[MBWORLD] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.57%
YoY- 79.84%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,824 9,671 13,848 14,114 12,790 4,695 1,252 372.31%
PBT -1,010 -1,665 -2,692 -663 -307 -2,768 -3,954 -59.77%
Tax -105 -3 284 321 -180 -99 2,718 -
NP -1,115 -1,668 -2,408 -342 -487 -2,867 -1,236 -6.64%
-
NP to SH -1,061 -1,636 -2,346 -323 -479 -2,866 -1,350 -14.84%
-
Tax Rate - - - - - - - -
Total Cost 13,939 11,339 16,256 14,456 13,277 7,562 2,488 215.77%
-
Net Worth 80,243 81,353 83,048 86,133 87,816 88,390 91,242 -8.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 80,243 81,353 83,048 86,133 87,816 88,390 91,242 -8.21%
NOSH 89,159 89,398 89,299 89,722 88,703 89,283 89,453 -0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.69% -17.25% -17.39% -2.42% -3.81% -61.06% -98.72% -
ROE -1.32% -2.01% -2.82% -0.38% -0.55% -3.24% -1.48% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.38 10.82 15.51 15.73 14.42 5.26 1.40 373.19%
EPS -1.19 -1.83 -2.63 -0.36 -0.54 -3.21 -1.51 -14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.93 0.96 0.99 0.99 1.02 -8.01%
Adjusted Per Share Value based on latest NOSH - 89,722
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.15 6.15 8.80 8.97 8.13 2.98 0.80 370.60%
EPS -0.67 -1.04 -1.49 -0.21 -0.30 -1.82 -0.86 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5099 0.5169 0.5277 0.5473 0.558 0.5616 0.5798 -8.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.44 0.40 0.41 0.41 0.52 0.53 -
P/RPS 2.78 4.07 2.58 2.61 2.84 9.89 37.87 -82.49%
P/EPS -33.61 -24.04 -15.23 -113.89 -75.93 -16.20 -35.12 -2.88%
EY -2.98 -4.16 -6.57 -0.88 -1.32 -6.17 -2.85 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.43 0.43 0.41 0.53 0.52 -10.54%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 28/05/13 26/02/13 30/11/12 15/08/12 22/05/12 22/02/12 -
Price 0.425 0.45 0.365 0.39 0.41 0.50 0.55 -
P/RPS 2.95 4.16 2.35 2.48 2.84 9.51 39.30 -82.23%
P/EPS -35.71 -24.59 -13.89 -108.33 -75.93 -15.58 -36.44 -1.34%
EY -2.80 -4.07 -7.20 -0.92 -1.32 -6.42 -2.74 1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.39 0.41 0.41 0.51 0.54 -8.84%

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