[MBWORLD] QoQ 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 58,878 42,406 21,182 81,322 67,256 47,074 22,933 87.38%
PBT 4,317 3,680 2,457 7,371 5,989 4,167 2,522 43.04%
Tax -1,303 -1,123 -728 -1,301 -971 -662 -435 107.65%
NP 3,014 2,557 1,729 6,070 5,018 3,505 2,087 27.73%
-
NP to SH 3,156 2,757 1,729 6,070 5,018 3,505 2,087 31.71%
-
Tax Rate 30.18% 30.52% 29.63% 17.65% 16.21% 15.89% 17.25% -
Total Cost 55,864 39,849 19,453 75,252 62,238 43,569 20,846 92.81%
-
Net Worth 55,270 55,939 55,142 51,610 49,419 46,683 42,147 19.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,155 - - - -
Div Payout % - - - 19.04% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 55,270 55,939 55,142 51,610 49,419 46,683 42,147 19.78%
NOSH 80,101 79,913 79,917 77,030 76,030 74,101 67,980 11.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.12% 6.03% 8.16% 7.46% 7.46% 7.45% 9.10% -
ROE 5.71% 4.93% 3.14% 11.76% 10.15% 7.51% 4.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 73.50 53.07 26.50 105.57 88.46 63.53 33.73 67.99%
EPS 3.94 3.20 2.41 7.88 6.60 4.73 3.07 18.07%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.69 0.67 0.65 0.63 0.62 7.38%
Adjusted Per Share Value based on latest NOSH - 80,305
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.41 26.95 13.46 51.67 42.74 29.91 14.57 87.40%
EPS 2.01 1.75 1.10 3.86 3.19 2.23 1.33 31.66%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.3512 0.3554 0.3504 0.3279 0.314 0.2966 0.2678 19.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.50 0.62 0.70 0.71 0.81 1.03 -
P/RPS 0.69 0.94 2.34 0.66 0.80 1.28 3.05 -62.83%
P/EPS 12.94 14.49 28.66 8.88 10.76 17.12 33.55 -46.98%
EY 7.73 6.90 3.49 11.26 9.30 5.84 2.98 88.67%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.90 1.04 1.09 1.29 1.66 -41.61%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 30/05/05 28/02/05 29/11/04 30/08/04 08/07/04 -
Price 0.51 0.52 0.52 0.60 0.70 0.72 0.83 -
P/RPS 0.69 0.98 1.96 0.57 0.79 1.13 2.46 -57.11%
P/EPS 12.94 15.07 24.04 7.61 10.61 15.22 27.04 -38.79%
EY 7.73 6.63 4.16 13.13 9.43 6.57 3.70 63.35%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.75 0.90 1.08 1.14 1.34 -32.66%

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