[MBWORLD] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -120.0%
YoY- -142.64%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 100,989 55,853 37,217 33,646 42,132 76,309 191,280 -10.08%
PBT 16,305 6,926 -5,690 -11,566 -4,984 33,756 9,761 8.91%
Tax -5,602 -62 -18 -508 56 -9,884 -1,377 26.32%
NP 10,702 6,864 -5,709 -12,074 -4,928 23,872 8,384 4.14%
-
NP to SH 10,758 6,857 -5,674 -11,866 -4,890 24,242 8,405 4.19%
-
Tax Rate 34.36% 0.90% - - - 29.28% 14.11% -
Total Cost 90,286 48,989 42,926 45,721 47,060 52,437 182,896 -11.09%
-
Net Worth 86,093 77,785 80,874 75,877 85,675 92,540 82,372 0.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 86,093 77,785 80,874 75,877 85,675 92,540 82,372 0.73%
NOSH 91,589 91,512 101,092 89,267 89,245 88,133 84,053 1.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.60% 12.29% -15.34% -35.89% -11.70% 31.28% 4.38% -
ROE 12.50% 8.82% -7.02% -15.64% -5.71% 26.20% 10.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.26 61.03 36.82 37.69 47.21 86.58 227.57 -11.36%
EPS 11.75 7.49 -5.61 -13.29 -5.48 27.51 10.00 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.85 0.80 0.85 0.96 1.05 0.98 -0.69%
Adjusted Per Share Value based on latest NOSH - 89,251
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 64.17 35.49 23.65 21.38 26.77 48.49 121.54 -10.08%
EPS 6.84 4.36 -3.61 -7.54 -3.11 15.40 5.34 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5471 0.4943 0.5139 0.4821 0.5444 0.588 0.5234 0.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.16 0.74 0.52 0.43 0.41 0.55 0.82 -
P/RPS 1.05 1.21 1.41 1.14 0.87 0.64 0.36 19.51%
P/EPS 9.88 9.88 -9.26 -3.23 -7.48 2.00 8.20 3.15%
EY 10.13 10.13 -10.79 -30.91 -13.37 50.01 12.20 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.87 0.65 0.51 0.43 0.52 0.84 6.55%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 26/11/14 26/11/13 30/11/12 17/11/11 22/11/10 -
Price 1.06 0.81 0.695 0.41 0.39 0.56 0.82 -
P/RPS 0.96 1.33 1.89 1.09 0.83 0.65 0.36 17.74%
P/EPS 9.02 10.81 -12.38 -3.08 -7.12 2.04 8.20 1.59%
EY 11.08 9.25 -8.08 -32.42 -14.05 49.12 12.20 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.95 0.87 0.48 0.41 0.53 0.84 5.06%

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