[MBRIGHT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.66%
YoY- -32.94%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,476 30,565 31,083 31,733 30,950 38,750 43,337 -20.90%
PBT 15,887 14,174 11,189 9,625 8,187 4,650 5,321 107.20%
Tax -4,374 -3,604 -2,991 -2,462 -674 -1,836 -2,004 68.18%
NP 11,513 10,570 8,198 7,163 7,513 2,814 3,317 129.06%
-
NP to SH 11,513 10,570 8,198 7,163 7,513 2,814 3,317 129.06%
-
Tax Rate 27.53% 25.43% 26.73% 25.58% 8.23% 39.48% 37.66% -
Total Cost 18,963 19,995 22,885 24,570 23,437 35,936 40,020 -39.19%
-
Net Worth 147,907 145,205 144,720 145,298 140,300 136,762 136,640 5.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 147,907 145,205 144,720 145,298 140,300 136,762 136,640 5.41%
NOSH 224,102 223,392 222,647 223,535 230,000 224,200 223,999 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 37.78% 34.58% 26.37% 22.57% 24.27% 7.26% 7.65% -
ROE 7.78% 7.28% 5.66% 4.93% 5.35% 2.06% 2.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.60 13.68 13.96 14.20 13.46 17.28 19.35 -20.93%
EPS 5.14 4.73 3.68 3.20 3.27 1.26 1.48 129.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.65 0.61 0.61 0.61 5.38%
Adjusted Per Share Value based on latest NOSH - 223,535
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.20 1.21 1.23 1.25 1.22 1.53 1.71 -21.01%
EPS 0.45 0.42 0.32 0.28 0.30 0.11 0.13 128.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0573 0.0571 0.0574 0.0554 0.054 0.054 5.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.17 0.16 0.12 0.12 0.14 -
P/RPS 0.88 1.02 1.22 1.13 0.89 0.69 0.72 14.30%
P/EPS 2.34 2.96 4.62 4.99 3.67 9.56 9.45 -60.53%
EY 42.81 33.80 21.66 20.03 27.22 10.46 10.58 153.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.26 0.25 0.20 0.20 0.23 -15.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 19/05/11 22/02/11 29/11/10 27/08/10 19/05/10 -
Price 0.16 0.12 0.15 0.15 0.16 0.12 0.12 -
P/RPS 1.18 0.88 1.07 1.06 1.19 0.69 0.62 53.51%
P/EPS 3.11 2.54 4.07 4.68 4.90 9.56 8.10 -47.14%
EY 32.11 39.43 24.55 21.36 20.42 10.46 12.34 89.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.23 0.23 0.26 0.20 0.20 12.91%

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