[MBRIGHT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -68.46%
YoY- -44.16%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,781 8,836 6,234 9,803 11,913 8,141 55,677 -64.52%
PBT 2,247 1,158 -732 1,532 2,046 616 16,069 -73.09%
Tax -1,050 -300 -29 -1,044 -499 -583 -525 58.80%
NP 1,197 858 -761 488 1,547 33 15,544 -81.92%
-
NP to SH 1,197 858 -761 488 1,547 33 15,544 -81.92%
-
Tax Rate 46.73% 25.91% - 68.15% 24.39% 94.64% 3.27% -
Total Cost 10,584 7,978 6,995 9,315 10,366 8,108 40,133 -58.90%
-
Net Worth 164,033 167,084 163,391 164,145 163,668 240,900 163,096 0.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 164,033 167,084 163,391 164,145 163,668 240,900 163,096 0.38%
NOSH 221,666 225,789 223,823 221,818 224,202 330,000 223,419 -0.52%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.16% 9.71% -12.21% 4.98% 12.99% 0.41% 27.92% -
ROE 0.73% 0.51% -0.47% 0.30% 0.95% 0.01% 9.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.31 3.91 2.79 4.42 5.31 2.47 24.92 -64.35%
EPS 0.54 0.38 -0.34 0.22 0.69 0.01 6.96 -81.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.73 0.74 0.73 0.73 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 221,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.47 0.35 0.25 0.39 0.47 0.32 2.20 -64.29%
EPS 0.05 0.03 -0.03 0.02 0.06 0.00 0.61 -81.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.066 0.0645 0.0648 0.0647 0.0952 0.0644 0.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.54 0.425 0.44 0.28 0.25 0.26 0.23 -
P/RPS 10.16 10.86 15.80 6.34 4.71 10.54 0.92 396.63%
P/EPS 100.00 111.84 -129.41 127.27 36.23 2,600.00 3.31 872.03%
EY 1.00 0.89 -0.77 0.79 2.76 0.04 30.25 -89.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.60 0.38 0.34 0.36 0.32 73.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 -
Price 0.595 0.47 0.47 0.55 0.28 0.25 0.27 -
P/RPS 11.20 12.01 16.87 12.45 5.27 10.13 1.08 376.22%
P/EPS 110.19 123.68 -138.24 250.00 40.58 2,500.00 3.88 832.73%
EY 0.91 0.81 -0.72 0.40 2.46 0.04 25.77 -89.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.64 0.74 0.38 0.34 0.37 67.28%

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