[MBWORLD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -57.71%
YoY- -275.21%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 79,156 67,213 62,649 61,986 62,436 68,556 75,503 3.20%
PBT -4,365 -8,774 -9,658 -7,249 -4,301 -384 3,880 -
Tax 392 511 470 -281 -373 -887 -1,574 -
NP -3,973 -8,263 -9,188 -7,530 -4,674 -1,271 2,306 -
-
NP to SH -3,403 -7,843 -8,919 -7,373 -4,675 -1,272 2,273 -
-
Tax Rate - - - - - - 40.57% -
Total Cost 83,129 75,476 71,837 69,516 67,110 69,827 73,197 8.87%
-
Net Worth 52,913 51,478 51,999 54,471 57,510 64,313 65,409 -13.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 797 797 797 797 -
Div Payout % - - - 0.00% 0.00% 0.00% 35.09% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 52,913 51,478 51,999 54,471 57,510 64,313 65,409 -13.21%
NOSH 80,171 80,434 80,000 80,104 79,875 81,409 79,767 0.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.02% -12.29% -14.67% -12.15% -7.49% -1.85% 3.05% -
ROE -6.43% -15.24% -17.15% -13.54% -8.13% -1.98% 3.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.73 83.56 78.31 77.38 78.17 84.21 94.65 2.86%
EPS -4.24 -9.75 -11.15 -9.20 -5.85 -1.56 2.85 -
DPS 0.00 0.00 0.00 1.00 1.00 0.98 1.00 -
NAPS 0.66 0.64 0.65 0.68 0.72 0.79 0.82 -13.50%
Adjusted Per Share Value based on latest NOSH - 80,104
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.30 42.71 39.81 39.39 39.67 43.56 47.98 3.20%
EPS -2.16 -4.98 -5.67 -4.68 -2.97 -0.81 1.44 -
DPS 0.00 0.00 0.00 0.51 0.51 0.51 0.51 -
NAPS 0.3362 0.3271 0.3304 0.3461 0.3654 0.4087 0.4156 -13.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.38 0.41 0.38 0.40 0.48 -
P/RPS 0.32 0.38 0.49 0.53 0.49 0.47 0.51 -26.77%
P/EPS -7.54 -3.28 -3.41 -4.45 -6.49 -25.60 16.84 -
EY -13.26 -30.47 -29.34 -22.45 -15.40 -3.91 5.94 -
DY 0.00 0.00 0.00 2.44 2.63 2.45 2.08 -
P/NAPS 0.48 0.50 0.58 0.60 0.53 0.51 0.59 -12.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 29/05/07 27/02/07 28/11/06 18/08/06 31/05/06 27/02/06 -
Price 0.31 0.29 0.33 0.35 0.61 0.39 0.42 -
P/RPS 0.31 0.35 0.42 0.45 0.78 0.46 0.44 -20.87%
P/EPS -7.30 -2.97 -2.96 -3.80 -10.42 -24.96 14.74 -
EY -13.69 -33.62 -33.78 -26.30 -9.59 -4.01 6.78 -
DY 0.00 0.00 0.00 2.86 1.64 2.51 2.38 -
P/NAPS 0.47 0.45 0.51 0.51 0.85 0.49 0.51 -5.31%

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