[MBRIGHT] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 17.03%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 16,291 16,694 12,837 12,806 13,238 13,243 15,923 1.53%
PBT -98,925 -98,485 -10,976 -11,343 -14,146 -14,937 -14,363 261.57%
Tax 6,730 6,730 0 0 574 574 574 415.32%
NP -92,195 -91,755 -10,976 -11,343 -13,572 -14,363 -13,789 254.49%
-
NP to SH -92,162 -91,659 -10,706 -11,218 -13,520 -14,336 -13,915 252.27%
-
Tax Rate - - - - - - - -
Total Cost 108,486 108,449 23,813 24,149 26,810 27,606 29,712 136.92%
-
Net Worth 70,425 65,996 155,655 158,897 162,140 162,140 165,383 -43.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 70,425 65,996 155,655 158,897 162,140 162,140 165,383 -43.36%
NOSH 421,566 356,709 324,281 324,281 324,281 324,281 324,281 19.09%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -565.93% -549.63% -85.50% -88.58% -102.52% -108.46% -86.60% -
ROE -130.86% -138.88% -6.88% -7.06% -8.34% -8.84% -8.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.16 5.06 3.96 3.95 4.08 4.08 4.91 -10.45%
EPS -23.56 -27.78 -3.30 -3.46 -4.17 -4.42 -4.29 210.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.48 0.49 0.50 0.50 0.51 -50.02%
Adjusted Per Share Value based on latest NOSH - 324,281
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.64 0.66 0.51 0.51 0.52 0.52 0.63 1.05%
EPS -3.64 -3.62 -0.42 -0.44 -0.53 -0.57 -0.55 252.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0261 0.0615 0.0628 0.0641 0.0641 0.0653 -43.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.115 0.125 0.14 0.15 0.095 0.06 0.05 -
P/RPS 2.76 2.47 3.54 3.80 2.33 1.47 1.02 94.06%
P/EPS -0.49 -0.45 -4.24 -4.34 -2.28 -1.36 -1.17 -43.99%
EY -204.83 -222.22 -23.58 -23.06 -43.89 -73.68 -85.82 78.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.29 0.31 0.19 0.12 0.10 244.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 25/05/21 23/02/21 11/11/20 17/08/20 29/06/20 -
Price 0.09 0.115 0.11 0.145 0.105 0.085 0.065 -
P/RPS 2.16 2.27 2.78 3.67 2.57 2.08 1.32 38.82%
P/EPS -0.38 -0.41 -3.33 -4.19 -2.52 -1.92 -1.51 -60.10%
EY -261.73 -241.54 -30.01 -23.86 -39.71 -52.01 -66.02 150.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.23 0.30 0.21 0.17 0.13 145.27%

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