[MBWORLD] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -64.85%
YoY- 19.37%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 44,048 29,591 17,363 22,495 17,485 44,190 109,894 -14.12%
PBT 6,337 -1,365 -3,214 -2,675 -3,075 26,959 5,772 1.56%
Tax -2,837 -8 -5 -108 -279 -7,452 -517 32.77%
NP 3,500 -1,373 -3,219 -2,783 -3,354 19,507 5,255 -6.54%
-
NP to SH 3,439 -1,379 -3,193 -2,697 -3,345 19,784 5,257 -6.82%
-
Tax Rate 44.77% - - - - 27.64% 8.96% -
Total Cost 40,548 30,964 20,582 25,278 20,839 24,683 104,639 -14.60%
-
Net Worth 81,618 71,233 72,266 80,374 88,308 93,709 80,618 0.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,618 71,233 72,266 80,374 88,308 93,709 80,618 0.20%
NOSH 91,706 91,324 89,217 89,304 89,200 87,578 83,977 1.47%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.95% -4.64% -18.54% -12.37% -19.18% 44.14% 4.78% -
ROE 4.21% -1.94% -4.42% -3.36% -3.79% 21.11% 6.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.03 32.40 19.46 25.19 19.60 50.46 130.86 -15.37%
EPS 3.75 -1.51 -3.58 -3.02 -3.75 22.59 6.26 -8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.78 0.81 0.90 0.99 1.07 0.96 -1.25%
Adjusted Per Share Value based on latest NOSH - 89,159
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.99 18.80 11.03 14.29 11.11 28.08 69.83 -14.12%
EPS 2.19 -0.88 -2.03 -1.71 -2.13 12.57 3.34 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.4526 0.4592 0.5107 0.5611 0.5954 0.5123 0.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 0.755 0.405 0.40 0.41 0.68 0.55 -
P/RPS 2.44 2.33 2.08 1.59 2.09 1.35 0.42 34.04%
P/EPS 31.20 -50.00 -11.32 -13.25 -10.93 3.01 8.79 23.48%
EY 3.21 -2.00 -8.84 -7.55 -9.15 33.22 11.38 -19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.97 0.50 0.44 0.41 0.64 0.57 14.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 21/08/15 28/08/14 20/08/13 15/08/12 23/08/11 25/08/10 -
Price 1.15 0.795 0.53 0.425 0.41 0.61 0.60 -
P/RPS 2.39 2.45 2.72 1.69 2.09 1.21 0.46 31.57%
P/EPS 30.67 -52.65 -14.81 -14.07 -10.93 2.70 9.58 21.38%
EY 3.26 -1.90 -6.75 -7.11 -9.15 37.03 10.43 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.02 0.65 0.47 0.41 0.57 0.63 12.67%

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