[MBRIGHT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -16.71%
YoY- 98.22%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,800 35,755 36,614 38,561 39,342 37,112 36,654 -5.24%
PBT 6,899 849 5,491 5,851 6,666 7,980 4,205 38.98%
Tax -194 -1,480 -1,835 -1,625 -1,592 -2,336 -2,423 -81.33%
NP 6,705 -631 3,656 4,226 5,074 5,644 1,782 141.33%
-
NP to SH 6,705 -631 3,656 4,226 5,074 5,644 1,782 141.33%
-
Tax Rate 2.81% 174.32% 33.42% 27.77% 23.88% 29.27% 57.62% -
Total Cost 27,095 36,386 32,958 34,335 34,268 31,468 34,872 -15.44%
-
Net Worth 179,337 157,500 184,250 0 179,337 169,538 164,033 6.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 179,337 157,500 184,250 0 179,337 169,538 164,033 6.10%
NOSH 245,667 245,667 245,667 245,667 245,667 223,076 221,666 7.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.84% -1.76% 9.99% 10.96% 12.90% 15.21% 4.86% -
ROE 3.74% -0.40% 1.98% 0.00% 2.83% 3.33% 1.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.76 17.03 14.90 15.70 16.01 16.64 16.54 -11.51%
EPS 2.73 -0.30 1.49 1.72 2.07 2.53 0.80 126.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.75 0.00 0.73 0.76 0.74 -0.90%
Adjusted Per Share Value based on latest NOSH - 245,667
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.33 1.41 1.45 1.52 1.55 1.47 1.45 -5.58%
EPS 0.26 -0.02 0.14 0.17 0.20 0.22 0.07 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0622 0.0728 0.00 0.0708 0.0669 0.0648 6.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.425 0.43 0.44 0.44 0.475 0.51 0.54 -
P/RPS 3.09 2.53 2.95 2.80 2.97 3.07 3.27 -3.69%
P/EPS 15.57 -143.11 29.57 25.58 23.00 20.16 67.17 -62.16%
EY 6.42 -0.70 3.38 3.91 4.35 4.96 1.49 164.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.59 0.00 0.65 0.67 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 12/11/14 11/08/14 20/05/14 28/02/14 25/11/13 13/08/13 -
Price 0.39 0.395 0.42 0.43 0.465 0.485 0.595 -
P/RPS 2.83 2.32 2.82 2.74 2.90 2.92 3.60 -14.78%
P/EPS 14.29 -131.46 28.22 25.00 22.51 19.17 74.01 -66.49%
EY 7.00 -0.76 3.54 4.00 4.44 5.22 1.35 198.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.56 0.00 0.64 0.64 0.80 -23.94%

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