[MBWORLD] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.5%
YoY- 76.37%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,452 28,856 38,069 43,332 40,664 28,193 28,015 -11.18%
PBT 956 2,096 3,648 4,577 4,019 1,018 2,289 -44.15%
Tax -278 -248 -1,152 -769 -647 -208 -1,305 -64.36%
NP 678 1,848 2,496 3,808 3,372 810 984 -22.00%
-
NP to SH 829 2,004 2,740 3,986 3,543 926 1,205 -22.08%
-
Tax Rate 29.08% 11.83% 31.58% 16.80% 16.10% 20.43% 57.01% -
Total Cost 22,774 27,008 35,573 39,524 37,292 27,383 27,031 -10.80%
-
Net Worth 71,176 71,271 69,769 67,274 62,968 59,769 57,061 15.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,176 71,271 69,769 67,274 62,968 59,769 57,061 15.89%
NOSH 83,737 83,849 84,059 84,092 83,957 84,181 81,516 1.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.89% 6.40% 6.56% 8.79% 8.29% 2.87% 3.51% -
ROE 1.16% 2.81% 3.93% 5.92% 5.63% 1.55% 2.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.01 34.41 45.29 51.53 48.43 33.49 34.37 -12.76%
EPS 0.99 2.39 3.26 4.74 4.22 1.10 1.48 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.80 0.75 0.71 0.70 13.83%
Adjusted Per Share Value based on latest NOSH - 84,092
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.90 18.34 24.19 27.53 25.84 17.91 17.80 -11.18%
EPS 0.53 1.27 1.74 2.53 2.25 0.59 0.77 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4529 0.4433 0.4275 0.4001 0.3798 0.3626 15.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.30 0.39 0.39 0.40 0.40 0.50 -
P/RPS 1.36 0.87 0.86 0.76 0.83 1.19 1.45 -4.18%
P/EPS 38.38 12.55 11.96 8.23 9.48 36.36 33.82 8.80%
EY 2.61 7.97 8.36 12.15 10.55 2.75 2.96 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.47 0.49 0.53 0.56 0.71 -26.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.42 0.42 0.30 0.39 0.34 0.40 0.49 -
P/RPS 1.50 1.22 0.66 0.76 0.70 1.19 1.43 3.24%
P/EPS 42.42 17.57 9.20 8.23 8.06 36.36 33.15 17.88%
EY 2.36 5.69 10.87 12.15 12.41 2.75 3.02 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.36 0.49 0.45 0.56 0.70 -21.17%

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