[MBRIGHT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 74.76%
YoY- 34.9%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,050 53,877 38,775 14,055 77,011 65,527 43,948 34.96%
PBT -17,088 -5,827 -5,878 498 -18,685 -18,149 -10,992 34.01%
Tax -2,312 -9,235 -8,136 -5,728 -2,057 -2,231 -202 404.13%
NP -19,400 -15,062 -14,014 -5,230 -20,742 -20,380 -11,194 44.04%
-
NP to SH -19,230 -14,893 -12,984 -5,225 -20,705 -20,360 -11,181 43.31%
-
Tax Rate - - - 1,150.20% - - - -
Total Cost 88,450 68,939 52,789 19,285 97,753 85,907 55,142 36.83%
-
Net Worth 129,389 134,171 133,855 142,905 147,760 147,342 155,732 -11.57%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 129,389 134,171 133,855 142,905 147,760 147,342 155,732 -11.57%
NOSH 446,171 447,237 446,185 446,581 447,757 446,491 445,458 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -28.10% -27.96% -36.14% -37.21% -26.93% -31.10% -25.47% -
ROE -14.86% -11.10% -9.70% -3.66% -14.01% -13.82% -7.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.48 12.05 8.69 3.15 17.20 14.68 9.87 34.80%
EPS -4.31 -6.66 -5.81 -2.34 -4.64 -4.56 -2.51 43.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.30 0.32 0.33 0.33 0.3496 -11.66%
Adjusted Per Share Value based on latest NOSH - 446,581
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.73 2.13 1.53 0.56 3.04 2.59 1.74 34.83%
EPS -0.76 -0.59 -0.51 -0.21 -0.82 -0.80 -0.44 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.053 0.0529 0.0564 0.0583 0.0582 0.0615 -11.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.16 0.19 0.24 0.37 0.39 0.41 -
P/RPS 0.65 1.33 2.19 7.63 2.15 2.66 4.16 -70.82%
P/EPS -2.32 -4.80 -6.53 -20.51 -8.00 -8.55 -16.33 -72.61%
EY -43.10 -20.81 -15.32 -4.88 -12.50 -11.69 -6.12 265.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.63 0.75 1.12 1.18 1.17 -55.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 27/08/08 27/05/08 28/02/08 27/11/07 29/08/07 -
Price 0.11 0.10 0.18 0.22 0.27 0.38 0.38 -
P/RPS 0.71 0.83 2.07 6.99 1.57 2.59 3.85 -67.43%
P/EPS -2.55 -3.00 -6.19 -18.80 -5.84 -8.33 -15.14 -69.33%
EY -39.18 -33.30 -16.17 -5.32 -17.13 -12.00 -6.61 225.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.60 0.69 0.82 1.15 1.09 -50.30%

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