[MBWORLD] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -45.98%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 61,986 62,436 68,556 75,503 72,944 76,653 79,570 -15.32%
PBT -7,249 -4,301 -384 3,880 5,699 6,885 7,307 -
Tax -281 -373 -887 -1,574 -1,491 -1,563 -1,397 -65.63%
NP -7,530 -4,674 -1,271 2,306 4,208 5,322 5,910 -
-
NP to SH -7,373 -4,675 -1,272 2,273 4,208 5,322 5,910 -
-
Tax Rate - - - 40.57% 26.16% 22.70% 19.12% -
Total Cost 69,516 67,110 69,827 73,197 68,736 71,331 73,660 -3.78%
-
Net Worth 54,471 57,510 64,313 65,409 55,061 55,932 55,142 -0.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 797 797 797 797 1,204 1,204 1,204 -24.02%
Div Payout % 0.00% 0.00% 0.00% 35.09% 28.63% 22.63% 20.38% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 54,471 57,510 64,313 65,409 55,061 55,932 55,142 -0.81%
NOSH 80,104 79,875 81,409 79,767 79,800 79,903 79,917 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -12.15% -7.49% -1.85% 3.05% 5.77% 6.94% 7.43% -
ROE -13.54% -8.13% -1.98% 3.48% 7.64% 9.52% 10.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 77.38 78.17 84.21 94.65 91.41 95.93 99.57 -15.45%
EPS -9.20 -5.85 -1.56 2.85 5.27 6.66 7.40 -
DPS 1.00 1.00 0.98 1.00 1.50 1.50 1.50 -23.66%
NAPS 0.68 0.72 0.79 0.82 0.69 0.70 0.69 -0.96%
Adjusted Per Share Value based on latest NOSH - 79,767
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.39 39.67 43.56 47.98 46.35 48.71 50.56 -15.31%
EPS -4.68 -2.97 -0.81 1.44 2.67 3.38 3.76 -
DPS 0.51 0.51 0.51 0.51 0.77 0.77 0.77 -23.99%
NAPS 0.3461 0.3654 0.4087 0.4156 0.3499 0.3554 0.3504 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.38 0.40 0.48 0.51 0.50 0.62 -
P/RPS 0.53 0.49 0.47 0.51 0.56 0.52 0.62 -9.91%
P/EPS -4.45 -6.49 -25.60 16.84 9.67 7.51 8.38 -
EY -22.45 -15.40 -3.91 5.94 10.34 13.32 11.93 -
DY 2.44 2.63 2.45 2.08 2.94 3.00 2.42 0.54%
P/NAPS 0.60 0.53 0.51 0.59 0.74 0.71 0.90 -23.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 18/08/06 31/05/06 27/02/06 28/11/05 26/08/05 30/05/05 -
Price 0.35 0.61 0.39 0.42 0.51 0.52 0.52 -
P/RPS 0.45 0.78 0.46 0.44 0.56 0.54 0.52 -9.18%
P/EPS -3.80 -10.42 -24.96 14.74 9.67 7.81 7.03 -
EY -26.30 -9.59 -4.01 6.78 10.34 12.81 14.22 -
DY 2.86 1.64 2.51 2.38 2.94 2.88 2.88 -0.46%
P/NAPS 0.51 0.85 0.49 0.51 0.74 0.74 0.75 -22.65%

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