[MBWORLD] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.86%
YoY- 116.41%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,941 28,203 23,452 28,856 38,069 43,332 40,664 25.08%
PBT 3,608 4,194 956 2,096 3,648 4,577 4,019 -6.92%
Tax -1,875 -429 -278 -248 -1,152 -769 -647 102.87%
NP 1,733 3,765 678 1,848 2,496 3,808 3,372 -35.76%
-
NP to SH 2,803 3,909 829 2,004 2,740 3,986 3,543 -14.42%
-
Tax Rate 51.97% 10.23% 29.08% 11.83% 31.58% 16.80% 16.10% -
Total Cost 55,208 24,438 22,774 27,008 35,573 39,524 37,292 29.80%
-
Net Worth 77,364 74,817 71,176 71,271 69,769 67,274 62,968 14.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,364 74,817 71,176 71,271 69,769 67,274 62,968 14.66%
NOSH 84,092 84,064 83,737 83,849 84,059 84,092 83,957 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.04% 13.35% 2.89% 6.40% 6.56% 8.79% 8.29% -
ROE 3.62% 5.22% 1.16% 2.81% 3.93% 5.92% 5.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.71 33.55 28.01 34.41 45.29 51.53 48.43 24.95%
EPS 3.34 4.65 0.99 2.39 3.26 4.74 4.22 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.85 0.85 0.83 0.80 0.75 14.54%
Adjusted Per Share Value based on latest NOSH - 83,849
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.18 17.92 14.90 18.34 24.19 27.53 25.84 25.07%
EPS 1.78 2.48 0.53 1.27 1.74 2.53 2.25 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4916 0.4754 0.4523 0.4529 0.4433 0.4275 0.4001 14.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.55 0.38 0.30 0.39 0.39 0.40 -
P/RPS 0.71 1.64 1.36 0.87 0.86 0.76 0.83 -9.86%
P/EPS 14.40 11.83 38.38 12.55 11.96 8.23 9.48 32.03%
EY 6.94 8.45 2.61 7.97 8.36 12.15 10.55 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.45 0.35 0.47 0.49 0.53 -1.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.55 0.41 0.42 0.42 0.30 0.39 0.34 -
P/RPS 0.81 1.22 1.50 1.22 0.66 0.76 0.70 10.19%
P/EPS 16.50 8.82 42.42 17.57 9.20 8.23 8.06 61.01%
EY 6.06 11.34 2.36 5.69 10.87 12.15 12.41 -37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.49 0.49 0.36 0.49 0.45 21.07%

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