[MBWORLD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.99%
YoY- 113.59%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,779 41,152 58,484 88,898 109,422 139,837 175,126 -67.98%
PBT -8,671 -8,714 21,363 27,625 30,816 34,339 9,629 -
Tax 2,478 2,287 -4,695 -8,442 -8,997 -8,999 -2,062 -
NP -6,193 -6,427 16,668 19,183 21,819 25,340 7,567 -
-
NP to SH -6,297 -6,540 16,832 19,452 22,101 25,621 7,574 -
-
Tax Rate - - 21.98% 30.56% 29.20% 26.21% 21.41% -
Total Cost 37,972 47,579 41,816 69,715 87,603 114,497 167,559 -62.86%
-
Net Worth 87,816 88,390 91,242 93,449 95,375 104,648 83,267 3.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 87,816 88,390 91,242 93,449 95,375 104,648 83,267 3.61%
NOSH 88,703 89,283 89,453 89,000 89,135 86,486 84,966 2.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -19.49% -15.62% 28.50% 21.58% 19.94% 18.12% 4.32% -
ROE -7.17% -7.40% 18.45% 20.82% 23.17% 24.48% 9.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.83 46.09 65.38 99.89 122.76 161.69 206.11 -68.88%
EPS -7.10 -7.32 18.82 21.86 24.79 29.62 8.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.02 1.05 1.07 1.21 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 89,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.19 26.15 37.16 56.49 69.53 88.85 111.28 -67.98%
EPS -4.00 -4.16 10.70 12.36 14.04 16.28 4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.5616 0.5798 0.5938 0.606 0.665 0.5291 3.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.52 0.53 0.55 0.68 0.76 0.80 -
P/RPS 1.14 1.13 0.81 0.55 0.55 0.47 0.39 104.57%
P/EPS -5.78 -7.10 2.82 2.52 2.74 2.57 8.97 -
EY -17.31 -14.09 35.50 39.74 36.46 38.98 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.52 0.52 0.64 0.63 0.82 -37.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 22/05/12 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 -
Price 0.41 0.50 0.55 0.56 0.61 0.71 0.78 -
P/RPS 1.14 1.08 0.84 0.56 0.50 0.44 0.38 108.14%
P/EPS -5.78 -6.83 2.92 2.56 2.46 2.40 8.75 -
EY -17.31 -14.65 34.21 39.03 40.65 41.72 11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.54 0.53 0.57 0.59 0.80 -35.98%

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