[MBWORLD] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -110.21%
YoY- 56.81%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 165,526 67,780 44,048 29,591 17,363 22,495 17,485 45.42%
PBT 42,966 15,296 6,337 -1,365 -3,214 -2,675 -3,075 -
Tax -10,129 -5,244 -2,837 -8 -5 -108 -279 81.91%
NP 32,837 10,052 3,500 -1,373 -3,219 -2,783 -3,354 -
-
NP to SH 32,837 13,045 3,439 -1,379 -3,193 -2,697 -3,345 -
-
Tax Rate 23.57% 34.28% 44.77% - - - - -
Total Cost 132,689 57,728 40,548 30,964 20,582 25,278 20,839 36.12%
-
Net Worth 226,623 105,201 81,618 71,233 72,266 80,374 88,308 17.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 226,623 105,201 81,618 71,233 72,266 80,374 88,308 17.00%
NOSH 157,377 95,637 91,706 91,324 89,217 89,304 89,200 9.92%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.84% 14.83% 7.95% -4.64% -18.54% -12.37% -19.18% -
ROE 14.49% 12.40% 4.21% -1.94% -4.42% -3.36% -3.79% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.18 70.87 48.03 32.40 19.46 25.19 19.60 32.29%
EPS 20.87 13.64 3.75 -1.51 -3.58 -3.02 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.10 0.89 0.78 0.81 0.90 0.99 6.44%
Adjusted Per Share Value based on latest NOSH - 91,518
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.18 43.07 27.99 18.80 11.03 14.29 11.11 45.42%
EPS 20.87 8.29 2.19 -0.88 -2.03 -1.71 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.6685 0.5186 0.4526 0.4592 0.5107 0.5611 17.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.80 1.65 1.17 0.755 0.405 0.40 0.41 -
P/RPS 1.71 2.33 2.44 2.33 2.08 1.59 2.09 -3.28%
P/EPS 8.63 12.10 31.20 -50.00 -11.32 -13.25 -10.93 -
EY 11.59 8.27 3.21 -2.00 -8.84 -7.55 -9.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 1.31 0.97 0.50 0.44 0.41 20.40%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 24/08/17 29/08/16 21/08/15 28/08/14 20/08/13 15/08/12 -
Price 1.64 1.63 1.15 0.795 0.53 0.425 0.41 -
P/RPS 1.56 2.30 2.39 2.45 2.72 1.69 2.09 -4.75%
P/EPS 7.86 11.95 30.67 -52.65 -14.81 -14.07 -10.93 -
EY 12.72 8.37 3.26 -1.90 -6.75 -7.11 -9.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.48 1.29 1.02 0.65 0.47 0.41 18.57%

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