[MBWORLD] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.91%
YoY- -225.36%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,052 27,047 18,799 17,288 16,022 15,104 14,235 60.82%
PBT 2,132 1,715 -923 -2,845 -2,312 -2,694 -1,807 -
Tax 11 0 0 480 -88 119 -41 -
NP 2,143 1,715 -923 -2,365 -2,400 -2,575 -1,848 -
-
NP to SH 2,260 1,868 -740 -2,232 -2,299 -2,572 -1,848 -
-
Tax Rate -0.52% 0.00% - - - - - -
Total Cost 26,909 25,332 19,722 19,653 18,422 17,679 16,083 40.89%
-
Net Worth 55,297 52,913 51,478 51,999 54,471 57,510 64,313 -9.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 55,297 52,913 51,478 51,999 54,471 57,510 64,313 -9.57%
NOSH 80,141 80,171 80,434 80,000 80,104 79,875 81,409 -1.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.38% 6.34% -4.91% -13.68% -14.98% -17.05% -12.98% -
ROE 4.09% 3.53% -1.44% -4.29% -4.22% -4.47% -2.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.25 33.74 23.37 21.61 20.00 18.91 17.49 62.48%
EPS 2.82 2.33 -0.92 -2.79 -2.87 -3.22 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.64 0.65 0.68 0.72 0.79 -8.62%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.46 17.19 11.95 10.99 10.18 9.60 9.05 60.76%
EPS 1.44 1.19 -0.47 -1.42 -1.46 -1.63 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3514 0.3362 0.3271 0.3304 0.3461 0.3654 0.4087 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.32 0.32 0.38 0.41 0.38 0.40 -
P/RPS 0.94 0.95 1.37 1.76 2.05 2.01 2.29 -44.73%
P/EPS 12.06 13.73 -34.78 -13.62 -14.29 -11.80 -17.62 -
EY 8.29 7.28 -2.88 -7.34 -7.00 -8.47 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.50 0.58 0.60 0.53 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 29/05/07 27/02/07 28/11/06 18/08/06 31/05/06 -
Price 0.43 0.31 0.29 0.33 0.35 0.61 0.39 -
P/RPS 1.19 0.92 1.24 1.53 1.75 3.23 2.23 -34.18%
P/EPS 15.25 13.30 -31.52 -11.83 -12.20 -18.94 -17.18 -
EY 6.56 7.52 -3.17 -8.45 -8.20 -5.28 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.45 0.51 0.51 0.85 0.49 16.96%

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