[MBWORLD] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 83.1%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 74,258 29,365 18,912 16,815 8,767 9,671 4,695 58.40%
PBT 14,667 6,629 1,140 -671 -1,020 -1,665 -2,768 -
Tax -3,908 178 -97 0 -2 -3 -99 84.47%
NP 10,759 6,807 1,043 -671 -1,022 -1,668 -2,867 -
-
NP to SH 10,759 6,807 1,061 -656 -995 -1,636 -2,866 -
-
Tax Rate 26.64% -2.69% 8.51% - - - - -
Total Cost 63,499 22,558 17,869 17,486 9,789 11,339 7,562 42.54%
-
Net Worth 206,164 98,568 78,660 71,977 74,400 81,353 88,390 15.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 206,164 98,568 78,660 71,977 74,400 81,353 88,390 15.15%
NOSH 157,377 95,609 91,465 91,111 89,639 89,398 89,283 9.90%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.49% 23.18% 5.52% -3.99% -11.66% -17.25% -61.06% -
ROE 5.22% 6.91% 1.35% -0.91% -1.34% -2.01% -3.24% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.18 30.98 20.68 18.46 9.78 10.82 5.26 44.11%
EPS 6.84 7.18 1.16 -0.72 -1.11 -1.83 -3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.04 0.86 0.79 0.83 0.91 0.99 4.77%
Adjusted Per Share Value based on latest NOSH - 91,111
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.18 18.66 12.02 10.68 5.57 6.15 2.98 58.42%
EPS 6.84 4.33 0.67 -0.42 -0.63 -1.04 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.6263 0.4998 0.4574 0.4728 0.5169 0.5616 15.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.05 1.43 1.30 0.665 0.36 0.44 0.52 -
P/RPS 4.34 4.62 6.29 3.60 3.68 4.07 9.89 -12.82%
P/EPS 29.99 19.91 112.07 -92.36 -32.43 -24.04 -16.20 -
EY 3.33 5.02 0.89 -1.08 -3.08 -4.16 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.38 1.51 0.84 0.43 0.48 0.53 19.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 25/05/16 29/05/15 30/05/14 28/05/13 22/05/12 -
Price 1.90 1.79 1.31 0.77 0.40 0.45 0.50 -
P/RPS 4.03 5.78 6.34 4.17 4.09 4.16 9.51 -13.32%
P/EPS 27.79 24.92 112.93 -106.94 -36.04 -24.59 -15.58 -
EY 3.60 4.01 0.89 -0.94 -2.78 -4.07 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.72 1.52 0.97 0.48 0.49 0.51 19.01%

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