[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -99.22%
YoY- 104.36%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,091 39,809 40,108 32,564 77,205 28,704 27,868 18.71%
PBT 3,463 5,593 5,326 2,464 18,745 3,568 2,706 17.78%
Tax -2,156 -2,836 -2,166 -2,332 -1,833 -1,744 -1,718 16.26%
NP 1,307 2,757 3,160 132 16,912 1,824 988 20.40%
-
NP to SH 1,307 2,757 3,160 132 16,912 1,824 988 20.40%
-
Tax Rate 62.26% 50.71% 40.67% 94.64% 9.78% 48.88% 63.49% -
Total Cost 34,784 37,052 36,948 32,432 60,293 26,880 26,880 18.65%
-
Net Worth 161,713 164,550 162,450 240,900 162,930 148,013 145,954 7.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 161,713 164,550 162,450 240,900 162,930 148,013 145,954 7.04%
NOSH 221,525 222,365 222,535 330,000 223,192 224,262 224,545 -0.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.62% 6.93% 7.88% 0.41% 21.91% 6.35% 3.55% -
ROE 0.81% 1.68% 1.95% 0.05% 10.38% 1.23% 0.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.29 17.90 18.02 9.87 34.59 12.80 12.41 19.78%
EPS 0.59 1.24 1.42 0.04 7.57 0.81 0.44 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.73 0.73 0.66 0.65 8.00%
Adjusted Per Share Value based on latest NOSH - 330,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.43 1.57 1.58 1.29 3.05 1.13 1.10 19.01%
EPS 0.05 0.11 0.12 0.01 0.67 0.07 0.04 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.065 0.0642 0.0951 0.0643 0.0584 0.0576 7.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.28 0.25 0.26 0.23 0.12 0.14 -
P/RPS 2.70 1.56 1.39 2.63 0.66 0.94 1.13 78.25%
P/EPS 74.58 22.58 17.61 650.00 3.04 14.75 31.82 75.99%
EY 1.34 4.43 5.68 0.15 32.94 6.78 3.14 -43.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.34 0.36 0.32 0.18 0.22 94.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 -
Price 0.47 0.55 0.28 0.25 0.27 0.16 0.12 -
P/RPS 2.88 3.07 1.55 2.53 0.78 1.25 0.97 105.89%
P/EPS 79.66 44.35 19.72 625.00 3.56 19.67 27.27 103.68%
EY 1.26 2.25 5.07 0.16 28.06 5.08 3.67 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.38 0.34 0.37 0.24 0.18 132.06%

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