[MBWORLD] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.06%
YoY- -516.59%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 165,912 150,921 112,307 67,213 68,556 79,570 22,933 39.04%
PBT 11,357 14,340 7,154 -8,774 -384 7,307 2,522 28.49%
Tax -2,726 -2,816 -1,502 511 -887 -1,397 -435 35.76%
NP 8,631 11,524 5,652 -8,263 -1,271 5,910 2,087 26.68%
-
NP to SH 10,000 12,273 6,259 -7,843 -1,272 5,910 2,087 29.82%
-
Tax Rate 24.00% 19.64% 21.00% - - 19.12% 17.25% -
Total Cost 157,281 139,397 106,655 75,476 69,827 73,660 20,846 40.02%
-
Net Worth 79,728 71,271 59,769 51,478 64,313 55,142 42,147 11.20%
Dividend
31/03/10 31/03/09 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 79,728 71,271 59,769 51,478 64,313 55,142 42,147 11.20%
NOSH 83,924 83,849 84,181 80,434 81,409 79,917 67,980 3.57%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.20% 7.64% 5.03% -12.29% -1.85% 7.43% 9.10% -
ROE 12.54% 17.22% 10.47% -15.24% -1.98% 10.72% 4.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 197.69 179.99 133.41 83.56 84.21 99.57 33.73 34.25%
EPS 11.92 14.64 7.44 -9.75 -1.56 7.40 3.07 25.35%
DPS 0.00 0.00 0.00 0.00 0.98 1.50 0.00 -
NAPS 0.95 0.85 0.71 0.64 0.79 0.69 0.62 7.36%
Adjusted Per Share Value based on latest NOSH - 80,434
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 105.42 95.90 71.36 42.71 43.56 50.56 14.57 39.05%
EPS 6.35 7.80 3.98 -4.98 -0.81 3.76 1.33 29.74%
DPS 0.00 0.00 0.00 0.00 0.51 0.77 0.00 -
NAPS 0.5066 0.4529 0.3798 0.3271 0.4087 0.3504 0.2678 11.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.59 0.30 0.40 0.32 0.40 0.62 1.03 -
P/RPS 0.30 0.17 0.30 0.38 0.47 0.62 3.05 -32.04%
P/EPS 4.95 2.05 5.38 -3.28 -25.60 8.38 33.55 -27.29%
EY 20.20 48.79 18.59 -30.47 -3.91 11.93 2.98 37.54%
DY 0.00 0.00 0.00 0.00 2.45 2.42 0.00 -
P/NAPS 0.62 0.35 0.56 0.50 0.51 0.90 1.66 -15.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 30/05/08 29/05/07 31/05/06 30/05/05 - -
Price 0.55 0.42 0.40 0.29 0.39 0.52 0.00 -
P/RPS 0.28 0.23 0.30 0.35 0.46 0.52 0.00 -
P/EPS 4.62 2.87 5.38 -2.97 -24.96 7.03 0.00 -
EY 21.66 34.85 18.59 -33.62 -4.01 14.22 0.00 -
DY 0.00 0.00 0.00 0.00 2.51 2.88 0.00 -
P/NAPS 0.58 0.49 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