[MBWORLD] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 67.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 79,570 81,321 85,642 47,074 22,933 0 0 -
PBT 7,307 7,372 5,447 4,167 2,522 0 0 -
Tax -1,397 -1,301 -1,384 -661 -435 0 0 -
NP 5,910 6,071 4,063 3,506 2,087 0 0 -
-
NP to SH 5,910 6,071 4,063 3,506 2,087 0 0 -
-
Tax Rate 19.12% 17.65% 25.41% 15.86% 17.25% - - -
Total Cost 73,660 75,250 81,579 43,568 20,846 0 0 -
-
Net Worth 55,142 53,804 52,034 50,506 42,147 37,591 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,204 1,204 - - - - - -
Div Payout % 20.38% 19.84% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 55,142 53,804 52,034 50,506 42,147 37,591 0 -
NOSH 79,917 80,305 80,052 80,169 67,980 19,081 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.43% 7.47% 4.74% 7.45% 9.10% 0.00% 0.00% -
ROE 10.72% 11.28% 7.81% 6.94% 4.95% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 99.57 101.26 106.98 58.72 33.73 0.00 0.00 -
EPS 7.40 7.56 5.08 4.37 3.07 0.00 0.00 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.63 0.62 1.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,169
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 50.56 51.67 54.42 29.91 14.57 0.00 0.00 -
EPS 3.76 3.86 2.58 2.23 1.33 0.00 0.00 -
DPS 0.77 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3419 0.3306 0.3209 0.2678 0.2389 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.62 0.70 0.71 0.81 1.03 0.00 0.00 -
P/RPS 0.62 0.69 0.66 1.38 3.05 0.00 0.00 -
P/EPS 8.38 9.26 13.99 18.52 33.55 0.00 0.00 -
EY 11.93 10.80 7.15 5.40 2.98 0.00 0.00 -
DY 2.42 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.09 1.29 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 - - - - -
Price 0.52 0.60 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.59 0.65 0.00 0.00 0.00 0.00 -
P/EPS 7.03 7.94 13.79 0.00 0.00 0.00 0.00 -
EY 14.22 12.60 7.25 0.00 0.00 0.00 0.00 -
DY 2.88 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 1.08 0.00 0.00 0.00 0.00 -

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