[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 72.8%
YoY- 42.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,462 25,235 22,495 9,671 45,447 31,599 17,485 65.96%
PBT -8,379 -8,675 -2,675 -1,665 -6,430 -3,738 -3,075 94.73%
Tax -806 -381 -108 -3 326 42 -279 102.44%
NP -9,185 -9,056 -2,783 -1,668 -6,104 -3,696 -3,354 95.38%
-
NP to SH -8,948 -8,900 -2,697 -1,636 -6,014 -3,668 -3,345 92.35%
-
Tax Rate - - - - - - - -
Total Cost 46,647 34,291 25,278 11,339 51,551 35,295 20,839 70.86%
-
Net Worth 75,885 75,877 80,374 81,353 83,017 85,675 88,308 -9.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,885 75,877 80,374 81,353 83,017 85,675 88,308 -9.58%
NOSH 89,277 89,267 89,304 89,398 89,266 89,245 89,200 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -24.52% -35.89% -12.37% -17.25% -13.43% -11.70% -19.18% -
ROE -11.79% -11.73% -3.36% -2.01% -7.24% -4.28% -3.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.96 28.27 25.19 10.82 50.91 35.41 19.60 65.87%
EPS -10.03 -9.97 -3.02 -1.83 -6.74 -4.11 -3.75 92.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.90 0.91 0.93 0.96 0.99 -9.63%
Adjusted Per Share Value based on latest NOSH - 89,398
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.80 16.03 14.29 6.15 28.88 20.08 11.11 65.94%
EPS -5.69 -5.66 -1.71 -1.04 -3.82 -2.33 -2.13 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4822 0.4821 0.5107 0.5169 0.5275 0.5444 0.5611 -9.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.38 0.43 0.40 0.44 0.40 0.41 0.41 -
P/RPS 0.91 1.52 1.59 4.07 0.79 1.16 2.09 -42.46%
P/EPS -3.79 -4.31 -13.25 -24.04 -5.94 -9.98 -10.93 -50.54%
EY -26.38 -23.19 -7.55 -4.16 -16.84 -10.02 -9.15 102.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.44 0.48 0.43 0.43 0.41 6.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 20/08/13 28/05/13 26/02/13 30/11/12 15/08/12 -
Price 0.41 0.41 0.425 0.45 0.365 0.39 0.41 -
P/RPS 0.98 1.45 1.69 4.16 0.72 1.10 2.09 -39.56%
P/EPS -4.09 -4.11 -14.07 -24.59 -5.42 -9.49 -10.93 -47.97%
EY -24.45 -24.32 -7.11 -4.07 -18.46 -10.54 -9.15 92.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.47 0.49 0.39 0.41 0.41 11.04%

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