[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 348.63%
YoY- 220.84%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 88,096 75,648 60,021 55,853 59,182 67,260 43,757 59.51%
PBT 12,674 4,560 5,431 6,926 -2,730 -2,684 -3,851 -
Tax -5,674 -388 -472 -62 -16 0 49 -
NP 7,000 4,172 4,959 6,864 -2,746 -2,684 -3,802 -
-
NP to SH 6,878 4,244 4,991 6,857 -2,758 -2,624 -3,881 -
-
Tax Rate 44.77% 8.51% 8.69% 0.90% - - - -
Total Cost 81,096 71,476 55,062 48,989 61,928 69,944 47,559 42.77%
-
Net Worth 81,618 78,660 77,841 77,785 71,233 71,977 71,473 9.26%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 81,618 78,660 77,841 77,785 71,233 71,977 71,473 9.26%
NOSH 91,706 91,465 91,577 91,512 91,324 91,111 89,342 1.75%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.95% 5.52% 8.26% 12.29% -4.64% -3.99% -8.69% -
ROE 8.43% 5.40% 6.41% 8.82% -3.87% -3.65% -5.43% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 96.06 82.71 65.54 61.03 64.80 73.82 48.98 56.74%
EPS 7.50 4.64 5.45 7.49 -3.02 -2.88 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.85 0.85 0.78 0.79 0.80 7.37%
Adjusted Per Share Value based on latest NOSH - 91,601
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.98 48.07 38.14 35.49 37.61 42.74 27.80 59.53%
EPS 4.37 2.70 3.17 4.36 -1.75 -1.67 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.4998 0.4946 0.4943 0.4526 0.4574 0.4542 9.25%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 1.30 0.88 0.74 0.755 0.665 0.675 -
P/RPS 1.22 1.57 1.34 1.21 1.17 0.90 1.38 -7.89%
P/EPS 15.60 28.02 16.15 9.88 -25.00 -23.09 -15.54 -
EY 6.41 3.57 6.19 10.13 -4.00 -4.33 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.51 1.04 0.87 0.97 0.84 0.84 34.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 29/05/15 26/02/15 -
Price 1.15 1.31 1.11 0.81 0.795 0.77 0.72 -
P/RPS 1.20 1.58 1.69 1.33 1.23 1.04 1.47 -12.66%
P/EPS 15.33 28.23 20.37 10.81 -26.32 -26.74 -16.57 -
EY 6.52 3.54 4.91 9.25 -3.80 -3.74 -6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.52 1.31 0.95 1.02 0.97 0.90 27.15%

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