[MBWORLD] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 30.26%
YoY- 42.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,912 16,815 8,767 9,671 4,695 22,027 57,316 -16.85%
PBT 1,140 -671 -1,020 -1,665 -2,768 27,309 2,599 -12.82%
Tax -97 0 -2 -3 -99 -7,081 -144 -6.36%
NP 1,043 -671 -1,022 -1,668 -2,867 20,228 2,455 -13.28%
-
NP to SH 1,061 -656 -995 -1,636 -2,866 20,506 2,459 -13.06%
-
Tax Rate 8.51% - - - - 25.93% 5.54% -
Total Cost 17,869 17,486 9,789 11,339 7,562 1,799 54,861 -17.03%
-
Net Worth 78,660 71,977 74,400 81,353 88,390 104,648 79,728 -0.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 78,660 71,977 74,400 81,353 88,390 104,648 79,728 -0.22%
NOSH 91,465 91,111 89,639 89,398 89,283 86,486 83,924 1.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.52% -3.99% -11.66% -17.25% -61.06% 91.83% 4.28% -
ROE 1.35% -0.91% -1.34% -2.01% -3.24% 19.60% 3.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.68 18.46 9.78 10.82 5.26 25.47 68.29 -18.03%
EPS 1.16 -0.72 -1.11 -1.83 -3.21 23.71 2.93 -14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.79 0.83 0.91 0.99 1.21 0.95 -1.64%
Adjusted Per Share Value based on latest NOSH - 89,398
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.02 10.68 5.57 6.15 2.98 14.00 36.42 -16.85%
EPS 0.67 -0.42 -0.63 -1.04 -1.82 13.03 1.56 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.4574 0.4728 0.5169 0.5616 0.665 0.5066 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.30 0.665 0.36 0.44 0.52 0.76 0.59 -
P/RPS 6.29 3.60 3.68 4.07 9.89 2.98 0.86 39.28%
P/EPS 112.07 -92.36 -32.43 -24.04 -16.20 3.21 20.14 33.08%
EY 0.89 -1.08 -3.08 -4.16 -6.17 31.20 4.97 -24.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.84 0.43 0.48 0.53 0.63 0.62 15.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 30/05/14 28/05/13 22/05/12 30/05/11 27/05/10 -
Price 1.31 0.77 0.40 0.45 0.50 0.71 0.55 -
P/RPS 6.34 4.17 4.09 4.16 9.51 2.79 0.81 40.86%
P/EPS 112.93 -106.94 -36.04 -24.59 -15.58 2.99 18.77 34.82%
EY 0.89 -0.94 -2.78 -4.07 -6.42 33.39 5.33 -25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.97 0.48 0.49 0.51 0.59 0.58 17.40%

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