[MBRIGHT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6270.0%
YoY- -68.99%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 7,804 33,799 27,291 17,889 8,055 39,342 30,878 -60.05%
PBT 30,083 6,898 2,895 2,230 343 6,665 8,711 128.64%
Tax -300 -194 -2,196 -1,593 -333 -1,591 -2,306 -74.35%
NP 29,783 6,704 699 637 10 5,074 6,405 178.85%
-
NP to SH 29,783 6,704 699 637 10 5,074 6,405 178.85%
-
Tax Rate 1.00% 2.81% 75.85% 71.43% 97.08% 23.87% 26.47% -
Total Cost -21,979 27,095 26,592 17,252 8,045 34,268 24,473 -
-
Net Worth 216,187 179,337 184,250 184,250 181,794 179,337 169,609 17.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 216,187 179,337 184,250 184,250 181,794 179,337 169,609 17.57%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 223,170 6.61%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 381.64% 19.83% 2.56% 3.56% 0.12% 12.90% 20.74% -
ROE 13.78% 3.74% 0.38% 0.35% 0.01% 2.83% 3.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.18 13.76 11.11 7.28 3.28 16.01 13.84 -62.51%
EPS 12.12 2.73 0.28 0.26 0.00 2.22 2.87 161.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.73 0.75 0.75 0.74 0.73 0.76 10.27%
Adjusted Per Share Value based on latest NOSH - 245,667
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.31 1.34 1.08 0.71 0.32 1.55 1.22 -59.91%
EPS 1.18 0.26 0.03 0.03 0.00 0.20 0.25 181.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.0708 0.0728 0.0728 0.0718 0.0708 0.067 17.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.38 0.425 0.43 0.44 0.44 0.475 0.51 -
P/RPS 11.96 3.09 3.87 6.04 13.42 2.97 3.69 119.16%
P/EPS 3.13 15.57 151.13 169.69 10,809.39 23.00 17.77 -68.61%
EY 31.90 6.42 0.66 0.59 0.01 4.35 5.63 218.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.59 0.59 0.65 0.67 -25.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 27/02/15 12/11/14 11/08/14 20/05/14 28/02/14 25/11/13 -
Price 0.38 0.39 0.395 0.42 0.43 0.465 0.485 -
P/RPS 11.96 2.83 3.56 5.77 13.11 2.90 3.51 126.60%
P/EPS 3.13 14.29 138.83 161.98 10,563.72 22.51 16.90 -67.54%
EY 31.90 7.00 0.72 0.62 0.01 4.44 5.92 207.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.53 0.56 0.58 0.64 0.64 -23.30%

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