[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.6%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,217 34,726 35,068 37,462 33,646 44,990 38,684 -2.54%
PBT -5,690 -6,428 -4,080 -8,379 -11,566 -5,350 -6,660 -9.95%
Tax -18 -10 -8 -806 -508 -216 -12 31.00%
NP -5,709 -6,438 -4,088 -9,185 -12,074 -5,566 -6,672 -9.86%
-
NP to SH -5,674 -6,386 -3,980 -8,948 -11,866 -5,394 -6,544 -9.06%
-
Tax Rate - - - - - - - -
Total Cost 42,926 41,164 39,156 46,647 45,721 50,556 45,356 -3.60%
-
Net Worth 80,874 72,266 74,400 75,885 75,877 80,374 81,353 -0.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 80,874 72,266 74,400 75,885 75,877 80,374 81,353 -0.39%
NOSH 101,092 89,217 89,639 89,277 89,267 89,304 89,398 8.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -15.34% -18.54% -11.66% -24.52% -35.89% -12.37% -17.25% -
ROE -7.02% -8.84% -5.35% -11.79% -15.64% -6.71% -8.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.82 38.92 39.12 41.96 37.69 50.38 43.27 -10.19%
EPS -5.61 -7.16 -4.44 -10.03 -13.29 -6.04 -7.32 -16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.83 0.85 0.85 0.90 0.91 -8.22%
Adjusted Per Share Value based on latest NOSH - 89,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.65 22.07 22.28 23.80 21.38 28.59 24.58 -2.53%
EPS -3.61 -4.06 -2.53 -5.69 -7.54 -3.43 -4.16 -9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.4592 0.4728 0.4822 0.4821 0.5107 0.5169 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.52 0.405 0.36 0.38 0.43 0.40 0.44 -
P/RPS 1.41 1.04 0.92 0.91 1.14 0.79 1.02 24.06%
P/EPS -9.26 -5.66 -8.11 -3.79 -3.23 -6.62 -6.01 33.36%
EY -10.79 -17.67 -12.33 -26.38 -30.91 -15.10 -16.64 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.43 0.45 0.51 0.44 0.48 22.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 30/05/14 28/02/14 26/11/13 20/08/13 28/05/13 -
Price 0.695 0.53 0.40 0.41 0.41 0.425 0.45 -
P/RPS 1.89 1.36 1.02 0.98 1.09 0.84 1.04 48.86%
P/EPS -12.38 -7.40 -9.01 -4.09 -3.08 -7.04 -6.15 59.35%
EY -8.08 -13.51 -11.10 -24.45 -32.42 -14.21 -16.27 -37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.48 0.48 0.48 0.47 0.49 46.57%

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