[MBWORLD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.43%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,140 32,330 36,558 37,462 39,083 50,457 50,423 -14.09%
PBT -3,972 -8,919 -7,734 -8,379 -11,367 -6,030 -5,327 -17.75%
Tax -439 -703 -805 -806 -97 497 422 -
NP -4,411 -9,622 -8,539 -9,185 -11,464 -5,533 -4,905 -6.82%
-
NP to SH -4,304 -9,445 -8,307 -8,948 -11,246 -5,366 -4,784 -6.80%
-
Tax Rate - - - - - - - -
Total Cost 44,551 41,952 45,097 46,647 50,547 55,990 55,328 -13.43%
-
Net Worth 134,857 72,406 74,400 76,085 75,864 80,243 81,353 40.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 134,857 72,406 74,400 76,085 75,864 80,243 81,353 40.02%
NOSH 168,571 89,390 89,639 89,512 89,251 89,159 89,398 52.57%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -10.99% -29.76% -23.36% -24.52% -29.33% -10.97% -9.73% -
ROE -3.19% -13.04% -11.17% -11.76% -14.82% -6.69% -5.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.81 36.17 40.78 41.85 43.79 56.59 56.40 -43.69%
EPS -2.55 -10.57 -9.27 -10.00 -12.60 -6.02 -5.35 -38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.83 0.85 0.85 0.90 0.91 -8.22%
Adjusted Per Share Value based on latest NOSH - 89,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.51 20.54 23.23 23.80 24.83 32.06 32.04 -14.08%
EPS -2.73 -6.00 -5.28 -5.69 -7.15 -3.41 -3.04 -6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8569 0.4601 0.4728 0.4835 0.4821 0.5099 0.5169 40.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.52 0.405 0.36 0.38 0.43 0.40 0.44 -
P/RPS 2.18 1.12 0.88 0.91 0.98 0.71 0.78 98.29%
P/EPS -20.37 -3.83 -3.88 -3.80 -3.41 -6.65 -8.22 83.02%
EY -4.91 -26.09 -25.74 -26.31 -29.30 -15.05 -12.16 -45.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.43 0.45 0.51 0.44 0.48 22.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 30/05/14 28/02/14 26/11/13 20/08/13 28/05/13 -
Price 0.695 0.53 0.40 0.41 0.41 0.425 0.45 -
P/RPS 2.92 1.47 0.98 0.98 0.94 0.75 0.80 136.87%
P/EPS -27.22 -5.02 -4.32 -4.10 -3.25 -7.06 -8.41 118.65%
EY -3.67 -19.94 -23.17 -24.38 -30.73 -14.16 -11.89 -54.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.48 0.48 0.48 0.47 0.49 46.57%

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