[MBWORLD] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -267.53%
YoY- -187.84%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 67,213 62,649 61,986 62,436 68,556 75,503 72,944 -5.31%
PBT -8,774 -9,658 -7,249 -4,301 -384 3,880 5,699 -
Tax 511 470 -281 -373 -887 -1,574 -1,491 -
NP -8,263 -9,188 -7,530 -4,674 -1,271 2,306 4,208 -
-
NP to SH -7,843 -8,919 -7,373 -4,675 -1,272 2,273 4,208 -
-
Tax Rate - - - - - 40.57% 26.16% -
Total Cost 75,476 71,837 69,516 67,110 69,827 73,197 68,736 6.44%
-
Net Worth 51,478 51,999 54,471 57,510 64,313 65,409 55,061 -4.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 797 797 797 797 1,204 -
Div Payout % - - 0.00% 0.00% 0.00% 35.09% 28.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 51,478 51,999 54,471 57,510 64,313 65,409 55,061 -4.39%
NOSH 80,434 80,000 80,104 79,875 81,409 79,767 79,800 0.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -12.29% -14.67% -12.15% -7.49% -1.85% 3.05% 5.77% -
ROE -15.24% -17.15% -13.54% -8.13% -1.98% 3.48% 7.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 83.56 78.31 77.38 78.17 84.21 94.65 91.41 -5.81%
EPS -9.75 -11.15 -9.20 -5.85 -1.56 2.85 5.27 -
DPS 0.00 0.00 1.00 1.00 0.98 1.00 1.50 -
NAPS 0.64 0.65 0.68 0.72 0.79 0.82 0.69 -4.89%
Adjusted Per Share Value based on latest NOSH - 79,875
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.71 39.81 39.39 39.67 43.56 47.98 46.35 -5.31%
EPS -4.98 -5.67 -4.68 -2.97 -0.81 1.44 2.67 -
DPS 0.00 0.00 0.51 0.51 0.51 0.51 0.77 -
NAPS 0.3271 0.3304 0.3461 0.3654 0.4087 0.4156 0.3499 -4.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.32 0.38 0.41 0.38 0.40 0.48 0.51 -
P/RPS 0.38 0.49 0.53 0.49 0.47 0.51 0.56 -22.79%
P/EPS -3.28 -3.41 -4.45 -6.49 -25.60 16.84 9.67 -
EY -30.47 -29.34 -22.45 -15.40 -3.91 5.94 10.34 -
DY 0.00 0.00 2.44 2.63 2.45 2.08 2.94 -
P/NAPS 0.50 0.58 0.60 0.53 0.51 0.59 0.74 -23.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 28/11/06 18/08/06 31/05/06 27/02/06 28/11/05 -
Price 0.29 0.33 0.35 0.61 0.39 0.42 0.51 -
P/RPS 0.35 0.42 0.45 0.78 0.46 0.44 0.56 -26.92%
P/EPS -2.97 -2.96 -3.80 -10.42 -24.96 14.74 9.67 -
EY -33.62 -33.78 -26.30 -9.59 -4.01 6.78 10.34 -
DY 0.00 0.00 2.86 1.64 2.51 2.38 2.94 -
P/NAPS 0.45 0.51 0.51 0.85 0.49 0.51 0.74 -28.24%

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