[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 31.61%
YoY- 56.63%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 55,853 59,182 67,260 43,757 37,217 34,726 35,068 36.34%
PBT 6,926 -2,730 -2,684 -3,851 -5,690 -6,428 -4,080 -
Tax -62 -16 0 49 -18 -10 -8 291.13%
NP 6,864 -2,746 -2,684 -3,802 -5,709 -6,438 -4,088 -
-
NP to SH 6,857 -2,758 -2,624 -3,881 -5,674 -6,386 -3,980 -
-
Tax Rate 0.90% - - - - - - -
Total Cost 48,989 61,928 69,944 47,559 42,926 41,164 39,156 16.09%
-
Net Worth 77,785 71,233 71,977 71,473 80,874 72,266 74,400 3.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,785 71,233 71,977 71,473 80,874 72,266 74,400 3.00%
NOSH 91,512 91,324 91,111 89,342 101,092 89,217 89,639 1.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.29% -4.64% -3.99% -8.69% -15.34% -18.54% -11.66% -
ROE 8.82% -3.87% -3.65% -5.43% -7.02% -8.84% -5.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.03 64.80 73.82 48.98 36.82 38.92 39.12 34.47%
EPS 7.49 -3.02 -2.88 -4.35 -5.61 -7.16 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.79 0.80 0.80 0.81 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 90,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.49 37.61 42.74 27.80 23.65 22.07 22.28 36.35%
EPS 4.36 -1.75 -1.67 -2.47 -3.61 -4.06 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.4526 0.4574 0.4542 0.5139 0.4592 0.4728 3.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.74 0.755 0.665 0.675 0.52 0.405 0.36 -
P/RPS 1.21 1.17 0.90 1.38 1.41 1.04 0.92 20.02%
P/EPS 9.88 -25.00 -23.09 -15.54 -9.26 -5.66 -8.11 -
EY 10.13 -4.00 -4.33 -6.44 -10.79 -17.67 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.84 0.84 0.65 0.50 0.43 59.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 29/05/15 26/02/15 26/11/14 28/08/14 30/05/14 -
Price 0.81 0.795 0.77 0.72 0.695 0.53 0.40 -
P/RPS 1.33 1.23 1.04 1.47 1.89 1.36 1.02 19.33%
P/EPS 10.81 -26.32 -26.74 -16.57 -12.38 -7.40 -9.01 -
EY 9.25 -3.80 -3.74 -6.03 -8.08 -13.51 -11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 0.97 0.90 0.87 0.65 0.48 57.57%

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