[MBRIGHT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -92.58%
YoY- -92.27%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,112 36,654 36,786 36,091 85,534 83,326 78,951 -39.51%
PBT 7,980 4,205 4,004 3,462 20,263 20,055 19,710 -45.24%
Tax -2,336 -2,423 -1,872 -2,155 -2,651 -2,057 -2,008 10.60%
NP 5,644 1,782 2,132 1,307 17,612 17,998 17,702 -53.29%
-
NP to SH 5,644 1,782 2,132 1,307 17,612 17,998 17,702 -53.29%
-
Tax Rate 29.27% 57.62% 46.75% 62.25% 13.08% 10.26% 10.19% -
Total Cost 31,468 34,872 34,654 34,784 67,922 65,328 61,249 -35.82%
-
Net Worth 169,538 164,033 167,084 163,391 164,145 163,668 240,900 -20.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,538 164,033 167,084 163,391 164,145 163,668 240,900 -20.86%
NOSH 223,076 221,666 225,789 223,823 221,818 224,202 330,000 -22.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.21% 4.86% 5.80% 3.62% 20.59% 21.60% 22.42% -
ROE 3.33% 1.09% 1.28% 0.80% 10.73% 11.00% 7.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.64 16.54 16.29 16.12 38.56 37.17 23.92 -21.47%
EPS 2.53 0.80 0.94 0.58 7.94 8.03 5.36 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.73 0.74 0.73 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 223,823
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.47 1.45 1.45 1.43 3.38 3.29 3.12 -39.42%
EPS 0.22 0.07 0.08 0.05 0.70 0.71 0.70 -53.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0648 0.066 0.0645 0.0648 0.0647 0.0952 -20.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.54 0.425 0.44 0.28 0.25 0.26 -
P/RPS 3.07 3.27 2.61 2.73 0.73 0.67 1.09 99.31%
P/EPS 20.16 67.17 45.01 75.35 3.53 3.11 4.85 158.29%
EY 4.96 1.49 2.22 1.33 28.36 32.11 20.63 -61.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.57 0.60 0.38 0.34 0.36 51.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 14/05/12 -
Price 0.485 0.595 0.47 0.47 0.55 0.28 0.25 -
P/RPS 2.92 3.60 2.88 2.91 1.43 0.75 1.04 98.89%
P/EPS 19.17 74.01 49.78 80.49 6.93 3.49 4.66 156.51%
EY 5.22 1.35 2.01 1.24 14.44 28.67 21.46 -60.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.64 0.64 0.74 0.38 0.34 52.39%

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