[MBWORLD] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 55.52%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 117,460 75,648 67,260 35,068 38,684 18,780 88,108 4.90%
PBT 26,516 4,560 -2,684 -4,080 -6,660 -11,072 109,236 -21.00%
Tax 712 -388 0 -8 -12 -396 -28,324 -
NP 27,228 4,172 -2,684 -4,088 -6,672 -11,468 80,912 -16.58%
-
NP to SH 27,228 4,244 -2,624 -3,980 -6,544 -11,464 82,024 -16.77%
-
Tax Rate -2.69% 8.51% - - - - 25.93% -
Total Cost 90,232 71,476 69,944 39,156 45,356 30,248 7,196 52.36%
-
Net Worth 98,568 78,660 71,977 74,400 81,353 88,390 104,648 -0.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 98,568 78,660 71,977 74,400 81,353 88,390 104,648 -0.99%
NOSH 95,609 91,465 91,111 89,639 89,398 89,283 86,486 1.68%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.18% 5.52% -3.99% -11.66% -17.25% -61.06% 91.83% -
ROE 27.62% 5.40% -3.65% -5.35% -8.04% -12.97% 78.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 123.93 82.71 73.82 39.12 43.27 21.03 101.87 3.31%
EPS 28.72 4.64 -2.88 -4.44 -7.32 -12.84 94.84 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.86 0.79 0.83 0.91 0.99 1.21 -2.48%
Adjusted Per Share Value based on latest NOSH - 89,639
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 74.64 48.07 42.74 22.28 24.58 11.93 55.99 4.90%
EPS 17.30 2.70 -1.67 -2.53 -4.16 -7.28 52.12 -16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6263 0.4998 0.4574 0.4728 0.5169 0.5616 0.665 -0.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.43 1.30 0.665 0.36 0.44 0.52 0.76 -
P/RPS 1.15 1.57 0.90 0.92 1.02 2.47 0.75 7.37%
P/EPS 4.98 28.02 -23.09 -8.11 -6.01 -4.05 0.80 35.59%
EY 20.09 3.57 -4.33 -12.33 -16.64 -24.69 124.79 -26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 0.84 0.43 0.48 0.53 0.63 13.94%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 25/05/16 29/05/15 30/05/14 28/05/13 22/05/12 30/05/11 -
Price 1.79 1.31 0.77 0.40 0.45 0.50 0.71 -
P/RPS 1.44 1.58 1.04 1.02 1.04 2.38 0.70 12.76%
P/EPS 6.23 28.23 -26.74 -9.01 -6.15 -3.89 0.75 42.26%
EY 16.05 3.54 -3.74 -11.10 -16.27 -25.68 133.58 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 0.97 0.48 0.49 0.51 0.59 19.50%

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