[MBRIGHT] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 10.24%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 40,830 33,256 20,922 13,970 18,240 16,726 21,550 10.31%
PBT 7,894 4,394 -4,724 -12,374 -12,252 -10,092 -7,826 -
Tax -2,848 0 0 0 0 0 -400 35.21%
NP 5,046 4,394 -4,724 -12,374 -12,252 -10,092 -8,226 -
-
NP to SH 6,144 4,344 -4,828 -12,237 -12,276 -10,092 -8,226 -
-
Tax Rate 36.08% 0.00% - - - - - -
Total Cost 35,784 28,862 25,646 26,344 30,492 26,818 29,776 2.86%
-
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
NOSH 2,393,214 1,947,346 421,566 324,281 294,801 245,667 245,667 41.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.36% 13.21% -22.58% -88.58% -67.17% -60.34% -38.17% -
ROE 2.59% 2.23% -6.36% -7.70% -7.06% -5.71% -4.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.72 1.71 4.96 4.31 6.19 6.81 8.77 -22.14%
EPS 0.22 0.24 -1.16 -3.82 -4.96 -4.10 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.18 0.49 0.59 0.72 0.76 -26.77%
Adjusted Per Share Value based on latest NOSH - 324,281
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.61 1.31 0.83 0.55 0.72 0.66 0.85 10.31%
EPS 0.24 0.17 -0.19 -0.48 -0.48 -0.40 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0769 0.03 0.0628 0.0687 0.0699 0.0738 3.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.20 0.17 0.085 0.15 0.105 0.155 0.205 -
P/RPS 11.60 9.95 1.71 3.48 1.70 2.28 2.34 27.89%
P/EPS 77.08 76.21 -7.42 -3.97 -2.52 -3.77 -6.12 -
EY 1.30 1.31 -13.47 -25.16 -39.66 -26.50 -16.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 0.47 0.31 0.18 0.22 0.27 36.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 15/02/22 23/02/21 20/08/19 14/08/18 09/08/17 -
Price 0.17 0.175 0.085 0.145 0.10 0.165 0.175 -
P/RPS 9.86 10.25 1.71 3.37 1.62 2.42 1.99 27.88%
P/EPS 65.52 78.45 -7.42 -3.84 -2.40 -4.02 -5.23 -
EY 1.53 1.27 -13.47 -26.03 -41.64 -24.90 -19.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.75 0.47 0.30 0.17 0.23 0.23 35.99%

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