[MBWORLD] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.99%
YoY- 198.3%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 40,664 28,193 28,015 29,052 27,047 18,799 17,288 76.95%
PBT 4,019 1,018 2,289 2,132 1,715 -923 -2,845 -
Tax -647 -208 -1,305 11 0 0 480 -
NP 3,372 810 984 2,143 1,715 -923 -2,365 -
-
NP to SH 3,543 926 1,205 2,260 1,868 -740 -2,232 -
-
Tax Rate 16.10% 20.43% 57.01% -0.52% 0.00% - - -
Total Cost 37,292 27,383 27,031 26,909 25,332 19,722 19,653 53.33%
-
Net Worth 62,968 59,769 57,061 55,297 52,913 51,478 51,999 13.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 62,968 59,769 57,061 55,297 52,913 51,478 51,999 13.62%
NOSH 83,957 84,181 81,516 80,141 80,171 80,434 80,000 3.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.29% 2.87% 3.51% 7.38% 6.34% -4.91% -13.68% -
ROE 5.63% 1.55% 2.11% 4.09% 3.53% -1.44% -4.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.43 33.49 34.37 36.25 33.74 23.37 21.61 71.33%
EPS 4.22 1.10 1.48 2.82 2.33 -0.92 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.70 0.69 0.66 0.64 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 80,141
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.84 17.91 17.80 18.46 17.19 11.95 10.99 76.91%
EPS 2.25 0.59 0.77 1.44 1.19 -0.47 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.3798 0.3626 0.3514 0.3362 0.3271 0.3304 13.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.40 0.50 0.34 0.32 0.32 0.38 -
P/RPS 0.83 1.19 1.45 0.94 0.95 1.37 1.76 -39.44%
P/EPS 9.48 36.36 33.82 12.06 13.73 -34.78 -13.62 -
EY 10.55 2.75 2.96 8.29 7.28 -2.88 -7.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.71 0.49 0.48 0.50 0.58 -5.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 -
Price 0.34 0.40 0.49 0.43 0.31 0.29 0.33 -
P/RPS 0.70 1.19 1.43 1.19 0.92 1.24 1.53 -40.65%
P/EPS 8.06 36.36 33.15 15.25 13.30 -31.52 -11.83 -
EY 12.41 2.75 3.02 6.56 7.52 -3.17 -8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.70 0.62 0.47 0.45 0.51 -8.01%

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