[MBWORLD] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.17%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,558 37,462 39,083 50,457 50,423 45,447 32,851 7.39%
PBT -7,734 -8,379 -11,367 -6,030 -5,327 -6,430 -7,692 0.36%
Tax -805 -806 -97 497 422 326 2,760 -
NP -8,539 -9,185 -11,464 -5,533 -4,905 -6,104 -4,932 44.23%
-
NP to SH -8,307 -8,948 -11,246 -5,366 -4,784 -6,014 -5,018 39.98%
-
Tax Rate - - - - - - - -
Total Cost 45,097 46,647 50,547 55,990 55,328 51,551 37,783 12.53%
-
Net Worth 74,400 76,085 75,864 80,243 81,353 83,048 86,133 -9.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 74,400 76,085 75,864 80,243 81,353 83,048 86,133 -9.30%
NOSH 89,639 89,512 89,251 89,159 89,398 89,299 89,722 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -23.36% -24.52% -29.33% -10.97% -9.73% -13.43% -15.01% -
ROE -11.17% -11.76% -14.82% -6.69% -5.88% -7.24% -5.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.78 41.85 43.79 56.59 56.40 50.89 36.61 7.46%
EPS -9.27 -10.00 -12.60 -6.02 -5.35 -6.73 -5.59 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.85 0.90 0.91 0.93 0.96 -9.25%
Adjusted Per Share Value based on latest NOSH - 89,159
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.23 23.80 24.83 32.06 32.04 28.88 20.87 7.41%
EPS -5.28 -5.69 -7.15 -3.41 -3.04 -3.82 -3.19 39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4728 0.4835 0.4821 0.5099 0.5169 0.5277 0.5473 -9.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.36 0.38 0.43 0.40 0.44 0.40 0.41 -
P/RPS 0.88 0.91 0.98 0.71 0.78 0.79 1.12 -14.86%
P/EPS -3.88 -3.80 -3.41 -6.65 -8.22 -5.94 -7.33 -34.58%
EY -25.74 -26.31 -29.30 -15.05 -12.16 -16.84 -13.64 52.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.51 0.44 0.48 0.43 0.43 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 20/08/13 28/05/13 26/02/13 30/11/12 -
Price 0.40 0.41 0.41 0.425 0.45 0.365 0.39 -
P/RPS 0.98 0.98 0.94 0.75 0.80 0.72 1.07 -5.69%
P/EPS -4.32 -4.10 -3.25 -7.06 -8.41 -5.42 -6.97 -27.32%
EY -23.17 -24.38 -30.73 -14.16 -11.89 -18.45 -14.34 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.48 0.47 0.49 0.39 0.41 11.09%

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