[MBRIGHT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -183.1%
YoY- -106.28%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 24,156 25,269 22,824 21,504 31,906 32,641 34,210 -20.62%
PBT -4,591 -4,648 -7,166 -7,084 9,096 39,353 63,246 -
Tax -193 -534 -802 -400 -90 -1,200 -1,200 -70.26%
NP -4,784 -5,182 -7,968 -7,484 9,006 38,153 62,046 -
-
NP to SH -4,784 -5,182 -7,968 -7,484 9,006 38,153 62,046 -
-
Tax Rate - - - - 0.99% 3.05% 1.90% -
Total Cost 28,940 30,451 30,792 28,988 22,900 -5,512 -27,836 -
-
Net Worth 191,621 191,621 191,621 194,077 196,534 21,618,781 21,864,449 -95.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 191,621 191,621 191,621 194,077 196,534 21,618,781 21,864,449 -95.68%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -19.80% -20.51% -34.91% -34.80% 28.23% 116.89% 181.37% -
ROE -2.50% -2.70% -4.16% -3.86% 4.58% 0.18% 0.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.83 10.29 9.29 8.75 12.99 13.29 13.93 -20.65%
EPS -1.95 -2.11 -3.24 -3.04 3.67 15.53 25.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.79 0.80 88.00 89.00 -95.68%
Adjusted Per Share Value based on latest NOSH - 245,667
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.95 1.00 0.90 0.85 1.26 1.29 1.35 -20.80%
EPS -0.19 -0.20 -0.31 -0.30 0.36 1.51 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0757 0.0757 0.0766 0.0776 8.537 8.634 -95.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.185 0.225 0.25 0.265 0.31 0.30 0.355 -
P/RPS 1.88 2.19 2.69 3.03 2.39 2.26 2.55 -18.31%
P/EPS -9.50 -10.67 -7.71 -8.70 8.46 1.93 1.41 -
EY -10.53 -9.38 -12.97 -11.50 11.83 51.77 71.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.32 0.34 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 17/08/16 23/05/16 29/02/16 27/11/15 23/07/15 -
Price 0.235 0.215 0.245 0.29 0.26 0.32 0.37 -
P/RPS 2.39 2.09 2.64 3.31 2.00 2.41 2.66 -6.85%
P/EPS -12.07 -10.19 -7.55 -9.52 7.09 2.06 1.46 -
EY -8.29 -9.81 -13.24 -10.50 14.10 48.53 68.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.31 0.37 0.33 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