[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -38.73%
YoY- 188.42%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,970 18,780 58,484 76,309 88,380 88,108 175,126 -65.86%
PBT -6,150 -11,072 21,363 33,756 53,918 109,236 9,651 -
Tax -558 -396 -4,695 -9,884 -14,904 -28,324 -2,088 -58.54%
NP -6,708 -11,468 16,668 23,872 39,014 80,912 7,563 -
-
NP to SH -6,690 -11,464 16,832 24,242 39,568 82,024 7,570 -
-
Tax Rate - - 21.98% 29.28% 27.64% 25.93% 21.64% -
Total Cost 41,678 30,248 41,816 52,437 49,366 7,196 167,563 -60.48%
-
Net Worth 88,308 88,390 90,197 92,540 93,709 104,648 82,612 4.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 88,308 88,390 90,197 92,540 93,709 104,648 82,612 4.54%
NOSH 89,200 89,283 88,428 88,133 87,578 86,486 84,298 3.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -19.18% -61.06% 28.50% 31.28% 44.14% 91.83% 4.32% -
ROE -7.58% -12.97% 18.66% 26.20% 42.22% 78.38% 9.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.20 21.03 66.14 86.58 100.92 101.87 207.75 -67.13%
EPS -7.50 -12.84 20.63 27.51 45.18 94.84 8.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.02 1.05 1.07 1.21 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 89,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.22 11.93 37.16 48.49 56.16 55.99 111.28 -65.87%
EPS -4.25 -7.28 10.70 15.40 25.14 52.12 4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5611 0.5616 0.5731 0.588 0.5954 0.665 0.5249 4.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.52 0.53 0.55 0.68 0.76 0.80 -
P/RPS 1.05 2.47 0.80 0.64 0.67 0.75 0.39 93.64%
P/EPS -5.47 -4.05 2.78 2.00 1.51 0.80 8.91 -
EY -18.29 -24.69 35.91 50.01 66.44 124.79 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.52 0.52 0.64 0.63 0.82 -37.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 22/05/12 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 -
Price 0.41 0.50 0.55 0.56 0.61 0.71 0.78 -
P/RPS 1.05 2.38 0.83 0.65 0.60 0.70 0.38 97.03%
P/EPS -5.47 -3.89 2.89 2.04 1.35 0.75 8.69 -
EY -18.29 -25.68 34.61 49.12 74.07 133.58 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.54 0.53 0.57 0.59 0.80 -35.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment