[MBWORLD] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 382.61%
YoY- 296.19%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 44,190 109,894 52,308 68,857 45,873 29,339 42,406 0.68%
PBT 26,959 5,772 3,052 5,037 792 -4,501 3,680 39.34%
Tax -7,452 -517 -526 -855 0 78 -1,123 37.06%
NP 19,507 5,255 2,526 4,182 792 -4,423 2,557 40.28%
-
NP to SH 19,784 5,257 2,833 4,469 1,128 -4,388 2,757 38.86%
-
Tax Rate 27.64% 8.96% 17.23% 16.97% 0.00% - 30.52% -
Total Cost 24,683 104,639 49,782 64,675 45,081 33,762 39,849 -7.66%
-
Net Worth 93,709 80,618 71,455 63,002 52,800 57,131 55,939 8.97%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 93,709 80,618 71,455 63,002 52,800 57,131 55,939 8.97%
NOSH 87,578 83,977 84,065 84,003 80,000 79,349 79,913 1.53%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 44.14% 4.78% 4.83% 6.07% 1.73% -15.08% 6.03% -
ROE 21.11% 6.52% 3.96% 7.09% 2.14% -7.68% 4.93% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 50.46 130.86 62.22 81.97 57.34 36.97 53.07 -0.83%
EPS 22.59 6.26 3.37 5.32 1.41 -5.53 3.20 38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.96 0.85 0.75 0.66 0.72 0.70 7.32%
Adjusted Per Share Value based on latest NOSH - 83,957
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.08 69.83 33.24 43.75 29.15 18.64 26.95 0.68%
EPS 12.57 3.34 1.80 2.84 0.72 -2.79 1.75 38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5123 0.454 0.4003 0.3355 0.363 0.3554 8.97%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.68 0.55 0.38 0.40 0.32 0.38 0.50 -
P/RPS 1.35 0.42 0.61 0.49 0.56 1.03 0.94 6.21%
P/EPS 3.01 8.79 11.28 7.52 22.70 -6.87 14.49 -23.03%
EY 33.22 11.38 8.87 13.30 4.41 -14.55 6.90 29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.45 0.53 0.48 0.53 0.71 -1.71%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 25/08/10 28/08/09 28/08/08 30/08/07 18/08/06 26/08/05 -
Price 0.61 0.60 0.42 0.34 0.31 0.61 0.52 -
P/RPS 1.21 0.46 0.67 0.41 0.54 1.65 0.98 3.57%
P/EPS 2.70 9.58 12.46 6.39 21.99 -11.03 15.07 -24.90%
EY 37.03 10.43 8.02 15.65 4.55 -9.07 6.63 33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.49 0.45 0.47 0.85 0.74 -4.25%

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