[MBWORLD] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.64%
YoY- -116.91%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 59,182 34,726 44,990 34,970 88,380 219,788 104,616 -9.05%
PBT -2,730 -6,428 -5,350 -6,150 53,918 11,544 6,104 -
Tax -16 -10 -216 -558 -14,904 -1,034 -1,052 -50.20%
NP -2,746 -6,438 -5,566 -6,708 39,014 10,510 5,052 -
-
NP to SH -2,758 -6,386 -5,394 -6,690 39,568 10,514 5,666 -
-
Tax Rate - - - - 27.64% 8.96% 17.23% -
Total Cost 61,928 41,164 50,556 41,678 49,366 209,278 99,564 -7.60%
-
Net Worth 71,233 72,266 80,374 88,308 93,709 80,618 71,455 -0.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 71,233 72,266 80,374 88,308 93,709 80,618 71,455 -0.05%
NOSH 91,324 89,217 89,304 89,200 87,578 83,977 84,065 1.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -4.64% -18.54% -12.37% -19.18% 44.14% 4.78% 4.83% -
ROE -3.87% -8.84% -6.71% -7.58% 42.22% 13.04% 7.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.80 38.92 50.38 39.20 100.92 261.72 124.45 -10.30%
EPS -3.02 -7.16 -6.04 -7.50 45.18 12.52 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.90 0.99 1.07 0.96 0.85 -1.42%
Adjusted Per Share Value based on latest NOSH - 88,703
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.61 22.07 28.59 22.22 56.16 139.66 66.47 -9.05%
EPS -1.75 -4.06 -3.43 -4.25 25.14 6.68 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.4592 0.5107 0.5611 0.5954 0.5123 0.454 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.755 0.405 0.40 0.41 0.68 0.55 0.38 -
P/RPS 1.17 1.04 0.79 1.05 0.67 0.21 0.31 24.76%
P/EPS -25.00 -5.66 -6.62 -5.47 1.51 4.39 5.64 -
EY -4.00 -17.67 -15.10 -18.29 66.44 22.76 17.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.50 0.44 0.41 0.64 0.57 0.45 13.64%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 28/08/14 20/08/13 15/08/12 23/08/11 25/08/10 28/08/09 -
Price 0.795 0.53 0.425 0.41 0.61 0.60 0.42 -
P/RPS 1.23 1.36 0.84 1.05 0.60 0.23 0.34 23.88%
P/EPS -26.32 -7.40 -7.04 -5.47 1.35 4.79 6.23 -
EY -3.80 -13.51 -14.21 -18.29 74.07 20.87 16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.65 0.47 0.41 0.57 0.63 0.49 12.99%

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