[MBWORLD] QoQ 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- -12.27%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,666 33,566 52,578 57,316 56,941 28,203 23,452 22.09%
PBT 2,330 1,549 3,173 2,599 3,608 4,194 956 80.81%
Tax -1,055 -516 -373 -144 -1,875 -429 -278 142.70%
NP 1,275 1,033 2,800 2,455 1,733 3,765 678 52.17%
-
NP to SH 1,266 1,047 2,798 2,459 2,803 3,909 829 32.51%
-
Tax Rate 45.28% 33.31% 11.76% 5.54% 51.97% 10.23% 29.08% -
Total Cost 30,391 32,533 49,778 54,861 55,208 24,438 22,774 21.14%
-
Net Worth 83,267 83,419 80,663 79,728 77,364 74,817 71,176 10.99%
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 83,267 83,419 80,663 79,728 77,364 74,817 71,176 10.99%
NOSH 84,966 85,121 84,024 83,924 84,092 84,064 83,737 0.97%
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 4.03% 3.08% 5.33% 4.28% 3.04% 13.35% 2.89% -
ROE 1.52% 1.26% 3.47% 3.08% 3.62% 5.22% 1.16% -
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 37.27 39.43 62.57 68.29 67.71 33.55 28.01 20.91%
EPS 1.49 1.23 3.33 2.93 3.34 4.65 0.99 31.23%
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 20.12 21.33 33.41 36.42 36.18 17.92 14.90 22.10%
EPS 0.80 0.67 1.78 1.56 1.78 2.48 0.53 31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.5301 0.5125 0.5066 0.4916 0.4754 0.4523 10.98%
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 2.15 2.08 0.88 0.86 0.71 1.64 1.36 35.59%
P/EPS 53.69 66.67 16.52 20.14 14.40 11.83 38.38 25.00%
EY 1.86 1.50 6.05 4.97 6.94 8.45 2.61 -20.16%
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 2.09 2.08 0.96 0.81 0.81 1.22 1.50 24.67%
P/EPS 52.35 66.67 18.02 18.77 16.50 8.82 42.42 15.00%
EY 1.91 1.50 5.55 5.33 6.06 11.34 2.36 -13.12%
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