[MBWORLD] YoY 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- -58.63%
YoY- -76.6%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
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 12,790 22,163 52,578 23,452 40,664 27,047 15,104 -2.73%
PBT -307 -350 3,173 956 4,019 1,715 -2,694 -30.34%
Tax -180 -371 -373 -278 -647 0 119 -
NP -487 -721 2,800 678 3,372 1,715 -2,575 -24.21%
-
NP to SH -479 -722 2,798 829 3,543 1,868 -2,572 -24.41%
-
Tax Rate - - 11.76% 29.08% 16.10% 0.00% - -
Total Cost 13,277 22,884 49,778 22,774 37,292 25,332 17,679 -4.65%
-
Net Worth 87,816 95,375 80,663 71,176 62,968 52,913 57,510 7.30%
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 87,816 95,375 80,663 71,176 62,968 52,913 57,510 7.30%
NOSH 88,703 89,135 84,024 83,737 83,957 80,171 79,875 1.76%
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 -3.81% -3.25% 5.33% 2.89% 8.29% 6.34% -17.05% -
ROE -0.55% -0.76% 3.47% 1.16% 5.63% 3.53% -4.47% -
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 14.42 24.86 62.57 28.01 48.43 33.74 18.91 -4.41%
EPS -0.54 -0.81 3.33 0.99 4.22 2.33 -3.22 -25.71%
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 8.13 14.08 33.41 14.90 25.84 17.19 9.60 -2.72%
EPS -0.30 -0.46 1.78 0.53 2.25 1.19 -1.63 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.606 0.5125 0.4523 0.4001 0.3362 0.3654 7.30%
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 2.84 2.73 0.88 1.36 0.83 0.95 2.01 5.92%
P/EPS -75.93 -83.95 16.52 38.38 9.48 13.73 -11.80 36.34%
EY -1.32 -1.19 6.05 2.61 10.55 7.28 -8.47 -26.62%
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 2.84 2.45 0.96 1.50 0.70 0.92 3.23 -2.11%
P/EPS -75.93 -75.31 18.02 42.42 8.06 13.30 -18.94 26.01%
EY -1.32 -1.33 5.55 2.36 12.41 7.52 -5.28 -20.61%
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