[MBWORLD] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 176.22%
YoY- 125.71%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 219,788 104,616 137,714 91,746 58,678 84,812 94,148 15.16%
PBT 11,544 6,104 10,074 1,584 -9,002 7,360 8,334 5.57%
Tax -1,034 -1,052 -1,710 0 156 -2,246 -1,324 -4.03%
NP 10,510 5,052 8,364 1,584 -8,846 5,114 7,010 6.97%
-
NP to SH 10,514 5,666 8,938 2,256 -8,776 5,514 7,010 6.98%
-
Tax Rate 8.96% 17.23% 16.97% 0.00% - 30.52% 15.89% -
Total Cost 209,278 99,564 129,350 90,162 67,524 79,698 87,138 15.71%
-
Net Worth 80,618 71,455 63,002 52,800 57,131 55,939 46,683 9.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 80,618 71,455 63,002 52,800 57,131 55,939 46,683 9.52%
NOSH 83,977 84,065 84,003 80,000 79,349 79,913 74,101 2.10%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.78% 4.83% 6.07% 1.73% -15.08% 6.03% 7.45% -
ROE 13.04% 7.93% 14.19% 4.27% -15.36% 9.86% 15.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 261.72 124.45 163.94 114.68 73.95 106.13 127.05 12.79%
EPS 12.52 6.74 10.64 2.82 -11.06 6.40 9.46 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.85 0.75 0.66 0.72 0.70 0.63 7.26%
Adjusted Per Share Value based on latest NOSH - 80,171
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 139.66 66.47 87.51 58.30 37.28 53.89 59.82 15.17%
EPS 6.68 3.60 5.68 1.43 -5.58 3.50 4.45 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.454 0.4003 0.3355 0.363 0.3554 0.2966 9.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.55 0.38 0.40 0.32 0.38 0.50 0.81 -
P/RPS 0.21 0.31 0.24 0.28 0.51 0.47 0.64 -16.94%
P/EPS 4.39 5.64 3.76 11.35 -3.44 7.25 8.56 -10.52%
EY 22.76 17.74 26.60 8.81 -29.11 13.80 11.68 11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.53 0.48 0.53 0.71 1.29 -12.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 28/08/08 30/08/07 18/08/06 26/08/05 30/08/04 -
Price 0.60 0.42 0.34 0.31 0.61 0.52 0.72 -
P/RPS 0.23 0.34 0.21 0.27 0.82 0.49 0.57 -14.03%
P/EPS 4.79 6.23 3.20 10.99 -5.52 7.54 7.61 -7.42%
EY 20.87 16.05 31.29 9.10 -18.13 13.27 13.14 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.45 0.47 0.85 0.74 1.14 -9.40%

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