[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.68%
YoY- 151.5%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 149,585 137,714 112,772 102,940 99,900 91,746 75,196 57.97%
PBT 12,820 10,074 4,072 5,213 3,898 1,584 -3,692 -
Tax -2,166 -1,710 -832 -1,294 14 0 0 -
NP 10,653 8,364 3,240 3,919 3,913 1,584 -3,692 -
-
NP to SH 11,273 8,938 3,704 4,593 4,517 2,256 -2,960 -
-
Tax Rate 16.90% 16.97% 20.43% 24.82% -0.36% 0.00% - -
Total Cost 138,932 129,350 109,532 99,021 95,986 90,162 78,888 45.68%
-
Net Worth 67,236 63,002 59,769 56,267 55,265 52,800 51,478 19.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 67,236 63,002 59,769 56,267 55,265 52,800 51,478 19.42%
NOSH 84,045 84,003 84,181 80,382 80,094 80,000 80,434 2.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.12% 6.07% 2.87% 3.81% 3.92% 1.73% -4.91% -
ROE 16.77% 14.19% 6.20% 8.16% 8.17% 4.27% -5.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 177.98 163.94 133.96 128.06 124.73 114.68 93.49 53.42%
EPS 13.41 10.64 4.40 5.72 5.64 2.82 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.71 0.70 0.69 0.66 0.64 15.99%
Adjusted Per Share Value based on latest NOSH - 81,516
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 95.05 87.51 71.66 65.41 63.48 58.30 47.78 57.97%
EPS 7.16 5.68 2.35 2.92 2.87 1.43 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4272 0.4003 0.3798 0.3575 0.3512 0.3355 0.3271 19.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.40 0.40 0.50 0.34 0.32 0.32 -
P/RPS 0.22 0.24 0.30 0.39 0.27 0.28 0.34 -25.13%
P/EPS 2.91 3.76 9.09 8.75 6.03 11.35 -8.70 -
EY 34.39 26.60 11.00 11.43 16.59 8.81 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.56 0.71 0.49 0.48 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 -
Price 0.39 0.34 0.40 0.49 0.43 0.31 0.29 -
P/RPS 0.22 0.21 0.30 0.38 0.34 0.27 0.31 -20.38%
P/EPS 2.91 3.20 9.09 8.58 7.62 10.99 -7.88 -
EY 34.39 31.29 11.00 11.66 13.12 9.10 -12.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.56 0.70 0.62 0.47 0.45 5.82%

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