[MBRIGHT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4687.88%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 17,105 17,889 20,617 20,054 13,934 15,101 24,153 -5.58%
PBT 31,623 2,230 3,404 2,663 1,353 -3,197 6,855 29.00%
Tax -600 -1,593 -1,350 -1,083 -859 285 -1,900 -17.47%
NP 31,023 637 2,054 1,580 494 -2,912 4,955 35.74%
-
NP to SH 31,023 637 2,054 1,580 494 -2,912 4,955 35.74%
-
Tax Rate 1.90% 71.43% 39.66% 40.67% 63.49% - 27.72% -
Total Cost -13,918 17,252 18,563 18,474 13,440 18,013 19,198 -
-
Net Worth 21,864,449 184,250 165,213 162,450 145,954 136,640 131,686 134.34%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 21,864,449 184,250 165,213 162,450 145,954 136,640 131,686 134.34%
NOSH 245,667 245,667 223,260 222,535 224,545 224,000 223,198 1.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 181.37% 3.56% 9.96% 7.88% 3.55% -19.28% 20.52% -
ROE 0.14% 0.35% 1.24% 0.97% 0.34% -2.13% 3.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.96 7.28 9.23 9.01 6.21 6.74 10.82 -7.08%
EPS 12.63 0.26 0.92 0.71 0.22 -1.30 2.22 33.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 89.00 0.75 0.74 0.73 0.65 0.61 0.59 130.63%
Adjusted Per Share Value based on latest NOSH - 224,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.68 0.71 0.81 0.79 0.55 0.60 0.95 -5.41%
EPS 1.23 0.03 0.08 0.06 0.02 -0.12 0.20 35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6376 0.0728 0.0653 0.0642 0.0577 0.054 0.052 134.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.355 0.44 0.54 0.25 0.14 0.12 0.16 -
P/RPS 5.10 6.04 5.85 2.77 2.26 1.78 1.48 22.88%
P/EPS 2.81 169.69 58.70 35.21 63.64 -9.23 7.21 -14.52%
EY 35.57 0.59 1.70 2.84 1.57 -10.83 13.88 16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.59 0.73 0.34 0.22 0.20 0.27 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 23/07/15 11/08/14 13/08/13 16/08/12 19/08/11 27/08/10 28/08/09 -
Price 0.37 0.42 0.595 0.28 0.12 0.12 0.13 -
P/RPS 5.31 5.77 6.44 3.11 1.93 1.78 1.20 28.11%
P/EPS 2.93 161.98 64.67 39.44 54.55 -9.23 5.86 -10.90%
EY 34.13 0.62 1.55 2.54 1.83 -10.83 17.08 12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.80 0.38 0.18 0.20 0.22 -

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