[MBWORLD] QoQ 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- 30.26%
YoY- 42.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,227 2,740 12,824 9,671 13,848 14,114 12,790 -2.94%
PBT 296 -6,000 -1,010 -1,665 -2,692 -663 -307 -
Tax -425 -273 -105 -3 284 321 -180 77.03%
NP -129 -6,273 -1,115 -1,668 -2,408 -342 -487 -58.65%
-
NP to SH -48 -6,203 -1,061 -1,636 -2,346 -323 -479 -78.33%
-
Tax Rate 143.58% - - - - - - -
Total Cost 12,356 9,013 13,939 11,339 16,256 14,456 13,277 -4.66%
-
Net Worth 76,085 75,864 80,243 81,353 83,048 86,133 87,816 -9.09%
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 76,085 75,864 80,243 81,353 83,048 86,133 87,816 -9.09%
NOSH 89,512 89,251 89,159 89,398 89,299 89,722 88,703 0.60%
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 -1.06% -228.94% -8.69% -17.25% -17.39% -2.42% -3.81% -
ROE -0.06% -8.18% -1.32% -2.01% -2.82% -0.38% -0.55% -
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 13.66 3.07 14.38 10.82 15.51 15.73 14.42 -3.53%
EPS -0.05 -6.95 -1.19 -1.83 -2.63 -0.36 -0.54 -79.44%
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 7.77 1.74 8.15 6.15 8.80 8.97 8.13 -2.96%
EPS -0.03 -3.94 -0.67 -1.04 -1.49 -0.21 -0.30 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4835 0.4821 0.5099 0.5169 0.5277 0.5473 0.558 -9.08%
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 2.78 14.01 2.78 4.07 2.58 2.61 2.84 -1.40%
P/EPS -708.64 -6.19 -33.61 -24.04 -15.23 -113.89 -75.93 341.47%
EY -0.14 -16.16 -2.98 -4.16 -6.57 -0.88 -1.32 -77.50%
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 3.00 13.36 2.95 4.16 2.35 2.48 2.84 3.71%
P/EPS -764.58 -5.90 -35.71 -24.59 -13.89 -108.33 -75.93 364.35%
EY -0.13 -16.95 -2.80 -4.07 -7.20 -0.92 -1.32 -78.58%
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