[MBRIGHT] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 18.97%
YoY- 110.03%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 35,828 34,066 32,979 31,917 30,499 25,749 23,119 33.88%
PBT 10,346 10,937 11,549 10,981 9,519 6,422 -93,901 -
Tax -2,255 -2,255 -2,433 -2,433 -2,433 -2,433 6,730 -
NP 8,091 8,682 9,116 8,548 7,086 3,989 -87,171 -
-
NP to SH 7,980 8,670 9,589 9,067 7,621 4,482 -87,179 -
-
Tax Rate 21.80% 20.62% 21.07% 22.16% 25.56% 37.89% - -
Total Cost 27,737 25,384 23,863 23,369 23,413 21,760 110,290 -60.12%
-
Net Worth 235,000 233,701 260,165 194,734 178,560 156,580 95,554 82.09%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 235,000 233,701 260,165 194,734 178,560 156,580 95,554 82.09%
NOSH 2,365,611 2,337,107 2,336,815 1,947,346 1,947,346 1,565,808 1,565,808 31.63%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.58% 25.49% 27.64% 26.78% 23.23% 15.49% -377.05% -
ROE 3.40% 3.71% 3.69% 4.66% 4.27% 2.86% -91.23% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.52 1.46 1.52 1.64 1.71 1.64 2.42 -26.63%
EPS 0.34 0.37 0.44 0.47 0.43 0.29 -9.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,947,346
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.41 1.35 1.30 1.26 1.20 1.02 0.91 33.86%
EPS 0.32 0.34 0.38 0.36 0.30 0.18 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0923 0.1027 0.0769 0.0705 0.0618 0.0377 82.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.235 0.17 0.175 0.17 0.08 0.07 0.075 -
P/RPS 15.41 11.66 11.50 10.37 4.68 4.26 3.10 190.98%
P/EPS 69.20 45.82 39.57 36.51 18.74 24.45 -0.82 -
EY 1.44 2.18 2.53 2.74 5.34 4.09 -121.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.70 1.46 1.70 0.80 0.70 0.75 113.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 24/05/23 28/02/23 30/11/22 30/08/22 18/05/22 -
Price 0.21 0.205 0.18 0.175 0.135 0.08 0.085 -
P/RPS 13.77 14.06 11.83 10.68 7.90 4.86 3.51 148.53%
P/EPS 61.84 55.26 40.70 37.59 31.63 27.95 -0.93 -
EY 1.62 1.81 2.46 2.66 3.16 3.58 -107.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.05 1.50 1.75 1.35 0.80 0.85 82.65%

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