[MBWORLD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.57%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 88,096 59,182 34,726 44,990 34,970 88,380 219,788 -14.12%
PBT 12,674 -2,730 -6,428 -5,350 -6,150 53,918 11,544 1.56%
Tax -5,674 -16 -10 -216 -558 -14,904 -1,034 32.77%
NP 7,000 -2,746 -6,438 -5,566 -6,708 39,014 10,510 -6.54%
-
NP to SH 6,878 -2,758 -6,386 -5,394 -6,690 39,568 10,514 -6.82%
-
Tax Rate 44.77% - - - - 27.64% 8.96% -
Total Cost 81,096 61,928 41,164 50,556 41,678 49,366 209,278 -14.60%
-
Net Worth 81,618 71,233 72,266 80,374 88,308 93,709 80,618 0.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,618 71,233 72,266 80,374 88,308 93,709 80,618 0.20%
NOSH 91,706 91,324 89,217 89,304 89,200 87,578 83,977 1.47%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.95% -4.64% -18.54% -12.37% -19.18% 44.14% 4.78% -
ROE 8.43% -3.87% -8.84% -6.71% -7.58% 42.22% 13.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.06 64.80 38.92 50.38 39.20 100.92 261.72 -15.37%
EPS 7.50 -3.02 -7.16 -6.04 -7.50 45.18 12.52 -8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.78 0.81 0.90 0.99 1.07 0.96 -1.25%
Adjusted Per Share Value based on latest NOSH - 89,159
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.98 37.61 22.07 28.59 22.22 56.16 139.66 -14.12%
EPS 4.37 -1.75 -4.06 -3.43 -4.25 25.14 6.68 -6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.4526 0.4592 0.5107 0.5611 0.5954 0.5123 0.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 0.755 0.405 0.40 0.41 0.68 0.55 -
P/RPS 1.22 1.17 1.04 0.79 1.05 0.67 0.21 34.04%
P/EPS 15.60 -25.00 -5.66 -6.62 -5.47 1.51 4.39 23.50%
EY 6.41 -4.00 -17.67 -15.10 -18.29 66.44 22.76 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.97 0.50 0.44 0.41 0.64 0.57 14.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 21/08/15 28/08/14 20/08/13 15/08/12 23/08/11 25/08/10 -
Price 1.15 0.795 0.53 0.425 0.41 0.61 0.60 -
P/RPS 1.20 1.23 1.36 0.84 1.05 0.60 0.23 31.66%
P/EPS 15.33 -26.32 -7.40 -7.04 -5.47 1.35 4.79 21.37%
EY 6.52 -3.80 -13.51 -14.21 -18.29 74.07 20.87 -17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.65 0.47 0.41 0.57 0.63 12.67%

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