[MBRIGHT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 263.41%
YoY- 791.39%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,834 8,055 8,464 10,261 11,781 8,836 6,234 35.62%
PBT 1,887 343 -2,046 5,307 2,247 1,158 -732 -
Tax -1,260 -333 715 -957 -1,050 -300 -29 1144.46%
NP 627 10 -1,331 4,350 1,197 858 -761 -
-
NP to SH 627 10 -1,331 4,350 1,197 858 -761 -
-
Tax Rate 66.77% 97.08% - 18.03% 46.73% 25.91% - -
Total Cost 9,207 8,045 9,795 5,911 10,584 7,978 6,995 20.16%
-
Net Worth 184,250 181,794 179,337 169,538 164,033 167,084 163,391 8.36%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 184,250 181,794 179,337 169,538 164,033 167,084 163,391 8.36%
NOSH 245,667 245,667 245,667 223,076 221,666 225,789 223,823 6.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.38% 0.12% -15.73% 42.39% 10.16% 9.71% -12.21% -
ROE 0.34% 0.01% -0.74% 2.57% 0.73% 0.51% -0.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.00 3.28 3.45 4.60 5.31 3.91 2.79 27.23%
EPS 0.26 0.00 -0.54 1.95 0.54 0.38 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.76 0.74 0.74 0.73 1.82%
Adjusted Per Share Value based on latest NOSH - 223,076
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.39 0.32 0.33 0.41 0.47 0.35 0.25 34.61%
EPS 0.02 0.00 -0.05 0.17 0.05 0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0718 0.0708 0.067 0.0648 0.066 0.0645 8.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.44 0.475 0.51 0.54 0.425 0.44 -
P/RPS 10.99 13.42 13.79 11.09 10.16 10.86 15.80 -21.54%
P/EPS 172.40 10,809.39 -87.67 26.15 100.00 111.84 -129.41 -
EY 0.58 0.01 -1.14 3.82 1.00 0.89 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.65 0.67 0.73 0.57 0.60 -1.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 20/05/14 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 -
Price 0.42 0.43 0.465 0.485 0.595 0.47 0.47 -
P/RPS 10.49 13.11 13.50 10.54 11.20 12.01 16.87 -27.21%
P/EPS 164.56 10,563.72 -85.83 24.87 110.19 123.68 -138.24 -
EY 0.61 0.01 -1.17 4.02 0.91 0.81 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.64 0.64 0.80 0.64 0.64 -8.53%

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