[MBWORLD] QoQ TTM 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- 9.8%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 57,734 55,985 51,805 43,757 40,140 32,330 36,558 35.57%
PBT 5,611 -2,002 -3,503 -3,852 -3,972 -8,919 -7,734 -
Tax 16 46 51 49 -439 -703 -805 -
NP 5,627 -1,956 -3,452 -3,803 -4,411 -9,622 -8,539 -
-
NP to SH 5,517 -2,067 -3,543 -3,882 -4,304 -9,445 -8,307 -
-
Tax Rate -0.29% - - - - - - -
Total Cost 52,107 57,941 55,257 47,560 44,551 41,952 45,097 10.10%
-
Net Worth 77,860 71,384 71,977 72,799 134,857 72,406 74,400 3.07%
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 77,860 71,384 71,977 72,799 134,857 72,406 74,400 3.07%
NOSH 91,601 91,518 91,111 90,999 168,571 89,390 89,639 1.45%
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 9.75% -3.49% -6.66% -8.69% -10.99% -29.76% -23.36% -
ROE 7.09% -2.90% -4.92% -5.33% -3.19% -13.04% -11.17% -
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 63.03 61.17 56.86 48.08 23.81 36.17 40.78 33.64%
EPS 6.02 -2.26 -3.89 -4.27 -2.55 -10.57 -9.27 -
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 36.69 35.57 32.92 27.80 25.51 20.54 23.23 35.58%
EPS 3.51 -1.31 -2.25 -2.47 -2.73 -6.00 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.4536 0.4574 0.4626 0.8569 0.4601 0.4728 3.06%
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 1.17 1.23 1.17 1.40 2.18 1.12 0.88 20.89%
P/EPS 12.29 -33.43 -17.10 -15.82 -20.37 -3.83 -3.88 -
EY 8.14 -2.99 -5.85 -6.32 -4.91 -26.09 -25.74 -
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 1.29 1.30 1.35 1.50 2.92 1.47 0.98 20.08%
P/EPS 13.45 -35.20 -19.80 -16.88 -27.22 -5.02 -4.32 -
EY 7.44 -2.84 -5.05 -5.92 -3.67 -19.94 -23.17 -
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