[MBRIGHT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
13-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.7%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,824 34,210 35,778 41,234 40,108 27,868 30,202 -4.55%
PBT -7,166 63,246 4,460 6,808 5,326 2,706 -6,394 1.91%
Tax -802 -1,200 -3,186 -2,700 -2,166 -1,718 570 -
NP -7,968 62,046 1,274 4,108 3,160 988 -5,824 5.35%
-
NP to SH -7,968 62,046 1,274 4,108 3,160 988 -5,824 5.35%
-
Tax Rate - 1.90% 71.43% 39.66% 40.67% 63.49% - -
Total Cost 30,792 -27,836 34,504 37,126 36,948 26,880 36,026 -2.58%
-
Net Worth 191,621 21,864,449 184,250 165,213 162,450 145,954 136,640 5.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 191,621 21,864,449 184,250 165,213 162,450 145,954 136,640 5.79%
NOSH 245,667 245,667 245,667 223,260 222,535 224,545 224,000 1.54%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -34.91% 181.37% 3.56% 9.96% 7.88% 3.55% -19.28% -
ROE -4.16% 0.28% 0.69% 2.49% 1.95% 0.68% -4.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.29 13.93 14.56 18.47 18.02 12.41 13.48 -6.01%
EPS -3.24 25.26 0.52 1.84 1.42 0.44 -2.60 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 89.00 0.75 0.74 0.73 0.65 0.61 4.17%
Adjusted Per Share Value based on latest NOSH - 221,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.90 1.35 1.41 1.63 1.58 1.10 1.19 -4.54%
EPS -0.31 2.45 0.05 0.16 0.12 0.04 -0.23 5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 8.6376 0.0728 0.0653 0.0642 0.0577 0.054 5.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.25 0.355 0.44 0.54 0.25 0.14 0.12 -
P/RPS 2.69 2.55 3.02 2.92 1.39 1.13 0.89 20.22%
P/EPS -7.71 1.41 84.85 29.35 17.61 31.82 -4.62 8.90%
EY -12.97 71.14 1.18 3.41 5.68 3.14 -21.67 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.59 0.73 0.34 0.22 0.20 8.14%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 23/07/15 11/08/14 13/08/13 16/08/12 19/08/11 27/08/10 -
Price 0.245 0.37 0.42 0.595 0.28 0.12 0.12 -
P/RPS 2.64 2.66 2.88 3.22 1.55 0.97 0.89 19.84%
P/EPS -7.55 1.46 80.99 32.34 19.72 27.27 -4.62 8.52%
EY -13.24 68.26 1.23 3.09 5.07 3.67 -21.67 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.56 0.80 0.38 0.18 0.20 7.57%

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