[MBRIGHT] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 210.42%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 43,948 21,736 42,073 28,912 23,483 22,610 22,976 10.49%
PBT -10,992 -13,861 -942 4,410 4,011 -137,292 -20,284 -8.99%
Tax -202 1,951 -100 -598 -911 137,292 20,284 -
NP -11,194 -11,910 -1,042 3,812 3,100 0 0 -
-
NP to SH -11,181 -11,910 -1,042 3,812 3,100 -130,853 -21,163 -9.35%
-
Tax Rate - - - 13.56% 22.71% - - -
Total Cost 55,142 33,646 43,115 25,100 20,383 22,610 22,976 14.42%
-
Net Worth 155,732 200,730 0 200,847 198,399 -652,193 -443,594 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 155,732 200,730 0 200,847 198,399 -652,193 -443,594 -
NOSH 445,458 446,067 406,923 409,892 413,333 188,277 188,282 14.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin -25.47% -54.79% -2.48% 13.18% 13.20% 0.00% 0.00% -
ROE -7.18% -5.93% 0.00% 1.90% 1.56% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 9.87 4.87 10.34 7.05 5.68 12.01 12.20 -3.20%
EPS -2.51 -2.67 -0.25 0.93 0.75 -69.50 -11.24 -20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.45 0.00 0.49 0.48 -3.464 -2.356 -
Adjusted Per Share Value based on latest NOSH - 410,158
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 1.74 0.86 1.66 1.14 0.93 0.89 0.91 10.48%
EPS -0.44 -0.47 -0.04 0.15 0.12 -5.17 -0.84 -9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0793 0.00 0.0793 0.0783 -0.2575 -0.1752 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.41 0.31 0.41 0.79 0.61 0.00 0.00 -
P/RPS 4.16 6.36 3.97 11.20 10.74 0.00 0.00 -
P/EPS -16.33 -11.61 -160.11 84.95 81.33 0.00 0.00 -
EY -6.12 -8.61 -0.62 1.18 1.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.69 0.00 1.61 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 31/07/03 29/08/02 08/05/01 -
Price 0.38 0.30 0.37 0.68 0.69 1.02 0.00 -
P/RPS 3.85 6.16 3.58 9.64 12.14 8.49 0.00 -
P/EPS -15.14 -11.24 -144.49 73.12 92.00 -1.47 0.00 -
EY -6.61 -8.90 -0.69 1.37 1.09 -68.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.67 0.00 1.39 1.44 0.00 0.00 -

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