[MBWORLD] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.36%
YoY- 225.14%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 88,108 229,264 115,424 112,772 75,196 56,940 84,728 0.65%
PBT 109,236 10,396 8,384 4,072 -3,692 -7,228 9,828 49.36%
Tax -28,324 -576 -992 -832 0 -164 -2,912 46.07%
NP 80,912 9,820 7,392 3,240 -3,692 -7,392 6,916 50.64%
-
NP to SH 82,024 9,836 8,016 3,704 -2,960 -7,392 6,916 50.98%
-
Tax Rate 25.93% 5.54% 11.83% 20.43% - - 29.63% -
Total Cost 7,196 219,444 108,032 109,532 78,888 64,332 77,812 -32.74%
-
Net Worth 104,648 79,728 71,271 59,769 51,478 64,313 55,142 11.26%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 104,648 79,728 71,271 59,769 51,478 64,313 55,142 11.26%
NOSH 86,486 83,924 83,849 84,181 80,434 81,409 79,917 1.32%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 91.83% 4.28% 6.40% 2.87% -4.91% -12.98% 8.16% -
ROE 78.38% 12.34% 11.25% 6.20% -5.75% -11.49% 12.54% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 101.87 273.18 137.66 133.96 93.49 69.94 106.02 -0.66%
EPS 94.84 11.72 9.56 4.40 -3.68 -9.08 9.64 46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.95 0.85 0.71 0.64 0.79 0.69 9.80%
Adjusted Per Share Value based on latest NOSH - 84,181
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 55.99 145.68 73.34 71.66 47.78 36.18 53.84 0.65%
EPS 52.12 6.25 5.09 2.35 -1.88 -4.70 4.39 51.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.665 0.5066 0.4529 0.3798 0.3271 0.4087 0.3504 11.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.76 0.59 0.30 0.40 0.32 0.40 0.62 -
P/RPS 0.75 0.22 0.22 0.30 0.34 0.57 0.58 4.37%
P/EPS 0.80 5.03 3.14 9.09 -8.70 -4.41 7.16 -30.58%
EY 124.79 19.86 31.87 11.00 -11.50 -22.70 13.96 44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.35 0.56 0.50 0.51 0.90 -5.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 29/05/09 30/05/08 29/05/07 31/05/06 30/05/05 -
Price 0.71 0.55 0.42 0.40 0.29 0.39 0.52 -
P/RPS 0.70 0.20 0.31 0.30 0.31 0.56 0.49 6.12%
P/EPS 0.75 4.69 4.39 9.09 -7.88 -4.30 6.01 -29.29%
EY 133.58 21.31 22.76 11.00 -12.69 -23.28 16.64 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.49 0.56 0.45 0.49 0.75 -3.91%

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