[MBWORLD] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 135.22%
YoY- 879.17%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,299 12,776 16,815 15,844 10,550 8,596 8,767 25.29%
PBT 6,560 -694 -671 416 -1,053 -2,195 -1,020 -
Tax -39 -8 0 63 -9 -3 -2 623.16%
NP 6,521 -702 -671 479 -1,062 -2,198 -1,022 -
-
NP to SH 6,522 -723 -656 374 -1,062 -2,199 -995 -
-
Tax Rate 0.59% - - -15.14% - - - -
Total Cost 5,778 13,478 17,486 15,365 11,612 10,794 9,789 -29.61%
-
Net Worth 77,860 71,384 71,977 72,799 134,857 72,406 74,400 3.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,860 71,384 71,977 72,799 134,857 72,406 74,400 3.07%
NOSH 91,601 91,518 91,111 90,999 168,571 89,390 89,639 1.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 53.02% -5.49% -3.99% 3.02% -10.07% -25.57% -11.66% -
ROE 8.38% -1.01% -0.91% 0.51% -0.79% -3.04% -1.34% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.43 13.96 18.46 17.41 6.26 9.62 9.78 23.52%
EPS 7.12 -0.79 -0.72 0.42 -0.63 -2.46 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.79 0.80 0.80 0.81 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 90,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.81 8.12 10.68 10.07 6.70 5.46 5.57 25.24%
EPS 4.14 -0.46 -0.42 0.24 -0.67 -1.40 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.4536 0.4574 0.4626 0.8569 0.4601 0.4728 3.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.74 0.755 0.665 0.675 0.52 0.405 0.36 -
P/RPS 5.51 5.41 3.60 3.88 8.31 4.21 3.68 30.84%
P/EPS 10.39 -95.57 -92.36 164.24 -82.54 -16.46 -32.43 -
EY 9.62 -1.05 -1.08 0.61 -1.21 -6.07 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.84 0.84 0.65 0.50 0.43 59.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 29/05/15 26/02/15 26/11/14 28/08/14 30/05/14 -
Price 0.81 0.795 0.77 0.72 0.695 0.53 0.40 -
P/RPS 6.03 5.69 4.17 4.14 11.10 5.51 4.09 29.50%
P/EPS 11.38 -100.63 -106.94 175.19 -110.32 -21.54 -36.04 -
EY 8.79 -0.99 -0.94 0.57 -0.91 -4.64 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 0.97 0.90 0.87 0.65 0.48 57.57%

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