[MBWORLD] YoY Annualized Quarter 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- 100.24%
YoY- 150.67%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 191,280 107,348 149,585 99,900 60,481 78,504 89,674 13.45%
PBT 9,761 9,662 12,820 3,898 -9,084 5,756 7,985 3.40%
Tax -1,377 -1,273 -2,166 14 -13 -1,737 -1,294 1.04%
NP 8,384 8,389 10,653 3,913 -9,097 4,018 6,690 3.83%
-
NP to SH 8,405 8,989 11,273 4,517 -8,916 4,208 6,690 3.87%
-
Tax Rate 14.11% 13.18% 16.90% -0.36% - 30.18% 16.21% -
Total Cost 182,896 98,958 138,932 95,986 69,578 74,485 82,984 14.07%
-
Net Worth 82,372 74,817 67,236 55,265 54,391 55,270 49,419 8.88%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 82,372 74,817 67,236 55,265 54,391 55,270 49,419 8.88%
NOSH 84,053 84,064 84,045 80,094 79,988 80,101 76,030 1.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.38% 7.82% 7.12% 3.92% -15.04% 5.12% 7.46% -
ROE 10.20% 12.01% 16.77% 8.17% -16.39% 7.61% 13.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 227.57 127.70 177.98 124.73 75.61 98.01 117.95 11.57%
EPS 10.00 10.69 13.41 5.64 -11.15 5.25 8.80 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.80 0.69 0.68 0.69 0.65 7.07%
Adjusted Per Share Value based on latest NOSH - 80,141
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.54 68.21 95.05 63.48 38.43 49.88 56.98 13.45%
EPS 5.34 5.71 7.16 2.87 -5.67 2.67 4.25 3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.4754 0.4272 0.3512 0.3456 0.3512 0.314 8.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.55 0.39 0.34 0.41 0.51 0.71 -
P/RPS 0.36 0.43 0.22 0.27 0.54 0.52 0.60 -8.15%
P/EPS 8.20 5.14 2.91 6.03 -3.68 9.71 8.07 0.26%
EY 12.20 19.44 34.39 16.59 -27.19 10.30 12.39 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.49 0.49 0.60 0.74 1.09 -4.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 28/11/05 29/11/04 -
Price 0.82 0.41 0.39 0.43 0.35 0.51 0.70 -
P/RPS 0.36 0.32 0.22 0.34 0.46 0.52 0.59 -7.90%
P/EPS 8.20 3.83 2.91 7.62 -3.14 9.71 7.95 0.51%
EY 12.20 26.08 34.39 13.12 -31.85 10.30 12.57 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.49 0.62 0.51 0.74 1.08 -4.10%

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