[MBRIGHT] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.73%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 31,733 31,416 69,050 77,011 44,382 70,435 72,000 -12.75%
PBT 9,779 14,335 -17,088 -18,685 -37,597 -8,834 -193,324 -
Tax -2,456 -3,654 -2,312 -2,057 84 -464 -1,049 15.22%
NP 7,323 10,681 -19,400 -20,742 -37,513 -9,298 -194,373 -
-
NP to SH 7,323 10,681 -19,230 -20,705 -37,442 -9,298 -194,373 -
-
Tax Rate 25.12% 25.49% - - - - - -
Total Cost 24,410 20,735 88,450 97,753 81,895 79,733 266,373 -32.84%
-
Net Worth 145,120 138,437 129,389 147,760 165,265 189,182 214,275 -6.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 145,120 138,437 129,389 147,760 165,265 189,182 214,275 -6.28%
NOSH 223,262 223,286 446,171 447,757 446,662 411,266 412,069 -9.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 23.08% 34.00% -28.10% -26.93% -84.52% -13.20% -269.96% -
ROE 5.05% 7.72% -14.86% -14.01% -22.66% -4.91% -90.71% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.21 14.07 15.48 17.20 9.94 17.13 17.47 -3.38%
EPS 3.28 4.78 -4.31 -4.64 -8.40 -2.26 -47.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.29 0.33 0.37 0.46 0.52 3.78%
Adjusted Per Share Value based on latest NOSH - 389,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.25 1.24 2.73 3.04 1.75 2.78 2.84 -12.77%
EPS 0.29 0.42 -0.76 -0.82 -1.48 -0.37 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0547 0.0511 0.0583 0.0653 0.0747 0.0846 -6.28%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.16 0.12 0.10 0.37 0.31 0.35 0.69 -
P/RPS 1.13 0.85 0.65 2.15 3.12 2.04 3.95 -18.81%
P/EPS 4.88 2.51 -2.32 -8.00 -3.70 -15.48 -1.46 -
EY 20.50 39.86 -43.10 -12.50 -27.04 -6.46 -68.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.34 1.12 0.84 0.76 1.33 -24.30%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 22/02/10 24/02/09 28/02/08 28/02/07 09/03/06 29/03/05 -
Price 0.15 0.13 0.11 0.27 0.50 0.35 0.61 -
P/RPS 1.06 0.92 0.71 1.57 5.03 2.04 3.49 -18.00%
P/EPS 4.57 2.72 -2.55 -5.84 -5.96 -15.48 -1.29 -
EY 21.87 36.80 -39.18 -17.13 -16.77 -6.46 -77.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.38 0.82 1.35 0.76 1.17 -23.73%

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