[MBWORLD] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.69%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 50,457 31,779 109,422 195,038 133,709 125,924 79,156 -7.22%
PBT -6,030 -8,671 30,816 13,574 11,277 9,458 -4,365 5.52%
Tax 497 2,478 -8,997 -2,821 -2,447 -2,149 392 4.03%
NP -5,533 -6,193 21,819 10,753 8,830 7,309 -3,973 5.67%
-
NP to SH -5,366 -6,297 22,101 11,969 9,559 7,934 -3,403 7.87%
-
Tax Rate - - 29.20% 20.78% 21.70% 22.72% - -
Total Cost 55,990 37,972 87,603 184,285 124,879 118,615 83,129 -6.36%
-
Net Worth 80,243 87,816 95,375 80,663 71,176 62,968 52,913 7.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 80,243 87,816 95,375 80,663 71,176 62,968 52,913 7.17%
NOSH 89,159 88,703 89,135 84,024 83,737 83,957 80,171 1.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -10.97% -19.49% 19.94% 5.51% 6.60% 5.80% -5.02% -
ROE -6.69% -7.17% 23.17% 14.84% 13.43% 12.60% -6.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.59 35.83 122.76 232.12 159.68 149.99 98.73 -8.85%
EPS -6.02 -7.10 24.79 14.24 11.42 9.45 -4.24 6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.99 1.07 0.96 0.85 0.75 0.66 5.30%
Adjusted Per Share Value based on latest NOSH - 84,024
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.06 20.19 69.53 123.93 84.96 80.01 50.30 -7.22%
EPS -3.41 -4.00 14.04 7.61 6.07 5.04 -2.16 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5099 0.558 0.606 0.5125 0.4523 0.4001 0.3362 7.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.40 0.41 0.68 0.55 0.38 0.40 0.32 -
P/RPS 0.71 1.14 0.55 0.24 0.24 0.27 0.32 14.19%
P/EPS -6.65 -5.78 2.74 3.86 3.33 4.23 -7.54 -2.06%
EY -15.05 -17.31 36.46 25.90 30.04 23.63 -13.26 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.64 0.57 0.45 0.53 0.48 -1.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 15/08/12 23/08/11 25/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.425 0.41 0.61 0.60 0.42 0.34 0.31 -
P/RPS 0.75 1.14 0.50 0.26 0.26 0.23 0.31 15.84%
P/EPS -7.06 -5.78 2.46 4.21 3.68 3.60 -7.30 -0.55%
EY -14.16 -17.31 40.65 23.74 27.18 27.79 -13.69 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.57 0.63 0.49 0.45 0.47 0.00%

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