[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.1%
YoY- 116.41%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,452 80,511 52,308 28,856 150,258 112,189 68,857 58.33%
PBT 10,856 7,247 3,052 2,096 13,263 9,615 5,037 66.61%
Tax -2,830 -955 -526 -248 -2,777 -1,625 -855 121.61%
NP 8,026 6,292 2,526 1,848 10,486 7,990 4,182 54.25%
-
NP to SH 9,545 6,742 2,833 2,004 11,195 8,455 4,469 65.61%
-
Tax Rate 26.07% 13.18% 17.23% 11.83% 20.94% 16.90% 16.97% -
Total Cost 129,426 74,219 49,782 27,008 139,772 104,199 64,675 58.60%
-
Net Worth 77,281 74,817 71,455 71,271 69,760 67,236 63,002 14.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,281 74,817 71,455 71,271 69,760 67,236 63,002 14.54%
NOSH 84,001 84,064 84,065 83,849 84,048 84,045 84,003 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.84% 7.82% 4.83% 6.40% 6.98% 7.12% 6.07% -
ROE 12.35% 9.01% 3.96% 2.81% 16.05% 12.58% 7.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 163.63 95.77 62.22 34.41 178.78 133.49 81.97 58.34%
EPS 11.36 8.02 3.37 2.39 13.32 10.06 5.32 65.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.85 0.85 0.83 0.80 0.75 14.54%
Adjusted Per Share Value based on latest NOSH - 83,849
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.34 51.16 33.24 18.34 95.48 71.29 43.75 58.34%
EPS 6.07 4.28 1.80 1.27 7.11 5.37 2.84 65.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4911 0.4754 0.454 0.4529 0.4433 0.4272 0.4003 14.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.55 0.38 0.30 0.39 0.39 0.40 -
P/RPS 0.29 0.57 0.61 0.87 0.22 0.29 0.49 -29.44%
P/EPS 4.22 6.86 11.28 12.55 2.93 3.88 7.52 -31.89%
EY 23.67 14.58 8.87 7.97 34.15 25.79 13.30 46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.45 0.35 0.47 0.49 0.53 -1.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.55 0.41 0.42 0.42 0.30 0.39 0.34 -
P/RPS 0.34 0.43 0.67 1.22 0.17 0.29 0.41 -11.70%
P/EPS 4.84 5.11 12.46 17.57 2.25 3.88 6.39 -16.86%
EY 20.66 19.56 8.02 5.69 44.40 25.79 15.65 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.49 0.49 0.36 0.49 0.45 21.07%

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