[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.1%
YoY- 188.42%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 27,913 25,235 31,599 57,232 143,460 80,511 112,189 -20.68%
PBT -4,268 -8,675 -3,738 25,317 7,321 7,247 9,615 -
Tax -14 -381 42 -7,413 -1,033 -955 -1,625 -54.70%
NP -4,282 -9,056 -3,696 17,904 6,288 6,292 7,990 -
-
NP to SH -4,256 -8,900 -3,668 18,182 6,304 6,742 8,455 -
-
Tax Rate - - - 29.28% 14.11% 13.18% 16.90% -
Total Cost 32,195 34,291 35,295 39,328 137,172 74,219 104,199 -17.77%
-
Net Worth 80,874 75,877 85,675 92,540 82,372 74,817 67,236 3.12%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 80,874 75,877 85,675 92,540 82,372 74,817 67,236 3.12%
NOSH 101,092 89,267 89,245 88,133 84,053 84,064 84,045 3.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -15.34% -35.89% -11.70% 31.28% 4.38% 7.82% 7.12% -
ROE -5.26% -11.73% -4.28% 19.65% 7.65% 9.01% 12.58% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.61 28.27 35.41 64.94 170.68 95.77 133.49 -23.08%
EPS -4.21 -9.97 -4.11 20.63 7.50 8.02 10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.96 1.05 0.98 0.89 0.80 0.00%
Adjusted Per Share Value based on latest NOSH - 89,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.74 16.03 20.08 36.37 91.16 51.16 71.29 -20.68%
EPS -2.70 -5.66 -2.33 11.55 4.01 4.28 5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5139 0.4821 0.5444 0.588 0.5234 0.4754 0.4272 3.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.52 0.43 0.41 0.55 0.82 0.55 0.39 -
P/RPS 1.88 1.52 1.16 0.85 0.48 0.57 0.29 36.53%
P/EPS -12.35 -4.31 -9.98 2.67 10.93 6.86 3.88 -
EY -8.10 -23.19 -10.02 37.51 9.15 14.58 25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.43 0.52 0.84 0.62 0.49 4.81%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 26/11/13 30/11/12 17/11/11 22/11/10 25/11/09 28/11/08 -
Price 0.695 0.41 0.39 0.56 0.82 0.41 0.39 -
P/RPS 2.52 1.45 1.10 0.86 0.48 0.43 0.29 43.36%
P/EPS -16.51 -4.11 -9.49 2.71 10.93 5.11 3.88 -
EY -6.06 -24.32 -10.54 36.84 9.15 19.56 25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.48 0.41 0.53 0.84 0.46 0.49 10.03%

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