[MBWORLD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -138.85%
YoY- -125.53%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,447 32,851 31,779 41,152 58,484 88,898 109,422 -44.18%
PBT -6,430 -7,692 -8,671 -8,714 21,363 27,625 30,816 -
Tax 326 2,760 2,478 2,287 -4,695 -8,442 -8,997 -
NP -6,104 -4,932 -6,193 -6,427 16,668 19,183 21,819 -
-
NP to SH -6,014 -5,018 -6,297 -6,540 16,832 19,452 22,101 -
-
Tax Rate - - - - 21.98% 30.56% 29.20% -
Total Cost 51,551 37,783 37,972 47,579 41,816 69,715 87,603 -29.66%
-
Net Worth 83,048 86,133 87,816 88,390 91,242 93,449 95,375 -8.77%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,048 86,133 87,816 88,390 91,242 93,449 95,375 -8.77%
NOSH 89,299 89,722 88,703 89,283 89,453 89,000 89,135 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.43% -15.01% -19.49% -15.62% 28.50% 21.58% 19.94% -
ROE -7.24% -5.83% -7.17% -7.40% 18.45% 20.82% 23.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.89 36.61 35.83 46.09 65.38 99.89 122.76 -44.25%
EPS -6.73 -5.59 -7.10 -7.32 18.82 21.86 24.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.99 0.99 1.02 1.05 1.07 -8.88%
Adjusted Per Share Value based on latest NOSH - 89,283
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.88 20.87 20.19 26.15 37.16 56.49 69.53 -44.18%
EPS -3.82 -3.19 -4.00 -4.16 10.70 12.36 14.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.5473 0.558 0.5616 0.5798 0.5938 0.606 -8.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.41 0.41 0.52 0.53 0.55 0.68 -
P/RPS 0.79 1.12 1.14 1.13 0.81 0.55 0.55 27.16%
P/EPS -5.94 -7.33 -5.78 -7.10 2.82 2.52 2.74 -
EY -16.84 -13.64 -17.31 -14.09 35.50 39.74 36.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.41 0.53 0.52 0.52 0.64 -23.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 17/11/11 23/08/11 -
Price 0.365 0.39 0.41 0.50 0.55 0.56 0.61 -
P/RPS 0.72 1.07 1.14 1.08 0.84 0.56 0.50 27.37%
P/EPS -5.42 -6.97 -5.78 -6.83 2.92 2.56 2.46 -
EY -18.45 -14.34 -17.31 -14.65 34.21 39.03 40.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.51 0.54 0.53 0.57 -22.26%

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