[MBWORLD] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.65%
YoY- 183.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 112,307 67,213 68,556 79,570 22,933 48.71%
PBT 7,154 -8,774 -384 7,307 2,522 29.75%
Tax -1,502 511 -887 -1,397 -435 36.28%
NP 5,652 -8,263 -1,271 5,910 2,087 28.26%
-
NP to SH 6,259 -7,843 -1,272 5,910 2,087 31.57%
-
Tax Rate 21.00% - - 19.12% 17.25% -
Total Cost 106,655 75,476 69,827 73,660 20,846 50.35%
-
Net Worth 59,769 51,478 64,313 55,142 42,147 9.11%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 797 1,204 - -
Div Payout % - - 0.00% 20.38% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 59,769 51,478 64,313 55,142 42,147 9.11%
NOSH 84,181 80,434 81,409 79,917 67,980 5.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.03% -12.29% -1.85% 7.43% 9.10% -
ROE 10.47% -15.24% -1.98% 10.72% 4.95% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 133.41 83.56 84.21 99.57 33.73 40.99%
EPS 7.44 -9.75 -1.56 7.40 3.07 24.75%
DPS 0.00 0.00 0.98 1.50 0.00 -
NAPS 0.71 0.64 0.79 0.69 0.62 3.44%
Adjusted Per Share Value based on latest NOSH - 79,917
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 71.36 42.71 43.56 50.56 14.57 48.72%
EPS 3.98 -4.98 -0.81 3.76 1.33 31.50%
DPS 0.00 0.00 0.51 0.77 0.00 -
NAPS 0.3798 0.3271 0.4087 0.3504 0.2678 9.12%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.40 0.32 0.40 0.62 1.03 -
P/RPS 0.30 0.38 0.47 0.62 3.05 -43.97%
P/EPS 5.38 -3.28 -25.60 8.38 33.55 -36.69%
EY 18.59 -30.47 -3.91 11.93 2.98 57.99%
DY 0.00 0.00 2.45 2.42 0.00 -
P/NAPS 0.56 0.50 0.51 0.90 1.66 -23.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/05/08 29/05/07 31/05/06 30/05/05 - -
Price 0.40 0.29 0.39 0.52 0.00 -
P/RPS 0.30 0.35 0.46 0.52 0.00 -
P/EPS 5.38 -2.97 -24.96 7.03 0.00 -
EY 18.59 -33.62 -4.01 14.22 0.00 -
DY 0.00 0.00 2.51 2.88 0.00 -
P/NAPS 0.56 0.45 0.49 0.75 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