[MBRIGHT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -26.48%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 54,850 54,468 66,545 69,090 65,362 71,839 72,869 -17.23%
PBT 19,805 23,781 18,018 11,048 -6,365 -13,572 -10,373 -
Tax -23,998 -24,254 -26,657 -30,490 -9,059 -9,990 -7,567 115.70%
NP -4,193 -473 -8,639 -19,442 -15,424 -23,562 -17,940 -62.02%
-
NP to SH -4,193 -1,334 -8,475 -19,273 -15,238 -22,508 -17,904 -61.97%
-
Tax Rate 121.17% 101.99% 147.95% 275.98% - - - -
Total Cost 59,043 54,941 75,184 88,532 80,786 95,401 90,809 -24.92%
-
Net Worth 126,998 130,221 133,752 129,692 133,186 133,775 142,905 -7.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 126,998 130,221 133,752 129,692 133,186 133,775 142,905 -7.55%
NOSH 222,803 220,714 222,920 447,216 443,953 445,919 446,581 -37.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.64% -0.87% -12.98% -28.14% -23.60% -32.80% -24.62% -
ROE -3.30% -1.02% -6.34% -14.86% -11.44% -16.83% -12.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.62 24.68 29.85 15.45 14.72 16.11 16.32 31.50%
EPS -1.88 -0.60 -3.80 -4.31 -3.43 -5.05 -4.01 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 0.60 0.29 0.30 0.30 0.32 46.89%
Adjusted Per Share Value based on latest NOSH - 447,216
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.17 2.15 2.63 2.73 2.58 2.84 2.88 -17.18%
EPS -0.17 -0.05 -0.33 -0.76 -0.60 -0.89 -0.71 -61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0514 0.0528 0.0512 0.0526 0.0528 0.0564 -7.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.12 0.16 0.10 0.10 0.16 0.19 0.24 -
P/RPS 0.49 0.65 0.33 0.65 1.09 1.18 1.47 -51.89%
P/EPS -6.38 -26.47 -2.63 -2.32 -4.66 -3.76 -5.99 4.29%
EY -15.68 -3.78 -38.02 -43.10 -21.45 -26.57 -16.70 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.17 0.34 0.53 0.63 0.75 -57.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 28/05/09 24/02/09 27/11/08 27/08/08 27/05/08 -
Price 0.14 0.13 0.17 0.11 0.10 0.18 0.22 -
P/RPS 0.57 0.53 0.57 0.71 0.68 1.12 1.35 -43.68%
P/EPS -7.44 -21.51 -4.47 -2.55 -2.91 -3.57 -5.49 22.43%
EY -13.44 -4.65 -22.36 -39.18 -34.32 -28.04 -18.22 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.28 0.38 0.33 0.60 0.69 -49.14%

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