[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -40.38%
YoY- -58.67%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 60,481 58,678 56,940 75,504 78,504 84,812 84,728 -20.11%
PBT -9,084 -9,002 -7,228 3,880 5,756 7,360 9,828 -
Tax -13 156 -164 -1,534 -1,737 -2,246 -2,912 -97.27%
NP -9,097 -8,846 -7,392 2,346 4,018 5,114 6,916 -
-
NP to SH -8,916 -8,776 -7,392 2,509 4,208 5,514 6,916 -
-
Tax Rate - - - 39.54% 30.18% 30.52% 29.63% -
Total Cost 69,578 67,524 64,332 73,158 74,485 79,698 77,812 -7.17%
-
Net Worth 54,391 57,131 64,313 61,525 55,270 55,939 55,142 -0.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 799 - - - -
Div Payout % - - - 31.85% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 54,391 57,131 64,313 61,525 55,270 55,939 55,142 -0.90%
NOSH 79,988 79,349 81,409 79,902 80,101 79,913 79,917 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -15.04% -15.08% -12.98% 3.11% 5.12% 6.03% 8.16% -
ROE -16.39% -15.36% -11.49% 4.08% 7.61% 9.86% 12.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.61 73.95 69.94 94.49 98.01 106.13 106.02 -20.16%
EPS -11.15 -11.06 -9.08 3.14 5.25 6.40 9.64 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.68 0.72 0.79 0.77 0.69 0.70 0.69 -0.96%
Adjusted Per Share Value based on latest NOSH - 79,767
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.43 37.28 36.18 47.98 49.88 53.89 53.84 -20.11%
EPS -5.67 -5.58 -4.70 1.59 2.67 3.50 4.39 -
DPS 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.3456 0.363 0.4087 0.3909 0.3512 0.3554 0.3504 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.38 0.40 0.48 0.51 0.50 0.62 -
P/RPS 0.54 0.51 0.57 0.51 0.52 0.47 0.58 -4.64%
P/EPS -3.68 -3.44 -4.41 15.29 9.71 7.25 7.16 -
EY -27.19 -29.11 -22.70 6.54 10.30 13.80 13.96 -
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.51 0.62 0.74 0.71 0.90 -23.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 18/08/06 31/05/06 27/02/06 28/11/05 26/08/05 30/05/05 -
Price 0.35 0.61 0.39 0.42 0.51 0.52 0.52 -
P/RPS 0.46 0.82 0.56 0.44 0.52 0.49 0.49 -4.12%
P/EPS -3.14 -5.52 -4.30 13.38 9.71 7.54 6.01 -
EY -31.85 -18.13 -23.28 7.48 10.30 13.27 16.64 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.51 0.85 0.49 0.55 0.74 0.74 0.75 -22.65%

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