[MBWORLD] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.99%
YoY- 198.3%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,566 28,203 43,332 29,052 16,022 16,472 20,181 8.84%
PBT 1,549 4,194 4,577 2,132 -2,312 636 1,822 -2.66%
Tax -516 -429 -769 11 -88 -180 -309 8.91%
NP 1,033 3,765 3,808 2,143 -2,400 456 1,513 -6.15%
-
NP to SH 1,047 3,909 3,986 2,260 -2,299 399 1,513 -5.94%
-
Tax Rate 33.31% 10.23% 16.80% -0.52% - 28.30% 16.96% -
Total Cost 32,533 24,438 39,524 26,909 18,422 16,016 18,668 9.69%
-
Net Worth 83,419 74,817 67,274 55,297 54,471 55,061 52,034 8.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 83,419 74,817 67,274 55,297 54,471 55,061 52,034 8.18%
NOSH 85,121 84,064 84,092 80,141 80,104 79,800 80,052 1.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.08% 13.35% 8.79% 7.38% -14.98% 2.77% 7.50% -
ROE 1.26% 5.22% 5.92% 4.09% -4.22% 0.72% 2.91% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.43 33.55 51.53 36.25 20.00 20.64 25.21 7.73%
EPS 1.23 4.65 4.74 2.82 -2.87 0.50 1.89 -6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.80 0.69 0.68 0.69 0.65 7.07%
Adjusted Per Share Value based on latest NOSH - 80,141
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.33 17.92 27.53 18.46 10.18 10.47 12.82 8.85%
EPS 0.67 2.48 2.53 1.44 -1.46 0.25 0.96 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.4754 0.4275 0.3514 0.3461 0.3499 0.3306 8.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.55 0.39 0.34 0.41 0.51 0.71 -
P/RPS 2.08 1.64 0.76 0.94 2.05 2.47 2.82 -4.94%
P/EPS 66.67 11.83 8.23 12.06 -14.29 102.00 37.57 10.02%
EY 1.50 8.45 12.15 8.29 -7.00 0.98 2.66 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.49 0.49 0.60 0.74 1.09 -4.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 28/11/05 29/11/04 -
Price 0.82 0.41 0.39 0.43 0.35 0.51 0.70 -
P/RPS 2.08 1.22 0.76 1.19 1.75 2.47 2.78 -4.71%
P/EPS 66.67 8.82 8.23 15.25 -12.20 102.00 37.04 10.28%
EY 1.50 11.34 12.15 6.56 -8.20 0.98 2.70 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.49 0.62 0.51 0.74 1.08 -4.10%

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