[MBWORLD] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 133.97%
YoY- 115.68%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 125,924 112,307 102,913 92,186 79,156 67,213 62,649 59.33%
PBT 9,458 7,154 5,213 79 -4,365 -8,774 -9,658 -
Tax -2,149 -1,502 -1,294 491 392 511 470 -
NP 7,309 5,652 3,919 570 -3,973 -8,263 -9,188 -
-
NP to SH 7,934 6,259 4,593 1,156 -3,403 -7,843 -8,919 -
-
Tax Rate 22.72% 21.00% 24.82% -621.52% - - - -
Total Cost 118,615 106,655 98,994 91,616 83,129 75,476 71,837 39.74%
-
Net Worth 62,968 59,769 57,061 55,297 52,913 51,478 51,999 13.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 62,968 59,769 57,061 55,297 52,913 51,478 51,999 13.62%
NOSH 83,957 84,181 81,516 80,141 80,171 80,434 80,000 3.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.80% 5.03% 3.81% 0.62% -5.02% -12.29% -14.67% -
ROE 12.60% 10.47% 8.05% 2.09% -6.43% -15.24% -17.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 149.99 133.41 126.25 115.03 98.73 83.56 78.31 54.28%
EPS 9.45 7.44 5.63 1.44 -4.24 -9.75 -11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.70 0.69 0.66 0.64 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 80,141
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.01 71.36 65.39 58.58 50.30 42.71 39.81 59.32%
EPS 5.04 3.98 2.92 0.73 -2.16 -4.98 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.3798 0.3626 0.3514 0.3362 0.3271 0.3304 13.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.40 0.50 0.34 0.32 0.32 0.38 -
P/RPS 0.27 0.30 0.40 0.30 0.32 0.38 0.49 -32.81%
P/EPS 4.23 5.38 8.87 23.57 -7.54 -3.28 -3.41 -
EY 23.63 18.59 11.27 4.24 -13.26 -30.47 -29.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.71 0.49 0.48 0.50 0.58 -5.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 -
Price 0.34 0.40 0.49 0.43 0.31 0.29 0.33 -
P/RPS 0.23 0.30 0.39 0.37 0.31 0.35 0.42 -33.08%
P/EPS 3.60 5.38 8.70 29.81 -7.30 -2.97 -2.96 -
EY 27.79 18.59 11.50 3.35 -13.69 -33.62 -33.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.70 0.62 0.47 0.45 0.51 -8.01%

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