[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 215.92%
YoY- 206.66%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,416 52,849 48,306 46,040 69,050 71,836 77,550 -45.16%
PBT 14,335 3,904 13,710 29,872 -17,088 -7,769 -11,756 -
Tax -3,654 -3,654 -3,800 -7,580 -2,312 -12,313 -16,272 -62.95%
NP 10,681 249 9,910 22,292 -19,400 -20,082 -28,028 -
-
NP to SH 10,681 249 9,910 22,292 -19,230 -19,857 -25,968 -
-
Tax Rate 25.49% 93.60% 27.72% 25.37% - - - -
Total Cost 20,735 52,600 38,396 23,748 88,450 91,918 105,578 -66.11%
-
Net Worth 138,437 133,237 131,686 133,752 129,389 134,171 133,855 2.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 138,437 133,237 131,686 133,752 129,389 134,171 133,855 2.26%
NOSH 223,286 233,749 223,198 222,920 446,171 447,237 446,185 -36.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.00% 0.47% 20.52% 48.42% -28.10% -27.96% -36.14% -
ROE 7.72% 0.19% 7.53% 16.67% -14.86% -14.80% -19.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.07 22.61 21.64 20.65 15.48 16.06 17.38 -13.10%
EPS 4.78 0.11 4.44 10.00 -4.31 -8.88 -11.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.57 0.59 0.60 0.29 0.30 0.30 62.03%
Adjusted Per Share Value based on latest NOSH - 222,920
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.24 2.09 1.91 1.82 2.73 2.84 3.06 -45.14%
EPS 0.42 0.01 0.39 0.88 -0.76 -0.78 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0526 0.052 0.0528 0.0511 0.053 0.0529 2.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.12 0.16 0.10 0.10 0.16 0.19 -
P/RPS 0.85 0.53 0.74 0.48 0.65 1.00 1.09 -15.23%
P/EPS 2.51 112.50 3.60 1.00 -2.32 -3.60 -3.26 -
EY 39.86 0.89 27.75 100.00 -43.10 -27.75 -30.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.17 0.34 0.53 0.63 -54.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 28/08/09 28/05/09 24/02/09 27/11/08 27/08/08 -
Price 0.13 0.14 0.13 0.17 0.11 0.10 0.18 -
P/RPS 0.92 0.62 0.60 0.82 0.71 0.62 1.04 -7.82%
P/EPS 2.72 131.25 2.93 1.70 -2.55 -2.25 -3.09 -
EY 36.80 0.76 34.15 58.82 -39.18 -44.40 -32.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.22 0.28 0.38 0.33 0.60 -50.24%

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