[MBRIGHT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.67%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,091 85,534 83,326 78,951 77,206 30,476 30,565 11.66%
PBT 3,462 20,263 20,055 19,710 18,745 15,887 14,174 -60.75%
Tax -2,155 -2,651 -2,057 -2,008 -1,833 -4,374 -3,604 -28.91%
NP 1,307 17,612 17,998 17,702 16,912 11,513 10,570 -75.02%
-
NP to SH 1,307 17,612 17,998 17,702 16,912 11,513 10,570 -75.02%
-
Tax Rate 62.25% 13.08% 10.26% 10.19% 9.78% 27.53% 25.43% -
Total Cost 34,784 67,922 65,328 61,249 60,294 18,963 19,995 44.40%
-
Net Worth 163,391 164,145 163,668 240,900 163,096 147,907 145,205 8.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 163,391 164,145 163,668 240,900 163,096 147,907 145,205 8.14%
NOSH 223,823 221,818 224,202 330,000 223,419 224,102 223,392 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.62% 20.59% 21.60% 22.42% 21.91% 37.78% 34.58% -
ROE 0.80% 10.73% 11.00% 7.35% 10.37% 7.78% 7.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.12 38.56 37.17 23.92 34.56 13.60 13.68 11.50%
EPS 0.58 7.94 8.03 5.36 7.57 5.14 4.73 -75.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.73 0.73 0.66 0.65 8.00%
Adjusted Per Share Value based on latest NOSH - 330,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.43 3.38 3.29 3.12 3.05 1.20 1.21 11.72%
EPS 0.05 0.70 0.71 0.70 0.67 0.45 0.42 -75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0648 0.0646 0.0951 0.0644 0.0584 0.0573 8.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.28 0.25 0.26 0.23 0.12 0.14 -
P/RPS 2.73 0.73 0.67 1.09 0.67 0.88 1.02 92.19%
P/EPS 75.35 3.53 3.11 4.85 3.04 2.34 2.96 756.90%
EY 1.33 28.36 32.11 20.63 32.91 42.81 33.80 -88.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.34 0.36 0.32 0.18 0.22 94.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 16/08/12 14/05/12 24/02/12 24/11/11 19/08/11 -
Price 0.47 0.55 0.28 0.25 0.27 0.16 0.12 -
P/RPS 2.91 1.43 0.75 1.04 0.78 1.18 0.88 121.15%
P/EPS 80.49 6.93 3.49 4.66 3.57 3.11 2.54 890.96%
EY 1.24 14.44 28.67 21.46 28.04 32.11 39.43 -89.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.38 0.34 0.37 0.24 0.18 132.06%

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