[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -173.65%
YoY- -206.88%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,580 45,361 29,339 14,235 75,504 58,878 42,406 29.52%
PBT -9,657 -6,813 -4,501 -1,807 3,880 4,317 3,680 -
Tax 469 -10 78 -41 -1,534 -1,303 -1,123 -
NP -9,188 -6,823 -4,423 -1,848 2,346 3,014 2,557 -
-
NP to SH -8,919 -6,687 -4,388 -1,848 2,509 3,156 2,757 -
-
Tax Rate - - - - 39.54% 30.18% 30.52% -
Total Cost 71,768 52,184 33,762 16,083 73,158 55,864 39,849 47.86%
-
Net Worth 51,994 54,391 57,131 64,313 61,525 55,270 55,939 -4.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 799 - - -
Div Payout % - - - - 31.85% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 51,994 54,391 57,131 64,313 61,525 55,270 55,939 -4.74%
NOSH 79,991 79,988 79,349 81,409 79,902 80,101 79,913 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -14.68% -15.04% -15.08% -12.98% 3.11% 5.12% 6.03% -
ROE -17.15% -12.29% -7.68% -2.87% 4.08% 5.71% 4.93% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 78.23 56.71 36.97 17.49 94.49 73.50 53.07 29.43%
EPS -11.15 -8.36 -5.53 -2.27 3.14 3.94 3.20 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.65 0.68 0.72 0.79 0.77 0.69 0.70 -4.80%
Adjusted Per Share Value based on latest NOSH - 81,409
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.76 28.82 18.64 9.05 47.98 37.41 26.95 29.50%
EPS -5.67 -4.25 -2.79 -1.17 1.59 2.01 1.75 -
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.3304 0.3456 0.363 0.4087 0.3909 0.3512 0.3554 -4.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.41 0.38 0.40 0.48 0.51 0.50 -
P/RPS 0.49 0.72 1.03 2.29 0.51 0.69 0.94 -35.15%
P/EPS -3.41 -4.90 -6.87 -17.62 15.29 12.94 14.49 -
EY -29.34 -20.39 -14.55 -5.67 6.54 7.73 6.90 -
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.58 0.60 0.53 0.51 0.62 0.74 0.71 -12.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 18/08/06 31/05/06 27/02/06 28/11/05 26/08/05 -
Price 0.33 0.35 0.61 0.39 0.42 0.51 0.52 -
P/RPS 0.42 0.62 1.65 2.23 0.44 0.69 0.98 -43.06%
P/EPS -2.96 -4.19 -11.03 -17.18 13.38 12.94 15.07 -
EY -33.79 -23.89 -9.07 -5.82 7.48 7.73 6.63 -
DY 0.00 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.51 0.51 0.85 0.49 0.55 0.74 0.74 -21.92%

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