[MBRIGHT] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9431.75%
YoY- 551.16%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,376 9,301 7,804 6,509 9,402 9,834 8,055 -5.69%
PBT -2,107 1,540 30,083 4,004 665 1,887 343 -
Tax -300 -300 -300 2,001 -602 -1,260 -333 -6.71%
NP -2,407 1,240 29,783 6,005 63 627 10 -
-
NP to SH -2,407 1,240 29,783 6,005 63 627 10 -
-
Tax Rate - 19.48% 1.00% -49.98% 90.53% 66.77% 97.08% -
Total Cost 9,783 8,061 -21,979 504 9,339 9,207 8,045 13.91%
-
Net Worth 21,618,781 21,864,449 216,187 179,337 184,250 184,250 181,794 2311.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 21,618,781 21,864,449 216,187 179,337 184,250 184,250 181,794 2311.23%
NOSH 245,667 245,667 245,667 245,667 245,667 245,667 245,667 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -32.63% 13.33% 381.64% 92.26% 0.67% 6.38% 0.12% -
ROE -0.01% 0.01% 13.78% 3.35% 0.03% 0.34% 0.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.00 3.79 3.18 2.65 3.83 4.00 3.28 -5.77%
EPS -0.98 0.50 12.12 2.44 0.03 0.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 88.00 89.00 0.88 0.73 0.75 0.75 0.74 2311.22%
Adjusted Per Share Value based on latest NOSH - 245,667
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.29 0.37 0.31 0.26 0.37 0.39 0.32 -6.34%
EPS -0.10 0.05 1.18 0.24 0.00 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5406 8.6376 0.0854 0.0708 0.0728 0.0728 0.0718 2311.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.355 0.38 0.425 0.43 0.44 0.44 -
P/RPS 9.99 9.38 11.96 16.04 11.24 10.99 13.42 -17.84%
P/EPS -30.62 70.33 3.13 17.39 1,676.78 172.40 10,809.39 -
EY -3.27 1.42 31.90 5.75 0.06 0.58 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.43 0.58 0.57 0.59 0.59 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 23/07/15 11/05/15 27/02/15 12/11/14 11/08/14 20/05/14 -
Price 0.32 0.37 0.38 0.39 0.395 0.42 0.43 -
P/RPS 10.66 9.77 11.96 14.72 10.32 10.49 13.11 -12.87%
P/EPS -32.66 73.30 3.13 15.96 1,540.30 164.56 10,563.72 -
EY -3.06 1.36 31.90 6.27 0.06 0.61 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.43 0.53 0.53 0.56 0.58 -

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