[MBWORLD] YoY 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- 352.43%
YoY- 172.63%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 52,578 23,452 40,664 27,047 15,104 21,224 24,141 13.84%
PBT 3,173 956 4,019 1,715 -2,694 1,223 1,645 11.56%
Tax -373 -278 -647 0 119 -395 -226 8.70%
NP 2,800 678 3,372 1,715 -2,575 828 1,419 11.98%
-
NP to SH 2,798 829 3,543 1,868 -2,572 831 1,419 11.97%
-
Tax Rate 11.76% 29.08% 16.10% 0.00% - 32.30% 13.74% -
Total Cost 49,778 22,774 37,292 25,332 17,679 20,396 22,722 13.95%
-
Net Worth 80,663 71,176 62,968 52,913 57,510 55,932 50,506 8.11%
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 80,663 71,176 62,968 52,913 57,510 55,932 50,506 8.11%
NOSH 84,024 83,737 83,957 80,171 79,875 79,903 80,169 0.78%
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 5.33% 2.89% 8.29% 6.34% -17.05% 3.90% 5.88% -
ROE 3.47% 1.16% 5.63% 3.53% -4.47% 1.49% 2.81% -
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 62.57 28.01 48.43 33.74 18.91 26.56 30.11 12.95%
EPS 3.33 0.99 4.22 2.33 -3.22 1.03 1.77 11.10%
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 33.41 14.90 25.84 17.19 9.60 13.49 15.34 13.84%
EPS 1.78 0.53 2.25 1.19 -1.63 0.53 0.90 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5125 0.4523 0.4001 0.3362 0.3654 0.3554 0.3209 8.11%
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 0.88 1.36 0.83 0.95 2.01 1.88 2.69 -16.98%
P/EPS 16.52 38.38 9.48 13.73 -11.80 48.08 45.76 -15.61%
EY 6.05 2.61 10.55 7.28 -8.47 2.08 2.19 18.44%
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 0.96 1.50 0.70 0.92 3.23 1.96 2.39 -14.09%
P/EPS 18.02 42.42 8.06 13.30 -18.94 50.00 40.68 -12.68%
EY 5.55 2.36 12.41 7.52 -5.28 2.00 2.46 14.51%
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