[MBWORLD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -230.0%
YoY- -142.64%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,363 8,767 37,462 25,235 22,495 9,671 45,447 -47.44%
PBT -3,214 -1,020 -8,379 -8,675 -2,675 -1,665 -6,430 -37.09%
Tax -5 -2 -806 -381 -108 -3 326 -
NP -3,219 -1,022 -9,185 -9,056 -2,783 -1,668 -6,104 -34.80%
-
NP to SH -3,193 -995 -8,948 -8,900 -2,697 -1,636 -6,014 -34.50%
-
Tax Rate - - - - - - - -
Total Cost 20,582 9,789 46,647 34,291 25,278 11,339 51,551 -45.87%
-
Net Worth 72,266 74,400 75,885 75,877 80,374 81,353 83,017 -8.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 72,266 74,400 75,885 75,877 80,374 81,353 83,017 -8.85%
NOSH 89,217 89,639 89,277 89,267 89,304 89,398 89,266 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -18.54% -11.66% -24.52% -35.89% -12.37% -17.25% -13.43% -
ROE -4.42% -1.34% -11.79% -11.73% -3.36% -2.01% -7.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.46 9.78 41.96 28.27 25.19 10.82 50.91 -47.42%
EPS -3.58 -1.11 -10.03 -9.97 -3.02 -1.83 -6.74 -34.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.85 0.85 0.90 0.91 0.93 -8.82%
Adjusted Per Share Value based on latest NOSH - 89,251
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.03 5.57 23.80 16.03 14.29 6.15 28.88 -47.45%
EPS -2.03 -0.63 -5.69 -5.66 -1.71 -1.04 -3.82 -34.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4592 0.4728 0.4822 0.4821 0.5107 0.5169 0.5275 -8.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.405 0.36 0.38 0.43 0.40 0.44 0.40 -
P/RPS 2.08 3.68 0.91 1.52 1.59 4.07 0.79 91.01%
P/EPS -11.32 -32.43 -3.79 -4.31 -13.25 -24.04 -5.94 53.89%
EY -8.84 -3.08 -26.38 -23.19 -7.55 -4.16 -16.84 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.45 0.51 0.44 0.48 0.43 10.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 26/11/13 20/08/13 28/05/13 26/02/13 -
Price 0.53 0.40 0.41 0.41 0.425 0.45 0.365 -
P/RPS 2.72 4.09 0.98 1.45 1.69 4.16 0.72 143.15%
P/EPS -14.81 -36.04 -4.09 -4.11 -14.07 -24.59 -5.42 95.81%
EY -6.75 -2.78 -24.45 -24.32 -7.11 -4.07 -18.46 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.48 0.48 0.47 0.49 0.39 40.70%

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