[MBWORLD] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -51.99%
YoY- -73.63%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,104 14,235 16,625 16,472 21,224 21,182 14,066 4.87%
PBT -2,694 -1,807 -436 636 1,223 2,457 1,383 -
Tax 119 -41 -271 -180 -395 -728 -331 -
NP -2,575 -1,848 -707 456 828 1,729 1,052 -
-
NP to SH -2,572 -1,848 -686 399 831 1,729 1,052 -
-
Tax Rate - - - 28.30% 32.30% 29.63% 23.93% -
Total Cost 17,679 16,083 17,332 16,016 20,396 19,453 13,014 22.72%
-
Net Worth 57,510 64,313 65,409 55,061 55,932 55,142 53,804 4.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 797 - - - 1,204 -
Div Payout % - - 0.00% - - - 114.50% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 57,510 64,313 65,409 55,061 55,932 55,142 53,804 4.55%
NOSH 79,875 81,409 79,767 79,800 79,903 79,917 80,305 -0.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -17.05% -12.98% -4.25% 2.77% 3.90% 8.16% 7.48% -
ROE -4.47% -2.87% -1.05% 0.72% 1.49% 3.14% 1.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.91 17.49 20.84 20.64 26.56 26.50 17.52 5.23%
EPS -3.22 -2.27 -0.86 0.50 1.03 2.41 1.31 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.72 0.79 0.82 0.69 0.70 0.69 0.67 4.92%
Adjusted Per Share Value based on latest NOSH - 79,800
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.60 9.05 10.56 10.47 13.49 13.46 8.94 4.87%
EPS -1.63 -1.17 -0.44 0.25 0.53 1.10 0.67 -
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.77 -
NAPS 0.3654 0.4087 0.4156 0.3499 0.3554 0.3504 0.3419 4.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.40 0.48 0.51 0.50 0.62 0.70 -
P/RPS 2.01 2.29 2.30 2.47 1.88 2.34 4.00 -36.87%
P/EPS -11.80 -17.62 -55.81 102.00 48.08 28.66 53.44 -
EY -8.47 -5.67 -1.79 0.98 2.08 3.49 1.87 -
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.14 -
P/NAPS 0.53 0.51 0.59 0.74 0.71 0.90 1.04 -36.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 31/05/06 27/02/06 28/11/05 26/08/05 30/05/05 28/02/05 -
Price 0.61 0.39 0.42 0.51 0.52 0.52 0.60 -
P/RPS 3.23 2.23 2.02 2.47 1.96 1.96 3.43 -3.93%
P/EPS -18.94 -17.18 -48.84 102.00 50.00 24.04 45.80 -
EY -5.28 -5.82 -2.05 0.98 2.00 4.16 2.18 -
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.50 -
P/NAPS 0.85 0.49 0.51 0.74 0.74 0.75 0.90 -3.74%

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