[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 84.62%
YoY- 145.88%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,108 32,564 77,205 28,704 27,868 25,584 31,733 16.91%
PBT 5,326 2,464 18,745 3,568 2,706 -1,396 9,779 -33.33%
Tax -2,166 -2,332 -1,833 -1,744 -1,718 -1,632 -2,456 -8.04%
NP 3,160 132 16,912 1,824 988 -3,028 7,323 -42.92%
-
NP to SH 3,160 132 16,912 1,824 988 -3,028 7,323 -42.92%
-
Tax Rate 40.67% 94.64% 9.78% 48.88% 63.49% - 25.12% -
Total Cost 36,948 32,432 60,293 26,880 26,880 28,612 24,410 31.86%
-
Net Worth 162,450 240,900 162,930 148,013 145,954 144,720 145,120 7.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 162,450 240,900 162,930 148,013 145,954 144,720 145,120 7.81%
NOSH 222,535 330,000 223,192 224,262 224,545 222,647 223,262 -0.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.88% 0.41% 21.91% 6.35% 3.55% -11.84% 23.08% -
ROE 1.95% 0.05% 10.38% 1.23% 0.68% -2.09% 5.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.02 9.87 34.59 12.80 12.41 11.49 14.21 17.17%
EPS 1.42 0.04 7.57 0.81 0.44 -1.36 3.28 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.66 0.65 0.65 0.65 8.05%
Adjusted Per Share Value based on latest NOSH - 224,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.58 1.29 3.05 1.13 1.10 1.01 1.25 16.92%
EPS 0.12 0.01 0.67 0.07 0.04 -0.12 0.29 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0952 0.0644 0.0585 0.0577 0.0572 0.0573 7.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.26 0.23 0.12 0.14 0.17 0.16 -
P/RPS 1.39 2.63 0.66 0.94 1.13 1.48 1.13 14.81%
P/EPS 17.61 650.00 3.04 14.75 31.82 -12.50 4.88 135.45%
EY 5.68 0.15 32.94 6.78 3.14 -8.00 20.50 -57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.32 0.18 0.22 0.26 0.25 22.77%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 -
Price 0.28 0.25 0.27 0.16 0.12 0.15 0.15 -
P/RPS 1.55 2.53 0.78 1.25 0.97 1.31 1.06 28.85%
P/EPS 19.72 625.00 3.56 19.67 27.27 -11.03 4.57 165.28%
EY 5.07 0.16 28.06 5.08 3.67 -9.07 21.87 -62.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.37 0.24 0.18 0.23 0.23 39.79%

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