[MBWORLD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.63%
YoY- 96.09%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 41,152 139,837 165,912 150,921 112,307 67,213 68,556 -8.14%
PBT -8,714 34,339 11,357 14,340 7,154 -8,774 -384 68.18%
Tax 2,287 -8,999 -2,726 -2,816 -1,502 511 -887 -
NP -6,427 25,340 8,631 11,524 5,652 -8,263 -1,271 30.97%
-
NP to SH -6,540 25,621 10,000 12,273 6,259 -7,843 -1,272 31.34%
-
Tax Rate - 26.21% 24.00% 19.64% 21.00% - - -
Total Cost 47,579 114,497 157,281 139,397 106,655 75,476 69,827 -6.18%
-
Net Worth 88,390 104,648 79,728 71,271 59,769 51,478 64,313 5.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 797 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 88,390 104,648 79,728 71,271 59,769 51,478 64,313 5.43%
NOSH 89,283 86,486 83,924 83,849 84,181 80,434 81,409 1.54%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -15.62% 18.12% 5.20% 7.64% 5.03% -12.29% -1.85% -
ROE -7.40% 24.48% 12.54% 17.22% 10.47% -15.24% -1.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.09 161.69 197.69 179.99 133.41 83.56 84.21 -9.54%
EPS -7.32 29.62 11.92 14.64 7.44 -9.75 -1.56 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
NAPS 0.99 1.21 0.95 0.85 0.71 0.64 0.79 3.82%
Adjusted Per Share Value based on latest NOSH - 83,849
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.15 88.85 105.42 95.90 71.36 42.71 43.56 -8.14%
EPS -4.16 16.28 6.35 7.80 3.98 -4.98 -0.81 31.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.5616 0.665 0.5066 0.4529 0.3798 0.3271 0.4087 5.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.52 0.76 0.59 0.30 0.40 0.32 0.40 -
P/RPS 1.13 0.47 0.30 0.17 0.30 0.38 0.47 15.72%
P/EPS -7.10 2.57 4.95 2.05 5.38 -3.28 -25.60 -19.22%
EY -14.09 38.98 20.20 48.79 18.59 -30.47 -3.91 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.53 0.63 0.62 0.35 0.56 0.50 0.51 0.64%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 30/05/11 27/05/10 29/05/09 30/05/08 29/05/07 31/05/06 -
Price 0.50 0.71 0.55 0.42 0.40 0.29 0.39 -
P/RPS 1.08 0.44 0.28 0.23 0.30 0.35 0.46 15.27%
P/EPS -6.83 2.40 4.62 2.87 5.38 -2.97 -24.96 -19.40%
EY -14.65 41.72 21.66 34.85 18.59 -33.62 -4.01 24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
P/NAPS 0.51 0.59 0.58 0.49 0.56 0.45 0.49 0.66%

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