[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 100.24%
YoY- 150.67%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 137,714 112,772 102,940 99,900 91,746 75,196 62,580 69.26%
PBT 10,074 4,072 5,213 3,898 1,584 -3,692 -9,657 -
Tax -1,710 -832 -1,294 14 0 0 469 -
NP 8,364 3,240 3,919 3,913 1,584 -3,692 -9,188 -
-
NP to SH 8,938 3,704 4,593 4,517 2,256 -2,960 -8,919 -
-
Tax Rate 16.97% 20.43% 24.82% -0.36% 0.00% - - -
Total Cost 129,350 109,532 99,021 95,986 90,162 78,888 71,768 48.15%
-
Net Worth 63,002 59,769 56,267 55,265 52,800 51,478 51,994 13.67%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 63,002 59,769 56,267 55,265 52,800 51,478 51,994 13.67%
NOSH 84,003 84,181 80,382 80,094 80,000 80,434 79,991 3.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.07% 2.87% 3.81% 3.92% 1.73% -4.91% -14.68% -
ROE 14.19% 6.20% 8.16% 8.17% 4.27% -5.75% -17.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 163.94 133.96 128.06 124.73 114.68 93.49 78.23 63.83%
EPS 10.64 4.40 5.72 5.64 2.82 -3.68 -11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.70 0.69 0.66 0.64 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 80,141
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.51 71.66 65.41 63.48 58.30 47.78 39.76 69.28%
EPS 5.68 2.35 2.92 2.87 1.43 -1.88 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.3798 0.3575 0.3512 0.3355 0.3271 0.3304 13.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.40 0.50 0.34 0.32 0.32 0.38 -
P/RPS 0.24 0.30 0.39 0.27 0.28 0.34 0.49 -37.89%
P/EPS 3.76 9.09 8.75 6.03 11.35 -8.70 -3.41 -
EY 26.60 11.00 11.43 16.59 8.81 -11.50 -29.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.71 0.49 0.48 0.50 0.58 -5.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 -
Price 0.34 0.40 0.49 0.43 0.31 0.29 0.33 -
P/RPS 0.21 0.30 0.38 0.34 0.27 0.31 0.42 -37.03%
P/EPS 3.20 9.09 8.58 7.62 10.99 -7.88 -2.96 -
EY 31.29 11.00 11.66 13.12 9.10 -12.69 -33.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.70 0.62 0.47 0.45 0.51 -8.01%

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