Virgin
Mobile,  all  "dealings"  in any "relevant  securities"  of that company
(including  by  means  of an  option  in  respect  of,  or a  derivative
referenced  to,  any  such  "relevant   securities")  must  be  publicly
disclosed by no later than 3.30 p.m.  (London  time) on the Business Day
following the date of the relevant  transaction.  This  requirement will
continue  until  the date on which the Offer  becomes,  or is  declared,
unconditional as to acceptances,  lapses or is otherwise withdrawn or on
which the "offer  period"  otherwise  ends.  If two or more  persons act
together  pursuant to an agreement or  understanding,  whether formal or
informal,  to acquire an "interest" in "relevant securities" of ntl, the
Cash Offeror or Virgin Mobile, they will be deemed to be a single person
for the  purpose of Rule 8.3.  Under the  provisions  of Rule 8.1 of the
City Code,  all  "dealings"  in "relevant  securities"  of ntl, the Cash
Offeror or of Virgin  Mobile by ntl, the Cash Offeror or Virgin  Mobile,
or by any of their  respective  "associates",  must be  disclosed  by no
later than 12.00 noon (London  time) on the Business Day  following  the
date of the relevant transaction.  A disclosure table, giving details of
the  companies  in whose  "relevant  securities"  "dealings"  should  be
disclosed,  and the number of such securities in issue,  can be found on
the  Panel's  website  at  www.thetakeoverpanel.org.uk.   "Interests  in
securities" arise, in summary, when a person has long economic exposure,
whether conditional or absolute,  to changes in price of securities.  In
particular,  a person will be treated as having an  "interest" by virtue
of the ownership or control of securities, or by virtue of any option in
respect of, or derivative referenced to, securities.  Terms in quotation
marks  are  defined  in the City  Code,  which  can also be found on the
Panel's  website.  If you are in any doubt as to  whether or not you are
required to disclose a  "dealing"  under Rule 8, you should  consult the
Panel.

FORWARD LOOKING STATEMENTS

Certain statements in this document  regarding the proposed  transaction
between ntl and Virgin Mobile, the expected timetable for completing the
transaction,  future  financial  and  operating  results,  benefits  and
synergies  of the  transaction,  future  opportunities  for the combined
company and products and any other statements  regarding Virgin Mobile's
or ntl's future  expectations,  beliefs,  goals or prospects  constitute
forward-looking  statements as that term is defined in the U.S.  Private
Securities  Litigation  Reform Act of 1995.  When used in this document,
the words "believe",  "anticipate",  "should", "intend", "plan", "will",
"expects",  "estimates",  "projects",   "positioned",   "strategy",  and
similar expressions or statements that are not historical facts, in each
case as they relate to ntl and Virgin  Mobile,  the management of either
such company or the proposed transaction, are intended to identify those
expressions or statements as forward-looking  statements. In addition to
the risks and  uncertainties  noted in this document,  there are certain
factors,  risks and  uncertainties  that could cause  actual  results to
differ materially from those anticipated by some of the statements made,
many of which are beyond the  control  of ntl and Virgin  Mobile.  These
include:  (1) the failure to obtain and retain  expected  synergies from
the  integration  of  legacy  ntl and  legacy  Telewest  Global  and the
proposed  transaction,  (2) rates of success in executing,  managing and
integrating  key  acquisitions,  including the integration of legacy ntl
and legacy Telewest Global and the proposed acquisition, (3) the ability
to achieve business plans for the combined  company,  (4) the ability to
manage and maintain key customer relationships, (5) delays in obtaining,
or adverse  conditions  contained  in,  any  regulatory  or  third-party
approvals in connection with the proposed acquisition,  (6) availability
and cost of capital, (7) the ability to manage regulatory, tax and legal
matters,  and to resolve pending matters within current  estimates,  (8)
other similar factors, and (9) the risk factors summarized and explained
in the 2005 Form 10-K for NTL Holdings Inc. (fka NTL Incorporated).  For
additional  information  concerning  factors  that  could  cause  actual
results to materially differ from those projected  herein,  please refer
to ntl's and NTL  Holdings  Inc.'s most  recent Form 10-K,  10-Q and 8-K
reports.





NOT FOR  RELEASE,  DISTRIBUTION  OR  PUBLICATION  IN OR INTO  AUSTRALIA,
CANADA OR JAPAN OR ANY OTHER JURISDICTION WHERE IT IS UNLAWFUL TO DO SO.

                                                            4 April 2006

               RECOMMENDED OFFERS BY NTL FOR VIRGIN MOBILE


1.   INTRODUCTION

     NTL Incorporated ("NTL") and the Independent Board of Virgin Mobile
     Holdings  (UK) plc ("VIRGIN  MOBILE") are pleased to announce  that
     each of the pre-conditions set out in the pre-conditional  possible
     offer  announcement  made on 16 January 2006 has been  satisfied or
     waived  and that  they  have  reached  agreement  on the terms of a
     recommended  cash  offer  to be  made  by ntl  Investment  Holdings
     Limited (the "CASH  OFFEROR"),  a wholly owned  subsidiary  of ntl,
     with a recommended share alternative offer to be made by ntl, and a
     recommended  share and cash alternative offer to be made by ntl and
     the Cash  Offeror,  to acquire  the entire  issued and to be issued
     share capital of Virgin  Mobile.  The Offer will be  implemented by
     way of a scheme of  arrangement  under section 425 of the Companies
     Act 1985, as amended.

2.   OUTLINE TERMS AND CONDITIONS OF THE OFFER

     Under the Offer, which is subject to the conditions  referred to in
     paragraph  11 and set out in Appendix I to this  announcement,  and
     subject to the further  terms and  conditions  to be set out in the
     Scheme  Document,  Scheme  Shareholders  will be able to  elect  to
     accept the following alternative offers:

     (a)  Under the Cash Offer:

            FOR EACH SCHEME SHARE HELD      372P IN CASH

     (b)  Under the Share Offer:

            FOR EACH SCHEME SHARE HELD      0.23245 NTL SHARES

     (c)  Under the Share and Cash Offer:

             FOR EACH SCHEME SHARE HELD     0.18596 NTL SHARES PLUS 67P IN CASH

     The above  terms  have been  restated  from  those set out in ntl's
     announcement  of a potential  offer for Virgin Mobile on 16 January
     2006 as a result of the subsequent closing of the merger of ntl and
     Telewest and the consequent  change in the identity of the ultimate
     parent  company of the ntl Group.  This has  required the number of
     ntl shares to be offered  for each  Virgin  Mobile  Share under the
     Share  Offer and the Share and Cash Offer to be adjusted as set out
     in this announcement.

3.   THE CASH OFFER

     The Cash Offer represents a premium of 19.6 per cent. to the Virgin
     Mobile Share price on 2 December  2005, the last business day prior
     to the commencement of the offer period;  premia of 18.9 per cent.,
     26.2 per cent.  and 47.9 per cent.  to the  average  Virgin  Mobile
     Share price over the one, three and twelve month periods prior to 5
     December 2005, respectively; and a 86.0 per cent. premium to Virgin
     Mobile's  IPO offer price on 21 July 2004 when it was listed on the
     London Stock Exchange.

     The Cash Offer  values the entire  issued  share  capital of Virgin
     Mobile at approximately (pound)962.4 million.

4.   THE SHARE OFFER

     As an  alternative  offer to the Cash  Offer,  Scheme  Shareholders
     (other than certain Overseas Shareholders) may elect to receive ntl
     Shares to be offered by ntl, on the basis of 0.23245 ntl Shares for
     each Scheme Share held.

     ntl Shares are quoted and tradable on the NASDAQ  National  Market.
     Applications  will be made for the new ntl  Shares  to be quoted on
     the NASDAQ National Market.

     The Share  Offer is valued at 389 pence per Scheme  Share  based on
     ntl's  closing price and the  US$/(pound)  exchange rate at 3 April
     2006.

5.   THE SHARE AND CASH OFFER

     As an alternative  to both the Cash Offer and the Share Offer,  ntl
     and the Cash  Offeror  are also  making  the Share and Cash  Offer,
     which will enable Scheme  Shareholders (other than certain Overseas
     Shareholders)  to elect to  receive  ntl  Shares  and  cash,  to be
     offered by ntl and the Cash  Offeror  on the basis of  0.18596  ntl
     Shares and 67 pence in cash for each Scheme Share held.

     ntl Shares are quoted and tradable on the NASDAQ  National  Market.
     Applications  will be made for the new ntl  Shares  to be quoted on
     the NASDAQ National Market.

     The Share and Cash  Offer is valued at 311 pence per  Scheme  Share
     based on ntl's closing price and the US$/(pound) exchange rate at 3
     April 2006 plus 67 pence in cash.

6.   IRREVOCABLE UNDERTAKINGS TO ACCEPT THE OFFER

     In aggregate,  ntl and the Cash Offeror have  received  irrevocable
     undertakings  to vote in favour of the Scheme (or accept the Offer,
     if it is  restructured  as a Takeover  Offer)  from  Virgin  Mobile
     Shareholders  representing  approximately  72.0  per  cent.  of the
     existing issued capital of Virgin Mobile.

     The Virgin Group which, taken together,  holds Virgin Mobile Shares
     representing  approximately  71.2 per cent. of the existing  issued
     ordinary   share  capital  of  Virgin   Mobile,   has   irrevocably
     undertaken,  irrespective  of whether any higher  competing  bid is
     made,  to vote its  holding  in favour of the Scheme or to accept a
     Takeover Offer (in the event of the Offer being  restructured  as a
     Takeover  Offer).  In the event that the Offer is restructured as a
     Takeover Offer, ntl has agreed with Virgin that such Takeover Offer
     will be on  identical  terms save always that such  Takeover  Offer
     will be conditional on receiving at least 70 per cent. acceptances.
     Virgin has elected to accept the Share and Cash Offer in respect of
     all its Scheme Shares.

     The irrevocable  undertakings  received from the Independent  Board
     are in respect of their (and their connected  persons')  respective
     entire holdings of Virgin Mobile Shares,  amounting in aggregate to
     1,338,534 Virgin Mobile Shares, representing approximately 0.52 per
     cent. of Virgin Mobile's existing issued ordinary share capital.

7.   BRAND LICENCE

     ntl and  Virgin  Enterprises  have also  entered  into a trade mark
     licence agreement (the "BRAND  LICENCE"),  licensing to ntl the use
     of  certain  Virgin  trade  marks  within the  United  Kingdom  and
     Ireland.  The Brand  Licence is an  exclusive  licence,  covering a
     number  of  aspects  of  ntl's  consumer  business,  including  the
     provision of communications services (such as internet, television,
     and fixed line telephony),  the acquisition and branding of sports,
     movie and other premium  television  content,  the  acquisition and
     exploitation  of sports media rights,  and the branding and sale of
     related  communications  equipment (such as set-top boxes and cable
     modems). If ntl acquires Virgin Mobile, the Brand Licence will also
     replace the existing brand  licensing  arrangements  between Virgin
     Mobile and Virgin. The Brand Licence also permits ntl to rename its
     ultimate  public  holding  company  with a name that  includes  the
     Virgin name.  The Brand  Licence is for a 30 year period,  although
     ntl may terminate it at the end of the tenth year of that period on
     one  year's   notice.   The  Brand  Licence  is  subject  to  early
     termination by ntl in certain circumstances,  including (subject to
     the  making of  certain  payments)  on a change of  control of ntl.
     Under the Brand Licence,  ntl will pay Virgin Enterprises a royalty
     of 0.25 per cent. of relevant  consumer  revenues (which would have
     been   approximately   (pound)9  million  based  on  2005  revenues
     (including Virgin.net and Virgin Mobile)), which royalty is subject
     to a minimum annual payment of (pound)8.5  million.  ntl expects to
     commence  the  proposed  re-branding  within 12 months of the Brand
     Licence becoming unconditional.

     In connection with the Brand Licence,  Virgin Enterprises will have
     the right to propose a nominee to serve as a director  of ntl,  and
     will also have the right to nominate a senior  marketing  executive
     (reporting to the Chief Executive Officer, Chief Operating Officer,
     or senior  person in charge of ntl's  consumer  division)  as a ntl
     employee.  In  addition,  Sir  Richard  Branson  has also agreed to
     support ntl's promotional activities.

     The Brand  Licence is  conditional  upon the passing of an ordinary
     resolution of the  Independent  Virgin Mobile  Shareholders  (which
     requires a vote, to be held on a poll,  in favour,  of more than 50
     per  cent.  of  the  votes  cast  by   Independent   Virgin  Mobile
     Shareholders) to approve the Brand Licence.  The Independent  Board
     intends unanimously to recommend that the Independent Virgin Mobile
     Shareholders  vote in favour of the resolution to approve the Brand
     Licence.

     The terms of the Brand Licence are  considered  by Morgan  Stanley,
     Virgin  Mobile's  financial  adviser,  to represent an arm's length
     commercially  negotiated  agreement and therefore are considered to
     be fair and  reasonable.  In forming this view,  Morgan Stanley has
     taken into account the commercial  assessments  of the  Independent
     Board.

     Further  details of the Brand Licence will be set out in the Scheme
     Document.

8.   BACKGROUND TO AND REASONS FOR THE OFFER

     Closely following the merger of ntl and Telewest to create the UK's
     leading  triple-play cable provider,  ntl's combination with Virgin
     Mobile  together  with the  proposed  re-branding  of its  combined
     consumer  business  with the Virgin brand  represents  an important
     milestone in ntl's history.  ntl believes that the  combination and
     re-branding  will  deliver  wide-ranging  strategic  and  financial
     benefits to its shareholders. It enhances ntl as a scale competitor
     in the UK  telecommunications  industry,  enabling it to become the
     first market participant  offering an integrated  quad-play product
     suite, combining ntl's network, products and triple-play experience
     together with Virgin Mobile's national mobile business,  creating a
     national communications and entertainment company.

     Furthermore,  the  re-branding of ntl's consumer  business with the
     Virgin  brand will bring  Virgin's  strong brand into more than 5.1
     million UK homes and, ntl believes,  will provide  strong  consumer
     appeal for a wide  range of high  quality  communications  services
     available from a single provider under a single  consumer  champion
     brand.

     Strengthening of ntl's competitiveness

     The competitive landscape in European and UK telecommunications has
     recently  been  undergoing  substantial  change,  with  the  recent
     consolidation of various market participants and the convergence of
     telecommunications platforms and technologies. The recent merger of
     ntl and Telewest  provides ntl with competitive scale and an access
     network passing more than half of UK homes,  plus a strong platform
     on which to base brand and product extension. ntl believes that the
     mobile  product of Virgin  Mobile and the Virgin brand would enable
     ntl to extend its  portfolio to compete more  effectively  with the
     large incumbents.

     Following the merger  between ntl and Telewest,  ntl is the largest
     provider  of consumer  broadband,  the second  largest  provider of
     fixed  telephony,  the second  largest  provider  of pay TV and the
     third  largest  provider  of  multi-channel   TV,  and,  after  the
     acquisition of Virgin Mobile,  would be the fifth largest  provider
     of mobile telephony (in each case, by number of subscribers).

     Furthermore,  the  extension  of ntl's  product  suite  to  include
     mobility  will,  ntl  believes,  provide a strong  platform for the
     innovation and development of converged products, such as converged
     fixed and mobile telephony devices, and video and voice services.

     Brand with strong consumer appeal

     ntl believes that the Virgin brand would bring it a strong consumer
     appeal,  positioning and customer focus to a quad-play offering. It
     would allow ntl to utilise  Virgin's  brand  expertise and consumer
     focus and should help increase customer loyalty and appeal.

     The Virgin brand is the most admired  brand in the UK (HPI Research
     2005) and  Virgin is the 27th most  respected  company in the world
     (FT 2005) (in each case, as at the time of the relevant surveys).

     First quad-play in the UK provides growth prospects

     ntl believes that,  following a combination with Virgin Mobile,  it
     will be able to extend its expertise in bundling and  cross-selling
     communications  products to mobile  telephony.  It would create the
     UK's first  communications  quad-play  proposition.  ntl's customer
     base of over 5.1  million  cable  homes would be enhanced by Virgin
     Mobile's  more  than 4.3  million  active  mobile  subscribers.  In
     aggregate, the combined ntl and Virgin Mobile group would have 14.6
     million  RGUs  (based on ntl and  Telewest  RGUs and Virgin  Mobile
     active  subscribers  as  reported  as at  31  December  2005).  The
     bundling  of  four  communications  products  into  one  integrated
     offering to ntl's and Virgin  Mobile's  customers  should  create a
     strong  competitive  proposition,  enabling ntl to deliver  greater
     value for money to customers.

     Significant value creation opportunities

     ntl believes that a combination with Virgin Mobile would create the
     potential for revenue synergies by:

       o  increasing   penetration   and  reducing   customer  churn  by
          providing an appealing  product  suite under the Virgin brand;
          and

       o  increasing ARPU through the effective  cross-selling of mobile
          services into customer homes serviced by ntl, and  triple-play
          services to Virgin Mobile subscribers.

     Financial impact on ntl

     As referred  to above,  ntl  expects to  generate  certain  revenue
     synergies over the medium-term.

     Other potential benefits  anticipated  include the savings that ntl
     believes  would be  derived  from the  re-branding  of all of ntl's
     consumer  operations  with the Virgin brand.  Pursuant to the Brand
     Licence,  ntl would  have the  ability  to  access  one of the most
     powerful and  customer-friendly  brands in the UK,  without some of
     the re-branding costs it may have incurred had it re-branded with a
     new brand.  ntl also expects to benefit from Virgin  Mobile's  high
     street  presence (which includes over 100 "stores within stores" in
     Virgin Megastores and WH Smith stores,  through which it intends to
     sell other ntl products).

     In addition,  ntl plans to consolidate Virgin Mobile into its group
     for  UK  corporation  tax  purposes,  enabling  it to  use  certain
     existing capital allowances to offset Virgin Mobile taxable income.

     Combination with Virgin Mobile

     The ongoing  process of integrating  ntl's legacy business with the
     business  of  Telewest  was  designed  to enable ntl also to absorb
     Virgin Mobile, were it be to acquired. In the immediate future, ntl
     does not  intend  fully  to  integrate  Virgin  Mobile  into  ntl's
     operations.  ntl  management's  priority  would  continue to be the
     integration of ntl's legacy cable businesses  operations with those
     of Telewest,  and the exploitation of the benefits of the merger of
     ntl and  Telewest.  It is intended  that Virgin  Mobile  management
     would report to the Chief Operating Officer of ntl.

     T-Mobile

     T-Mobile,  Virgin Mobile's network provider,  has indicated that it
     is supportive of the Offer.

9.   BACKGROUND AND REASONS FOR THE RECOMMENDATION OF THE OFFER

     Virgin Mobile listed on the London Stock  Exchange on 21 July 2004,
     four and a half years after  launching its customer  offer.  At the
     time of the  IPO,  Virgin  Mobile  laid  out its  plan to grow  the
     business.  Since listing,  Virgin Mobile has delivered against this
     strategy,  producing  sector leading revenue growth by:  leveraging
     the Virgin Mobile brand;  maintaining a differentiated  approach to
     market through innovation;  and having the most satisfied customers
     in the sector.  Virgin  Mobile's  robust  operational and financial
     results have been  reflected in the strong share price  performance
     since IPO.

     On 5 December  2005 the Virgin Mobile Board  confirmed  that it had
     received an approach from ntl regarding a possible offer for Virgin
     Mobile. The Virgin Group  representative on the Virgin Mobile Board
     absented   himself  from  the  Virgin  Mobile  Board,  and  further
     deliberations  continued among the Independent Board members. After
     careful consideration,  the Independent Board determined that ntl's
     potential cash offer of 323p materially  undervalued  Virgin Mobile
     and unanimously rejected this proposal.

     In early  January 2006 ntl  re-approached  the  Independent  Board.
     After detailed negotiations, the terms of a revised potential offer
     were finalised.  In a joint announcement on 16 January 2006, Virgin
     Mobile and ntl notified the market of  discussions  in respect of a
     potential cash offer of 372p, with share alternative offers.  These
     discussions have resulted in a firm intention to make the Offer now
     being announced.

     The  Independent  Board  believes  that the revised  Offer from ntl
     fairly reflects the value of Virgin Mobile and the future potential
     of the business,  and  accordingly  the  Independent  Board intends
     unanimously to recommend this Offer.

10.  FINANCING THE OFFER

     The  transaction  will be financed by a combination of cash and ntl
     Shares. If all Independent  Virgin Mobile  Shareholders  accept the
     Cash Offer, ntl will require approximately  (pound)290.5 million to
     satisfy acceptances of the Cash Offer (assuming that all holders of
     options under the Virgin Mobile Share Option  Schemes  receive cash
     consideration),  and approximately  (pound)123.4 million to satisfy
     full  acceptance of the cash element of the Share and Cash Offer by
     Virgin  Group  in  respect  of its  approximately  71.2  per  cent.
     shareholding  of the current issued share capital of Virgin Mobile.
     This would result in a total cash  consideration  of  approximately
     (pound)414.0 million. To satisfy acceptance of the share element of
     the  Share  and  Cash  Offer  by   Virgin,   ntl  will  also  issue
     approximately  34.3  million ntl Shares to the Virgin  Group.  As a
     result, on a successful  completion of the Offer, Virgin Group will
     own  approximately  10.1 to 10.6 per cent.  of then current  issued
     share  capital  of  ntl,   depending  on  the  elections   made  by
     Independent Virgin Mobile Shareholders.

     ntl will also  refinance the existing  Virgin Mobile  indebtedness,
     which was  approximately  (pound)192.7  million as at 30  September
     2005.

     ntl believes that the Offer will not materially  affect its current
     leverage.  The cash consideration will be financed by a combination
     of  existing  cash and  incremental  (pound)475  million  financing
     commitments from the existing ntl banking  syndicate  (comprised of
     an additional  (pound)175  million of  borrowings  under the 5-year
     amortizing  term loan facility  entered into in connection with the
     acquisition of Telewest, and a (pound)300 million 6 1/2-year bullet
     repayment facility).

     Following  completion  on 3  March  2006 of the  merger  of ntl and
     Telewest, on 3 March 2006 Standard & Poors confirmed its previously
     stated  credit rating for ntl,  being a B+ corporate  credit rating
     with  positive  outlook.  Standard & Poors also stated on that date
     that this  confirmation  also  encompasses  its  assessment  of the
     anticipated   acquisition   of  Virgin  Mobile  by  ntl,  which  it
     considered to be neutral for the combined  company's credit profile
     in the short term.

     On 27 March 2006 Moody's  upgraded  ntl's  corporate  family rating
     from B1 to Ba3 with stable outlook.  Moody's stated that, whilst it
     expected the  integration  of ntl and Telewest to pose  significant
     organisational  challenges,  it recognised  the potential  benefits
     that could result from an acquisition of Virgin Mobile, in terms of
     increased customer reach and increased product offering, as well as
     the use of the Virgin brand.

11.  STRUCTURE OF THE PROPOSALS

     Introduction

     The Scheme  involves  applications by Virgin Mobile to the Court to
     sanction  the Scheme and then to confirm  the  cancellation  of the
     Scheme Shares,  in consideration  for which Scheme  Shareholders on
     the  register  of members at the Scheme  Record  Time will  receive
     cash,  ntl  Shares  or ntl  Shares  and  cash,  depending  on their
     elections  on the basis  set out in  paragraphs  2 to 5 above.  The
     cancellation  and the subsequent  issue of new Virgin Mobile shares
     to members of the ntl Group  provided for in the Scheme will result
     in Virgin Mobile becoming a wholly-owned  subsidiary company in the
     ntl Group.

     The Meetings

     Before  the  Court's   approval  can  be  sought,   the  Scheme  of
     Arrangement will require approval by Scheme Shareholders at a Court
     Meeting and the passing of a special  resolution  by Virgin  Mobile
     Shareholders  to implement the Scheme at an  Extraordinary  General
     Meeting.  In addition,  the Scheme is conditional upon the approval
     of the Brand Licence by a majority of the Independent Virgin Mobile
     Shareholders who vote for the purposes Rule 16 of the City Code.

     The Court  Meeting  will be held at the  direction  of the Court to
     seek the  approval of the Scheme  Shareholders  to the Scheme.  The
     approval  required at the Court  Meeting is a majority in number of
     the Scheme  Shareholders  who vote,  representing  three fourths or
     more in value of the votes cast,  either in person or by proxy,  at
     the Court Meeting.

     In addition,  an Extraordinary General Meeting will be held for the
     purpose  of  considering  and,  if thought  fit,  passing a special
     resolution (which requires a vote in favour of not less than 75 per
     cent. of the votes cast) to approve:

     (i)   the Scheme;

     (ii)  the  reduction of capital and the issue of new Virgin  Mobile
           Shares  to  members  of the  ntl  Group  provided  for in the
           Scheme; and

     (iii) amendments  to the articles of  association  of Virgin Mobile
           (such  changes  to be  conditional  on  the  Scheme  becoming
           effective)  in  accordance  with the Scheme and as  described
           below.

     The  Extraordinary  General  Meeting  will  also  consider,  and if
     thought fit, pass an ordinary  resolution of the Independent Virgin
     Mobile  Shareholders  (which requires a vote, to be held on a poll,
     in  favour,  of  more  than  50 per  cent.  of the  votes  cast  by
     Independent  Virgin  Mobile  Shareholders)  to  approve  the  Brand
     Licence.

     Conditions to the Offer

     The  Conditions  to the  Offer  are set out in  Appendix  I to this
     document. As currently structured, the Offer is conditional,  inter
     alia, upon:

     o    the Scheme becoming effective by not later than 15 August 2006
          or such later date as Virgin Mobile,  ntl and the Cash Offeror
          may  agree in  writing  (and,  if  appropriate,  the Court may
          approve) failing which the Scheme will lapse;

     o    the  approval  by a  majority  in  number  representing  three
          fourths  or more in value of the  holders  of  Scheme  Shares,
          present and voting, either in person or by proxy, at the Court
          Meeting;

     o    the passing of the special (and any other) resolution required
          to  implement   the  Scheme  as  set  out  in  the  notice  of
          Extraordinary  General  Meeting at the  Extraordinary  General
          Meeting;

     o    the  passing of the  ordinary  resolution  by the  Independent
          Virgin  Mobile  Shareholders  to  approve  the Brand  Licence.
          Approval of the Brand Licence is required by the Panel and the
          resolution  will  be  passed  if  a  simple  majority  of  the
          Independent Virgin Mobile Shareholders voting, in person or by
          proxy, on a poll, vote in favour of it;

     o    the  sanction  of the  Scheme  (without  modification  or with
          modification(s)  agreed  by  Virgin  Mobile  and  ntl) and the
          subsequent  confirmation of the reduction of capital  involved
          therein,  in each case, by the Court and an office copy of the
          Court order and the minute of such reduction  attached thereto
          being delivered for registration to the Registrar of Companies
          of England  and Wales and, in  relation  to the  reduction  of
          capital, being registered by him; and

     o    the Conditions which are not otherwise  identified above being
          satisfied or waived.

     Once the necessary  approvals from Virgin Mobile  Shareholders have
     been  obtained  and the other  Conditions  have been  satisfied  or
     (where applicable)  waived, the Scheme and associated  reduction of
     capital will become effective  following sanction by the Court upon
     delivery  to  and,  in the  case  of the  associated  reduction  of
     capital,  registration  of the  Court  Order  by the  Registrar  of
     Companies in England and Wales.

     Once   effective,   the  Scheme  will  be  binding  on  all  Scheme
     Shareholders,  including  those  who did  not  vote,  or who  voted
     against it, at the Meetings or who could not be traced.

     It is also proposed  that,  following the  Effective  Date,  Virgin
     Mobile's  listing on the Official List will be cancelled and Virgin
     Mobile  will  be  re-registered  as a  private  company  under  the
     relevant provisions of the Companies Act.

12.  ANTICIPATED TIMETABLE

     Virgin  Mobile  anticipates  that it will post the Scheme  Document
     within the next 28 days;  that the Court Meeting and  Extraordinary
     General Meeting will take place during May 2006; and that,  subject
     to the Scheme becoming  unconditional and effective,  the Effective
     Date will occur in late June 2006.

13.  MANAGEMENT AND EMPLOYEES

     ntl confirms that it intends to safeguard the existing  contractual
     and statutory  employment rights,  including pension rights, of the
     existing employees of the Virgin Mobile Group.

14.  VIRGIN MOBILE SHARE OPTION SCHEMES

     At the  same  time as,  or as soon as  practicable  following,  the
     publication  of the Scheme  Document,  explanatory  letters will be
     sent to the  participants in the Virgin Mobile Share Option Schemes
     explaining the effect of the Scheme on them and, where  applicable,
     their right to exercise  share  options or to receive  shares under
     awards.

     It is  proposed  to amend the  articles  of  association  of Virgin
     Mobile at the Extraordinary General Meeting to provide that, if the
     Scheme becomes effective,  any Virgin Mobile Share issued after the
     Hearing Date will automatically  (and immediately  following issue)
     be  transferred  to a member of the ntl Group in  exchange  for the
     Offer  Price  in  cash on the  same  basis  as  under  the  Scheme.
     Consequently,  participants  in  the  Virgin  Mobile  Share  Option
     Schemes who  exercise  any options or receive  shares  under awards
     after the Scheme becomes effective will receive cash  consideration
     in the same  manner as Scheme  Shareholders  who elect for the Cash
     Offer under the Scheme.

     Further  details of these  proposals will be set out in the letters
     to the participants in the Virgin Mobile Share Option Schemes.

15.  INFORMATION ON NTL

     ntl is the UK's second largest  communications  company and leading
     triple play service  provider with a cable footprint  covering more
     than 50 per cent.  of UK  households.  Following  its  merger  with
     Telewest,  ntl has more than 5.1 million residential  customers and
     is the largest provider of residential broadband services in the UK
     with 2.8 million  subscribers,  the second  largest pay TV provider
     (and the  third  largest  provider  of  multi-channel  TV) with 3.3
     million  subscribers  and also the second  largest fixed  telephony
     provider with 4.3 million subscribers.

     ntl's services are delivered through its wholly-owned  local access
     communications  network passing approximately 12.4 million homes in
     the UK. The design and capability of its network  provides ntl with
     the  ability  to offer  triple-play  bundled  services  and a broad
     portfolio  of  reliable,  competitive  communications  solutions to
     business customers.

     ntl provides  services to two categories of customers  (residential
     customers and business customers) as follows:

       o  Consumer: internet, telephone and cable television services to
          residential customers in the UK; and

       o  Business:   internet,   data  and  voice   services  to  large
          businesses,   public  sector   organisations   and  small  and
          medium-sized  enterprises,  or SMEs,  communications transport
          services,  and wholesale internet access solutions to internet
          service providers, or ISPs.

     ntl's combined legacy ntl and Telewest local access networks, which
     do not  overlap,  provide a strong  platform  allowing  for product
     differentiation  and innovation and the delivery of unique packages
     of service  offerings.  ntl now has the  benefit  of a much  larger
     cable network  (following its merger with  Telewest) and,  together
     with  Telewest's  content  division,   a  strong  position  in  the
     multi-channel TV marketplace.

16.  INFORMATION ON VIRGIN MOBILE

     Virgin Mobile is the UK's largest mobile virtual  network  operator
     ("MVNO")  with  more  than 4.3  million  customers.  Virgin  Mobile
     launched its operations in November 1999 and provides a broad range
     of mobile communications services to its customers.

     At launch,  Virgin Mobile's  addressable  market encompassed all of
     the  pre-pay  market and in May 2005 it  expanded  to  include  the
     consumer  contract  market  with the  launch of Virgin  Mobile  Pay
     Monthly.  In a short  space of time,  Virgin  Mobile has built up a
     distribution  network of over 16,000 outlets  connecting  customers
     and over 100,000 outlets selling airtime.  It utilises the value of
     the Virgin brand by putting  dedicated Virgin Mobile "stores within
     stores"  inside  over 100  Virgin  Megastores  and WH Smith  stores
     nationally.

     Virgin Mobile's  successful  business  philosophy is centred around
     five  key  strengths:  a strong  brand;  a low  capital  investment
     business  model;  a  differentiated  approach  to  the  market;  an
     award-winning customer service; and a strong management team.

     Virgin  Mobile  benefits from the strength of the Virgin brand that
     has  assisted  the  growth  and  level  of  Virgin  Mobile's  brand
     recognition  within the UK. The Virgin Mobile brand is reflected in
     the company's  entrepreneurial  culture,  customer  proposition and
     differentiated  approach to the market.  Virgin Mobile  believes it
     has good  value  tariffs  which are easy to  understand  and a wide
     range of the latest handsets, and that it rewards customer loyalty.

     As  an  MVNO,   Virgin   Mobile  has  modest   capital   investment
     requirements   when  compared  to  its  peers,   which  results  in
     exceptional  returns on capital.  Capital investments are primarily
     made to support growth,  operational  efficiencies and the customer
     proposition.   Virgin   Mobile   currently   operates   under   its
     non-exclusive,  minimum  ten year  term  Telecommunications  Supply
     Agreement with  T-Mobile,  signed in January 2004, and has recently
     entered into an agreement  with BT Movio,  a division of BT plc, to
     offer  mobile  TV to  customers  using  the  UK's  Digital  One DAB
     broadcast network.

     Virgin  Mobile   differentiates  its  approach  to  the  market  by
     challenging market convention,  being customer focused and offering
     a simple and  compelling  customer  proposition.  Its  products and
     brand are backed up by the best  customer  service in the industry.
     It has won numerous  awards for its dedication to customer care, is
     consistently highly rated in customer  satisfaction surveys and has
     rates of customer churn below the industry average.

     Since  launch  in  1999,  Virgin  Mobile  has  been  led by  strong
     management,  consisting  of  highly  experienced  individuals  with
     proven track record.  This team was  instrumental in developing and
     implementing  a  customer-oriented  business,  which has  delivered
     rapid growth and strong financial results.

     Virgin  Mobile's  interim  unaudited  results  for the period to 30
     September 2005 (prepared in accordance with IFRS) were announced on
     17  November  2005.  These  showed a  turnover  for the  period  of
     (pound)274.6 million (2004: (pound)256.7 million), service revenues
     of (pound)250.8  million (2004:  (pound)230.7  million),  operating
     profit of (pound)45.5 million (2004:  (pound)35.7 million),  EBITDA
     (excluding one-off items) of (pound)54.0 million (2004: (pound)55.6
     million),  and basic EPS of 10.8 pence (2004: 7.8 pence).  Net debt
     as  at  30  September   2005  was   (pound)192.7   million   (2004:
     (pound)264.1  million).  Under Virgin Mobile's  current  accounting
     policies,   subscriber  acquisition  costs  ("SACS")  for  contract
     customers  are  recognized  over the  length  of the  contract.  If
     contract  SACs had  been  expensed  in full  upon  connection,  ntl
     estimates  that  operating  profit  and EBITDA for the period to 30
     September 2005 would have been reduced by  approximately  (pound)16
     million.

     For the 12 month  period  to 30  September  2005,  Virgin  Mobile's
     turnover was (pound)539 million,  EBITDA excluding one-off items (a
     Virgin Mobile  non-GAAP  financial  measure  derived from financial
     statements prepared in IFRS) was (pound)99 million, and purchase of
     fixed assets  (pound)11  million (in each case, for the last twelve
     months to 30 September 2005, calculated by subtracting the reported
     results for the six months to 30  September  2004 from the reported
     results  for the year to 31  March  2005 and  adding  the  reported
     results for the six months to 30 September 2005).

     Virgin Mobile's key performance  indicators for the three months to
     31 December 2005 were announced on 1 February 2006. These showed Q3
     service  revenues up 20.3% year on year (H1 FY06:  8.7%,  excluding
     Ofcom termination rate cut - H1FY06: 17.9%), total active customers
     increased 12% to 4,346,000 (Q3 FY 05:  3,879,000),  rising 12 month
     rolling  ARPU  of  (pound)123  (H1  FY06:  (pound)121)  and  strong
     customer  growth  with  193,000  net  active  additions  (Q3  FY05:
     276,000).

17.  INTERESTS IN VIRGIN MOBILE SHARES

     Save for the  irrevocable  undertakings  referred to in paragraph 6
     above,  neither the Cash Offeror nor ntl nor any of their directors
     nor, so far as the  directors of the Cash Offeror or ntl are aware,
     any person  acting in concert  with the Cash Offeror or ntl for the
     purposes  of the  Offer,  owns or  controls  or holds any option to
     purchase,  or has any  arrangement  in  relation  to Virgin  Mobile
     Shares or securities convertible or exchangeable into Virgin Mobile
     Shares or options  (including traded options) in respect of, or has
     entered into any  derivative  referenced  to, any such shares.  For
     these  purposes,  "arrangement"  includes  any  indemnity or option
     arrangement, any agreement or understanding, formal or informal, of
     whatever  nature,  relating to Virgin Mobile Shares which may be an
     inducement to deal or refrain from dealing in such shares.

18.  INDUCEMENT FEE

     In the Implementation Agreement,  Virgin Mobile has agreed with the
     Cash Offeror and ntl that it will not enter into any inducement fee
     arrangements  with any person in  connection  with an  approach  to
     Virgin  Mobile  or a  proposal  or offer to  acquire  shares in the
     capital of Virgin Mobile.  No inducement fee  arrangement  has been
     agreed with the Cash Offeror or ntl.

19.  IMPLEMENTATION AGREEMENT

     ntl,  the Cash  Offeror,  and Virgin  Mobile have  entered  into an
     implementation agreement regarding the implementation of the Scheme
     (or,  if  applicable,  a  Takeover  Offer)  and the  conduct of the
     business of Virgin  Mobile in the period up to the  Effective  Date
     (or,  if  applicable,  the date on which  the Offer  becomes  or is
     declared unconditional in all respects).

     ntl can  terminate  the  Implementation  Agreement if Virgin Mobile
     breaches  certain   covenants   contained  in  the   Implementation
     Agreement.  Further details of the Implementation Agreement are set
     out in Appendix III.

20.  INVESTMENT AGREEMENT

     In connection  with the possible  issue of ntl Shares to members of
     the Virgin  Group  pursuant  to the  Offer,  a member of the Virgin
     Group and Sir  Richard  Branson  have  entered  into an  investment
     agreement  dated 3 April 2006,  that will become  effective  on the
     Effective Date.

     The Investment Agreement places restrictions on the extent to which
     the  relevant  Virgin  Group  holders of ntl Shares will be able to
     dispose  of those ntl  Shares  during an 18 month  period  from the
     Effective Date, with those  restrictions  relaxing on the following
     basis during that period  (cumulatively,  but  including  any prior
     sales by them of ntl Shares):

     (i)   12.5 per cent. of their initial holding after three months;

     (ii)  25 per cent. of their initial holding after six months;

     (iii) 37.5 per cent. of their initial holding after nine months;

     (iv)  50 per cent. of their initial holding after twelve months;

     (v)   75 per cent. of their initial holding after fifteen months;

     (vi)  100 per cent. of their initial  holding after eighteen months
           (i.e.   at  this  point  their  ntl  Shares   become   freely
           transferable).

     In addition, it places certain restrictions on the conduct of those
     holders, and Sir Richard Branson, such that those holders:

     (i)   would not be permitted to acquire more than 15 per cent.,  in
           aggregate, of ntl's Shares (subject to certain exceptions and
           ntl's shareholder rights plan);

     (ii)  would not be  permitted  to sell any ntl Shares to any person
           or persons who would own, in aggregate,  1 per cent. of ntl's
           entire issued share capital following any such sale or sales;

     (iii) agree that they would  exercise  their voting rights pro rata
           with the votes of other holders of ntl Shares,  or in support
           of any actions  recommended  by the board of directors of ntl
           in respect of: any amendment of ntl's articles or bylaws; any
           proposal that could facilitate a change of control of ntl; or
           on any election of a director of ntl.  Notwithstanding  that,
           those  holders  retain  the right to vote  against a business
           combination  transaction recommended by the board of ntl, and
           to refuse to accept a recommended offer for their ntl Shares;
           and

     (iv)  are restricted from: offering,  proposing or seeking to enter
           into business combination transactions;  participating in the
           solicitation  of proxies;  proposing  shareholder  proposals;
           publicly opposing  recommendations  by the board of directors
           of ntl;  and  engaging  in  related  discussions  with  third
           parties,  making related public  announcements,  or assisting
           other persons to do the same,

     which restrictions all expire after ntl's 2008 annual stockholders'
     meeting has taken place.

     Furthermore,   it  contains   registration   rights  under  the  US
     Securities Exchange Act of 1933, as amended, in favour of the above
     persons in respect of their holdings of ntl Shares.

     The Investment  Agreement is subject to early termination by ntl in
     certain circumstances,  including (subject to the making of certain
     payments) on a change of control of ntl.

     Further details of the Investment  Agreement will be set out in the
     Scheme Document.

21.  OVERSEAS SHAREHOLDERS

     The availability of the Offer to persons not resident in the United
     Kingdom and the United  States may be prohibited or affected by the
     laws of the  relevant  jurisdictions.  Such persons  should  inform
     themselves about, and observe, any applicable requirements.

22.  RECOMMENDATION

     The Independent  Board, who have been so advised by Morgan Stanley,
     consider  the terms of the Cash  Offer,  the Share  Offer,  and the
     Share  and Cash  Offer,  to be fair and  reasonable.  In  providing
     advice to the  Independent  Board,  Morgan  Stanley  has taken into
     account the commercial assessments of the Independent Board.

     The  Independent  Board  has  indicated  to  ntl  that  it  intends
     unanimously to recommend that the Virgin Mobile  Shareholders  vote
     in  favour  of the  Scheme  at  the  appropriate  meetings,  as the
     Independent Directors have undertaken to do in respect of all their
     own  beneficial   holdings  of  1,338,534   Virgin  Mobile  Shares,
     representing  as at the date of this  announcement,  in  aggregate,
     approximately 0.52 per cent of the existing issued share capital of
     Virgin Mobile.

     Virgin Mobile  Shareholders  considering making an election for the
     Share  Offer or for the Share and Cash  Offer are  referred  to the
     investment  considerations  which  will  be set  out in the  Scheme
     Document.  The decision as to whether  Virgin  Mobile  Shareholders
     make an  election  for the  Share  Offer or for the  Share and Cash
     Offer  will  depend on their  individual  circumstances.  If Virgin
     Mobile  Shareholders  are in any doubt as to the action they should
     take,  they  should  seek  their  own  financial   advice  from  an
     independent financial adviser.

     The Independent Board considers that the terms of the Brand Licence
     represent an arm's length  commercially  negotiated  agreement  and
     therefore are fair and reasonable.

     Accordingly,  the  Independent  Board has  indicated to ntl that it
     intends  unanimously  to  recommend  that  the  Independent  Virgin
     Shareholders  vote in favour of the resolution to approve the Brand
     Licence as they intend to do in respect of their own Virgin  Mobile
     Shares.

23.  GENERAL

     The  acquisition  of Virgin  Mobile  may be made by one or more new
     companies  in  addition  to ntl,  or in  substitution  for the Cash
     Offeror at ntl's  sole  discretion.  Details of any such  companies
     will be included  in the Scheme  Document.  References  to the Cash
     Offeror in this announcement should be construed accordingly.

     The Scheme  Document,  forms of  election  to allow  Virgin  Mobile
     Shareholders  to elect to receive  either of the Share Offer or the
     Share and Cash Offer and proxy forms for the Meetings, will be sent
     to Virgin Mobile Shareholders in due course. If Scheme Shareholders
     do not  elect,  or do  not  validly  elect  for  one  of the  Share
     Alternative  Offers,  they will be deemed for the  purposes  of the
     Scheme to have elected to receive the Cash Offer.

     Fractional  entitlements  to ntl  Shares  will not be  allotted  or
     issued  pursuant to the Share Offer or the Share and Cash Offer and
     will be  disregarded.

     ntl reserves the right to elect to implement the Offer by making a
     Takeover Offer for the entire issued and to be issued share capital of
     Virgin Mobile.

     Prior to a Takeover Offer being made, the consent of the Panel will
     be required and such  alterations to the Offer will need to be made
     as are  necessary  for  the  Takeover  Offer  to  comply  with  the
     provisions of the City Code, including those provisions relating to
     the cash confirmation requirements of Rule 24.7.

ENQUIRIES:

NTL

Richard Williams                                      Tel: +44 (0)20 7299 5479

BUCHANAN COMMUNICATIONS (PR Adviser to ntl)

Mark Edwards or Jeremy Garcia                         Tel: +44 (0)20 7466 5000

GOLDMAN SACHS (Financial Adviser to ntl)

Alain Carrier                                         Tel: +44 (0)20 7774 1000

VIRGIN MOBILE

Steven Day or Mike Thomas                             Tel: +44 (0)20 7484 4300

MORGAN STANLEY & CO. LIMITED (Financial Adviser
to Virgin Mobile)

Justin Manson or Scott Bruckner                       Tel: +44 (0)20 7425 8000

INVESTEC BANK (UK) LIMITED (Corporate Broker to
Virgin Mobile)

Chris Godsmark                                        Tel: +44 (0)20 7597 5051

JP MORGAN CAZENOVE (Corporate Broker to
Virgin Mobile)

Arjun Khullar                                         Tel: +44 (0)20 7155 8642

FINSBURY (PR Adviser to Virgin Mobile)

James Murgatroyd or Don Hunter                        Tel: +44 (0)20 7251 3801

A conference  call and webcast for analysts and investors  regarding the
Offer will be held today at 2 p.m. UK time/ 9 a.m. Eastern Standard Time
(UK: +44 20 7365 8426, US: +1 617 597 5341,  participant code: ntl). The
presentation  can also be accessed  live via  webcast on ntl's  website,
www.ntl.com/investors.  The teleconference  replay will be available for
one week beginning approximately two hours after the end of the call and
will be  available  until  Tuesday,  11 April 2006.  The dial-in  replay
number  for the US is:  +1 617 801  6888 and the  international  dial-in
replay number is: +44 (0) 207 365 8427, participant code: 98450630.

A press  conference will be held today at 12 p.m. UK time at the offices
of Buchanan Communications, 45 Moorfields, EC2Y 9AE.

This  summary  should be read in  conjunction  with the full text of the
attached  announcement.  The Offer will be subject to the conditions set
out in  Appendix  I to this  announcement  and the full  conditions  and
further terms which will be set out in the Scheme  Document  expected to
be issued shortly.

Appendix II contains the sources and bases of  information  used in this
announcement.

Appendix III contains further details on the Implementation Agreement.

Appendix IV contains the definitions of certain expressions used in this
announcement.

Goldman Sachs  International,  which is authorised  and regulated in the
United  Kingdom  by  the  Financial   Services   Authority,   is  acting
exclusively  for ntl and the Cash Offeror and no one else in  connection
with the Offer and will not be  responsible to anyone other than ntl and
the Cash Offeror for providing the protections afforded to its customers
or for  providing  advice  in  relation  to the  Offer or any  matter or
arrangement referred to herein.

Morgan Stanley & Co. Limited is acting exclusively for Virgin Mobile and
no one else in connection  with the Offer and will not be responsible to
anyone other than Virgin Mobile for providing the  protections  afforded
to its clients or for  providing  advice in relation to the Offer or any
matter or arrangement referred to herein.

Investec Bank (UK) Limited is acting  exclusively  for Virgin Mobile and
no one else in connection  with the Offer and will not be responsible to
anyone other than Virgin Mobile for providing the  protections  afforded
to its clients or for  providing  advice in relation to the Offer or any
matter or arrangement referred to herein.

JP Morgan  Cazenove is acting  exclusively  for Virgin Mobile and no one
else in connection  with the Offer and will not be responsible to anyone
other than Virgin Mobile for providing the  protections  afforded to its
clients or for  providing  advice in relation to the Offer or any matter
or arrangement referred to herein.

FURTHER INFORMATION ON THE OFFER

The availability of the Offer to Virgin Mobile  Shareholders who are not
resident in the United  Kingdom and the United States may be affected by
the laws of relevant  jurisdictions.  Virgin Mobile Shareholders who are
not  resident  in the United  Kingdom or the United  States will need to
inform themselves about and observe any applicable requirements.

Any securities that are offered  pursuant to the Offer described in this
announcement  have  not  been  and  will  not be  registered  under  the
applicable securities laws of Australia,  Canada or Japan.  Accordingly,
any such securities may not be offered,  sold or delivered,  directly or
indirectly,  in or into  Australia,  Canada or Japan except  pursuant to
exemptions from applicable requirements of such jurisdictions.

The Offer will be subject to the applicable rules and regulations of the
UKLA,  the London  Stock  Exchange and the City Code.  In addition,  the
Offer  will be  subject  to the  applicable  requirements  of the United
States federal and state  securities  laws and the applicable  rules and
regulations   of  NASDAQ   (except  to  the  extent   exempt  from  such
requirements).

Virgin Mobile  Shareholders should read any prospectus that may be filed
by ntl with the SEC, because any such prospectus will contain  important
information.  Investors may obtain a free copy of any prospectus, if and
when it becomes available, and other documents filed by ntl Incorporated
with the SEC, at the SEC's website at http://www.sec.gov. Free copies of
any  prospectus,  if and when it becomes  available,  may be obtained by
directing a request to ntl Incorporated,  9098 Third Avenue, Suite 2863,
New York, New York 10022,  Attention:  Investor Relations.  If the offer
proceeds by way of scheme of  arrangement,  however,  it is  anticipated
that no prospectus  would be required  because the transaction  would be
exempt  from  registration  under  the US  Securities  Act of  1933,  as
amended,  pursuant to section 3(a)(10) thereof,  in which case this fact
will be  disclosed  in the scheme  document  sent to all  Virgin  Mobile
Shareholders.

This  communication  shall  not  constitute  an  offer  to  sell  or the
solicitation of an offer to buy securities,  or the  solicitation of any
vote or  approval,  nor  shall  there be any sale of  securities  in any
jurisdiction in which such offer, solicitation or sale would be unlawful
prior to registration or qualification under the securities laws of such
jurisdiction.

CITY CODE

Under the  provisions of Rule 8.3 of the City Code, if any person is, or
becomes, "interested" (directly or indirectly) in 1 per cent. or more of
any class of "relevant securities" of ntl, the Cash Offeror or of Virgin
Mobile,  all  "dealings"  in any "relevant  securities"  of that company
(including  by  means  of an  option  in  respect  of,  or a  derivative
referenced  to,  any  such  "relevant   securities")  must  be  publicly
disclosed by no later than 3.30 p.m.  (London  time) on the Business Day
following the date of the relevant  transaction.  This  requirement will
continue  until  the date on which the offer  becomes,  or is  declared,
unconditional as to acceptances,  lapses or is otherwise withdrawn or on
which the "offer  period"  otherwise  ends.  If two or more  persons act
together  pursuant to an agreement or  understanding,  whether formal or
informal,  to acquire an "interest" in "relevant securities" of ntl, the
Cash Offeror or Virgin Mobile, they will be deemed to be a single person
for the  purpose of Rule 8.3.  Under the  provisions  of Rule 8.1 of the
City Code,  all  "dealings"  in "relevant  securities"  of ntl, the Cash
Offeror or of Virgin Mobile by ntl, the Cash Offeror,  or Virgin Mobile,
or by any of their  respective  "associates",  must be  disclosed  by no
later than 12.00 noon (London  time) on the Business Day  following  the
date of the relevant transaction.  A disclosure table, giving details of
the  companies  in whose  "relevant  securities"  "dealings"  should  be
disclosed,  and the number of such securities in issue,  can be found on
the  Panel's  website  at  www.thetakeoverpanel.org.uk.   "Interests  in
securities" arise, in summary, when a person has long economic exposure,
whether conditional or absolute,  to changes in price of securities.  In
particular,  a person will be treated as having an  "interest" by virtue
of the ownership or control of securities, or by virtue of any option in
respect of, or derivative referenced to, securities.  Terms in quotation
marks  are  defined  in the City  Code,  which  can also be found on the
Panel's  website.  If you are in any doubt as to  whether or not you are
required to disclose a  "dealing"  under Rule 8, you should  consult the
Panel.

FORWARD LOOKING STATEMENTS

Certain statements in this document  regarding the proposed  transaction
between ntl Incorporated and Virgin Mobile Holdings UK plc, the expected
timetable for completing the transaction, future financial and operating
results, benefits and synergies of the transaction, future opportunities
for the combined company and products and any other statements regarding
Virgin  Mobile  's or  ntl's  future  expectations,  beliefs,  goals  or
prospects constitute  forward-looking statements as that term is defined
in the U.S. Private Securities  Litigation Reform Act of 1995. When used
in this document, the words "believe", "anticipate", "should", "intend",
"plan",  "will",  "expects",  "estimates",   "projects",   "positioned",
"strategy",   and  similar   expressions  or  statements  that  are  not
historical  facts, in each case as they relate to ntl and Virgin Mobile,
the management of either such company or the proposed  transaction,  are
intended to identify those expressions or statements as  forward-looking
statements.  In  addition to the risks and  uncertainties  noted in this
document,  there are certain factors, risks and uncertainties that could
cause actual results to differ materially from those anticipated by some
of the statements  made, many of which are beyond the control of ntl and
Virgin  Mobile.  These  include:  (1) the  failure  to obtain and retain
expected  synergies  from  the  integration  of  legacy  ntl and  legacy
Telewest  Global and the proposed  transaction,  (2) rates of success in
executing,  managing and  integrating  key  acquisitions,  including the
integration  of legacy ntl and legacy  Telewest  Global and the proposed
acquisition,  (3) the ability to achieve business plans for the combined
company,   (4)  the  ability  to  manage  and   maintain   key  customer
relationships,  (5) delays in obtaining, or adverse conditions contained
in, any  regulatory  or  third-party  approvals in  connection  with the
proposed  acquisition,  (6)  availability  and cost of capital,  (7) the
ability  to manage  regulatory,  tax and legal  matters,  and to resolve
pending matters within current estimates, (8) other similar factors, and
(9) the risk factors  summarized and explained in the 2005 Form 10-K for
NTL Holdings Inc. (fka NTL  Incorporated).  For  additional  information
concerning  factors that could cause actual results to materially differ
from those  projected  herein,  please  refer to ntl's and NTL  holdings
Inc.'s most recent Form 10-K, 10-Q and 8-K reports.




                               APPENDIX I

                CONDITIONS AND FURTHER TERMS OF THE OFFER

1.   CONDITIONS OF THE OFFER

     The Offer will be subject to the  conditions  set out herein and to
     the further terms and conditions set out in the Scheme Document.

1.1  The  Offer,  if it is  implemented  by way of the  Scheme,  will be
     conditional upon the Scheme becoming  unconditional  and effective,
     subject to the City Code,  by not later than 15 August 2006 or such
     later date as ntl, the Cash  Offeror,  Virgin  Mobile and the Court
     may agree in writing.

     The Scheme will be conditional upon:

     (a)  approval by a majority in number representing three fourths or
          more in value of the  holders of Scheme  Shares,  present  and
          voting, either in person or by proxy, at the Court Meeting;

     (b)  any resolution required to implement the Scheme,  amend Virgin
          Mobile's articles of association, and set out in the notice of
          Extraordinary   General   Meeting,   being   passed   at   the
          Extraordinary General Meeting; and

     (c)  the  sanction  of the  Scheme  (without  modification  or with
          modification(s)  agreed  by  Virgin  Mobile  and  ntl) and the
          confirmation of any reduction of capital  involved  therein by
          the Court and an office copy of the Court order and the minute
          of  such  reduction   attached  thereto  being  delivered  for
          registration  to the  Registrar  of  Companies  of England and
          Wales and,  in  relation to the  reduction  of capital,  being
          registered by him.

1.2  The  Offer  will also be  subject  to the  Office  of Fair  Trading
     indicating in terms satisfactory to the Cash Offeror or ntl that it
     does not intend to refer the proposed  acquisition of Virgin Mobile
     by the ntl Group to the  Competition  Commission  and, in the event
     that the  Secretary  of State serves an  intervention  notice under
     section  42(2) of the  Enterprise  Act  2002,  the  Office  of Fair
     Trading indicating in terms satisfactory to the Cash Offeror or ntl
     that the  Secretary  of State does not intend to refer the proposed
     acquisition  of Virgin  Mobile by the ntl Group to the  Competition
     Commission  and the  expiry of a period of four weeks from the date
     on which the reasoned decision of the Office of Fair Trading or the
     Secretary  of State,  as the case may be, was  published,  provided
     that the Registry of the Competition  Appeal Tribunal has confirmed
     that,  as at 5.00 pm on the final day of the four week  period,  no
     application  under section 120 of the  Enterprise Act 2002 has been
     made for review of the decision.

1.3  The Offer will also be conditional on approval of the Brand Licence
     by a simple majority of the Independent Virgin Mobile  Shareholders
     voting, in person or by proxy, on a poll.

The Cash Offeror  and/or ntl reserves the right to waive  condition  1.2
above in whole or part.

If ntl or a member of the ntl Group is  required by the Panel to make an
offer for Virgin  Mobile  Shares under the  provisions  of Rule 9 of the
Code,  ntl or the  relevant  member  of the  ntl  Group  may  make  such
alterations  to the  conditions  as are  necessary  to  comply  with the
provisions of that Rule,  including  (without  limitation) an acceptance
condition  of 70 per  cent.  of the  Virgin  Mobile  Shares to which the
Takeover Offer relates.

If ntl or a member of the ntl Group  elects  to  implement  the Offer by
making a Takeover Offer for Virgin Mobile instead of or in  substitution
for the Scheme,  ntl or the relevant  member of the ntl Group may,  with
the consent of the Panel, make such alterations to the conditions as are
necessary to comply with the provisions of the Code.

The  Offer  will  lapse if the  Offer  is  referred  to the  Competition
Commission before the Effective Date.

The Offer and the Scheme will be governed by English  law. The City Code
applies to the Offer.

2.   CERTAIN FURTHER TERMS OF THE OFFER

     (a)  Virgin  Mobile  Shares  will be  acquired  by the  appropriate
          members  of the ntl Group  fully paid and free from all liens,
          equitable  interests,  charges,  encumbrances  and other third
          party rights of any nature  whatsoever  and together  with all
          rights  attaching to them,  including the right to receive and
          retain all dividends and distributions (if any) declared, made
          or payable after the date of this announcement.

     (b)  The  Offer  will be on the terms  and will be  subject,  inter
          alia, to the conditions which are set out in paragraphs 1.1 to
          1.3 of Appendix I and those terms which will be set out in the
          Scheme  Document and such further  terms as may be required to
          comply with the Listing Rules of the UK Listing Authority, the
          obligations  under the U.S.  federal  securities  laws and the
          regulations  thereunder  of the SEC and the  provisions of the
          City Code.





                              APPENDIX II

             BASES OF CALCULATION AND SOURCES OF INFORMATION

1.   The value placed by the Offer on the existing issued share capital,
     and  other  statements  made by  reference  to the  existing  share
     capital,  of Virgin Mobile are based on  258,703,010  Virgin Mobile
     Shares in  issue,  being  the  number  of shares in issue  publicly
     stated by Virgin Mobile on 29 March 2006.

2.   With the consent of the Panel,  the provisions of Rule 24.2(g) have
     been  applied as if the  current  offer  period  for Virgin  Mobile
     commenced  on 5 December  2005,  notwithstanding  the fact that the
     initial  offer  period  ceased on 8 December  2005 and the  current
     offer period commenced on 9 December 2005.

3.   Unless  otherwise  stated,  the  financial  information  and  other
     information on Virgin Mobile included in this announcement has been
     extracted or derived, without material adjustment, from the audited
     consolidated financial statements,  for the Virgin Mobile Group for
     the years ended 31 March 2004 and 2005,  and the interim  unaudited
     consolidated  financial results for the Virgin Mobile Group for the
     six months ended 30 September 2004 and 2005.

4.   Unless  otherwise  stated,  the  financial  information  and  other
     information on Telewest,  the Cash Offeror and ntl included in this
     announcement  has  been  extracted  or  derived,  without  material
     adjustment,  from the audited consolidated financial statements for
     the ntl Group and Telewest for the year ended 31 December  2004 and
     2005.

5.   Unless  otherwise  stated,  all historic  share  prices  quoted for
     Virgin Mobile Shares have been sourced from the Daily Official List
     and represent closing middle market prices for Virgin Mobile Shares
     on the relevant dates.

6.   As at the close of business on 3 April 2006,  Virgin  Mobile had in
     issue 258,703,010 ordinary shares of 10 pence each.

7.   As at the  close  of  business  on 3 April  2006,  ntl had in issue
     288,115,064 shares of common stock of US$0.01 each.


8.   As at the close of business on 3 April 2006, the Cash Offeror had in
     issue 121,006 ordinary shares of (pound)0.001 each.

9.   The US$/(pound) exchange rate used in this announcement is the Federal
     Reserve Bank of New York rate as at 12 p.m. New York time on 3 April
     2006, being US$1.7389:(pound)1.

10.  The ntl Share price used in this announcement is the closing price as
     at 3 April 2006, being US$29.12.




                              APPENDIX III

                        IMPLEMENTATION AGREEMENT

Under the Implementation Agreement:

     (a)  Virgin Mobile,  ntl and the Cash Offeror have given each other
          certain  undertakings  regarding  implementation of the Scheme
          (or, if applicable, a takeover offer);

     (b)  Virgin  Mobile,  ntl and  the  Cash  Offeror  have  agreed  to
          co-operate  with  each  other  towards   satisfaction  of  the
          Conditions;

     (c)  Virgin Mobile has agreed to the following  provisions,  breach
          of which will be regarded as material  and thereby  giving ntl
          the right to terminate the Implementation Agreement:

          (i)  to carry on the business of Virgin Mobile in the ordinary
               course and not undertake any material commitment or enter
               into or amend any material contract otherwise than in the
               ordinary course;

          (ii) not to  amend  or  agree  to  amend  the TSA  other  than
               pursuant to the Amendment Agreement;

          (iii) not to solicit an  alternative  offer for Virgin  Mobile
               and to  promptly  inform ntl and the Cash  Offeror of any
               such approach by a third party; and

          (iv) not to  take  any  action  which  is  prejudicial  to the
               successful outcome of the Scheme; and

     (d)  Virgin  Mobile has agreed  that if the Scheme  does not become
          effective  for any  reason,  including,  for  example,  if the
          requisite  resolutions to approve the Scheme are not passed or
          if the Court  fails to sanction  the  Scheme,  it will take or
          cause to take all actions  necessary to implement the Offer as
          a  Takeover  Offer   including   providing   Virgin   Mobile's
          recommendation  to  the  implementation  of  the  Offer  as  a
          Takeover  Offer pursuant to the note on Rules 35.1 and 35.2 of
          the City Code.





                              APPENDIX IV

                               DEFINITIONS

The following definitions apply throughout  this announcement unless the context
 otherwise requires:

"AMENDMENT AGREEMENT"         means  the  amendment   agreement  between  Virgin
                              Mobile Telecoms  Limited and T-Mobile (UK) Limited
                              dated on or about the date of this announcement in
                              respect of the amendment of certain  provisions of
                              the TSA;

"ARPU"                        means average revenue per user;

"ASSOCIATED UNDERTAKING"      has  the  meaning  given  to it in  Section  20 of
                              Schedule 4A to the Companies Act;

"AUSTRALIA"                   means   the   Commonwealth   of   Australia,   its
                              territories and possessions;

"BRAND LICENCE"               means the trade mark licence  agreement in respect
                              of the Virgin brand executed by Virgin Enterprises
                              and ntl on 3 April 2006;

"BUSINESS DAY"                means a day  (other  than  Saturday  or Sunday) on
                              which banks are generally open for business in the
                              City of London;

"CANADA"                      means Canada,  its provinces and  territories  and
                              all  areas  subject  to its  jurisdiction  and any
                              political  sub-division  of such  territories  and
                              areas;

"CASH OFFER"                  means  the  recommended  cash  offer at the  Offer
                              Price  made to  Scheme  Shareholders  by the  Cash
                              Offeror (or such other member of the ntl Group who
                              shall be specified);

"CITY CODE"                   means the City Code on Takeovers and Mergers;

"CLOSING PRICE"               means the middle  market price of a Virgin  Mobile
                              Share at the close of business on the day to which
                              such  price   relates,   derived  from  the  Daily
                              Official List for that day;

"COMPANIES ACT"               means the Companies Act 1985 (as amended);

"CONDITIONS"                  means  the  conditions  of the  Offer  set  out in
                              Appendix  I to this  Announcement  and  any  other
                              conditions  which  are  agreed in  writing  by the
                              parties;

"COURT"                       means the High Court of  Justice  in  England  and
                              Wales;

"COURT MEETING"               means the meeting of the Scheme  Shareholders (and
                              any  adjournment  thereof) to be convened by order
                              of  the  Court  pursuant  to  section  425  of the
                              Companies  Act to consider  and,  if thought  fit,
                              approve the Scheme (with or without amendment);

"COURT ORDER"                 means  the  order  of the  Court  sanctioning  the
                              Scheme under  section 425 of the Companies Act and
                              confirming  the  reduction of share  capital which
                              forms  part  of  it  under   section  137  of  the
                              Companies Act;

"DAILY OFFICIAL LIST"         means the daily  official list of the London Stock
                              Exchange;

"EFFECTIVE DATE"              means  the  date  on  which  the  Scheme   becomes
                              effective in accordance with its terms;

"EXTRAORDINARY GENERAL        means the  extraordinary  general  meeting (or any
MEETING"                      adjournment   thereof)   of  the   Virgin   Mobile
                              Shareholders to be convened in connection with the
                              Scheme,  expected  to  be  held  as  soon  as  the
                              preceding  Court Meeting shall have been concluded
                              or adjourned;

"FINANCIAL SERVICES           means the Financial  Services  Authority of the UK
AUTHORITY"                    in its capacity as the competent authority for the
                              purposes of Part VI of FSMA and in the exercise of
                              its  functions  in  respect  of  admission  to the
                              Official List  otherwise  than in accordance  with
                              Part VI of FSMA;

"FSMA"                        means the Financial  Services and Markets Act 2000
                              (as amended);

"HEARING"                     means the  hearing or hearings by the Court of the
                              petition to sanction the Scheme and/or confirm the
                              associated  reduction of capital  and/or grant the
                              Court Order (as the case may be);

"HEARING DATE"                means the date of the commencement of the Hearing;

"IMPLEMENTATION AGREEMENT"    means the implementation  agreement between Virgin
                              Mobile,  the Cash  Offeror  and ntl  dated 3 April
                              2006;

"INDEPENDENT BOARD"           means the  directors  of Virgin  Mobile  excluding
                              Gordon  McCallum,  who  is the  representative  of
                              Virgin,  Virgin Mobile's majority  shareholder and
                              who  has  absented  himself  from  discussions  in
                              relation to the Offer;

"INDEPENDENT VIRGIN MOBILE    means the Virgin Mobile Shareholders excluding the
 SHAREHOLDERS"                Virgin Group;

"INVESTMENT AGREEMENT"        means the investment agreement between a member of
                              the Virgin Group,  Sir Richard  Branson,  and ntl,
                              dated 3 April 2006;

"LISTING RULES"               means the listing rules of the Financial  Services
                              Authority;

"LONDON STOCK EXCHANGE"       means London Stock Exchange plc;

"MEETINGS"                    means the Court Meeting  and/or the  Extraordinary
                              General Meeting, as the case may be;

"MORGAN STANLEY"              means Morgan Stanley & Co. Limited;

"NASDAQ NATIONAL MARKET"      means  the  national   association  of  securities
                              dealers,   automated   quotation  system  national
                              market;

"NTL GROUP"                   means  ntl,   its   holding   companies   and  its
                              subsidiary undertakings;

"NTL SHARES"                  means ntl common stock of $0.01 per share which is
                              quoted on Nasdaq;

"NEW NTL SHARES"              means new ntl Shares issued to Scheme Shareholders
                              who elect to receive  ntl Shares  pursuant  to the
                              Share Offer or the Share and Cash Offer;

"OFFER"                       means the Cash  Offer,  the Share  Offer,  and the
                              Share and Cash Offer to acquire the Scheme  Shares
                              as detailed in this  Announcement  and,  where the
                              context   requires,   any   subsequent   revision,
                              variation, extension or renewal thereof;

"OFFER PRICE"                 means the cash offer price of 372 pence per Scheme
                              Share;

"OFFICIAL LIST"               means the official list of the Financial  Services
                              Authority;

"OVERSEAS SHAREHOLDERS"       means Virgin Mobile  shareholders whose registered
                              addresses are outside the UK and the United States
                              or who are  citizens  or  residents  of  countries
                              other than the UK and the United States;

"(POUND)"                     means pounds sterling;

"PANEL"                       means The Panel on Takeovers and Mergers;

"QUAD-PLAY"                   means fixed line  telephony,  broadband  internet,
                              television and mobile telephony;

"RGUS"                        means revenue generating units;

"SCHEME DOCUMENT"             means the document  proposed to be  despatched  by
                              Virgin  Mobile  to  Virgin   Mobile   Shareholders
                              containing   and   setting   out  the   terms  and
                              conditions  of the Offer and  certain  information
                              about Virgin Mobile,  ntl and the Cash Offeror and
                              containing the Scheme and notices of the Meetings;

"SCHEME" OR "SCHEME OF        means the  proposed  scheme of  arrangement  under
ARRANGEMENT"                  section 425 of the  Companies  Act between  Virgin
                              Mobile and the holders of Scheme  Shares,  with or
                              subject to any modification, addition or condition
                              approved or imposed by the Court;

"SCHEME RECORD TIME"          means  the time and  date to be  specified  in the
                              Scheme Document;

"SCHEME SHAREHOLDERS"         means the holders of Scheme Shares;

"SCHEME  SHARES"              means Virgin Mobile Shares in issue on the date of
                              this announcement together with any further Virgin
                              Mobile Shares:

                              (a)  issued  after  the date of this  announcement
                                   and prior to the Voting Record Time; and

                              (b)  (if any) issued on or after the Voting Record
                                   Time and prior to 6:00 p.m. on the day before
                                   the  Hearing  Date  either on terms  that the
                                   original or any  subsequent  holders  thereof
                                   shall be bound by the Scheme or in respect of
                                   which the holders  thereof  shall have agreed
                                   to be bound by the Scheme;

"SEC"                         means the U.S. Securities Exchange Commission;

"SECURITIES ACT"              means the United States Securities Act of 1933 (as
                              amended);

"SHARE ALTERNATIVE OFFERS"    means the Share and Cash  Offer  and/or  the Share
                              Offer;

"SHARE AND CASH OFFER"        means the recommended  offer of 0.18596 ntl Shares
                              plus 67  pence in cash per  Scheme  Share  held to
                              made by ntl and the Cash  Offeror  (or such  other
                              member(s)   of  the  ntl   Group   who   shall  be
                              specified);

"SHARE OFFER"                 means the recommended  offer of 0.23245 ntl Shares
                              per Scheme Share held to made by ntl;

"SUBSIDIARY" or "SUBSIDIARY   having the meanings given to them by the Companies
UNDERTAKING"                  Act;

"TAKEOVER OFFER"              means the  implementation of the Offer by means of
                              a takeover offer under the City Code;

"TELEWEST"                    means Telewest Global, Inc.;

"T-MOBILE"                    means T-Mobile (UK) Limited;

"TRIPLE-PLAY"                 means fixed line  telephony,  broadband  internet,
                              and television;

"TSA"                         means  the  telecommunications   supply  agreement
                              between   Virgin  Mobile   Telecoms   Limited  and
                              T-Mobile dated 29 January 2004;

"UKLA"                        means the United Kingdom Listing Authority;

"UNITED KINGDOM" or "UK"      means the  United  Kingdom  of Great  Britain  and
                              Northern Ireland;

"UNITED STATES" or "US"       means the United States of America  (including the
                              States  and  the   District  of   Columbia),   its
                              territories,   its  possessions  and  other  areas
                              subject to its jurisdiction;

"US PERSON"                   means a US person as defined in Regulation S under
                              the Securities Act;

"US$" "USD" or "$"            means United States dollars;

"VOTING RECORD TIME"          means  the time and  date to be  specified  in the
                              Scheme Document;

"VIRGIN ENTERPRISES"          means Virgin Enterprises Limited;

"VIRGIN GROUP"                means  Virgin  Group  Investments  Limited and its
                              subsidiary undertakings and affiliates;

"VIRGIN MOBILE BOARD"         means  the  full  board  of  directors  of  Virgin
                              Mobile;

                              means   Virgin    Mobile   and   its    subsidiary
"VIRGIN MOBILE GROUP"         undertakings;

"VIRGIN MOBILE SHARE          means (i) the  Discretionary  Share  Option  Plan;
OPTION SCHEMES"               (ii) the Share Incentive  Plan;  (iii) the Savings
                              Related  Share Option Plan;  (iv) the  Performance
                              Share Plan; and (v) the Pre-IPO Plan;


"VIRGIN MOBILE SHAREHOLDERS"  means the holders of Virgin Mobile Shares; and

"VIRGIN MOBILE SHARES"        means  the  ordinary  shares of 10p each in Virgin
                              Mobile.