Virgin Express Holdings PLC: Results for 1st Quarter 2002

Airline Now the Largest Carrier from Brussels to European Destinations


LONDON, May 28, 2002 (PRIMEZONE) -- Virgin Express Holdings Plc (Nasdaq:VIRGY) (Nasdaq:VIRGD) (Euronext Brussels:VIRE):


 Highlights
   Own direct sales more than doubled year on year
   Destinations expanded from 8 to 14 over the past year
   Now the largest carrier from Brussels to European destinations
   Seasonal loss of EUR 6.7 million versus loss of EUR 3.8 million
   last year
   On track for profits for the full year

Chairman's Statements

"In line with my announcement of 28th February 2002, our seasonal losses for the first quarter were as expected at EUR 6.7 million versus EUR 3.8 million in 1st quarter 2001.

Expanding from 8 to 14 main city destinations in Europe has strengthened our position in the Belgian market. Our very newest routes to Athens and Lisbon have started strongly. Overall our load factors were 76% and ahead of last year in spite of the disruptions caused by the start up of SN Brussels Airlines and the start up of so many new routes.

Based on available data, we are now the largest carrier in passengers' numbers from Brussels Airport to European destinations.

A year ago over 40% of our revenues were accounted for by an agreement with Sabena and the first two months of the quarter were in the period where direct sales were still being grown to fully replace the lost Sabena revenue. Since being freed from that contract, our own sales have now more than doubled, with progress being made through all our channels of distribution.

On time performance has been maintained at a level well above industry averages with over 90% of flights leaving on time. We believe that combining value for money fares with a quality product, delivered on time, is key to our continued growth. The travelling public will no longer accept high priced fares on short and medium haul journeys. Low fare travel in mainland Europe accounts for only 5% of air travel according to airline analysts compared to over 20% in the U.S.A. We anticipate a number of years of high growth for the low fare sector in mainland Europe.

Costs continue to be tightly controlled with costs per available seat kilometre down by more than 11%. Keeping costs low remains a critical priority enabling us to offer the travelling public value for money low fares. These fares have expanded the market and allowed us to increase our market share versus the traditional high cost airlines.

Our second quarter has started strongly with load factors over 80% and increasing yields on all routes. We anticipate a profitable second quarter and profits for year-end.

In addition to building our position in the Belgian market, we are looking at opportunities to add a second focus city. We have been in discussions with a number of airports in mainland Europe who have shown significant interest. We are pleased that our progress made over the past quarter has been rewarded by enormous support from our growing mass of customers. We remain more than ever determined to build a major European 'value for money' low fare airline."


 David Hoare
 Executive Chairman
 Results for first quarter

As previously announced, in the first quarter of 2002 the company reported an expected seasonal loss of EUR 6.7 million versus a loss of EUR 3.8 million in the first quarter of 2001.

Net income per IDS and ADS for the quarter are shown in the table below.


  Earnings per IDS and ADS
 Basic                          1Q 2001         1Q 2002
 EUR per IDS                    EUR (0.77)      EUR (1.37)
 U.S.$ per ADS                    U.S. $(0.24)      U.S. $(0.40)
 Average Shares                  4,907,500       4,907,500
 U.S. $/EUR (Average) Exchange Rate     0.923           0.876
 U.S. $/EUR (Ending) Exchange Rate      0.883           0.872

Revenues

Total revenues decreased 15% to EUR 45.1 million in the quarter ended 31st March 2002, compared to EUR 53.1 million a year ago. The decrease in revenue was planned and a consequence of 3 major events occurred during the year 2001: the restructuring and refocusing of our business from a Brussels hub, the tragic events of 11th September and the Sabena bankruptcy.

Despite the disruption caused by the 11th September and the cessation of our Sabena contract, the company succeeded to maintain and improve the load factor in the first quarter (76%) in comparison with last year. This spectacular achievement was mainly due to the continuous improvement of our services, on time performance and the expansion of our network of destinations.

Expenses

Total operating expenses decreased by 11% to EUR 50.3 million in the quarter, compared to EUR 56.3 million in the same period of the previous year. In 2002, the company continued to improve the process of cost control and succeeded to decrease its system unit costs by 11% to 7.04 Euro cents per ASK, despite a 5% strengthening of the U.S. Dollar.

With the exception of the historical factual information, the statements made in this press release constitute 'forward-looking' statements under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such 'forward-looking' statements are based on current expectations and involve certain assumptions, risks and uncertainties that could cause actual results to differ materially from those included or contemplated by the statements. The company disclaims any obligation to update any 'forward-looking' statements as a result of developments occurring after the issuance of the press release.

A table of the quarterly result is attached.


                    Virgin Express Holdings PLC
            Unaudited Results for the Three Months Ended
                       31 March 2001 and 2002

                                        Three Months Ended 
  (EUR Thousands)                             March 31
                                         2001          2002
 Revenue                                                 
        Scheduled                         45.293        40.167 
        Charter                            1.204         2.163 
        Other                              6.624         2.760 
 Total Revenue                             53.121        45.089 

 Operating Expenses                     
        Flight Operations                  4.855         3.990 
        Aircraft Fuel                      6.570         4.999 
        Navigation Fees                    3.226         3.248 
        Maintenance                        6.421         5.158 
        Aircraft Ownership                15.067        12.471 
        Station Operations                10.074         8.418 
        Passenger Services                 2.699         2.764 
        Sales & Marketing                  2.944         4.878 
        Duty Free Cost of Sales              -             -   
        Depreciation & Amort.                350           373 
        General & Administrative           4.088         4.028 
        Stock Awards                         -             -   
 Total Operating Expenses                  56.294        50.325 

 Operating Profit / (Loss)                 (3.173)       (5.235)

 Non Operating Income / (Loss)               (671)       (1.498)

 Profit / (Loss) before taxation and       (3.844)       (6.733)

 Tax and Minority interests                    46             1

 Profit / (Loss) after taxation and                           
  Minority interests                        (3.798)       (6.732)

 Operating Data                                               
 Scheduled Services (Euro cents/KM) 
        RPKs (000)                       493.743       479.294 
        ASKs (000)                       663.201       632.348
        Load Factor                        74,4%         75,8%
        Revenue per RPK                     9,17          8,38
        Revenue per ASK                     6,83          6,35
        Flights Flown                      5.493         4.961
        Passengers Flown                 603.543       504.313
                                                        
 Charter Services (Euro cents/KM) 
        RPKs (000)                        16.712        25.499
        ASKs (000)                        29.748        41.760
        Flights Flown                        148           184
        Passengers Flown                  11.459        16.651
        Block Hours Flown                    323           430
                                                        
 Total (Euro cents/KM)
        RPKs (000)                       510.455       504.793
        ASKs (000)                       692.949       674.108
        Revenue per RPK                    10,41          8,93
        Revenue per ASK                     7,67          6,69
        Flights Flown                      5.641         5.145
        Ave. Flight Length                   827           901
        Passengers Flown                 615.002       520.964
        Block Hours Flown                  9.986         8.801
        Fuel Gallons (000)                 6.650         6.461
        Operating Cost/ASK (1)              7,93          7,04
        Ave Fuel Price (US cents per gallon) 90,43       65,83
        Ave Exchange Rate     USD/EUR      0,923         0,876
        Ending Exchange rate  USD/EUR      0,883         0,872

 (1) Excludes cost associated with Virgin Express Catering 
     Services and Aircraft sublease operations
CONTACT: Virgin Express
         Yves Panneels, Corporate Communication Manager
         +32 (2) 752 06 77

         Sang-Chul Mathot, Chief Financial Officer
         +32 (2) 752 05 25
         www.virgin-express.com