[MBRIGHT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 107.89%
YoY- 209.72%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,778 32,220 39,342 41,170 41,234 35,344 36,091 -0.58%
PBT 4,460 1,372 6,665 11,614 6,808 4,632 3,463 18.42%
Tax -3,186 -1,332 -1,591 -3,074 -2,700 -1,200 -2,156 29.83%
NP 1,274 40 5,074 8,540 4,108 3,432 1,307 -1.69%
-
NP to SH 1,274 40 5,074 8,540 4,108 3,432 1,307 -1.69%
-
Tax Rate 71.43% 97.08% 23.87% 26.47% 39.66% 25.91% 62.26% -
Total Cost 34,504 32,180 34,268 32,630 37,126 31,912 34,784 -0.53%
-
Net Worth 184,250 181,794 179,337 169,609 165,213 167,084 161,713 9.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 184,250 181,794 179,337 169,609 165,213 167,084 161,713 9.11%
NOSH 245,667 245,667 245,667 223,170 223,260 225,789 221,525 7.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.56% 0.12% 12.90% 20.74% 9.96% 9.71% 3.62% -
ROE 0.69% 0.02% 2.83% 5.04% 2.49% 2.05% 0.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.56 13.12 16.01 18.45 18.47 15.65 16.29 -7.23%
EPS 0.52 0.00 2.22 3.83 1.84 1.52 0.59 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.76 0.74 0.74 0.73 1.82%
Adjusted Per Share Value based on latest NOSH - 223,076
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.41 1.27 1.55 1.63 1.63 1.40 1.43 -0.93%
EPS 0.05 0.00 0.20 0.34 0.16 0.14 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0718 0.0708 0.067 0.0653 0.066 0.0639 9.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.44 0.475 0.51 0.54 0.425 0.44 -
P/RPS 3.02 3.35 2.97 2.76 2.92 2.72 2.70 7.77%
P/EPS 84.85 2,702.35 23.00 13.33 29.35 27.96 74.58 9.00%
EY 1.18 0.04 4.35 7.50 3.41 3.58 1.34 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.65 0.67 0.73 0.57 0.60 -1.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 20/05/14 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 -
Price 0.42 0.43 0.465 0.485 0.595 0.47 0.47 -
P/RPS 2.88 3.28 2.90 2.63 3.22 3.00 2.88 0.00%
P/EPS 80.99 2,640.93 22.51 12.67 32.34 30.92 79.66 1.11%
EY 1.23 0.04 4.44 7.89 3.09 3.23 1.26 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.64 0.64 0.80 0.64 0.64 -8.53%

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