[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.52%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 75,504 58,878 42,406 21,182 81,322 67,256 47,074 36.90%
PBT 3,880 4,317 3,680 2,457 7,371 5,989 4,167 -4.63%
Tax -1,534 -1,303 -1,123 -728 -1,301 -971 -662 74.84%
NP 2,346 3,014 2,557 1,729 6,070 5,018 3,505 -23.42%
-
NP to SH 2,509 3,156 2,757 1,729 6,070 5,018 3,505 -19.92%
-
Tax Rate 39.54% 30.18% 30.52% 29.63% 17.65% 16.21% 15.89% -
Total Cost 73,158 55,864 39,849 19,453 75,252 62,238 43,569 41.13%
-
Net Worth 61,525 55,270 55,939 55,142 51,610 49,419 46,683 20.14%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 799 - - - 1,155 - - -
Div Payout % 31.85% - - - 19.04% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 61,525 55,270 55,939 55,142 51,610 49,419 46,683 20.14%
NOSH 79,902 80,101 79,913 79,917 77,030 76,030 74,101 5.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.11% 5.12% 6.03% 8.16% 7.46% 7.46% 7.45% -
ROE 4.08% 5.71% 4.93% 3.14% 11.76% 10.15% 7.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.49 73.50 53.07 26.50 105.57 88.46 63.53 30.20%
EPS 3.14 3.94 3.20 2.41 7.88 6.60 4.73 -23.84%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.77 0.69 0.70 0.69 0.67 0.65 0.63 14.27%
Adjusted Per Share Value based on latest NOSH - 79,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.98 37.41 26.95 13.46 51.67 42.74 29.91 36.91%
EPS 1.59 2.01 1.75 1.10 3.86 3.19 2.23 -20.14%
DPS 0.51 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.3909 0.3512 0.3554 0.3504 0.3279 0.314 0.2966 20.14%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.48 0.51 0.50 0.62 0.70 0.71 0.81 -
P/RPS 0.51 0.69 0.94 2.34 0.66 0.80 1.28 -45.76%
P/EPS 15.29 12.94 14.49 28.66 8.88 10.76 17.12 -7.24%
EY 6.54 7.73 6.90 3.49 11.26 9.30 5.84 7.81%
DY 2.08 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.62 0.74 0.71 0.90 1.04 1.09 1.29 -38.56%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 26/08/05 30/05/05 28/02/05 29/11/04 30/08/04 -
Price 0.42 0.51 0.52 0.52 0.60 0.70 0.72 -
P/RPS 0.44 0.69 0.98 1.96 0.57 0.79 1.13 -46.58%
P/EPS 13.38 12.94 15.07 24.04 7.61 10.61 15.22 -8.20%
EY 7.48 7.73 6.63 4.16 13.13 9.43 6.57 9.00%
DY 2.38 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.55 0.74 0.74 0.75 0.90 1.08 1.14 -38.40%

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