[MBWORLD] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 85,642 47,074 22,933 0 0 -
PBT 5,447 4,167 2,522 0 0 -
Tax -1,384 -661 -435 0 0 -
NP 4,063 3,506 2,087 0 0 -
-
NP to SH 4,063 3,506 2,087 0 0 -
-
Tax Rate 25.41% 15.86% 17.25% - - -
Total Cost 81,579 43,568 20,846 0 0 -
-
Net Worth 52,034 50,506 42,147 37,591 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,034 50,506 42,147 37,591 0 -
NOSH 80,052 80,169 67,980 19,081 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.74% 7.45% 9.10% 0.00% 0.00% -
ROE 7.81% 6.94% 4.95% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.98 58.72 33.73 0.00 0.00 -
EPS 5.08 4.37 3.07 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.62 1.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,081
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.42 29.91 14.57 0.00 0.00 -
EPS 2.58 2.23 1.33 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3306 0.3209 0.2678 0.2389 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - -
Price 0.71 0.81 1.03 0.00 0.00 -
P/RPS 0.66 1.38 3.05 0.00 0.00 -
P/EPS 13.99 18.52 33.55 0.00 0.00 -
EY 7.15 5.40 2.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 29/11/04 - - - - -
Price 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.00 0.00 0.00 0.00 -
P/EPS 13.79 0.00 0.00 0.00 0.00 -
EY 7.25 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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