[MBWORLD] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -13.7%
YoY- -76.02%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 51,805 43,757 40,140 32,330 36,558 37,462 39,083 20.68%
PBT -3,503 -3,852 -3,972 -8,919 -7,734 -8,379 -11,367 -54.40%
Tax 51 49 -439 -703 -805 -806 -97 -
NP -3,452 -3,803 -4,411 -9,622 -8,539 -9,185 -11,464 -55.10%
-
NP to SH -3,543 -3,882 -4,304 -9,445 -8,307 -8,948 -11,246 -53.73%
-
Tax Rate - - - - - - - -
Total Cost 55,257 47,560 44,551 41,952 45,097 46,647 50,547 6.12%
-
Net Worth 71,977 72,799 134,857 72,406 74,400 76,085 75,864 -3.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 71,977 72,799 134,857 72,406 74,400 76,085 75,864 -3.44%
NOSH 91,111 90,999 168,571 89,390 89,639 89,512 89,251 1.38%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.66% -8.69% -10.99% -29.76% -23.36% -24.52% -29.33% -
ROE -4.92% -5.33% -3.19% -13.04% -11.17% -11.76% -14.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 56.86 48.08 23.81 36.17 40.78 41.85 43.79 19.03%
EPS -3.89 -4.27 -2.55 -10.57 -9.27 -10.00 -12.60 -54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.81 0.83 0.85 0.85 -4.76%
Adjusted Per Share Value based on latest NOSH - 89,390
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.92 27.80 25.51 20.54 23.23 23.80 24.83 20.70%
EPS -2.25 -2.47 -2.73 -6.00 -5.28 -5.69 -7.15 -53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4574 0.4626 0.8569 0.4601 0.4728 0.4835 0.4821 -3.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.665 0.675 0.52 0.405 0.36 0.38 0.43 -
P/RPS 1.17 1.40 2.18 1.12 0.88 0.91 0.98 12.55%
P/EPS -17.10 -15.82 -20.37 -3.83 -3.88 -3.80 -3.41 193.26%
EY -5.85 -6.32 -4.91 -26.09 -25.74 -26.31 -29.30 -65.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 0.65 0.50 0.43 0.45 0.51 39.50%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 26/11/14 28/08/14 30/05/14 28/02/14 26/11/13 -
Price 0.77 0.72 0.695 0.53 0.40 0.41 0.41 -
P/RPS 1.35 1.50 2.92 1.47 0.98 0.98 0.94 27.32%
P/EPS -19.80 -16.88 -27.22 -5.02 -4.32 -4.10 -3.25 233.93%
EY -5.05 -5.92 -3.67 -19.94 -23.17 -24.38 -30.73 -70.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.87 0.65 0.48 0.48 0.48 59.90%

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