[MBWORLD] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 17,288 16,625 14,066 18,387 0 -
PBT -2,845 -436 1,383 -542 0 -
Tax 480 -271 -331 -414 0 -
NP -2,365 -707 1,052 -956 0 -
-
NP to SH -2,232 -686 1,052 -956 0 -
-
Tax Rate - - 23.93% - - -
Total Cost 19,653 17,332 13,014 19,343 0 -
-
Net Worth 51,999 65,409 53,804 37,782 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 797 1,204 - - -
Div Payout % - 0.00% 114.50% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 51,999 65,409 53,804 37,782 0 -
NOSH 80,000 79,767 80,305 19,081 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -13.68% -4.25% 7.48% -5.20% 0.00% -
ROE -4.29% -1.05% 1.96% -2.53% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.61 20.84 17.52 96.36 0.00 -
EPS -2.79 -0.86 1.31 -5.01 0.00 -
DPS 0.00 1.00 1.50 0.00 0.00 -
NAPS 0.65 0.82 0.67 1.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,081
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.99 10.56 8.94 11.68 0.00 -
EPS -1.42 -0.44 0.67 -0.61 0.00 -
DPS 0.00 0.51 0.77 0.00 0.00 -
NAPS 0.3304 0.4156 0.3419 0.2401 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.38 0.48 0.70 0.00 0.00 -
P/RPS 1.76 2.30 4.00 0.00 0.00 -
P/EPS -13.62 -55.81 53.44 0.00 0.00 -
EY -7.34 -1.79 1.87 0.00 0.00 -
DY 0.00 2.08 2.14 0.00 0.00 -
P/NAPS 0.58 0.59 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 27/02/06 28/02/05 25/03/04 - -
Price 0.33 0.42 0.60 0.00 0.00 -
P/RPS 1.53 2.02 3.43 0.00 0.00 -
P/EPS -11.83 -48.84 45.80 0.00 0.00 -
EY -8.45 -2.05 2.18 0.00 0.00 -
DY 0.00 2.38 2.50 0.00 0.00 -
P/NAPS 0.51 0.51 0.90 0.00 0.00 -

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