[MBWORLD] YoY TTM 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- -11.99%
YoY- 113.59%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 40,140 39,083 32,851 88,898 200,401 118,580 140,204 -18.80%
PBT -3,972 -11,367 -7,692 27,625 10,929 10,894 11,903 -
Tax -439 -97 2,760 -8,442 -2,908 -2,107 -2,929 -27.10%
NP -4,411 -11,464 -4,932 19,183 8,021 8,787 8,974 -
-
NP to SH -4,304 -11,246 -5,018 19,452 9,107 9,482 9,660 -
-
Tax Rate - - - 30.56% 26.61% 19.34% 24.61% -
Total Cost 44,551 50,547 37,783 69,715 192,380 109,793 131,230 -16.47%
-
Net Worth 134,857 75,864 86,133 93,449 83,419 74,817 67,274 12.28%
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 134,857 75,864 86,133 93,449 83,419 74,817 67,274 12.28%
NOSH 168,571 89,251 89,722 89,000 85,121 84,064 84,092 12.28%
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 -10.99% -29.33% -15.01% 21.58% 4.00% 7.41% 6.40% -
ROE -3.19% -14.82% -5.83% 20.82% 10.92% 12.67% 14.36% -
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 23.81 43.79 36.61 99.89 235.43 141.06 166.73 -27.69%
EPS -2.55 -12.60 -5.59 21.86 10.70 11.28 11.49 -
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 25.51 24.83 20.87 56.49 127.34 75.35 89.09 -18.80%
EPS -2.73 -7.15 -3.19 12.36 5.79 6.03 6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8569 0.4821 0.5473 0.5938 0.5301 0.4754 0.4275 12.28%
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 2.18 0.98 1.12 0.55 0.35 0.39 0.23 45.45%
P/EPS -20.37 -3.41 -7.33 2.52 7.66 4.88 3.40 -
EY -4.91 -29.30 -13.64 39.74 13.05 20.51 29.45 -
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 2.92 0.94 1.07 0.56 0.35 0.29 0.23 52.70%
P/EPS -27.22 -3.25 -6.97 2.56 7.66 3.63 3.40 -
EY -3.67 -30.73 -14.34 39.03 13.05 27.51 29.45 -
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