[MBRIGHT] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.39%
YoY- -3876.43%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 67,167 81,600 85,525 78,432 75,632 65,589 59,029 8.96%
PBT -6,761 -204,861 -199,344 -198,932 -196,065 4,060 6,485 -
Tax -2,601 -1,433 -1,617 -1,861 -41 457 -687 142.32%
NP -9,362 -206,294 -200,961 -200,793 -196,106 4,517 5,798 -
-
NP to SH -9,362 -206,294 -200,961 -200,793 -196,106 4,517 5,798 -
-
Tax Rate - - - - - -11.26% 10.59% -
Total Cost 76,529 287,894 286,486 279,225 271,738 61,072 53,231 27.29%
-
Net Worth 222,708 210,941 0 215,878 214,259 207,333 200,977 7.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 222,708 210,941 0 215,878 214,259 207,333 200,977 7.06%
NOSH 412,422 413,611 412,826 415,151 412,037 414,666 410,158 0.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -13.94% -252.81% -234.97% -256.01% -259.29% 6.89% 9.82% -
ROE -4.20% -97.80% 0.00% -93.01% -91.53% 2.18% 2.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.29 19.73 20.72 18.89 18.36 15.82 14.39 8.59%
EPS -2.27 -49.88 -48.68 -48.37 -47.59 1.09 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.00 0.52 0.52 0.50 0.49 6.67%
Adjusted Per Share Value based on latest NOSH - 415,151
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.65 3.22 3.38 3.10 2.99 2.59 2.33 8.93%
EPS -0.37 -8.15 -7.94 -7.93 -7.74 0.18 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0879 0.0833 0.00 0.0852 0.0846 0.0819 0.0794 6.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.38 0.41 0.61 0.69 0.70 0.79 -
P/RPS 2.15 1.93 1.98 3.23 3.76 4.43 5.49 -46.38%
P/EPS -15.42 -0.76 -0.84 -1.26 -1.45 64.26 55.89 -
EY -6.49 -131.25 -118.73 -79.29 -68.98 1.56 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.00 1.17 1.33 1.40 1.61 -45.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 21/11/05 30/08/05 27/05/05 29/03/05 29/11/04 27/08/04 -
Price 0.35 0.38 0.37 0.42 0.61 0.68 0.68 -
P/RPS 2.15 1.93 1.79 2.22 3.32 4.30 4.72 -40.71%
P/EPS -15.42 -0.76 -0.76 -0.87 -1.28 62.42 48.10 -
EY -6.49 -131.25 -131.57 -115.16 -78.02 1.60 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.00 0.81 1.17 1.36 1.39 -39.66%

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