[MBWORLD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -20.97%
YoY- -492.39%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 92,186 79,156 67,213 62,649 61,986 62,436 68,556 21.80%
PBT 79 -4,365 -8,774 -9,658 -7,249 -4,301 -384 -
Tax 491 392 511 470 -281 -373 -887 -
NP 570 -3,973 -8,263 -9,188 -7,530 -4,674 -1,271 -
-
NP to SH 1,156 -3,403 -7,843 -8,919 -7,373 -4,675 -1,272 -
-
Tax Rate -621.52% - - - - - - -
Total Cost 91,616 83,129 75,476 71,837 69,516 67,110 69,827 19.82%
-
Net Worth 55,297 52,913 51,478 51,999 54,471 57,510 64,313 -9.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 797 797 797 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 55,297 52,913 51,478 51,999 54,471 57,510 64,313 -9.57%
NOSH 80,141 80,171 80,434 80,000 80,104 79,875 81,409 -1.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.62% -5.02% -12.29% -14.67% -12.15% -7.49% -1.85% -
ROE 2.09% -6.43% -15.24% -17.15% -13.54% -8.13% -1.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 115.03 98.73 83.56 78.31 77.38 78.17 84.21 23.08%
EPS 1.44 -4.24 -9.75 -11.15 -9.20 -5.85 -1.56 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.98 -
NAPS 0.69 0.66 0.64 0.65 0.68 0.72 0.79 -8.62%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.58 50.30 42.71 39.81 39.39 39.67 43.56 21.81%
EPS 0.73 -2.16 -4.98 -5.67 -4.68 -2.97 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.51 0.51 0.51 -
NAPS 0.3514 0.3362 0.3271 0.3304 0.3461 0.3654 0.4087 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.32 0.32 0.38 0.41 0.38 0.40 -
P/RPS 0.30 0.32 0.38 0.49 0.53 0.49 0.47 -25.84%
P/EPS 23.57 -7.54 -3.28 -3.41 -4.45 -6.49 -25.60 -
EY 4.24 -13.26 -30.47 -29.34 -22.45 -15.40 -3.91 -
DY 0.00 0.00 0.00 0.00 2.44 2.63 2.45 -
P/NAPS 0.49 0.48 0.50 0.58 0.60 0.53 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 29/05/07 27/02/07 28/11/06 18/08/06 31/05/06 -
Price 0.43 0.31 0.29 0.33 0.35 0.61 0.39 -
P/RPS 0.37 0.31 0.35 0.42 0.45 0.78 0.46 -13.49%
P/EPS 29.81 -7.30 -2.97 -2.96 -3.80 -10.42 -24.96 -
EY 3.35 -13.69 -33.62 -33.78 -26.30 -9.59 -4.01 -
DY 0.00 0.00 0.00 0.00 2.86 1.64 2.51 -
P/NAPS 0.62 0.47 0.45 0.51 0.51 0.85 0.49 16.96%

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