[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 137.98%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,599 57,232 143,460 80,511 112,189 74,925 45,361 -5.84%
PBT -3,738 25,317 7,321 7,247 9,615 2,924 -6,813 -9.51%
Tax 42 -7,413 -1,033 -955 -1,625 11 -10 -
NP -3,696 17,904 6,288 6,292 7,990 2,935 -6,823 -9.70%
-
NP to SH -3,668 18,182 6,304 6,742 8,455 3,388 -6,687 -9.51%
-
Tax Rate - 29.28% 14.11% 13.18% 16.90% -0.38% - -
Total Cost 35,295 39,328 137,172 74,219 104,199 71,990 52,184 -6.30%
-
Net Worth 85,675 92,540 82,372 74,817 67,236 55,265 54,391 7.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 85,675 92,540 82,372 74,817 67,236 55,265 54,391 7.85%
NOSH 89,245 88,133 84,053 84,064 84,045 80,094 79,988 1.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.70% 31.28% 4.38% 7.82% 7.12% 3.92% -15.04% -
ROE -4.28% 19.65% 7.65% 9.01% 12.58% 6.13% -12.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.41 64.94 170.68 95.77 133.49 93.55 56.71 -7.54%
EPS -4.11 20.63 7.50 8.02 10.06 4.23 -8.36 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.05 0.98 0.89 0.80 0.69 0.68 5.91%
Adjusted Per Share Value based on latest NOSH - 84,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.08 36.37 91.16 51.16 71.29 47.61 28.82 -5.83%
EPS -2.33 11.55 4.01 4.28 5.37 2.15 -4.25 -9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5444 0.588 0.5234 0.4754 0.4272 0.3512 0.3456 7.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.55 0.82 0.55 0.39 0.34 0.41 -
P/RPS 1.16 0.85 0.48 0.57 0.29 0.36 0.72 8.26%
P/EPS -9.98 2.67 10.93 6.86 3.88 8.04 -4.90 12.57%
EY -10.02 37.51 9.15 14.58 25.79 12.44 -20.39 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.84 0.62 0.49 0.49 0.60 -5.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 -
Price 0.39 0.56 0.82 0.41 0.39 0.43 0.35 -
P/RPS 1.10 0.86 0.48 0.43 0.29 0.46 0.62 10.01%
P/EPS -9.49 2.71 10.93 5.11 3.88 10.17 -4.19 14.58%
EY -10.54 36.84 9.15 19.56 25.79 9.84 -23.89 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.84 0.46 0.49 0.62 0.51 -3.56%

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