[MBWORLD] QoQ Cumulative 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- 200.35%
YoY- 150.67%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,857 28,193 102,940 74,925 45,873 18,799 62,580 6.58%
PBT 5,037 1,018 5,213 2,924 792 -923 -9,657 -
Tax -855 -208 -1,294 11 0 0 469 -
NP 4,182 810 3,919 2,935 792 -923 -9,188 -
-
NP to SH 4,469 926 4,593 3,388 1,128 -740 -8,919 -
-
Tax Rate 16.97% 20.43% 24.82% -0.38% 0.00% - - -
Total Cost 64,675 27,383 99,021 71,990 45,081 19,722 71,768 -6.70%
-
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 7.09% 1.55% 8.16% 6.13% 2.14% -1.44% -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 81.97 33.49 128.06 93.55 57.34 23.37 78.23 3.16%
EPS 5.32 1.10 5.72 4.23 1.41 -0.92 -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 43.75 17.91 65.41 47.61 29.15 11.95 39.76 6.58%
EPS 2.84 0.59 2.92 2.15 0.72 -0.47 -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 0.49 1.19 0.39 0.36 0.56 1.37 0.49 0.00%
P/EPS 7.52 36.36 8.75 8.04 22.70 -34.78 -3.41 -
EY 13.30 2.75 11.43 12.44 4.41 -2.88 -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 0.41 1.19 0.38 0.46 0.54 1.24 0.42 -1.59%
P/EPS 6.39 36.36 8.58 10.17 21.99 -31.52 -2.96 -
EY 15.65 2.75 11.66 9.84 4.55 -3.17 -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