[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -16.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 84,728 81,322 89,674 94,148 91,732 72,260 0 -
PBT 9,828 7,371 7,985 8,334 10,088 10,684 0 -
Tax -2,912 -1,301 -1,294 -1,324 -1,740 -4,072 0 -
NP 6,916 6,070 6,690 7,010 8,348 6,612 0 -
-
NP to SH 6,916 6,070 6,690 7,010 8,348 6,612 0 -
-
Tax Rate 29.63% 17.65% 16.21% 15.89% 17.25% 38.11% - -
Total Cost 77,812 75,252 82,984 87,138 83,384 65,648 0 -
-
Net Worth 55,142 51,610 49,419 46,683 42,147 35,070 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,155 - - - - - -
Div Payout % - 19.04% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 55,142 51,610 49,419 46,683 42,147 35,070 0 -
NOSH 79,917 77,030 76,030 74,101 67,980 17,712 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.16% 7.46% 7.46% 7.45% 9.10% 9.15% 0.00% -
ROE 12.54% 11.76% 13.54% 15.02% 19.81% 18.85% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.02 105.57 117.95 127.05 134.94 407.97 0.00 -
EPS 9.64 7.88 8.80 9.46 12.28 37.33 0.00 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.63 0.62 1.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,169
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.84 51.67 56.98 59.82 58.29 45.92 0.00 -
EPS 4.39 3.86 4.25 4.45 5.30 4.20 0.00 -
DPS 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3279 0.314 0.2966 0.2678 0.2228 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.62 0.70 0.71 0.81 1.03 0.00 0.00 -
P/RPS 0.58 0.66 0.60 0.64 0.76 0.00 0.00 -
P/EPS 7.16 8.88 8.07 8.56 8.39 0.00 0.00 -
EY 13.96 11.26 12.39 11.68 11.92 0.00 0.00 -
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.09 1.29 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 30/08/04 08/07/04 25/03/04 - -
Price 0.52 0.60 0.70 0.72 0.83 0.00 0.00 -
P/RPS 0.49 0.57 0.59 0.57 0.62 0.00 0.00 -
P/EPS 6.01 7.61 7.95 7.61 6.76 0.00 0.00 -
EY 16.64 13.13 12.57 13.14 14.80 0.00 0.00 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 1.08 1.14 1.34 0.00 0.00 -

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
Post a Comment