[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.24%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 175,126 143,460 109,894 57,316 137,452 80,511 52,308 123.30%
PBT 9,651 7,321 5,772 2,599 10,856 7,247 3,052 114.98%
Tax -2,088 -1,033 -517 -144 -2,830 -955 -526 150.07%
NP 7,563 6,288 5,255 2,455 8,026 6,292 2,526 107.31%
-
NP to SH 7,570 6,304 5,257 2,459 9,545 6,742 2,833 92.21%
-
Tax Rate 21.64% 14.11% 8.96% 5.54% 26.07% 13.18% 17.23% -
Total Cost 167,563 137,172 104,639 54,861 129,426 74,219 49,782 124.10%
-
Net Worth 82,612 82,372 80,618 79,728 77,281 74,817 71,455 10.12%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 82,612 82,372 80,618 79,728 77,281 74,817 71,455 10.12%
NOSH 84,298 84,053 83,977 83,924 84,001 84,064 84,065 0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.32% 4.38% 4.78% 4.28% 5.84% 7.82% 4.83% -
ROE 9.16% 7.65% 6.52% 3.08% 12.35% 9.01% 3.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 207.75 170.68 130.86 68.29 163.63 95.77 62.22 122.90%
EPS 8.98 7.50 6.26 2.93 11.36 8.02 3.37 91.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.96 0.95 0.92 0.89 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 83,924
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 111.28 91.16 69.83 36.42 87.34 51.16 33.24 123.29%
EPS 4.81 4.01 3.34 1.56 6.07 4.28 1.80 92.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5249 0.5234 0.5123 0.5066 0.4911 0.4754 0.454 10.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.82 0.55 0.59 0.48 0.55 0.38 -
P/RPS 0.39 0.48 0.42 0.86 0.29 0.57 0.61 -25.72%
P/EPS 8.91 10.93 8.79 20.14 4.22 6.86 11.28 -14.51%
EY 11.22 9.15 11.38 4.97 23.67 14.58 8.87 16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.57 0.62 0.52 0.62 0.45 49.02%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.78 0.82 0.60 0.55 0.55 0.41 0.42 -
P/RPS 0.38 0.48 0.46 0.81 0.34 0.43 0.67 -31.41%
P/EPS 8.69 10.93 9.58 18.77 4.84 5.11 12.46 -21.30%
EY 11.51 9.15 10.43 5.33 20.66 19.56 8.02 27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.63 0.58 0.60 0.46 0.49 38.52%

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