[MBRIGHT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 28.93%
YoY- 275.62%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 78,951 77,206 30,476 30,565 31,083 31,733 30,950 86.58%
PBT 19,710 18,745 15,887 14,174 11,189 9,625 8,187 79.53%
Tax -2,008 -1,833 -4,374 -3,604 -2,991 -2,462 -674 106.90%
NP 17,702 16,912 11,513 10,570 8,198 7,163 7,513 76.97%
-
NP to SH 17,702 16,912 11,513 10,570 8,198 7,163 7,513 76.97%
-
Tax Rate 10.19% 9.78% 27.53% 25.43% 26.73% 25.58% 8.23% -
Total Cost 61,249 60,294 18,963 19,995 22,885 24,570 23,437 89.61%
-
Net Worth 240,900 163,096 147,907 145,205 144,720 145,298 140,300 43.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 240,900 163,096 147,907 145,205 144,720 145,298 140,300 43.34%
NOSH 330,000 223,419 224,102 223,392 222,647 223,535 230,000 27.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.42% 21.91% 37.78% 34.58% 26.37% 22.57% 24.27% -
ROE 7.35% 10.37% 7.78% 7.28% 5.66% 4.93% 5.35% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.92 34.56 13.60 13.68 13.96 14.20 13.46 46.66%
EPS 5.36 7.57 5.14 4.73 3.68 3.20 3.27 38.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.66 0.65 0.65 0.65 0.61 12.70%
Adjusted Per Share Value based on latest NOSH - 223,392
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.12 3.05 1.20 1.21 1.23 1.25 1.22 86.90%
EPS 0.70 0.67 0.45 0.42 0.32 0.28 0.30 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0951 0.0644 0.0584 0.0573 0.0571 0.0574 0.0554 43.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.26 0.23 0.12 0.14 0.17 0.16 0.12 -
P/RPS 1.09 0.67 0.88 1.02 1.22 1.13 0.89 14.45%
P/EPS 4.85 3.04 2.34 2.96 4.62 4.99 3.67 20.40%
EY 20.63 32.91 42.81 33.80 21.66 20.03 27.22 -16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.18 0.22 0.26 0.25 0.20 47.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 14/05/12 24/02/12 24/11/11 19/08/11 19/05/11 22/02/11 29/11/10 -
Price 0.25 0.27 0.16 0.12 0.15 0.15 0.16 -
P/RPS 1.04 0.78 1.18 0.88 1.07 1.06 1.19 -8.58%
P/EPS 4.66 3.57 3.11 2.54 4.07 4.68 4.90 -3.28%
EY 21.46 28.04 32.11 39.43 24.55 21.36 20.42 3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.24 0.18 0.23 0.23 0.26 19.56%

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