[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.36%
YoY- 225.14%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 150,258 149,585 137,714 112,772 102,940 99,900 91,746 38.73%
PBT 13,263 12,820 10,074 4,072 5,213 3,898 1,584 309.69%
Tax -2,777 -2,166 -1,710 -832 -1,294 14 0 -
NP 10,486 10,653 8,364 3,240 3,919 3,913 1,584 250.54%
-
NP to SH 11,195 11,273 8,938 3,704 4,593 4,517 2,256 189.52%
-
Tax Rate 20.94% 16.90% 16.97% 20.43% 24.82% -0.36% 0.00% -
Total Cost 139,772 138,932 129,350 109,532 99,021 95,986 90,162 33.76%
-
Net Worth 69,760 67,236 63,002 59,769 56,267 55,265 52,800 20.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 69,760 67,236 63,002 59,769 56,267 55,265 52,800 20.30%
NOSH 84,048 84,045 84,003 84,181 80,382 80,094 80,000 3.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.98% 7.12% 6.07% 2.87% 3.81% 3.92% 1.73% -
ROE 16.05% 16.77% 14.19% 6.20% 8.16% 8.17% 4.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.78 177.98 163.94 133.96 128.06 124.73 114.68 34.26%
EPS 13.32 13.41 10.64 4.40 5.72 5.64 2.82 180.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.71 0.70 0.69 0.66 16.42%
Adjusted Per Share Value based on latest NOSH - 84,181
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 95.48 95.05 87.51 71.66 65.41 63.48 58.30 38.73%
EPS 7.11 7.16 5.68 2.35 2.92 2.87 1.43 189.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.4272 0.4003 0.3798 0.3575 0.3512 0.3355 20.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.39 0.40 0.40 0.50 0.34 0.32 -
P/RPS 0.22 0.22 0.24 0.30 0.39 0.27 0.28 -14.78%
P/EPS 2.93 2.91 3.76 9.09 8.75 6.03 11.35 -59.29%
EY 34.15 34.39 26.60 11.00 11.43 16.59 8.81 145.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.56 0.71 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.30 0.39 0.34 0.40 0.49 0.43 0.31 -
P/RPS 0.17 0.22 0.21 0.30 0.38 0.34 0.27 -26.43%
P/EPS 2.25 2.91 3.20 9.09 8.58 7.62 10.99 -65.09%
EY 44.40 34.39 31.29 11.00 11.66 13.12 9.10 186.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.45 0.56 0.70 0.62 0.47 -16.21%

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