[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 31.73%
YoY- -1694.65%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,868 25,584 31,733 30,380 30,202 28,184 31,416 -7.69%
PBT 2,706 -1,396 9,779 -4,781 -6,394 -7,652 14,335 -67.19%
Tax -1,718 -1,632 -2,456 805 570 484 -3,654 -39.61%
NP 988 -3,028 7,323 -3,976 -5,824 -7,168 10,681 -79.63%
-
NP to SH 988 -3,028 7,323 -3,976 -5,824 -7,168 10,681 -79.63%
-
Tax Rate 63.49% - 25.12% - - - 25.49% -
Total Cost 26,880 28,612 24,410 34,356 36,026 35,352 20,735 18.94%
-
Net Worth 145,954 144,720 145,120 135,747 136,640 136,640 138,437 3.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 145,954 144,720 145,120 135,747 136,640 136,640 138,437 3.59%
NOSH 224,545 222,647 223,262 222,537 224,000 223,999 223,286 0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.55% -11.84% 23.08% -13.09% -19.28% -25.43% 34.00% -
ROE 0.68% -2.09% 5.05% -2.93% -4.26% -5.25% 7.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.41 11.49 14.21 13.65 13.48 12.58 14.07 -8.04%
EPS 0.44 -1.36 3.28 -1.77 -2.60 -3.20 4.78 -79.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.61 0.61 0.61 0.62 3.20%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.10 1.01 1.25 1.20 1.19 1.11 1.24 -7.69%
EPS 0.04 -0.12 0.29 -0.16 -0.23 -0.28 0.42 -79.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0571 0.0573 0.0536 0.054 0.054 0.0547 3.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.17 0.16 0.12 0.12 0.14 0.12 -
P/RPS 1.13 1.48 1.13 0.88 0.89 1.11 0.85 20.96%
P/EPS 31.82 -12.50 4.88 -6.72 -4.62 -4.38 2.51 446.22%
EY 3.14 -8.00 20.50 -14.89 -21.67 -22.86 39.86 -81.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.25 0.20 0.20 0.23 0.19 10.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/05/11 22/02/11 29/11/10 27/08/10 19/05/10 22/02/10 -
Price 0.12 0.15 0.15 0.16 0.12 0.12 0.13 -
P/RPS 0.97 1.31 1.06 1.17 0.89 0.95 0.92 3.60%
P/EPS 27.27 -11.03 4.57 -8.96 -4.62 -3.75 2.72 366.92%
EY 3.67 -9.07 21.87 -11.17 -21.67 -26.67 36.80 -78.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.23 0.26 0.20 0.20 0.21 -9.79%

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