[MBWORLD] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 352.43%
YoY- 172.63%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 28,193 28,015 29,052 27,047 18,799 17,288 16,022 45.70%
PBT 1,018 2,289 2,132 1,715 -923 -2,845 -2,312 -
Tax -208 -1,305 11 0 0 480 -88 77.34%
NP 810 984 2,143 1,715 -923 -2,365 -2,400 -
-
NP to SH 926 1,205 2,260 1,868 -740 -2,232 -2,299 -
-
Tax Rate 20.43% 57.01% -0.52% 0.00% - - - -
Total Cost 27,383 27,031 26,909 25,332 19,722 19,653 18,422 30.21%
-
Net Worth 59,769 57,061 55,297 52,913 51,478 51,999 54,471 6.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 59,769 57,061 55,297 52,913 51,478 51,999 54,471 6.37%
NOSH 84,181 81,516 80,141 80,171 80,434 80,000 80,104 3.36%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.87% 3.51% 7.38% 6.34% -4.91% -13.68% -14.98% -
ROE 1.55% 2.11% 4.09% 3.53% -1.44% -4.29% -4.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.49 34.37 36.25 33.74 23.37 21.61 20.00 40.96%
EPS 1.10 1.48 2.82 2.33 -0.92 -2.79 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.66 0.64 0.65 0.68 2.91%
Adjusted Per Share Value based on latest NOSH - 80,171
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.91 17.80 18.46 17.19 11.95 10.99 10.18 45.68%
EPS 0.59 0.77 1.44 1.19 -0.47 -1.42 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3626 0.3514 0.3362 0.3271 0.3304 0.3461 6.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.50 0.34 0.32 0.32 0.38 0.41 -
P/RPS 1.19 1.45 0.94 0.95 1.37 1.76 2.05 -30.38%
P/EPS 36.36 33.82 12.06 13.73 -34.78 -13.62 -14.29 -
EY 2.75 2.96 8.29 7.28 -2.88 -7.34 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.49 0.48 0.50 0.58 0.60 -4.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 28/11/06 -
Price 0.40 0.49 0.43 0.31 0.29 0.33 0.35 -
P/RPS 1.19 1.43 1.19 0.92 1.24 1.53 1.75 -22.65%
P/EPS 36.36 33.15 15.25 13.30 -31.52 -11.83 -12.20 -
EY 2.75 3.02 6.56 7.52 -3.17 -8.45 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.62 0.47 0.45 0.51 0.51 6.42%

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