[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -117.03%
YoY- -113.98%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,447 31,599 17,485 4,695 58,484 57,232 44,190 1.87%
PBT -6,430 -3,738 -3,075 -2,768 21,363 25,317 26,959 -
Tax 326 42 -279 -99 -4,695 -7,413 -7,452 -
NP -6,104 -3,696 -3,354 -2,867 16,668 17,904 19,507 -
-
NP to SH -6,014 -3,668 -3,345 -2,866 16,832 18,182 19,784 -
-
Tax Rate - - - - 21.98% 29.28% 27.64% -
Total Cost 51,551 35,295 20,839 7,562 41,816 39,328 24,683 63.02%
-
Net Worth 83,017 85,675 88,308 88,390 90,197 92,540 93,709 -7.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,017 85,675 88,308 88,390 90,197 92,540 93,709 -7.72%
NOSH 89,266 89,245 89,200 89,283 88,428 88,133 87,578 1.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.43% -11.70% -19.18% -61.06% 28.50% 31.28% 44.14% -
ROE -7.24% -4.28% -3.79% -3.24% 18.66% 19.65% 21.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.91 35.41 19.60 5.26 66.14 64.94 50.46 0.59%
EPS -6.74 -4.11 -3.75 -3.21 20.63 20.63 22.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.99 0.99 1.02 1.05 1.07 -8.88%
Adjusted Per Share Value based on latest NOSH - 89,283
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.88 20.08 11.11 2.98 37.16 36.37 28.08 1.88%
EPS -3.82 -2.33 -2.13 -1.82 10.70 11.55 12.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5444 0.5611 0.5616 0.5731 0.588 0.5954 -7.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.41 0.41 0.52 0.53 0.55 0.68 -
P/RPS 0.79 1.16 2.09 9.89 0.80 0.85 1.35 -29.92%
P/EPS -5.94 -9.98 -10.93 -16.20 2.78 2.67 3.01 -
EY -16.84 -10.02 -9.15 -6.17 35.91 37.51 33.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.41 0.53 0.52 0.52 0.64 -23.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 17/11/11 23/08/11 -
Price 0.365 0.39 0.41 0.50 0.55 0.56 0.61 -
P/RPS 0.72 1.10 2.09 9.51 0.83 0.86 1.21 -29.14%
P/EPS -5.42 -9.49 -10.93 -15.58 2.89 2.71 2.70 -
EY -18.46 -10.54 -9.15 -6.42 34.61 36.84 37.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.51 0.54 0.53 0.57 -22.26%

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