[MBWORLD] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -23.15%
YoY- 225.14%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 38,069 43,332 40,664 28,193 28,015 29,052 27,047 25.46%
PBT 3,648 4,577 4,019 1,018 2,289 2,132 1,715 65.01%
Tax -1,152 -769 -647 -208 -1,305 11 0 -
NP 2,496 3,808 3,372 810 984 2,143 1,715 28.28%
-
NP to SH 2,740 3,986 3,543 926 1,205 2,260 1,868 28.94%
-
Tax Rate 31.58% 16.80% 16.10% 20.43% 57.01% -0.52% 0.00% -
Total Cost 35,573 39,524 37,292 27,383 27,031 26,909 25,332 25.27%
-
Net Worth 69,769 67,274 62,968 59,769 57,061 55,297 52,913 20.14%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 69,769 67,274 62,968 59,769 57,061 55,297 52,913 20.14%
NOSH 84,059 84,092 83,957 84,181 81,516 80,141 80,171 3.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.56% 8.79% 8.29% 2.87% 3.51% 7.38% 6.34% -
ROE 3.93% 5.92% 5.63% 1.55% 2.11% 4.09% 3.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 45.29 51.53 48.43 33.49 34.37 36.25 33.74 21.57%
EPS 3.26 4.74 4.22 1.10 1.48 2.82 2.33 24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.71 0.70 0.69 0.66 16.42%
Adjusted Per Share Value based on latest NOSH - 84,181
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.19 27.53 25.84 17.91 17.80 18.46 17.19 25.44%
EPS 1.74 2.53 2.25 0.59 0.77 1.44 1.19 28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.4275 0.4001 0.3798 0.3626 0.3514 0.3362 20.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.39 0.40 0.40 0.50 0.34 0.32 -
P/RPS 0.86 0.76 0.83 1.19 1.45 0.94 0.95 -6.39%
P/EPS 11.96 8.23 9.48 36.36 33.82 12.06 13.73 -8.75%
EY 8.36 12.15 10.55 2.75 2.96 8.29 7.28 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.56 0.71 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.30 0.39 0.34 0.40 0.49 0.43 0.31 -
P/RPS 0.66 0.76 0.70 1.19 1.43 1.19 0.92 -19.78%
P/EPS 9.20 8.23 8.06 36.36 33.15 15.25 13.30 -21.69%
EY 10.87 12.15 12.41 2.75 3.02 6.56 7.52 27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.45 0.56 0.70 0.62 0.47 -16.21%

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