[MBWORLD] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -9.95%
YoY- 51.8%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 125,924 79,156 62,436 76,653 47,074 27.86%
PBT 9,458 -4,365 -4,301 6,885 4,167 22.72%
Tax -2,149 392 -373 -1,563 -661 34.25%
NP 7,309 -3,973 -4,674 5,322 3,506 20.14%
-
NP to SH 7,934 -3,403 -4,675 5,322 3,506 22.63%
-
Tax Rate 22.72% - - 22.70% 15.86% -
Total Cost 118,615 83,129 67,110 71,331 43,568 28.43%
-
Net Worth 62,968 52,913 57,510 55,932 50,506 5.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 797 1,204 - -
Div Payout % - - 0.00% 22.63% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 62,968 52,913 57,510 55,932 50,506 5.66%
NOSH 83,957 80,171 79,875 79,903 80,169 1.16%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.80% -5.02% -7.49% 6.94% 7.45% -
ROE 12.60% -6.43% -8.13% 9.52% 6.94% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 149.99 98.73 78.17 95.93 58.72 26.40%
EPS 9.45 -4.24 -5.85 6.66 4.37 21.24%
DPS 0.00 0.00 1.00 1.50 0.00 -
NAPS 0.75 0.66 0.72 0.70 0.63 4.45%
Adjusted Per Share Value based on latest NOSH - 79,903
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 80.01 50.30 39.67 48.71 29.91 27.86%
EPS 5.04 -2.16 -2.97 3.38 2.23 22.59%
DPS 0.00 0.00 0.51 0.77 0.00 -
NAPS 0.4001 0.3362 0.3654 0.3554 0.3209 5.66%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.40 0.32 0.38 0.50 0.81 -
P/RPS 0.27 0.32 0.49 0.52 1.38 -33.47%
P/EPS 4.23 -7.54 -6.49 7.51 18.52 -30.85%
EY 23.63 -13.26 -15.40 13.32 5.40 44.59%
DY 0.00 0.00 2.63 3.00 0.00 -
P/NAPS 0.53 0.48 0.53 0.71 1.29 -19.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 30/08/07 18/08/06 26/08/05 - -
Price 0.34 0.31 0.61 0.52 0.00 -
P/RPS 0.23 0.31 0.78 0.54 0.00 -
P/EPS 3.60 -7.30 -10.42 7.81 0.00 -
EY 27.79 -13.69 -9.59 12.81 0.00 -
DY 0.00 0.00 1.64 2.88 0.00 -
P/NAPS 0.45 0.47 0.85 0.74 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