[MBWORLD] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.29%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,848 1,252 31,666 56,941 38,069 28,015 17,288 -3.62%
PBT -2,692 -3,954 2,330 3,608 3,648 2,289 -2,845 -0.91%
Tax 284 2,718 -1,055 -1,875 -1,152 -1,305 480 -8.36%
NP -2,408 -1,236 1,275 1,733 2,496 984 -2,365 0.30%
-
NP to SH -2,346 -1,350 1,266 2,803 2,740 1,205 -2,232 0.83%
-
Tax Rate - - 45.28% 51.97% 31.58% 57.01% - -
Total Cost 16,256 2,488 30,391 55,208 35,573 27,031 19,653 -3.11%
-
Net Worth 83,048 91,242 83,267 77,364 69,769 57,061 51,999 8.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,048 91,242 83,267 77,364 69,769 57,061 51,999 8.10%
NOSH 89,299 89,453 84,966 84,092 84,059 81,516 80,000 1.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -17.39% -98.72% 4.03% 3.04% 6.56% 3.51% -13.68% -
ROE -2.82% -1.48% 1.52% 3.62% 3.93% 2.11% -4.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.51 1.40 37.27 67.71 45.29 34.37 21.61 -5.37%
EPS -2.63 -1.51 1.49 3.34 3.26 1.48 -2.79 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.02 0.98 0.92 0.83 0.70 0.65 6.14%
Adjusted Per Share Value based on latest NOSH - 84,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.80 0.80 20.12 36.18 24.19 17.80 10.99 -3.63%
EPS -1.49 -0.86 0.80 1.78 1.74 0.77 -1.42 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.5798 0.5291 0.4916 0.4433 0.3626 0.3304 8.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.53 0.80 0.48 0.39 0.50 0.38 -
P/RPS 2.58 37.87 2.15 0.71 0.86 1.45 1.76 6.57%
P/EPS -15.23 -35.12 53.69 14.40 11.96 33.82 -13.62 1.87%
EY -6.57 -2.85 1.86 6.94 8.36 2.96 -7.34 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.82 0.52 0.47 0.71 0.58 -4.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.365 0.55 0.78 0.55 0.30 0.49 0.33 -
P/RPS 2.35 39.30 2.09 0.81 0.66 1.43 1.53 7.40%
P/EPS -13.89 -36.44 52.35 16.50 9.20 33.15 -11.83 2.70%
EY -7.20 -2.74 1.91 6.06 10.87 3.02 -8.45 -2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.80 0.60 0.36 0.70 0.51 -4.36%

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