[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.6%
YoY- -311.88%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 91,746 75,196 62,580 60,481 58,678 56,940 75,504 13.91%
PBT 1,584 -3,692 -9,657 -9,084 -9,002 -7,228 3,880 -45.05%
Tax 0 0 469 -13 156 -164 -1,534 -
NP 1,584 -3,692 -9,188 -9,097 -8,846 -7,392 2,346 -23.09%
-
NP to SH 2,256 -2,960 -8,919 -8,916 -8,776 -7,392 2,509 -6.85%
-
Tax Rate 0.00% - - - - - 39.54% -
Total Cost 90,162 78,888 71,768 69,578 67,524 64,332 73,158 14.99%
-
Net Worth 52,800 51,478 51,994 54,391 57,131 64,313 61,525 -9.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 799 -
Div Payout % - - - - - - 31.85% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 52,800 51,478 51,994 54,391 57,131 64,313 61,525 -9.71%
NOSH 80,000 80,434 79,991 79,988 79,349 81,409 79,902 0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.73% -4.91% -14.68% -15.04% -15.08% -12.98% 3.11% -
ROE 4.27% -5.75% -17.15% -16.39% -15.36% -11.49% 4.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 114.68 93.49 78.23 75.61 73.95 69.94 94.49 13.82%
EPS 2.82 -3.68 -11.15 -11.15 -11.06 -9.08 3.14 -6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.66 0.64 0.65 0.68 0.72 0.79 0.77 -9.79%
Adjusted Per Share Value based on latest NOSH - 80,104
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 58.30 47.78 39.76 38.43 37.28 36.18 47.98 13.90%
EPS 1.43 -1.88 -5.67 -5.67 -5.58 -4.70 1.59 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.3355 0.3271 0.3304 0.3456 0.363 0.4087 0.3909 -9.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.38 0.41 0.38 0.40 0.48 -
P/RPS 0.28 0.34 0.49 0.54 0.51 0.57 0.51 -33.02%
P/EPS 11.35 -8.70 -3.41 -3.68 -3.44 -4.41 15.29 -18.06%
EY 8.81 -11.50 -29.34 -27.19 -29.11 -22.70 6.54 22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.48 0.50 0.58 0.60 0.53 0.51 0.62 -15.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 29/05/07 27/02/07 28/11/06 18/08/06 31/05/06 27/02/06 -
Price 0.31 0.29 0.33 0.35 0.61 0.39 0.42 -
P/RPS 0.27 0.31 0.42 0.46 0.82 0.56 0.44 -27.85%
P/EPS 10.99 -7.88 -2.96 -3.14 -5.52 -4.30 13.38 -12.32%
EY 9.10 -12.69 -33.79 -31.85 -18.13 -23.28 7.48 14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
P/NAPS 0.47 0.45 0.51 0.51 0.85 0.49 0.55 -9.97%

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