[MBRIGHT] QoQ TTM 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- 216.72%
YoY- -67.95%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 36,614 38,561 39,342 37,112 36,654 36,786 36,091 0.96%
PBT 5,491 5,851 6,666 7,980 4,205 4,004 3,462 36.11%
Tax -1,835 -1,625 -1,592 -2,336 -2,423 -1,872 -2,155 -10.18%
NP 3,656 4,226 5,074 5,644 1,782 2,132 1,307 98.90%
-
NP to SH 3,656 4,226 5,074 5,644 1,782 2,132 1,307 98.90%
-
Tax Rate 33.42% 27.77% 23.88% 29.27% 57.62% 46.75% 62.25% -
Total Cost 32,958 34,335 34,268 31,468 34,872 34,654 34,784 -3.54%
-
Net Worth 184,250 0 179,337 169,538 164,033 167,084 163,391 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 0 179,337 169,538 164,033 167,084 163,391 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 9.99% 10.96% 12.90% 15.21% 4.86% 5.80% 3.62% -
ROE 1.98% 0.00% 2.83% 3.33% 1.09% 1.28% 0.80% -
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 14.90 15.70 16.01 16.64 16.54 16.29 16.12 -5.12%
EPS 1.49 1.72 2.07 2.53 0.80 0.94 0.58 87.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 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 1.45 1.52 1.55 1.47 1.45 1.45 1.43 0.93%
EPS 0.14 0.17 0.20 0.22 0.07 0.08 0.05 99.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.00 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 2.95 2.80 2.97 3.07 3.27 2.61 2.73 5.31%
P/EPS 29.57 25.58 23.00 20.16 67.17 45.01 75.35 -46.49%
EY 3.38 3.91 4.35 4.96 1.49 2.22 1.33 86.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 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 2.82 2.74 2.90 2.92 3.60 2.88 2.91 -2.07%
P/EPS 28.22 25.00 22.51 19.17 74.01 49.78 80.49 -50.37%
EY 3.54 4.00 4.44 5.22 1.35 2.01 1.24 101.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 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