[MBWORLD] QoQ 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- -112.3%
YoY- -113.98%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
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 13,848 14,114 12,790 4,695 1,252 13,042 22,163 -26.80%
PBT -2,692 -663 -307 -2,768 -3,954 -1,642 -350 287.24%
Tax 284 321 -180 -99 2,718 39 -371 -
NP -2,408 -342 -487 -2,867 -1,236 -1,603 -721 122.61%
-
NP to SH -2,346 -323 -479 -2,866 -1,350 -1,602 -722 118.59%
-
Tax Rate - - - - - - - -
Total Cost 16,256 14,456 13,277 7,562 2,488 14,645 22,884 -20.30%
-
Net Worth 83,048 86,133 87,816 88,390 91,242 93,449 95,375 -8.77%
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 83,048 86,133 87,816 88,390 91,242 93,449 95,375 -8.77%
NOSH 89,299 89,722 88,703 89,283 89,453 89,000 89,135 0.12%
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 -17.39% -2.42% -3.81% -61.06% -98.72% -12.29% -3.25% -
ROE -2.82% -0.38% -0.55% -3.24% -1.48% -1.71% -0.76% -
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 15.51 15.73 14.42 5.26 1.40 14.65 24.86 -26.88%
EPS -2.63 -0.36 -0.54 -3.21 -1.51 -1.80 -0.81 118.48%
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 8.80 8.97 8.13 2.98 0.80 8.29 14.08 -26.79%
EPS -1.49 -0.21 -0.30 -1.82 -0.86 -1.02 -0.46 118.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.5473 0.558 0.5616 0.5798 0.5938 0.606 -8.77%
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 2.58 2.61 2.84 9.89 37.87 3.75 2.73 -3.68%
P/EPS -15.23 -113.89 -75.93 -16.20 -35.12 -30.56 -83.95 -67.78%
EY -6.57 -0.88 -1.32 -6.17 -2.85 -3.27 -1.19 210.76%
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 2.35 2.48 2.84 9.51 39.30 3.82 2.45 -2.72%
P/EPS -13.89 -108.33 -75.93 -15.58 -36.44 -31.11 -75.31 -67.43%
EY -7.20 -0.92 -1.32 -6.42 -2.74 -3.21 -1.33 206.73%
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