[MBWORLD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.81%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,851 88,898 200,401 118,580 140,204 92,186 61,986 -10.03%
PBT -7,692 27,625 10,929 10,894 11,903 79 -7,249 0.99%
Tax 2,760 -8,442 -2,908 -2,107 -2,929 491 -281 -
NP -4,932 19,183 8,021 8,787 8,974 570 -7,530 -6.80%
-
NP to SH -5,018 19,452 9,107 9,482 9,660 1,156 -7,373 -6.20%
-
Tax Rate - 30.56% 26.61% 19.34% 24.61% -621.52% - -
Total Cost 37,783 69,715 192,380 109,793 131,230 91,616 69,516 -9.65%
-
Net Worth 86,133 93,449 83,419 74,817 67,274 55,297 54,471 7.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 797 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,133 93,449 83,419 74,817 67,274 55,297 54,471 7.92%
NOSH 89,722 89,000 85,121 84,064 84,092 80,141 80,104 1.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.01% 21.58% 4.00% 7.41% 6.40% 0.62% -12.15% -
ROE -5.83% 20.82% 10.92% 12.67% 14.36% 2.09% -13.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.61 99.89 235.43 141.06 166.73 115.03 77.38 -11.71%
EPS -5.59 21.86 10.70 11.28 11.49 1.44 -9.20 -7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.96 1.05 0.98 0.89 0.80 0.69 0.68 5.91%
Adjusted Per Share Value based on latest NOSH - 84,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.87 56.49 127.34 75.35 89.09 58.58 39.39 -10.03%
EPS -3.19 12.36 5.79 6.03 6.14 0.73 -4.68 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.5473 0.5938 0.5301 0.4754 0.4275 0.3514 0.3461 7.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.55 0.82 0.55 0.39 0.34 0.41 -
P/RPS 1.12 0.55 0.35 0.39 0.23 0.30 0.53 13.26%
P/EPS -7.33 2.52 7.66 4.88 3.40 23.57 -4.45 8.66%
EY -13.64 39.74 13.05 20.51 29.45 4.24 -22.45 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.43 0.52 0.84 0.62 0.49 0.49 0.60 -5.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 -
Price 0.39 0.56 0.82 0.41 0.39 0.43 0.35 -
P/RPS 1.07 0.56 0.35 0.29 0.23 0.37 0.45 15.51%
P/EPS -6.97 2.56 7.66 3.63 3.40 29.81 -3.80 10.62%
EY -14.34 39.03 13.05 27.51 29.45 3.35 -26.30 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.41 0.53 0.84 0.46 0.49 0.62 0.51 -3.56%

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