[MBWORLD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -19.85%
YoY- -135.73%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,083 50,457 50,423 45,447 32,851 31,779 41,152 -3.37%
PBT -11,367 -6,030 -5,327 -6,430 -7,692 -8,671 -8,714 19.36%
Tax -97 497 422 326 2,760 2,478 2,287 -
NP -11,464 -5,533 -4,905 -6,104 -4,932 -6,193 -6,427 47.02%
-
NP to SH -11,246 -5,366 -4,784 -6,014 -5,018 -6,297 -6,540 43.48%
-
Tax Rate - - - - - - - -
Total Cost 50,547 55,990 55,328 51,551 37,783 37,972 47,579 4.11%
-
Net Worth 75,864 80,243 81,353 83,048 86,133 87,816 88,390 -9.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,864 80,243 81,353 83,048 86,133 87,816 88,390 -9.67%
NOSH 89,251 89,159 89,398 89,299 89,722 88,703 89,283 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -29.33% -10.97% -9.73% -13.43% -15.01% -19.49% -15.62% -
ROE -14.82% -6.69% -5.88% -7.24% -5.83% -7.17% -7.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.79 56.59 56.40 50.89 36.61 35.83 46.09 -3.35%
EPS -12.60 -6.02 -5.35 -6.73 -5.59 -7.10 -7.32 43.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.90 0.91 0.93 0.96 0.99 0.99 -9.65%
Adjusted Per Share Value based on latest NOSH - 89,299
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.83 32.06 32.04 28.88 20.87 20.19 26.15 -3.39%
EPS -7.15 -3.41 -3.04 -3.82 -3.19 -4.00 -4.16 43.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4821 0.5099 0.5169 0.5277 0.5473 0.558 0.5616 -9.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.43 0.40 0.44 0.40 0.41 0.41 0.52 -
P/RPS 0.98 0.71 0.78 0.79 1.12 1.14 1.13 -9.04%
P/EPS -3.41 -6.65 -8.22 -5.94 -7.33 -5.78 -7.10 -38.64%
EY -29.30 -15.05 -12.16 -16.84 -13.64 -17.31 -14.09 62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.48 0.43 0.43 0.41 0.53 -2.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 28/05/13 26/02/13 30/11/12 15/08/12 22/05/12 -
Price 0.41 0.425 0.45 0.365 0.39 0.41 0.50 -
P/RPS 0.94 0.75 0.80 0.72 1.07 1.14 1.08 -8.83%
P/EPS -3.25 -7.06 -8.41 -5.42 -6.97 -5.78 -6.83 -39.02%
EY -30.73 -14.16 -11.89 -18.45 -14.34 -17.31 -14.65 63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.39 0.41 0.41 0.51 -3.95%

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