[MBWORLD] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.73%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,262 57,734 55,985 51,805 43,757 40,140 32,330 51.28%
PBT 6,269 5,611 -2,002 -3,503 -3,852 -3,972 -8,919 -
Tax -472 16 46 51 49 -439 -703 -23.26%
NP 5,797 5,627 -1,956 -3,452 -3,803 -4,411 -9,622 -
-
NP to SH 5,292 5,517 -2,067 -3,543 -3,882 -4,304 -9,445 -
-
Tax Rate 7.53% -0.29% - - - - - -
Total Cost 54,465 52,107 57,941 55,257 47,560 44,551 41,952 18.95%
-
Net Worth 76,000 77,860 71,384 71,977 72,799 134,857 72,406 3.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 76,000 77,860 71,384 71,977 72,799 134,857 72,406 3.27%
NOSH 89,411 91,601 91,518 91,111 90,999 168,571 89,390 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.62% 9.75% -3.49% -6.66% -8.69% -10.99% -29.76% -
ROE 6.96% 7.09% -2.90% -4.92% -5.33% -3.19% -13.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.40 63.03 61.17 56.86 48.08 23.81 36.17 51.25%
EPS 5.92 6.02 -2.26 -3.89 -4.27 -2.55 -10.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.78 0.79 0.80 0.80 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 91,111
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.29 36.69 35.57 32.92 27.80 25.51 20.54 51.29%
EPS 3.36 3.51 -1.31 -2.25 -2.47 -2.73 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.4947 0.4536 0.4574 0.4626 0.8569 0.4601 3.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.88 0.74 0.755 0.665 0.675 0.52 0.405 -
P/RPS 1.31 1.17 1.23 1.17 1.40 2.18 1.12 10.98%
P/EPS 14.87 12.29 -33.43 -17.10 -15.82 -20.37 -3.83 -
EY 6.73 8.14 -2.99 -5.85 -6.32 -4.91 -26.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.87 0.97 0.84 0.84 0.65 0.50 62.72%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 21/08/15 29/05/15 26/02/15 26/11/14 28/08/14 -
Price 1.11 0.81 0.795 0.77 0.72 0.695 0.53 -
P/RPS 1.65 1.29 1.30 1.35 1.50 2.92 1.47 7.98%
P/EPS 18.75 13.45 -35.20 -19.80 -16.88 -27.22 -5.02 -
EY 5.33 7.44 -2.84 -5.05 -5.92 -3.67 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.95 1.02 0.97 0.90 0.87 0.65 59.34%

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