[MBWORLD] YoY Cumulative 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- 252.43%
YoY- 125.71%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 109,894 52,308 68,857 45,873 29,339 42,406 47,074 15.16%
PBT 5,772 3,052 5,037 792 -4,501 3,680 4,167 5.57%
Tax -517 -526 -855 0 78 -1,123 -662 -4.03%
NP 5,255 2,526 4,182 792 -4,423 2,557 3,505 6.97%
-
NP to SH 5,257 2,833 4,469 1,128 -4,388 2,757 3,505 6.98%
-
Tax Rate 8.96% 17.23% 16.97% 0.00% - 30.52% 15.89% -
Total Cost 104,639 49,782 64,675 45,081 33,762 39,849 43,569 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 6.52% 3.96% 7.09% 2.14% -7.68% 4.93% 7.51% -
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 130.86 62.22 81.97 57.34 36.97 53.07 63.53 12.79%
EPS 6.26 3.37 5.32 1.41 -5.53 3.20 4.73 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 69.83 33.24 43.75 29.15 18.64 26.95 29.91 15.17%
EPS 3.34 1.80 2.84 0.72 -2.79 1.75 2.23 6.96%
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 0.42 0.61 0.49 0.56 1.03 0.94 1.28 -16.94%
P/EPS 8.79 11.28 7.52 22.70 -6.87 14.49 17.12 -10.51%
EY 11.38 8.87 13.30 4.41 -14.55 6.90 5.84 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 0.46 0.67 0.41 0.54 1.65 0.98 1.13 -13.90%
P/EPS 9.58 12.46 6.39 21.99 -11.03 15.07 15.22 -7.42%
EY 10.43 8.02 15.65 4.55 -9.07 6.63 6.57 8.00%
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