[MBWORLD] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 20.96%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 102,940 62,580 75,504 81,322 72,260 0 -
PBT 5,213 -9,657 3,880 7,371 10,684 0 -
Tax -1,294 469 -1,534 -1,301 -4,072 0 -
NP 3,919 -9,188 2,346 6,070 6,612 0 -
-
NP to SH 4,593 -8,919 2,509 6,070 6,612 0 -
-
Tax Rate 24.82% - 39.54% 17.65% 38.11% - -
Total Cost 99,021 71,768 73,158 75,252 65,648 0 -
-
Net Worth 56,267 51,994 61,525 51,610 35,070 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 799 1,155 - - -
Div Payout % - - 31.85% 19.04% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 56,267 51,994 61,525 51,610 35,070 0 -
NOSH 80,382 79,991 79,902 77,030 17,712 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.81% -14.68% 3.11% 7.46% 9.15% 0.00% -
ROE 8.16% -17.15% 4.08% 11.76% 18.85% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 128.06 78.23 94.49 105.57 407.97 0.00 -
EPS 5.72 -11.15 3.14 7.88 37.33 0.00 -
DPS 0.00 0.00 1.00 1.50 0.00 0.00 -
NAPS 0.70 0.65 0.77 0.67 1.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,305
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.41 39.76 47.98 51.67 45.92 0.00 -
EPS 2.92 -5.67 1.59 3.86 4.20 0.00 -
DPS 0.00 0.00 0.51 0.73 0.00 0.00 -
NAPS 0.3575 0.3304 0.3909 0.3279 0.2228 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 - - -
Price 0.50 0.38 0.48 0.70 0.00 0.00 -
P/RPS 0.39 0.49 0.51 0.66 0.00 0.00 -
P/EPS 8.75 -3.41 15.29 8.88 0.00 0.00 -
EY 11.43 -29.34 6.54 11.26 0.00 0.00 -
DY 0.00 0.00 2.08 2.14 0.00 0.00 -
P/NAPS 0.71 0.58 0.62 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/02/08 27/02/07 27/02/06 28/02/05 25/03/04 - -
Price 0.49 0.33 0.42 0.60 0.00 0.00 -
P/RPS 0.38 0.42 0.44 0.57 0.00 0.00 -
P/EPS 8.58 -2.96 13.38 7.61 0.00 0.00 -
EY 11.66 -33.79 7.48 13.13 0.00 0.00 -
DY 0.00 0.00 2.38 2.50 0.00 0.00 -
P/NAPS 0.70 0.51 0.55 0.90 0.00 0.00 -

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