[MBWORLD] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1519.75%
YoY- 733.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,252 13,042 22,163 22,027 31,666 33,566 52,578 -91.66%
PBT -3,954 -1,642 -350 27,309 2,330 1,549 3,173 -
Tax 2,718 39 -371 -7,081 -1,055 -516 -373 -
NP -1,236 -1,603 -721 20,228 1,275 1,033 2,800 -
-
NP to SH -1,350 -1,602 -722 20,506 1,266 1,047 2,798 -
-
Tax Rate - - - 25.93% 45.28% 33.31% 11.76% -
Total Cost 2,488 14,645 22,884 1,799 30,391 32,533 49,778 -86.35%
-
Net Worth 91,242 93,449 95,375 104,648 83,267 83,419 80,663 8.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 91,242 93,449 95,375 104,648 83,267 83,419 80,663 8.53%
NOSH 89,453 89,000 89,135 86,486 84,966 85,121 84,024 4.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -98.72% -12.29% -3.25% 91.83% 4.03% 3.08% 5.33% -
ROE -1.48% -1.71% -0.76% 19.60% 1.52% 1.26% 3.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.40 14.65 24.86 25.47 37.27 39.43 62.57 -92.00%
EPS -1.51 -1.80 -0.81 23.71 1.49 1.23 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 1.07 1.21 0.98 0.98 0.96 4.11%
Adjusted Per Share Value based on latest NOSH - 86,486
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.80 8.29 14.08 14.00 20.12 21.33 33.41 -91.63%
EPS -0.86 -1.02 -0.46 13.03 0.80 0.67 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5798 0.5938 0.606 0.665 0.5291 0.5301 0.5125 8.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.55 0.68 0.76 0.80 0.82 0.55 -
P/RPS 37.87 3.75 2.73 2.98 2.15 2.08 0.88 1119.64%
P/EPS -35.12 -30.56 -83.95 3.21 53.69 66.67 16.52 -
EY -2.85 -3.27 -1.19 31.20 1.86 1.50 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.64 0.63 0.82 0.84 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 -
Price 0.55 0.56 0.61 0.71 0.78 0.82 0.60 -
P/RPS 39.30 3.82 2.45 2.79 2.09 2.08 0.96 1079.80%
P/EPS -36.44 -31.11 -75.31 2.99 52.35 66.67 18.02 -
EY -2.74 -3.21 -1.33 33.39 1.91 1.50 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.57 0.59 0.80 0.84 0.63 -9.74%

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