[MBRIGHT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.69%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 53,877 38,775 14,055 77,011 65,527 43,948 18,198 105.77%
PBT -5,827 -5,878 498 -18,685 -18,149 -10,992 -7,815 -17.72%
Tax -9,235 -8,136 -5,728 -2,057 -2,231 -202 -218 1106.95%
NP -15,062 -14,014 -5,230 -20,742 -20,380 -11,194 -8,033 51.88%
-
NP to SH -14,893 -12,984 -5,225 -20,705 -20,360 -11,181 -8,026 50.83%
-
Tax Rate - - 1,150.20% - - - - -
Total Cost 68,939 52,789 19,285 97,753 85,907 55,142 26,231 90.10%
-
Net Worth 134,171 133,855 142,905 147,760 147,342 155,732 160,520 -11.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 134,171 133,855 142,905 147,760 147,342 155,732 160,520 -11.23%
NOSH 447,237 446,185 446,581 447,757 446,491 445,458 445,888 0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -27.96% -36.14% -37.21% -26.93% -31.10% -25.47% -44.14% -
ROE -11.10% -9.70% -3.66% -14.01% -13.82% -7.18% -5.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.05 8.69 3.15 17.20 14.68 9.87 4.08 105.44%
EPS -6.66 -5.81 -2.34 -4.64 -4.56 -2.51 -1.80 138.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.32 0.33 0.33 0.3496 0.36 -11.41%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.13 1.53 0.56 3.04 2.59 1.74 0.72 105.67%
EPS -0.59 -0.51 -0.21 -0.82 -0.80 -0.44 -0.32 50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0529 0.0564 0.0583 0.0582 0.0615 0.0634 -11.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.19 0.24 0.37 0.39 0.41 0.52 -
P/RPS 1.33 2.19 7.63 2.15 2.66 4.16 12.74 -77.73%
P/EPS -4.80 -6.53 -20.51 -8.00 -8.55 -16.33 -28.89 -69.67%
EY -20.81 -15.32 -4.88 -12.50 -11.69 -6.12 -3.46 229.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.75 1.12 1.18 1.17 1.44 -48.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 27/05/08 28/02/08 27/11/07 29/08/07 29/05/07 -
Price 0.10 0.18 0.22 0.27 0.38 0.38 0.35 -
P/RPS 0.83 2.07 6.99 1.57 2.59 3.85 8.58 -78.83%
P/EPS -3.00 -6.19 -18.80 -5.84 -8.33 -15.14 -19.44 -71.13%
EY -33.30 -16.17 -5.32 -17.13 -12.00 -6.61 -5.14 246.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.60 0.69 0.82 1.15 1.09 0.97 -51.17%

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