[MBRIGHT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.48%
YoY- 101.26%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 39,809 28,704 30,380 52,849 71,836 87,369 41,217 -0.57%
PBT 5,593 3,568 -4,781 3,904 -7,769 -24,198 -34,705 -
Tax -2,836 -1,744 805 -3,654 -12,313 -2,974 -246 50.24%
NP 2,757 1,824 -3,976 249 -20,082 -27,173 -34,952 -
-
NP to SH 2,757 1,824 -3,976 249 -19,857 -27,146 -34,870 -
-
Tax Rate 50.71% 48.88% - 93.60% - - - -
Total Cost 37,052 26,880 34,356 52,600 91,918 114,542 76,169 -11.30%
-
Net Worth 164,550 148,013 135,747 133,237 134,171 147,342 187,444 -2.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 164,550 148,013 135,747 133,237 134,171 147,342 187,444 -2.14%
NOSH 222,365 224,262 222,537 233,749 447,237 446,491 446,296 -10.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.93% 6.35% -13.09% 0.47% -27.96% -31.10% -84.80% -
ROE 1.68% 1.23% -2.93% 0.19% -14.80% -18.42% -18.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.90 12.80 13.65 22.61 16.06 19.57 9.24 11.64%
EPS 1.24 0.81 -1.77 0.11 -8.88 -6.08 -7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.66 0.61 0.57 0.30 0.33 0.42 9.89%
Adjusted Per Share Value based on latest NOSH - 222,803
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.57 1.13 1.20 2.09 2.84 3.45 1.63 -0.62%
EPS 0.11 0.07 -0.16 0.01 -0.78 -1.07 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0584 0.0536 0.0526 0.053 0.0582 0.074 -2.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.12 0.12 0.12 0.16 0.39 0.30 -
P/RPS 1.56 0.94 0.88 0.53 1.00 1.99 3.25 -11.50%
P/EPS 22.58 14.75 -6.72 112.50 -3.60 -6.41 -3.84 -
EY 4.43 6.78 -14.89 0.89 -27.75 -15.59 -26.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.18 0.20 0.21 0.53 1.18 0.71 -9.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 29/11/10 25/11/09 27/11/08 27/11/07 28/11/06 -
Price 0.55 0.16 0.16 0.14 0.10 0.38 0.32 -
P/RPS 3.07 1.25 1.17 0.62 0.62 1.94 3.46 -1.97%
P/EPS 44.35 19.67 -8.96 131.25 -2.25 -6.25 -4.10 -
EY 2.25 5.08 -11.17 0.76 -44.40 -16.00 -24.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.24 0.26 0.25 0.33 1.15 0.76 -0.44%

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