[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 200.35%
YoY- 150.67%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 143,460 80,511 112,189 74,925 45,361 58,878 67,256 13.45%
PBT 7,321 7,247 9,615 2,924 -6,813 4,317 5,989 3.40%
Tax -1,033 -955 -1,625 11 -10 -1,303 -971 1.03%
NP 6,288 6,292 7,990 2,935 -6,823 3,014 5,018 3.83%
-
NP to SH 6,304 6,742 8,455 3,388 -6,687 3,156 5,018 3.87%
-
Tax Rate 14.11% 13.18% 16.90% -0.38% - 30.18% 16.21% -
Total Cost 137,172 74,219 104,199 71,990 52,184 55,864 62,238 14.07%
-
Net Worth 82,372 74,817 67,236 55,265 54,391 55,270 49,419 8.88%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 82,372 74,817 67,236 55,265 54,391 55,270 49,419 8.88%
NOSH 84,053 84,064 84,045 80,094 79,988 80,101 76,030 1.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.38% 7.82% 7.12% 3.92% -15.04% 5.12% 7.46% -
ROE 7.65% 9.01% 12.58% 6.13% -12.29% 5.71% 10.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 170.68 95.77 133.49 93.55 56.71 73.50 88.46 11.57%
EPS 7.50 8.02 10.06 4.23 -8.36 3.94 6.60 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.80 0.69 0.68 0.69 0.65 7.07%
Adjusted Per Share Value based on latest NOSH - 80,141
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.16 51.16 71.29 47.61 28.82 37.41 42.74 13.44%
EPS 4.01 4.28 5.37 2.15 -4.25 2.01 3.19 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.4754 0.4272 0.3512 0.3456 0.3512 0.314 8.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.55 0.39 0.34 0.41 0.51 0.71 -
P/RPS 0.48 0.57 0.29 0.36 0.72 0.69 0.80 -8.15%
P/EPS 10.93 6.86 3.88 8.04 -4.90 12.94 10.76 0.26%
EY 9.15 14.58 25.79 12.44 -20.39 7.73 9.30 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.49 0.49 0.60 0.74 1.09 -4.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 28/11/05 29/11/04 -
Price 0.82 0.41 0.39 0.43 0.35 0.51 0.70 -
P/RPS 0.48 0.43 0.29 0.46 0.62 0.69 0.79 -7.96%
P/EPS 10.93 5.11 3.88 10.17 -4.19 12.94 10.61 0.49%
EY 9.15 19.56 25.79 9.84 -23.89 7.73 9.43 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.49 0.62 0.51 0.74 1.08 -4.10%

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