[MBRIGHT] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 63.12%
YoY- -87.96%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,342 37,112 36,654 36,786 36,091 85,534 83,326 -39.28%
PBT 6,666 7,980 4,205 4,004 3,462 20,263 20,055 -51.91%
Tax -1,592 -2,336 -2,423 -1,872 -2,155 -2,651 -2,057 -15.66%
NP 5,074 5,644 1,782 2,132 1,307 17,612 17,998 -56.90%
-
NP to SH 5,074 5,644 1,782 2,132 1,307 17,612 17,998 -56.90%
-
Tax Rate 23.88% 29.27% 57.62% 46.75% 62.25% 13.08% 10.26% -
Total Cost 34,268 31,468 34,872 34,654 34,784 67,922 65,328 -34.88%
-
Net Worth 179,337 169,538 164,033 167,084 163,391 164,145 163,668 6.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 179,337 169,538 164,033 167,084 163,391 164,145 163,668 6.26%
NOSH 245,667 223,076 221,666 225,789 223,823 221,818 224,202 6.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.90% 15.21% 4.86% 5.80% 3.62% 20.59% 21.60% -
ROE 2.83% 3.33% 1.09% 1.28% 0.80% 10.73% 11.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.01 16.64 16.54 16.29 16.12 38.56 37.17 -42.87%
EPS 2.07 2.53 0.80 0.94 0.58 7.94 8.03 -59.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.74 0.74 0.73 0.74 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 225,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.55 1.47 1.45 1.45 1.43 3.38 3.29 -39.37%
EPS 0.20 0.22 0.07 0.08 0.05 0.70 0.71 -56.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.067 0.0648 0.066 0.0645 0.0648 0.0647 6.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.475 0.51 0.54 0.425 0.44 0.28 0.25 -
P/RPS 2.97 3.07 3.27 2.61 2.73 0.73 0.67 169.11%
P/EPS 23.00 20.16 67.17 45.01 75.35 3.53 3.11 278.20%
EY 4.35 4.96 1.49 2.22 1.33 28.36 32.11 -73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.73 0.57 0.60 0.38 0.34 53.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 13/08/13 10/05/13 28/02/13 22/11/12 16/08/12 -
Price 0.465 0.485 0.595 0.47 0.47 0.55 0.28 -
P/RPS 2.90 2.92 3.60 2.88 2.91 1.43 0.75 145.74%
P/EPS 22.51 19.17 74.01 49.78 80.49 6.93 3.49 245.32%
EY 4.44 5.22 1.35 2.01 1.24 14.44 28.67 -71.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.80 0.64 0.64 0.74 0.38 41.42%

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