[MBWORLD] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 20.31%
YoY- -125.8%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 57,734 40,140 39,083 32,851 88,898 200,401 118,580 -11.29%
PBT 5,611 -3,972 -11,367 -7,692 27,625 10,929 10,894 -10.46%
Tax 16 -439 -97 2,760 -8,442 -2,908 -2,107 -
NP 5,627 -4,411 -11,464 -4,932 19,183 8,021 8,787 -7.15%
-
NP to SH 5,517 -4,304 -11,246 -5,018 19,452 9,107 9,482 -8.62%
-
Tax Rate -0.29% - - - 30.56% 26.61% 19.34% -
Total Cost 52,107 44,551 50,547 37,783 69,715 192,380 109,793 -11.67%
-
Net Worth 77,860 134,857 75,864 86,133 93,449 83,419 74,817 0.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 77,860 134,857 75,864 86,133 93,449 83,419 74,817 0.66%
NOSH 91,601 168,571 89,251 89,722 89,000 85,121 84,064 1.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.75% -10.99% -29.33% -15.01% 21.58% 4.00% 7.41% -
ROE 7.09% -3.19% -14.82% -5.83% 20.82% 10.92% 12.67% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 63.03 23.81 43.79 36.61 99.89 235.43 141.06 -12.55%
EPS 6.02 -2.55 -12.60 -5.59 21.86 10.70 11.28 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.85 0.96 1.05 0.98 0.89 -0.76%
Adjusted Per Share Value based on latest NOSH - 89,722
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.69 25.51 24.83 20.87 56.49 127.34 75.35 -11.29%
EPS 3.51 -2.73 -7.15 -3.19 12.36 5.79 6.03 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.8569 0.4821 0.5473 0.5938 0.5301 0.4754 0.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.74 0.52 0.43 0.41 0.55 0.82 0.55 -
P/RPS 1.17 2.18 0.98 1.12 0.55 0.35 0.39 20.08%
P/EPS 12.29 -20.37 -3.41 -7.33 2.52 7.66 4.88 16.63%
EY 8.14 -4.91 -29.30 -13.64 39.74 13.05 20.51 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.51 0.43 0.52 0.84 0.62 5.80%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 26/11/13 30/11/12 17/11/11 22/11/10 25/11/09 -
Price 0.81 0.695 0.41 0.39 0.56 0.82 0.41 -
P/RPS 1.29 2.92 0.94 1.07 0.56 0.35 0.29 28.22%
P/EPS 13.45 -27.22 -3.25 -6.97 2.56 7.66 3.63 24.38%
EY 7.44 -3.67 -30.73 -14.34 39.03 13.05 27.51 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.48 0.41 0.53 0.84 0.46 12.84%

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