[MBRIGHT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 619.31%
YoY- 32.12%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,641 34,210 31,216 33,799 36,388 35,778 32,220 0.86%
PBT 39,353 63,246 120,332 6,898 3,860 4,460 1,372 835.10%
Tax -1,200 -1,200 -1,200 -194 -2,928 -3,186 -1,332 -6.71%
NP 38,153 62,046 119,132 6,704 932 1,274 40 9549.39%
-
NP to SH 38,153 62,046 119,132 6,704 932 1,274 40 9549.39%
-
Tax Rate 3.05% 1.90% 1.00% 2.81% 75.85% 71.43% 97.08% -
Total Cost -5,512 -27,836 -87,916 27,095 35,456 34,504 32,180 -
-
Net Worth 21,618,781 21,864,449 216,187 179,337 184,250 184,250 181,794 2311.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 21,618,781 21,864,449 216,187 179,337 184,250 184,250 181,794 2311.23%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 116.89% 181.37% 381.64% 19.83% 2.56% 3.56% 0.12% -
ROE 0.18% 0.28% 55.11% 3.74% 0.51% 0.69% 0.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.29 13.93 12.71 13.76 14.81 14.56 13.12 0.86%
EPS 15.53 25.26 48.48 2.73 0.37 0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 88.00 89.00 0.88 0.73 0.75 0.75 0.74 2311.22%
Adjusted Per Share Value based on latest NOSH - 245,667
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.29 1.35 1.23 1.34 1.44 1.41 1.27 1.04%
EPS 1.51 2.45 4.71 0.26 0.04 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5406 8.6376 0.0854 0.0708 0.0728 0.0728 0.0718 2311.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.355 0.38 0.425 0.43 0.44 0.44 -
P/RPS 2.26 2.55 2.99 3.09 2.90 3.02 3.35 -23.06%
P/EPS 1.93 1.41 0.78 15.57 113.34 84.85 2,702.35 -99.19%
EY 51.77 71.14 127.61 6.42 0.88 1.18 0.04 11724.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.43 0.58 0.57 0.59 0.59 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 23/07/15 11/05/15 27/02/15 12/11/14 11/08/14 20/05/14 -
Price 0.32 0.37 0.38 0.39 0.395 0.42 0.43 -
P/RPS 2.41 2.66 2.99 2.83 2.67 2.88 3.28 -18.55%
P/EPS 2.06 1.46 0.78 14.29 104.12 80.99 2,640.93 -99.14%
EY 48.53 68.26 127.61 7.00 0.96 1.23 0.04 11226.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.43 0.53 0.53 0.56 0.58 -

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