[MBRIGHT] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5727.47%
YoY- -7227.76%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,466 46,966 45,628 0 22,376 22,610 22,861 58.08%
PBT 9,757 8,022 5,604 -5,487,614 -92,128 -137,292 -71,962 -
Tax -3,086 -1,822 -1,616 0 -2,040 137,292 71,962 -
NP 6,670 6,200 3,988 -5,487,614 -94,168 0 0 -
-
NP to SH 6,670 6,200 3,988 -5,487,614 -94,168 -130,853 -73,920 -
-
Tax Rate 31.63% 22.71% 28.84% - - - - -
Total Cost 38,796 40,766 41,640 5,487,614 116,544 22,610 22,861 42.22%
-
Net Worth 198,466 198,399 195,245 0 -64,179,114 -652,193 -573,601 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 198,466 198,399 195,245 0 -64,179,114 -652,193 -573,601 -
NOSH 413,471 413,333 415,416 3,429,758,826 18,109,231 188,277 188,251 68.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.67% 13.20% 8.74% 0.00% -420.84% 0.00% 0.00% -
ROE 3.36% 3.13% 2.04% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.00 11.36 10.98 0.00 0.12 12.01 12.14 -6.35%
EPS 1.61 1.50 0.96 -0.16 -0.52 -69.50 -39.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.47 0.00 -3.544 -3.464 -3.047 -
Adjusted Per Share Value based on latest NOSH - 18,109,231
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.80 1.85 1.80 0.00 0.88 0.89 0.90 58.67%
EPS 0.26 0.24 0.16 -216.70 -3.72 -5.17 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0783 0.0771 0.00 -25.3437 -0.2575 -0.2265 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 1.18 0.61 0.87 1.11 1.02 0.00 0.00 -
P/RPS 10.73 5.37 7.92 0.00 825.50 0.00 0.00 -
P/EPS 73.14 40.67 90.63 -693.75 -196.15 0.00 0.00 -
EY 1.37 2.46 1.10 -0.14 -0.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.27 1.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 09/01/04 31/07/03 30/05/03 28/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.06 0.69 0.60 1.00 1.02 1.02 0.00 -
P/RPS 9.64 6.07 5.46 0.00 825.50 8.49 0.00 -
P/EPS 65.70 46.00 62.50 -625.00 -196.15 -1.47 0.00 -
EY 1.52 2.17 1.60 -0.16 -0.51 -68.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.44 1.28 0.00 0.00 0.00 0.00 -

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