[MBWORLD] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.06%
YoY- -516.59%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 102,913 92,186 79,156 67,213 62,649 61,986 62,436 39.41%
PBT 5,213 79 -4,365 -8,774 -9,658 -7,249 -4,301 -
Tax -1,294 491 392 511 470 -281 -373 128.64%
NP 3,919 570 -3,973 -8,263 -9,188 -7,530 -4,674 -
-
NP to SH 4,593 1,156 -3,403 -7,843 -8,919 -7,373 -4,675 -
-
Tax Rate 24.82% -621.52% - - - - - -
Total Cost 98,994 91,616 83,129 75,476 71,837 69,516 67,110 29.49%
-
Net Worth 57,061 55,297 52,913 51,478 51,999 54,471 57,510 -0.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 797 797 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 57,061 55,297 52,913 51,478 51,999 54,471 57,510 -0.51%
NOSH 81,516 80,141 80,171 80,434 80,000 80,104 79,875 1.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.81% 0.62% -5.02% -12.29% -14.67% -12.15% -7.49% -
ROE 8.05% 2.09% -6.43% -15.24% -17.15% -13.54% -8.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 126.25 115.03 98.73 83.56 78.31 77.38 78.17 37.53%
EPS 5.63 1.44 -4.24 -9.75 -11.15 -9.20 -5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.70 0.69 0.66 0.64 0.65 0.68 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 80,434
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.39 58.58 50.30 42.71 39.81 39.39 39.67 39.41%
EPS 2.92 0.73 -2.16 -4.98 -5.67 -4.68 -2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.51 -
NAPS 0.3626 0.3514 0.3362 0.3271 0.3304 0.3461 0.3654 -0.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.34 0.32 0.32 0.38 0.41 0.38 -
P/RPS 0.40 0.30 0.32 0.38 0.49 0.53 0.49 -12.62%
P/EPS 8.87 23.57 -7.54 -3.28 -3.41 -4.45 -6.49 -
EY 11.27 4.24 -13.26 -30.47 -29.34 -22.45 -15.40 -
DY 0.00 0.00 0.00 0.00 0.00 2.44 2.63 -
P/NAPS 0.71 0.49 0.48 0.50 0.58 0.60 0.53 21.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 29/05/07 27/02/07 28/11/06 18/08/06 -
Price 0.49 0.43 0.31 0.29 0.33 0.35 0.61 -
P/RPS 0.39 0.37 0.31 0.35 0.42 0.45 0.78 -36.92%
P/EPS 8.70 29.81 -7.30 -2.97 -2.96 -3.80 -10.42 -
EY 11.50 3.35 -13.69 -33.62 -33.78 -26.30 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 2.86 1.64 -
P/NAPS 0.70 0.62 0.47 0.45 0.51 0.51 0.85 -12.10%

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