[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 83.1%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,021 41,890 29,591 16,815 43,757 27,913 17,363 128.10%
PBT 5,431 5,195 -1,365 -671 -3,851 -4,268 -3,214 -
Tax -472 -47 -8 0 49 -14 -5 1956.13%
NP 4,959 5,148 -1,373 -671 -3,802 -4,282 -3,219 -
-
NP to SH 4,991 5,143 -1,379 -656 -3,881 -4,256 -3,193 -
-
Tax Rate 8.69% 0.90% - - - - - -
Total Cost 55,062 36,742 30,964 17,486 47,559 32,195 20,582 92.36%
-
Net Worth 77,841 77,785 71,233 71,977 71,473 80,874 72,266 5.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 77,841 77,785 71,233 71,977 71,473 80,874 72,266 5.06%
NOSH 91,577 91,512 91,324 91,111 89,342 101,092 89,217 1.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.26% 12.29% -4.64% -3.99% -8.69% -15.34% -18.54% -
ROE 6.41% 6.61% -1.94% -0.91% -5.43% -5.26% -4.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.54 45.78 32.40 18.46 48.98 27.61 19.46 124.18%
EPS 5.45 5.62 -1.51 -0.72 -4.35 -4.21 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.78 0.79 0.80 0.80 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 91,111
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.14 26.62 18.80 10.68 27.80 17.74 11.03 128.15%
EPS 3.17 3.27 -0.88 -0.42 -2.47 -2.70 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4943 0.4526 0.4574 0.4542 0.5139 0.4592 5.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.88 0.74 0.755 0.665 0.675 0.52 0.405 -
P/RPS 1.34 1.62 2.33 3.60 1.38 1.88 2.08 -25.34%
P/EPS 16.15 13.17 -50.00 -92.36 -15.54 -12.35 -11.32 -
EY 6.19 7.59 -2.00 -1.08 -6.44 -8.10 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.87 0.97 0.84 0.84 0.65 0.50 62.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 21/08/15 29/05/15 26/02/15 26/11/14 28/08/14 -
Price 1.11 0.81 0.795 0.77 0.72 0.695 0.53 -
P/RPS 1.69 1.77 2.45 4.17 1.47 2.52 2.72 -27.12%
P/EPS 20.37 14.41 -52.65 -106.94 -16.57 -16.51 -14.81 -
EY 4.91 6.94 -1.90 -0.94 -6.03 -6.06 -6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.95 1.02 0.97 0.90 0.87 0.65 59.34%

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