[MBWORLD] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.71%
YoY- 82.88%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,776 16,815 15,844 10,550 8,596 8,767 12,227 2.97%
PBT -694 -671 416 -1,053 -2,195 -1,020 296 -
Tax -8 0 63 -9 -3 -2 -425 -92.97%
NP -702 -671 479 -1,062 -2,198 -1,022 -129 210.34%
-
NP to SH -723 -656 374 -1,062 -2,199 -995 -48 512.94%
-
Tax Rate - - -15.14% - - - 143.58% -
Total Cost 13,478 17,486 15,365 11,612 10,794 9,789 12,356 5.98%
-
Net Worth 71,384 71,977 72,799 134,857 72,406 74,400 76,085 -4.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 71,384 71,977 72,799 134,857 72,406 74,400 76,085 -4.17%
NOSH 91,518 91,111 90,999 168,571 89,390 89,639 89,512 1.49%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.49% -3.99% 3.02% -10.07% -25.57% -11.66% -1.06% -
ROE -1.01% -0.91% 0.51% -0.79% -3.04% -1.34% -0.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.96 18.46 17.41 6.26 9.62 9.78 13.66 1.46%
EPS -0.79 -0.72 0.42 -0.63 -2.46 -1.11 -0.05 532.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.80 0.80 0.81 0.83 0.85 -5.58%
Adjusted Per Share Value based on latest NOSH - 168,571
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.12 10.68 10.07 6.70 5.46 5.57 7.77 2.98%
EPS -0.46 -0.42 0.24 -0.67 -1.40 -0.63 -0.03 520.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4536 0.4574 0.4626 0.8569 0.4601 0.4728 0.4835 -4.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.755 0.665 0.675 0.52 0.405 0.36 0.38 -
P/RPS 5.41 3.60 3.88 8.31 4.21 3.68 2.78 56.06%
P/EPS -95.57 -92.36 164.24 -82.54 -16.46 -32.43 -708.64 -73.79%
EY -1.05 -1.08 0.61 -1.21 -6.07 -3.08 -0.14 284.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 0.84 0.65 0.50 0.43 0.45 67.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 29/05/15 26/02/15 26/11/14 28/08/14 30/05/14 28/02/14 -
Price 0.795 0.77 0.72 0.695 0.53 0.40 0.41 -
P/RPS 5.69 4.17 4.14 11.10 5.51 4.09 3.00 53.40%
P/EPS -100.63 -106.94 175.19 -110.32 -21.54 -36.04 -764.58 -74.22%
EY -0.99 -0.94 0.57 -0.91 -4.64 -2.78 -0.13 288.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 0.90 0.87 0.65 0.48 0.48 65.51%

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