[MBWORLD] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 41.37%
YoY- -36.61%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 57,316 137,452 80,511 52,308 28,856 150,258 112,189 -36.11%
PBT 2,599 10,856 7,247 3,052 2,096 13,263 9,615 -58.22%
Tax -144 -2,830 -955 -526 -248 -2,777 -1,625 -80.15%
NP 2,455 8,026 6,292 2,526 1,848 10,486 7,990 -54.49%
-
NP to SH 2,459 9,545 6,742 2,833 2,004 11,195 8,455 -56.13%
-
Tax Rate 5.54% 26.07% 13.18% 17.23% 11.83% 20.94% 16.90% -
Total Cost 54,861 129,426 74,219 49,782 27,008 139,772 104,199 -34.82%
-
Net Worth 79,728 77,281 74,817 71,455 71,271 69,760 67,236 12.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 79,728 77,281 74,817 71,455 71,271 69,760 67,236 12.04%
NOSH 83,924 84,001 84,064 84,065 83,849 84,048 84,045 -0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.28% 5.84% 7.82% 4.83% 6.40% 6.98% 7.12% -
ROE 3.08% 12.35% 9.01% 3.96% 2.81% 16.05% 12.58% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.29 163.63 95.77 62.22 34.41 178.78 133.49 -36.06%
EPS 2.93 11.36 8.02 3.37 2.39 13.32 10.06 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.85 0.85 0.83 0.80 12.15%
Adjusted Per Share Value based on latest NOSH - 83,737
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.42 87.34 51.16 33.24 18.34 95.48 71.29 -36.12%
EPS 1.56 6.07 4.28 1.80 1.27 7.11 5.37 -56.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5066 0.4911 0.4754 0.454 0.4529 0.4433 0.4272 12.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.59 0.48 0.55 0.38 0.30 0.39 0.39 -
P/RPS 0.86 0.29 0.57 0.61 0.87 0.22 0.29 106.54%
P/EPS 20.14 4.22 6.86 11.28 12.55 2.93 3.88 200.09%
EY 4.97 23.67 14.58 8.87 7.97 34.15 25.79 -66.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.62 0.45 0.35 0.47 0.49 17.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 -
Price 0.55 0.55 0.41 0.42 0.42 0.30 0.39 -
P/RPS 0.81 0.34 0.43 0.67 1.22 0.17 0.29 98.45%
P/EPS 18.77 4.84 5.11 12.46 17.57 2.25 3.88 186.31%
EY 5.33 20.66 19.56 8.02 5.69 44.40 25.79 -65.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.46 0.49 0.49 0.36 0.49 11.90%

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