[MBRIGHT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -47.12%
YoY- 85.57%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 66,594 49,790 44,382 46,023 50,098 62,711 67,167 -0.57%
PBT -34,729 -39,790 -37,597 -29,285 -21,752 -11,044 -6,761 198.59%
Tax -2,043 47 84 -537 1,497 -662 -2,601 -14.90%
NP -36,772 -39,743 -37,513 -29,822 -20,255 -11,706 -9,362 149.56%
-
NP to SH -36,713 -39,676 -37,442 -29,761 -20,229 -11,695 -9,362 149.29%
-
Tax Rate - - - - - - - -
Total Cost 103,366 89,533 81,895 75,845 70,353 74,417 76,529 22.25%
-
Net Worth 155,350 160,520 170,173 187,525 200,956 204,947 222,708 -21.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,350 160,520 170,173 187,525 200,956 204,947 222,708 -21.39%
NOSH 444,366 445,888 447,826 446,489 446,569 445,538 412,422 5.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -55.22% -79.82% -84.52% -64.80% -40.43% -18.67% -13.94% -
ROE -23.63% -24.72% -22.00% -15.87% -10.07% -5.71% -4.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.99 11.17 9.91 10.31 11.22 14.08 16.29 -5.40%
EPS -8.26 -8.90 -8.36 -6.67 -4.53 -2.62 -2.27 137.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.36 0.38 0.42 0.45 0.46 0.54 -25.22%
Adjusted Per Share Value based on latest NOSH - 446,489
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.63 1.97 1.75 1.82 1.98 2.48 2.65 -0.50%
EPS -1.45 -1.57 -1.48 -1.18 -0.80 -0.46 -0.37 149.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0634 0.0672 0.0741 0.0794 0.0809 0.0879 -21.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.41 0.52 0.31 0.30 0.31 0.34 0.35 -
P/RPS 2.74 4.66 3.13 2.91 2.76 2.42 2.15 17.59%
P/EPS -4.96 -5.84 -3.71 -4.50 -6.84 -12.95 -15.42 -53.15%
EY -20.15 -17.11 -26.97 -22.22 -14.61 -7.72 -6.49 113.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.44 0.82 0.71 0.69 0.74 0.65 48.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 28/11/06 30/08/06 31/05/06 09/03/06 -
Price 0.38 0.35 0.50 0.32 0.30 0.32 0.35 -
P/RPS 2.54 3.13 5.05 3.10 2.67 2.27 2.15 11.78%
P/EPS -4.60 -3.93 -5.98 -4.80 -6.62 -12.19 -15.42 -55.45%
EY -21.74 -25.42 -16.72 -20.83 -15.10 -8.20 -6.49 124.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 1.32 0.76 0.67 0.70 0.65 41.28%

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