[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -168.11%
YoY- -113.98%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,447 42,132 34,970 18,780 58,484 76,309 88,380 -35.68%
PBT -6,430 -4,984 -6,150 -11,072 21,363 33,756 53,918 -
Tax 326 56 -558 -396 -4,695 -9,884 -14,904 -
NP -6,104 -4,928 -6,708 -11,468 16,668 23,872 39,014 -
-
NP to SH -6,014 -4,890 -6,690 -11,464 16,832 24,242 39,568 -
-
Tax Rate - - - - 21.98% 29.28% 27.64% -
Total Cost 51,551 47,060 41,678 30,248 41,816 52,437 49,366 2.91%
-
Net Worth 83,017 85,675 88,308 88,390 90,197 92,540 93,709 -7.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,017 85,675 88,308 88,390 90,197 92,540 93,709 -7.72%
NOSH 89,266 89,245 89,200 89,283 88,428 88,133 87,578 1.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.43% -11.70% -19.18% -61.06% 28.50% 31.28% 44.14% -
ROE -7.24% -5.71% -7.58% -12.97% 18.66% 26.20% 42.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.91 47.21 39.20 21.03 66.14 86.58 100.92 -36.49%
EPS -6.74 -5.48 -7.50 -12.84 20.63 27.51 45.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 0.99 0.99 1.02 1.05 1.07 -8.88%
Adjusted Per Share Value based on latest NOSH - 89,283
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.88 26.77 22.22 11.93 37.16 48.49 56.16 -35.68%
EPS -3.82 -3.11 -4.25 -7.28 10.70 15.40 25.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5444 0.5611 0.5616 0.5731 0.588 0.5954 -7.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.41 0.41 0.52 0.53 0.55 0.68 -
P/RPS 0.79 0.87 1.05 2.47 0.80 0.64 0.67 11.55%
P/EPS -5.94 -7.48 -5.47 -4.05 2.78 2.00 1.51 -
EY -16.84 -13.37 -18.29 -24.69 35.91 50.01 66.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.41 0.53 0.52 0.52 0.64 -23.19%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 17/11/11 23/08/11 -
Price 0.365 0.39 0.41 0.50 0.55 0.56 0.61 -
P/RPS 0.72 0.83 1.05 2.38 0.83 0.65 0.60 12.86%
P/EPS -5.42 -7.12 -5.47 -3.89 2.89 2.04 1.35 -
EY -18.46 -14.05 -18.29 -25.68 34.61 49.12 74.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.51 0.54 0.53 0.57 -22.26%

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