[MBWORLD] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -109.58%
YoY- -124.11%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 32,330 36,558 37,462 39,083 50,457 50,423 45,447 -20.36%
PBT -8,919 -7,734 -8,379 -11,367 -6,030 -5,327 -6,430 24.45%
Tax -703 -805 -806 -97 497 422 326 -
NP -9,622 -8,539 -9,185 -11,464 -5,533 -4,905 -6,104 35.55%
-
NP to SH -9,445 -8,307 -8,948 -11,246 -5,366 -4,784 -6,014 35.22%
-
Tax Rate - - - - - - - -
Total Cost 41,952 45,097 46,647 50,547 55,990 55,328 51,551 -12.86%
-
Net Worth 72,406 74,400 76,085 75,864 80,243 81,353 83,048 -8.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 72,406 74,400 76,085 75,864 80,243 81,353 83,048 -8.75%
NOSH 89,390 89,639 89,512 89,251 89,159 89,398 89,299 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -29.76% -23.36% -24.52% -29.33% -10.97% -9.73% -13.43% -
ROE -13.04% -11.17% -11.76% -14.82% -6.69% -5.88% -7.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.17 40.78 41.85 43.79 56.59 56.40 50.89 -20.40%
EPS -10.57 -9.27 -10.00 -12.60 -6.02 -5.35 -6.73 35.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.85 0.85 0.90 0.91 0.93 -8.82%
Adjusted Per Share Value based on latest NOSH - 89,251
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.54 23.23 23.80 24.83 32.06 32.04 28.88 -20.37%
EPS -6.00 -5.28 -5.69 -7.15 -3.41 -3.04 -3.82 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4601 0.4728 0.4835 0.4821 0.5099 0.5169 0.5277 -8.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.405 0.36 0.38 0.43 0.40 0.44 0.40 -
P/RPS 1.12 0.88 0.91 0.98 0.71 0.78 0.79 26.28%
P/EPS -3.83 -3.88 -3.80 -3.41 -6.65 -8.22 -5.94 -25.42%
EY -26.09 -25.74 -26.31 -29.30 -15.05 -12.16 -16.84 33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.45 0.51 0.44 0.48 0.43 10.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 26/11/13 20/08/13 28/05/13 26/02/13 -
Price 0.53 0.40 0.41 0.41 0.425 0.45 0.365 -
P/RPS 1.47 0.98 0.98 0.94 0.75 0.80 0.72 61.14%
P/EPS -5.02 -4.32 -4.10 -3.25 -7.06 -8.41 -5.42 -4.99%
EY -19.94 -23.17 -24.38 -30.73 -14.16 -11.89 -18.45 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.48 0.48 0.47 0.49 0.39 40.70%

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