[MBWORLD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.71%
YoY- -116.91%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,671 45,447 31,599 17,485 4,695 58,484 57,232 -69.40%
PBT -1,665 -6,430 -3,738 -3,075 -2,768 21,363 25,317 -
Tax -3 326 42 -279 -99 -4,695 -7,413 -99.45%
NP -1,668 -6,104 -3,696 -3,354 -2,867 16,668 17,904 -
-
NP to SH -1,636 -6,014 -3,668 -3,345 -2,866 16,832 18,182 -
-
Tax Rate - - - - - 21.98% 29.28% -
Total Cost 11,339 51,551 35,295 20,839 7,562 41,816 39,328 -56.32%
-
Net Worth 81,353 83,017 85,675 88,308 88,390 90,197 92,540 -8.22%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 81,353 83,017 85,675 88,308 88,390 90,197 92,540 -8.22%
NOSH 89,398 89,266 89,245 89,200 89,283 88,428 88,133 0.95%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -17.25% -13.43% -11.70% -19.18% -61.06% 28.50% 31.28% -
ROE -2.01% -7.24% -4.28% -3.79% -3.24% 18.66% 19.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.82 50.91 35.41 19.60 5.26 66.14 64.94 -69.68%
EPS -1.83 -6.74 -4.11 -3.75 -3.21 20.63 20.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.96 0.99 0.99 1.02 1.05 -9.09%
Adjusted Per Share Value based on latest NOSH - 88,703
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.15 28.88 20.08 11.11 2.98 37.16 36.37 -69.38%
EPS -1.04 -3.82 -2.33 -2.13 -1.82 10.70 11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5169 0.5275 0.5444 0.5611 0.5616 0.5731 0.588 -8.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.44 0.40 0.41 0.41 0.52 0.53 0.55 -
P/RPS 4.07 0.79 1.16 2.09 9.89 0.80 0.85 183.81%
P/EPS -24.04 -5.94 -9.98 -10.93 -16.20 2.78 2.67 -
EY -4.16 -16.84 -10.02 -9.15 -6.17 35.91 37.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.43 0.41 0.53 0.52 0.52 -5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 17/11/11 -
Price 0.45 0.365 0.39 0.41 0.50 0.55 0.56 -
P/RPS 4.16 0.72 1.10 2.09 9.51 0.83 0.86 185.74%
P/EPS -24.59 -5.42 -9.49 -10.93 -15.58 2.89 2.71 -
EY -4.07 -18.46 -10.54 -9.15 -6.42 34.61 36.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.41 0.41 0.51 0.54 0.53 -5.09%

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