[MBRIGHT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.42%
YoY- -90.1%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 38,561 39,342 37,112 36,654 36,786 36,091 85,534 -41.23%
PBT 5,851 6,666 7,980 4,205 4,004 3,462 20,263 -56.34%
Tax -1,625 -1,592 -2,336 -2,423 -1,872 -2,155 -2,651 -27.86%
NP 4,226 5,074 5,644 1,782 2,132 1,307 17,612 -61.41%
-
NP to SH 4,226 5,074 5,644 1,782 2,132 1,307 17,612 -61.41%
-
Tax Rate 27.77% 23.88% 29.27% 57.62% 46.75% 62.25% 13.08% -
Total Cost 34,335 34,268 31,468 34,872 34,654 34,784 67,922 -36.56%
-
Net Worth 0 179,337 169,538 164,033 167,084 163,391 164,145 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 179,337 169,538 164,033 167,084 163,391 164,145 -
NOSH 245,667 245,667 223,076 221,666 225,789 223,823 221,818 7.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.96% 12.90% 15.21% 4.86% 5.80% 3.62% 20.59% -
ROE 0.00% 2.83% 3.33% 1.09% 1.28% 0.80% 10.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.70 16.01 16.64 16.54 16.29 16.12 38.56 -45.09%
EPS 1.72 2.07 2.53 0.80 0.94 0.58 7.94 -63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.76 0.74 0.74 0.73 0.74 -
Adjusted Per Share Value based on latest NOSH - 221,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.52 1.55 1.47 1.45 1.45 1.43 3.38 -41.33%
EPS 0.17 0.20 0.22 0.07 0.08 0.05 0.70 -61.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0708 0.067 0.0648 0.066 0.0645 0.0648 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.44 0.475 0.51 0.54 0.425 0.44 0.28 -
P/RPS 2.80 2.97 3.07 3.27 2.61 2.73 0.73 145.23%
P/EPS 25.58 23.00 20.16 67.17 45.01 75.35 3.53 274.92%
EY 3.91 4.35 4.96 1.49 2.22 1.33 28.36 -73.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.67 0.73 0.57 0.60 0.38 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 -
Price 0.43 0.465 0.485 0.595 0.47 0.47 0.55 -
P/RPS 2.74 2.90 2.92 3.60 2.88 2.91 1.43 54.32%
P/EPS 25.00 22.51 19.17 74.01 49.78 80.49 6.93 135.40%
EY 4.00 4.44 5.22 1.35 2.01 1.24 14.44 -57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.64 0.80 0.64 0.64 0.74 -

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