[MBWORLD] QoQ Cumulative 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- -9.66%
YoY- -120.17%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,495 9,671 45,447 31,599 17,485 4,695 58,484 -47.14%
PBT -2,675 -1,665 -6,430 -3,738 -3,075 -2,768 21,363 -
Tax -108 -3 326 42 -279 -99 -4,695 -91.93%
NP -2,783 -1,668 -6,104 -3,696 -3,354 -2,867 16,668 -
-
NP to SH -2,697 -1,636 -6,014 -3,668 -3,345 -2,866 16,832 -
-
Tax Rate - - - - - - 21.98% -
Total Cost 25,278 11,339 51,551 35,295 20,839 7,562 41,816 -28.52%
-
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 -3.36% -2.01% -7.24% -4.28% -3.79% -3.24% 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 25.19 10.82 50.91 35.41 19.60 5.26 66.14 -47.48%
EPS -3.02 -1.83 -6.74 -4.11 -3.75 -3.21 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 14.29 6.15 28.88 20.08 11.11 2.98 37.16 -47.14%
EPS -1.71 -1.04 -3.82 -2.33 -2.13 -1.82 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 1.59 4.07 0.79 1.16 2.09 9.89 0.80 58.14%
P/EPS -13.25 -24.04 -5.94 -9.98 -10.93 -16.20 2.78 -
EY -7.55 -4.16 -16.84 -10.02 -9.15 -6.17 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 1.69 4.16 0.72 1.10 2.09 9.51 0.83 60.71%
P/EPS -14.07 -24.59 -5.42 -9.49 -10.93 -15.58 2.89 -
EY -7.11 -4.07 -18.46 -10.54 -9.15 -6.42 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