[MBWORLD] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -29.32%
YoY- -36.61%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,970 88,380 219,788 104,616 137,714 91,746 58,678 -8.25%
PBT -6,150 53,918 11,544 6,104 10,074 1,584 -9,002 -6.14%
Tax -558 -14,904 -1,034 -1,052 -1,710 0 156 -
NP -6,708 39,014 10,510 5,052 8,364 1,584 -8,846 -4.50%
-
NP to SH -6,690 39,568 10,514 5,666 8,938 2,256 -8,776 -4.41%
-
Tax Rate - 27.64% 8.96% 17.23% 16.97% 0.00% - -
Total Cost 41,678 49,366 209,278 99,564 129,350 90,162 67,524 -7.72%
-
Net Worth 88,308 93,709 80,618 71,455 63,002 52,800 57,131 7.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,308 93,709 80,618 71,455 63,002 52,800 57,131 7.52%
NOSH 89,200 87,578 83,977 84,065 84,003 80,000 79,349 1.96%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -19.18% 44.14% 4.78% 4.83% 6.07% 1.73% -15.08% -
ROE -7.58% 42.22% 13.04% 7.93% 14.19% 4.27% -15.36% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.20 100.92 261.72 124.45 163.94 114.68 73.95 -10.02%
EPS -7.50 45.18 12.52 6.74 10.64 2.82 -11.06 -6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.07 0.96 0.85 0.75 0.66 0.72 5.44%
Adjusted Per Share Value based on latest NOSH - 83,737
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.22 56.16 139.66 66.47 87.51 58.30 37.28 -8.25%
EPS -4.25 25.14 6.68 3.60 5.68 1.43 -5.58 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5611 0.5954 0.5123 0.454 0.4003 0.3355 0.363 7.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.68 0.55 0.38 0.40 0.32 0.38 -
P/RPS 1.05 0.67 0.21 0.31 0.24 0.28 0.51 12.77%
P/EPS -5.47 1.51 4.39 5.64 3.76 11.35 -3.44 8.02%
EY -18.29 66.44 22.76 17.74 26.60 8.81 -29.11 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.57 0.45 0.53 0.48 0.53 -4.18%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 25/08/10 28/08/09 28/08/08 30/08/07 18/08/06 -
Price 0.41 0.61 0.60 0.42 0.34 0.31 0.61 -
P/RPS 1.05 0.60 0.23 0.34 0.21 0.27 0.82 4.20%
P/EPS -5.47 1.35 4.79 6.23 3.20 10.99 -5.52 -0.15%
EY -18.29 74.07 20.87 16.05 31.29 9.10 -18.13 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.63 0.49 0.45 0.47 0.85 -11.43%

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