[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 176.22%
YoY- 125.71%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 112,772 102,940 99,900 91,746 75,196 62,580 60,481 51.43%
PBT 4,072 5,213 3,898 1,584 -3,692 -9,657 -9,084 -
Tax -832 -1,294 14 0 0 469 -13 1495.95%
NP 3,240 3,919 3,913 1,584 -3,692 -9,188 -9,097 -
-
NP to SH 3,704 4,593 4,517 2,256 -2,960 -8,919 -8,916 -
-
Tax Rate 20.43% 24.82% -0.36% 0.00% - - - -
Total Cost 109,532 99,021 95,986 90,162 78,888 71,768 69,578 35.28%
-
Net Worth 59,769 56,267 55,265 52,800 51,478 51,994 54,391 6.48%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 59,769 56,267 55,265 52,800 51,478 51,994 54,391 6.48%
NOSH 84,181 80,382 80,094 80,000 80,434 79,991 79,988 3.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.87% 3.81% 3.92% 1.73% -4.91% -14.68% -15.04% -
ROE 6.20% 8.16% 8.17% 4.27% -5.75% -17.15% -16.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 133.96 128.06 124.73 114.68 93.49 78.23 75.61 46.36%
EPS 4.40 5.72 5.64 2.82 -3.68 -11.15 -11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.66 0.64 0.65 0.68 2.91%
Adjusted Per Share Value based on latest NOSH - 80,171
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.66 65.41 63.48 58.30 47.78 39.76 38.43 51.43%
EPS 2.35 2.92 2.87 1.43 -1.88 -5.67 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3575 0.3512 0.3355 0.3271 0.3304 0.3456 6.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.50 0.34 0.32 0.32 0.38 0.41 -
P/RPS 0.30 0.39 0.27 0.28 0.34 0.49 0.54 -32.39%
P/EPS 9.09 8.75 6.03 11.35 -8.70 -3.41 -3.68 -
EY 11.00 11.43 16.59 8.81 -11.50 -29.34 -27.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.49 0.48 0.50 0.58 0.60 -4.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 28/11/06 -
Price 0.40 0.49 0.43 0.31 0.29 0.33 0.35 -
P/RPS 0.30 0.38 0.34 0.27 0.31 0.42 0.46 -24.77%
P/EPS 9.09 8.58 7.62 10.99 -7.88 -2.96 -3.14 -
EY 11.00 11.66 13.12 9.10 -12.69 -33.79 -31.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.62 0.47 0.45 0.51 0.51 6.42%

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