[MBRIGHT] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 91.62%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 234,776 41,724 34,676 15,676 12,861 20,568 16,576 50.28%
PBT 29,004 1,936 4,300 -8,088 -13,705 -10,612 -9,940 -
Tax -8,848 0 0 0 0 0 0 -
NP 20,156 1,936 4,300 -8,088 -13,705 -10,612 -9,940 -
-
NP to SH 17,220 1,484 4,244 -8,312 -13,633 -10,664 -9,940 -
-
Tax Rate 30.51% 0.00% 0.00% - - - - -
Total Cost 214,620 39,788 30,376 23,764 26,566 31,180 26,516 37.90%
-
Net Worth 278,558 235,000 178,560 70,425 162,140 171,967 179,337 7.00%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Net Worth 278,558 235,000 178,560 70,425 162,140 171,967 179,337 7.00%
NOSH 2,532,352 2,365,611 1,947,346 421,566 324,281 245,667 245,667 43.12%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
NP Margin 8.59% 4.64% 12.40% -51.59% -106.57% -51.59% -59.97% -
ROE 6.18% 0.63% 2.38% -11.80% -8.41% -6.20% -5.54% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 9.27 1.78 1.94 4.01 3.97 8.37 6.75 4.99%
EPS 0.68 0.08 0.24 -2.08 -4.23 -4.32 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.18 0.50 0.70 0.73 -25.23%
Adjusted Per Share Value based on latest NOSH - 421,566
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 9.27 1.65 1.37 0.62 0.51 0.81 0.65 50.44%
EPS 0.68 0.06 0.17 -0.33 -0.54 -0.42 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.0928 0.0705 0.0278 0.064 0.0679 0.0708 7.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 -
Price 0.14 0.235 0.08 0.115 0.095 0.10 0.175 -
P/RPS 1.51 13.24 4.12 2.87 2.40 1.19 2.59 -7.95%
P/EPS 20.59 372.14 33.66 -5.41 -2.26 -2.30 -4.33 -
EY 4.86 0.27 2.97 -18.47 -44.25 -43.41 -23.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.35 0.80 0.64 0.19 0.14 0.24 29.18%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 26/11/24 29/11/23 30/11/22 25/11/21 11/11/20 31/05/19 28/05/18 -
Price 0.135 0.21 0.135 0.09 0.105 0.08 0.155 -
P/RPS 1.46 11.83 6.95 2.25 2.65 0.96 2.30 -6.74%
P/EPS 19.85 332.55 56.80 -4.24 -2.50 -1.84 -3.83 -
EY 5.04 0.30 1.76 -23.61 -40.04 -54.26 -26.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.10 1.35 0.50 0.21 0.11 0.21 31.21%

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