[MBWORLD] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -16.83%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 37,462 45,447 58,484 175,126 137,452 150,258 102,913 -15.48%
PBT -8,379 -6,430 21,363 9,629 10,854 13,262 5,213 -
Tax -806 326 -4,695 -2,062 -2,830 -2,776 -1,294 -7.58%
NP -9,185 -6,104 16,668 7,567 8,024 10,486 3,919 -
-
NP to SH -8,948 -6,014 16,832 7,574 9,545 11,195 4,593 -
-
Tax Rate - - 21.98% 21.41% 26.07% 20.93% 24.82% -
Total Cost 46,647 51,551 41,816 167,559 129,428 139,772 98,994 -11.77%
-
Net Worth 76,085 83,048 91,242 83,267 77,364 69,769 57,061 4.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 76,085 83,048 91,242 83,267 77,364 69,769 57,061 4.90%
NOSH 89,512 89,299 89,453 84,966 84,092 84,059 81,516 1.57%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -24.52% -13.43% 28.50% 4.32% 5.84% 6.98% 3.81% -
ROE -11.76% -7.24% 18.45% 9.10% 12.34% 16.05% 8.05% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.85 50.89 65.38 206.11 163.45 178.75 126.25 -16.79%
EPS -10.00 -6.73 18.82 8.91 11.35 13.32 5.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.93 1.02 0.98 0.92 0.83 0.70 3.28%
Adjusted Per Share Value based on latest NOSH - 84,966
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.80 28.88 37.16 111.28 87.34 95.48 65.39 -15.48%
EPS -5.69 -3.82 10.70 4.81 6.07 7.11 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4835 0.5277 0.5798 0.5291 0.4916 0.4433 0.3626 4.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.38 0.40 0.53 0.80 0.48 0.39 0.50 -
P/RPS 0.91 0.79 0.81 0.39 0.29 0.22 0.40 14.66%
P/EPS -3.80 -5.94 2.82 8.97 4.23 2.93 8.87 -
EY -26.31 -16.84 35.50 11.14 23.65 34.15 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.52 0.82 0.52 0.47 0.71 -7.31%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 26/02/13 22/02/12 23/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.41 0.365 0.55 0.78 0.55 0.30 0.49 -
P/RPS 0.98 0.72 0.84 0.38 0.34 0.17 0.39 16.58%
P/EPS -4.10 -5.42 2.92 8.75 4.85 2.25 8.70 -
EY -24.38 -18.45 34.21 11.43 20.64 44.39 11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.54 0.80 0.60 0.36 0.70 -6.08%

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