[MBWORLD] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.05%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 38,684 18,780 88,108 229,264 115,424 112,772 75,196 -10.47%
PBT -6,660 -11,072 109,236 10,396 8,384 4,072 -3,692 10.32%
Tax -12 -396 -28,324 -576 -992 -832 0 -
NP -6,672 -11,468 80,912 9,820 7,392 3,240 -3,692 10.35%
-
NP to SH -6,544 -11,464 82,024 9,836 8,016 3,704 -2,960 14.12%
-
Tax Rate - - 25.93% 5.54% 11.83% 20.43% - -
Total Cost 45,356 30,248 7,196 219,444 108,032 109,532 78,888 -8.80%
-
Net Worth 81,353 88,390 104,648 79,728 71,271 59,769 51,478 7.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 81,353 88,390 104,648 79,728 71,271 59,769 51,478 7.91%
NOSH 89,398 89,283 86,486 83,924 83,849 84,181 80,434 1.77%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -17.25% -61.06% 91.83% 4.28% 6.40% 2.87% -4.91% -
ROE -8.04% -12.97% 78.38% 12.34% 11.25% 6.20% -5.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.27 21.03 101.87 273.18 137.66 133.96 93.49 -12.03%
EPS -7.32 -12.84 94.84 11.72 9.56 4.40 -3.68 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.99 1.21 0.95 0.85 0.71 0.64 6.03%
Adjusted Per Share Value based on latest NOSH - 83,924
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.58 11.93 55.99 145.68 73.34 71.66 47.78 -10.47%
EPS -4.16 -7.28 52.12 6.25 5.09 2.35 -1.88 14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5169 0.5616 0.665 0.5066 0.4529 0.3798 0.3271 7.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.44 0.52 0.76 0.59 0.30 0.40 0.32 -
P/RPS 1.02 2.47 0.75 0.22 0.22 0.30 0.34 20.07%
P/EPS -6.01 -4.05 0.80 5.03 3.14 9.09 -8.70 -5.97%
EY -16.64 -24.69 124.79 19.86 31.87 11.00 -11.50 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.63 0.62 0.35 0.56 0.50 -0.67%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 22/05/12 30/05/11 27/05/10 29/05/09 30/05/08 29/05/07 -
Price 0.45 0.50 0.71 0.55 0.42 0.40 0.29 -
P/RPS 1.04 2.38 0.70 0.20 0.31 0.30 0.31 22.32%
P/EPS -6.15 -3.89 0.75 4.69 4.39 9.09 -7.88 -4.04%
EY -16.27 -25.68 133.58 21.31 22.76 11.00 -12.69 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.59 0.58 0.49 0.56 0.45 1.42%

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