[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 162.59%
YoY- 2500.0%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,342 41,170 41,234 35,344 36,091 39,809 40,108 -1.27%
PBT 6,665 11,614 6,808 4,632 3,463 5,593 5,326 16.07%
Tax -1,591 -3,074 -2,700 -1,200 -2,156 -2,836 -2,166 -18.54%
NP 5,074 8,540 4,108 3,432 1,307 2,757 3,160 37.00%
-
NP to SH 5,074 8,540 4,108 3,432 1,307 2,757 3,160 37.00%
-
Tax Rate 23.87% 26.47% 39.66% 25.91% 62.26% 50.71% 40.67% -
Total Cost 34,268 32,630 37,126 31,912 34,784 37,052 36,948 -4.88%
-
Net Worth 179,337 169,609 165,213 167,084 161,713 164,550 162,450 6.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,337 169,609 165,213 167,084 161,713 164,550 162,450 6.79%
NOSH 245,667 223,170 223,260 225,789 221,525 222,365 222,535 6.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.90% 20.74% 9.96% 9.71% 3.62% 6.93% 7.88% -
ROE 2.83% 5.04% 2.49% 2.05% 0.81% 1.68% 1.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.01 18.45 18.47 15.65 16.29 17.90 18.02 -7.56%
EPS 2.22 3.83 1.84 1.52 0.59 1.24 1.42 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.74 0.74 0.73 0.74 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 225,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.55 1.63 1.63 1.40 1.43 1.57 1.58 -1.26%
EPS 0.20 0.34 0.16 0.14 0.05 0.11 0.12 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.067 0.0652 0.066 0.0639 0.065 0.0642 6.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.475 0.51 0.54 0.425 0.44 0.28 0.25 -
P/RPS 2.97 2.76 2.92 2.72 2.70 1.56 1.39 65.66%
P/EPS 23.00 13.33 29.35 27.96 74.58 22.58 17.61 19.42%
EY 4.35 7.50 3.41 3.58 1.34 4.43 5.68 -16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.73 0.57 0.60 0.38 0.34 53.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 -
Price 0.465 0.485 0.595 0.47 0.47 0.55 0.28 -
P/RPS 2.90 2.63 3.22 3.00 2.88 3.07 1.55 51.66%
P/EPS 22.51 12.67 32.34 30.92 79.66 44.35 19.72 9.19%
EY 4.44 7.89 3.09 3.23 1.26 2.25 5.07 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.80 0.64 0.64 0.74 0.38 41.42%

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