[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[MBWORLD] MB WORLD GROUP BERHAD

Announcement Date

17-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -8.1%

YoY- 188.42%

Quarter Report

MBWORLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	27,913	25,235	31,599	57,232	143,460	80,511	112,189	-20.68%
YoY %	10.61%	-20.14%	-44.79%	-60.11%	78.19%	-28.24%	-	-
Horiz. %	24.88%	22.49%	28.17%	51.01%	127.87%	71.76%	100.00%	-
PBT	-4,268	-8,675	-3,738	25,317	7,321	7,247	9,615	-
YoY %	50.80%	-132.08%	-114.76%	245.81%	1.02%	-24.63%	-	-
Horiz. %	-44.39%	-90.22%	-38.88%	263.31%	76.14%	75.37%	100.00%	-
Tax	-14	-381	42	-7,413	-1,033	-955	-1,625	-54.70%
YoY %	96.33%	-1,007.14%	100.57%	-617.62%	-8.17%	41.23%	-	-
Horiz. %	0.86%	23.45%	-2.58%	456.18%	63.57%	58.77%	100.00%	-
NP	-4,282	-9,056	-3,696	17,904	6,288	6,292	7,990	-
YoY %	52.72%	-145.02%	-120.64%	184.73%	-0.06%	-21.25%	-	-
Horiz. %	-53.59%	-113.34%	-46.26%	224.08%	78.70%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,256	-8,900	-3,668	18,182	6,304	6,742	8,455	-
YoY %	52.18%	-142.64%	-120.17%	188.42%	-6.50%	-20.26%	-	-
Horiz. %	-50.34%	-105.26%	-43.38%	215.04%	74.56%	79.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	29.28%	14.11%	13.18%	16.90%	-
YoY %	-	-	-	107.51%	7.06%	-22.01%	-	-
Horiz. %	-	-	-	173.25%	83.49%	77.99%	100.00%	-
Total Cost	32,195	34,291	35,295	39,328	137,172	74,219	104,199	-17.77%
YoY %	-6.11%	-2.84%	-10.25%	-71.33%	84.82%	-28.77%	-	-
Horiz. %	30.90%	32.91%	33.87%	37.74%	131.64%	71.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,874	75,877	85,675	92,540	82,372	74,817	67,236	3.12%
YoY %	6.59%	-11.44%	-7.42%	12.34%	10.10%	11.28%	-	-
Horiz. %	120.28%	112.85%	127.42%	137.63%	122.51%	111.28%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	80,874	75,877	85,675	92,540	82,372	74,817	67,236	3.12%
YoY %	6.59%	-11.44%	-7.42%	12.34%	10.10%	11.28%	-	-
Horiz. %	120.28%	112.85%	127.42%	137.63%	122.51%	111.28%	100.00%	-
NOSH	101,092	89,267	89,245	88,133	84,053	84,064	84,045	3.12%
YoY %	13.25%	0.02%	1.26%	4.85%	-0.01%	0.02%	-	-
Horiz. %	120.28%	106.21%	106.19%	104.86%	100.01%	100.02%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	-15.34%	-35.89%	-11.70%	31.28%	4.38%	7.82%	7.12%	-
YoY %	57.26%	-206.75%	-137.40%	614.16%	-43.99%	9.83%	-	-
Horiz. %	-215.45%	-504.07%	-164.33%	439.33%	61.52%	109.83%	100.00%	-
ROE	-5.26%	-11.73%	-4.28%	19.65%	7.65%	9.01%	12.58%	-
YoY %	55.16%	-174.07%	-121.78%	156.86%	-15.09%	-28.38%	-	-
Horiz. %	-41.81%	-93.24%	-34.02%	156.20%	60.81%	71.62%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	27.61	28.27	35.41	64.94	170.68	95.77	133.49	-23.08%
YoY %	-2.33%	-20.16%	-45.47%	-61.95%	78.22%	-28.26%	-	-
Horiz. %	20.68%	21.18%	26.53%	48.65%	127.86%	71.74%	100.00%	-
EPS	-4.21	-9.97	-4.11	20.63	7.50	8.02	10.06	-
YoY %	57.77%	-142.58%	-119.92%	175.07%	-6.48%	-20.28%	-	-
Horiz. %	-41.85%	-99.11%	-40.85%	205.07%	74.55%	79.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.80	0.85	0.96	1.05	0.98	0.89	0.80	0.00%
YoY %	-5.88%	-11.46%	-8.57%	7.14%	10.11%	11.25%	-	-
Horiz. %	100.00%	106.25%	120.00%	131.25%	122.50%	111.25%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 89,000
RPS	17.74	16.03	20.08	36.37	91.16	51.16	71.29	-20.68%
YoY %	10.67%	-20.17%	-44.79%	-60.10%	78.19%	-28.24%	-	-
Horiz. %	24.88%	22.49%	28.17%	51.02%	127.87%	71.76%	100.00%	-
EPS	-2.70	-5.66	-2.33	11.55	4.01	4.28	5.37	-
YoY %	52.30%	-142.92%	-120.17%	188.03%	-6.31%	-20.30%	-	-
Horiz. %	-50.28%	-105.40%	-43.39%	215.08%	74.67%	79.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5139	0.4821	0.5444	0.588	0.5234	0.4754	0.4272	3.12%
YoY %	6.60%	-11.44%	-7.41%	12.34%	10.10%	11.28%	-	-
Horiz. %	120.29%	112.85%	127.43%	137.64%	122.52%	111.28%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.52	0.43	0.41	0.55	0.82	0.55	0.39	-
P/RPS	1.88	1.52	1.16	0.85	0.48	0.57	0.29	36.53%
YoY %	23.68%	31.03%	36.47%	77.08%	-15.79%	96.55%	-	-
Horiz. %	648.28%	524.14%	400.00%	293.10%	165.52%	196.55%	100.00%	-
P/EPS	-12.35	-4.31	-9.98	2.67	10.93	6.86	3.88	-
YoY %	-186.54%	56.81%	-473.78%	-75.57%	59.33%	76.80%	-	-
Horiz. %	-318.30%	-111.08%	-257.22%	68.81%	281.70%	176.80%	100.00%	-
EY	-8.10	-23.19	-10.02	37.51	9.15	14.58	25.79	-
YoY %	65.07%	-131.44%	-126.71%	309.95%	-37.24%	-43.47%	-	-
Horiz. %	-31.41%	-89.92%	-38.85%	145.44%	35.48%	56.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.51	0.43	0.52	0.84	0.62	0.49	4.81%
YoY %	27.45%	18.60%	-17.31%	-38.10%	35.48%	26.53%	-	-
Horiz. %	132.65%	104.08%	87.76%	106.12%	171.43%	126.53%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	26/11/13	30/11/12	17/11/11	22/11/10	25/11/09	28/11/08	-
Price	0.695	0.41	0.39	0.56	0.82	0.41	0.39	-
P/RPS	2.52	1.45	1.10	0.86	0.48	0.43	0.29	43.36%
YoY %	73.79%	31.82%	27.91%	79.17%	11.63%	48.28%	-	-
Horiz. %	868.97%	500.00%	379.31%	296.55%	165.52%	148.28%	100.00%	-
P/EPS	-16.51	-4.11	-9.49	2.71	10.93	5.11	3.88	-
YoY %	-301.70%	56.69%	-450.18%	-75.21%	113.89%	31.70%	-	-
Horiz. %	-425.52%	-105.93%	-244.59%	69.85%	281.70%	131.70%	100.00%	-
EY	-6.06	-24.32	-10.54	36.84	9.15	19.56	25.79	-
YoY %	75.08%	-130.74%	-128.61%	302.62%	-53.22%	-24.16%	-	-
Horiz. %	-23.50%	-94.30%	-40.87%	142.85%	35.48%	75.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.48	0.41	0.53	0.84	0.46	0.49	10.03%
YoY %	81.25%	17.07%	-22.64%	-36.90%	82.61%	-6.12%	-	-
Horiz. %	177.55%	97.96%	83.67%	108.16%	171.43%	93.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos