[MBRIGHT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 132.63%
YoY- 116.96%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,564 77,205 28,704 27,868 25,584 31,733 30,380 4.73%
PBT 2,464 18,745 3,568 2,706 -1,396 9,779 -4,781 -
Tax -2,332 -1,833 -1,744 -1,718 -1,632 -2,456 805 -
NP 132 16,912 1,824 988 -3,028 7,323 -3,976 -
-
NP to SH 132 16,912 1,824 988 -3,028 7,323 -3,976 -
-
Tax Rate 94.64% 9.78% 48.88% 63.49% - 25.12% - -
Total Cost 32,432 60,293 26,880 26,880 28,612 24,410 34,356 -3.76%
-
Net Worth 240,900 162,930 148,013 145,954 144,720 145,120 135,747 46.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 240,900 162,930 148,013 145,954 144,720 145,120 135,747 46.52%
NOSH 330,000 223,192 224,262 224,545 222,647 223,262 222,537 30.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.41% 21.91% 6.35% 3.55% -11.84% 23.08% -13.09% -
ROE 0.05% 10.38% 1.23% 0.68% -2.09% 5.05% -2.93% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.87 34.59 12.80 12.41 11.49 14.21 13.65 -19.42%
EPS 0.04 7.57 0.81 0.44 -1.36 3.28 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.66 0.65 0.65 0.65 0.61 12.70%
Adjusted Per Share Value based on latest NOSH - 223,392
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.29 3.05 1.13 1.10 1.01 1.25 1.20 4.93%
EPS 0.01 0.67 0.07 0.04 -0.12 0.29 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.0643 0.0584 0.0576 0.0571 0.0573 0.0536 46.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.23 0.12 0.14 0.17 0.16 0.12 -
P/RPS 2.63 0.66 0.94 1.13 1.48 1.13 0.88 107.34%
P/EPS 650.00 3.04 14.75 31.82 -12.50 4.88 -6.72 -
EY 0.15 32.94 6.78 3.14 -8.00 20.50 -14.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.18 0.22 0.26 0.25 0.20 47.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 29/11/10 -
Price 0.25 0.27 0.16 0.12 0.15 0.15 0.16 -
P/RPS 2.53 0.78 1.25 0.97 1.31 1.06 1.17 67.14%
P/EPS 625.00 3.56 19.67 27.27 -11.03 4.57 -8.96 -
EY 0.16 28.06 5.08 3.67 -9.07 21.87 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.24 0.18 0.23 0.23 0.26 19.56%

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