[MBRIGHT] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 19.93%
YoY- 93.53%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 53,600 34,112 23,495 11,419 12 0 6,651 300.43%
PBT 6,086 2,316 -991 -3,601 -5,002 0 -21,332 -
Tax -1,000 -2,315 -911 -404 0 0 -525 53.47%
NP 5,086 1 -1,902 -4,005 -5,002 0 -21,857 -
-
NP to SH 5,086 1 -1,902 -4,005 -5,002 0 -21,857 -
-
Tax Rate 16.43% 99.96% - - - - - -
Total Cost 48,514 34,111 25,397 15,424 5,014 0 28,508 42.40%
-
Net Worth 201,599 198,573 197,929 195,245 8,511,338 0 88,499 72.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 201,599 198,573 197,929 195,245 8,511,338 0 88,499 72.86%
NOSH 420,000 413,695 412,352 415,416 18,109,231 18,109,231 188,297 70.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.49% 0.00% -8.10% -35.07% -41,683.33% 0.00% -328.63% -
ROE 2.52% 0.00% -0.96% -2.05% -0.06% 0.00% -24.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.76 8.25 5.70 2.75 0.00 0.00 3.53 134.98%
EPS 1.21 0.00 -0.46 -0.96 -0.03 0.00 -11.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.48 0.47 0.47 0.00 0.47 1.40%
Adjusted Per Share Value based on latest NOSH - 415,416
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.12 1.35 0.93 0.45 0.00 0.00 0.26 303.56%
EPS 0.20 0.00 -0.08 -0.16 -0.20 0.00 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0784 0.0782 0.0771 3.3624 0.00 0.035 72.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.09 1.18 0.61 0.87 1.11 1.02 0.00 -
P/RPS 8.54 14.31 10.71 31.65 1,675,103.90 0.00 0.00 -
P/EPS 90.01 488,160.84 -132.25 -90.24 -4,018.64 0.00 0.00 -
EY 1.11 0.00 -0.76 -1.11 -0.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.46 1.27 1.85 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 09/01/04 31/07/03 30/05/03 28/02/03 28/11/02 29/08/02 -
Price 0.95 1.06 0.69 0.60 1.00 1.02 1.02 -
P/RPS 7.44 12.86 12.11 21.83 1,509,102.60 0.00 28.88 -59.41%
P/EPS 78.45 438,517.38 -149.59 -62.23 -3,620.40 0.00 -8.79 -
EY 1.27 0.00 -0.67 -1.61 -0.03 0.00 -11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.21 1.44 1.28 2.13 0.00 2.17 -5.91%

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