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

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.17%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 74,719 55,985 32,330 50,457 31,779 109,422 195,038 -14.76%
PBT 13,971 -2,002 -8,919 -6,030 -8,671 30,816 13,574 0.48%
Tax -3,301 46 -703 497 2,478 -8,997 -2,821 2.65%
NP 10,670 -1,956 -9,622 -5,533 -6,193 21,819 10,753 -0.12%
-
NP to SH 10,110 -2,067 -9,445 -5,366 -6,297 22,101 11,969 -2.77%
-
Tax Rate 23.63% - - - - 29.20% 20.78% -
Total Cost 64,049 57,941 41,952 55,990 37,972 87,603 184,285 -16.13%
-
Net Worth 81,400 71,384 72,406 80,243 87,816 95,375 80,663 0.15%
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 81,400 71,384 72,406 80,243 87,816 95,375 80,663 0.15%
NOSH 91,461 91,518 89,390 89,159 88,703 89,135 84,024 1.42%
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 14.28% -3.49% -29.76% -10.97% -19.49% 19.94% 5.51% -
ROE 12.42% -2.90% -13.04% -6.69% -7.17% 23.17% 14.84% -
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 81.69 61.17 36.17 56.59 35.83 122.76 232.12 -15.96%
EPS 11.05 -2.26 -10.57 -6.02 -7.10 24.79 14.24 -4.13%
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 47.48 35.57 20.54 32.06 20.19 69.53 123.93 -14.76%
EPS 6.42 -1.31 -6.00 -3.41 -4.00 14.04 7.61 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5172 0.4536 0.4601 0.5099 0.558 0.606 0.5125 0.15%
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 1.43 1.23 1.12 0.71 1.14 0.55 0.24 34.60%
P/EPS 10.58 -33.43 -3.83 -6.65 -5.78 2.74 3.86 18.28%
EY 9.45 -2.99 -26.09 -15.05 -17.31 36.46 25.90 -15.45%
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 1.41 1.30 1.47 0.75 1.14 0.50 0.26 32.51%
P/EPS 10.40 -35.20 -5.02 -7.06 -5.78 2.46 4.21 16.25%
EY 9.61 -2.84 -19.94 -14.16 -17.31 40.65 23.74 -13.97%
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