[MBWORLD] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 89.19%
YoY- 149.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 52,308 28,856 150,258 112,189 68,857 28,193 102,940 -36.34%
PBT 3,052 2,096 13,263 9,615 5,037 1,018 5,213 -30.03%
Tax -526 -248 -2,777 -1,625 -855 -208 -1,294 -45.15%
NP 2,526 1,848 10,486 7,990 4,182 810 3,919 -25.40%
-
NP to SH 2,833 2,004 11,195 8,455 4,469 926 4,593 -27.56%
-
Tax Rate 17.23% 11.83% 20.94% 16.90% 16.97% 20.43% 24.82% -
Total Cost 49,782 27,008 139,772 104,199 64,675 27,383 99,021 -36.80%
-
Net Worth 71,455 71,271 69,760 67,236 63,002 59,769 56,267 17.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,455 71,271 69,760 67,236 63,002 59,769 56,267 17.28%
NOSH 84,065 83,849 84,048 84,045 84,003 84,181 80,382 3.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.83% 6.40% 6.98% 7.12% 6.07% 2.87% 3.81% -
ROE 3.96% 2.81% 16.05% 12.58% 7.09% 1.55% 8.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.22 34.41 178.78 133.49 81.97 33.49 128.06 -38.22%
EPS 3.37 2.39 13.32 10.06 5.32 1.10 5.72 -29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.80 0.75 0.71 0.70 13.83%
Adjusted Per Share Value based on latest NOSH - 84,092
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.24 18.34 95.48 71.29 43.75 17.91 65.41 -36.34%
EPS 1.80 1.27 7.11 5.37 2.84 0.59 2.92 -27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.4529 0.4433 0.4272 0.4003 0.3798 0.3575 17.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.30 0.39 0.39 0.40 0.40 0.50 -
P/RPS 0.61 0.87 0.22 0.29 0.49 1.19 0.39 34.78%
P/EPS 11.28 12.55 2.93 3.88 7.52 36.36 8.75 18.46%
EY 8.87 7.97 34.15 25.79 13.30 2.75 11.43 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.47 0.49 0.53 0.56 0.71 -26.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.42 0.42 0.30 0.39 0.34 0.40 0.49 -
P/RPS 0.67 1.22 0.17 0.29 0.41 1.19 0.38 45.99%
P/EPS 12.46 17.57 2.25 3.88 6.39 36.36 8.58 28.26%
EY 8.02 5.69 44.40 25.79 15.65 2.75 11.66 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.36 0.49 0.45 0.56 0.70 -21.17%

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