[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.9%
YoY- -120.17%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,990 38,684 45,447 42,132 34,970 18,780 58,484 -16.05%
PBT -5,350 -6,660 -6,430 -4,984 -6,150 -11,072 21,363 -
Tax -216 -12 326 56 -558 -396 -4,695 -87.18%
NP -5,566 -6,672 -6,104 -4,928 -6,708 -11,468 16,668 -
-
NP to SH -5,394 -6,544 -6,014 -4,890 -6,690 -11,464 16,832 -
-
Tax Rate - - - - - - 21.98% -
Total Cost 50,556 45,356 51,551 47,060 41,678 30,248 41,816 13.50%
-
Net Worth 80,374 81,353 83,017 85,675 88,308 88,390 90,197 -7.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 80,374 81,353 83,017 85,675 88,308 88,390 90,197 -7.40%
NOSH 89,304 89,398 89,266 89,245 89,200 89,283 88,428 0.65%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -12.37% -17.25% -13.43% -11.70% -19.18% -61.06% 28.50% -
ROE -6.71% -8.04% -7.24% -5.71% -7.58% -12.97% 18.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.38 43.27 50.91 47.21 39.20 21.03 66.14 -16.60%
EPS -6.04 -7.32 -6.74 -5.48 -7.50 -12.84 20.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.93 0.96 0.99 0.99 1.02 -8.01%
Adjusted Per Share Value based on latest NOSH - 89,722
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.59 24.58 28.88 26.77 22.22 11.93 37.16 -16.04%
EPS -3.43 -4.16 -3.82 -3.11 -4.25 -7.28 10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5107 0.5169 0.5275 0.5444 0.5611 0.5616 0.5731 -7.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.44 0.40 0.41 0.41 0.52 0.53 -
P/RPS 0.79 1.02 0.79 0.87 1.05 2.47 0.80 -0.83%
P/EPS -6.62 -6.01 -5.94 -7.48 -5.47 -4.05 2.78 -
EY -15.10 -16.64 -16.84 -13.37 -18.29 -24.69 35.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.43 0.43 0.41 0.53 0.52 -10.54%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 -
Price 0.425 0.45 0.365 0.39 0.41 0.50 0.55 -
P/RPS 0.84 1.04 0.72 0.83 1.05 2.38 0.83 0.80%
P/EPS -7.04 -6.15 -5.42 -7.12 -5.47 -3.89 2.89 -
EY -14.21 -16.27 -18.46 -14.05 -18.29 -25.68 34.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.39 0.41 0.41 0.51 0.54 -8.84%

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