[MBWORLD] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 64.35%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,625 16,472 21,224 21,182 14,066 20,181 24,141 -21.96%
PBT -436 636 1,223 2,457 1,383 1,822 1,645 -
Tax -271 -180 -395 -728 -331 -309 -226 12.83%
NP -707 456 828 1,729 1,052 1,513 1,419 -
-
NP to SH -686 399 831 1,729 1,052 1,513 1,419 -
-
Tax Rate - 28.30% 32.30% 29.63% 23.93% 16.96% 13.74% -
Total Cost 17,332 16,016 20,396 19,453 13,014 18,668 22,722 -16.47%
-
Net Worth 65,409 55,061 55,932 55,142 53,804 52,034 50,506 18.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 797 - - - 1,204 - - -
Div Payout % 0.00% - - - 114.50% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,409 55,061 55,932 55,142 53,804 52,034 50,506 18.75%
NOSH 79,767 79,800 79,903 79,917 80,305 80,052 80,169 -0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -4.25% 2.77% 3.90% 8.16% 7.48% 7.50% 5.88% -
ROE -1.05% 0.72% 1.49% 3.14% 1.96% 2.91% 2.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.84 20.64 26.56 26.50 17.52 25.21 30.11 -21.70%
EPS -0.86 0.50 1.03 2.41 1.31 1.89 1.77 -
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.82 0.69 0.70 0.69 0.67 0.65 0.63 19.15%
Adjusted Per Share Value based on latest NOSH - 79,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.56 10.47 13.49 13.46 8.94 12.82 15.34 -21.98%
EPS -0.44 0.25 0.53 1.10 0.67 0.96 0.90 -
DPS 0.51 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.4156 0.3499 0.3554 0.3504 0.3419 0.3306 0.3209 18.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.48 0.51 0.50 0.62 0.70 0.71 0.81 -
P/RPS 2.30 2.47 1.88 2.34 4.00 2.82 2.69 -9.88%
P/EPS -55.81 102.00 48.08 28.66 53.44 37.57 45.76 -
EY -1.79 0.98 2.08 3.49 1.87 2.66 2.19 -
DY 2.08 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.59 0.74 0.71 0.90 1.04 1.09 1.29 -40.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 30/05/05 28/02/05 29/11/04 30/08/04 -
Price 0.42 0.51 0.52 0.52 0.60 0.70 0.72 -
P/RPS 2.02 2.47 1.96 1.96 3.43 2.78 2.39 -10.57%
P/EPS -48.84 102.00 50.00 24.04 45.80 37.04 40.68 -
EY -2.05 0.98 2.00 4.16 2.18 2.70 2.46 -
DY 2.38 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.51 0.74 0.74 0.75 0.90 1.08 1.14 -41.42%

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