[MBWORLD] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -8.34%
YoY- 162.36%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,663 90,360 91,268 38,415 25,136 12,776 8,596 27.31%
PBT 5,300 19,733 28,299 8,668 5,197 -694 -2,195 -
Tax -904 -5,264 -6,221 -2,429 -2,740 -8 -3 158.70%
NP 4,396 14,469 22,078 6,239 2,457 -702 -2,198 -
-
NP to SH 4,396 14,469 22,078 6,239 2,378 -723 -2,199 -
-
Tax Rate 17.06% 26.68% 21.98% 28.02% 52.72% - - -
Total Cost 32,267 75,891 69,190 32,176 22,679 13,478 10,794 20.00%
-
Net Worth 291,147 262,819 226,623 105,098 81,400 71,384 72,406 26.07%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 7,868 - - - - - -
Div Payout % - 54.38% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 291,147 262,819 226,623 105,098 81,400 71,384 72,406 26.07%
NOSH 157,377 157,377 157,377 95,543 91,461 91,518 89,390 9.87%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.99% 16.01% 24.19% 16.24% 9.77% -5.49% -25.57% -
ROE 1.51% 5.51% 9.74% 5.94% 2.92% -1.01% -3.04% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.30 57.42 57.99 40.21 27.48 13.96 9.62 15.87%
EPS 2.79 9.19 14.03 6.53 2.60 -0.79 -2.46 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.67 1.44 1.10 0.89 0.78 0.81 14.74%
Adjusted Per Share Value based on latest NOSH - 95,543
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.30 57.42 57.99 24.41 15.97 8.12 5.46 27.33%
EPS 2.79 9.19 14.03 3.96 1.51 -0.46 -1.40 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.67 1.44 0.6678 0.5172 0.4536 0.4601 26.07%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.99 1.65 1.80 1.65 1.17 0.755 0.405 -
P/RPS 4.25 2.87 3.10 4.10 4.26 5.41 4.21 0.15%
P/EPS 35.44 17.95 12.83 25.27 45.00 -95.57 -16.46 -
EY 2.82 5.57 7.79 3.96 2.22 -1.05 -6.07 -
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.99 1.25 1.50 1.31 0.97 0.50 1.28%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 20/08/18 24/08/17 29/08/16 21/08/15 28/08/14 -
Price 0.975 1.56 1.64 1.63 1.15 0.795 0.53 -
P/RPS 4.19 2.72 2.83 4.05 4.18 5.69 5.51 -4.45%
P/EPS 34.91 16.97 11.69 24.96 44.23 -100.63 -21.54 -
EY 2.86 5.89 8.55 4.01 2.26 -0.99 -4.64 -
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.93 1.14 1.48 1.29 1.02 0.65 -3.34%

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