[MBWORLD] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.74%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 41,152 58,484 88,898 109,422 139,837 175,126 200,401 -65.15%
PBT -8,714 21,363 27,625 30,816 34,339 9,629 10,929 -
Tax 2,287 -4,695 -8,442 -8,997 -8,999 -2,062 -2,908 -
NP -6,427 16,668 19,183 21,819 25,340 7,567 8,021 -
-
NP to SH -6,540 16,832 19,452 22,101 25,621 7,574 9,107 -
-
Tax Rate - 21.98% 30.56% 29.20% 26.21% 21.41% 26.61% -
Total Cost 47,579 41,816 69,715 87,603 114,497 167,559 192,380 -60.56%
-
Net Worth 88,390 91,242 93,449 95,375 104,648 83,267 83,419 3.93%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 88,390 91,242 93,449 95,375 104,648 83,267 83,419 3.93%
NOSH 89,283 89,453 89,000 89,135 86,486 84,966 85,121 3.23%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -15.62% 28.50% 21.58% 19.94% 18.12% 4.32% 4.00% -
ROE -7.40% 18.45% 20.82% 23.17% 24.48% 9.10% 10.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.09 65.38 99.89 122.76 161.69 206.11 235.43 -66.25%
EPS -7.32 18.82 21.86 24.79 29.62 8.91 10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.05 1.07 1.21 0.98 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 89,135
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.15 37.16 56.49 69.53 88.85 111.28 127.34 -65.15%
EPS -4.16 10.70 12.36 14.04 16.28 4.81 5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5616 0.5798 0.5938 0.606 0.665 0.5291 0.5301 3.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.52 0.53 0.55 0.68 0.76 0.80 0.82 -
P/RPS 1.13 0.81 0.55 0.55 0.47 0.39 0.35 118.28%
P/EPS -7.10 2.82 2.52 2.74 2.57 8.97 7.66 -
EY -14.09 35.50 39.74 36.46 38.98 11.14 13.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.52 0.64 0.63 0.82 0.84 -26.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 22/11/10 -
Price 0.50 0.55 0.56 0.61 0.71 0.78 0.82 -
P/RPS 1.08 0.84 0.56 0.50 0.44 0.38 0.35 111.80%
P/EPS -6.83 2.92 2.56 2.46 2.40 8.75 7.66 -
EY -14.65 34.21 39.03 40.65 41.72 11.43 13.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.53 0.57 0.59 0.80 0.84 -28.27%

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