[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.74%
YoY- 51.17%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,234 35,344 36,091 39,809 40,108 32,564 77,205 -34.19%
PBT 6,808 4,632 3,463 5,593 5,326 2,464 18,745 -49.12%
Tax -2,700 -1,200 -2,156 -2,836 -2,166 -2,332 -1,833 29.49%
NP 4,108 3,432 1,307 2,757 3,160 132 16,912 -61.10%
-
NP to SH 4,108 3,432 1,307 2,757 3,160 132 16,912 -61.10%
-
Tax Rate 39.66% 25.91% 62.26% 50.71% 40.67% 94.64% 9.78% -
Total Cost 37,126 31,912 34,784 37,052 36,948 32,432 60,293 -27.64%
-
Net Worth 165,213 167,084 161,713 164,550 162,450 240,900 162,930 0.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 165,213 167,084 161,713 164,550 162,450 240,900 162,930 0.93%
NOSH 223,260 225,789 221,525 222,365 222,535 330,000 223,192 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.96% 9.71% 3.62% 6.93% 7.88% 0.41% 21.91% -
ROE 2.49% 2.05% 0.81% 1.68% 1.95% 0.05% 10.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.47 15.65 16.29 17.90 18.02 9.87 34.59 -34.20%
EPS 1.84 1.52 0.59 1.24 1.42 0.04 7.57 -61.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.73 0.74 0.73 0.73 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 221,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.63 1.40 1.43 1.57 1.58 1.29 3.05 -34.16%
EPS 0.16 0.14 0.05 0.11 0.12 0.01 0.67 -61.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.066 0.0639 0.065 0.0642 0.0951 0.0643 0.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.54 0.425 0.44 0.28 0.25 0.26 0.23 -
P/RPS 2.92 2.72 2.70 1.56 1.39 2.63 0.66 169.74%
P/EPS 29.35 27.96 74.58 22.58 17.61 650.00 3.04 354.03%
EY 3.41 3.58 1.34 4.43 5.68 0.15 32.94 -77.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.60 0.38 0.34 0.36 0.32 73.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 -
Price 0.595 0.47 0.47 0.55 0.28 0.25 0.27 -
P/RPS 3.22 3.00 2.88 3.07 1.55 2.53 0.78 157.56%
P/EPS 32.34 30.92 79.66 44.35 19.72 625.00 3.56 335.95%
EY 3.09 3.23 1.26 2.25 5.07 0.16 28.06 -77.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.64 0.74 0.38 0.34 0.37 67.28%

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