[MBRIGHT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5611.76%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,091 77,205 31,733 31,416 69,050 77,011 44,382 -3.38%
PBT 3,463 18,745 9,779 14,335 -17,088 -18,685 -37,597 -
Tax -2,156 -1,833 -2,456 -3,654 -2,312 -2,057 84 -
NP 1,307 16,912 7,323 10,681 -19,400 -20,742 -37,513 -
-
NP to SH 1,307 16,912 7,323 10,681 -19,230 -20,705 -37,442 -
-
Tax Rate 62.26% 9.78% 25.12% 25.49% - - - -
Total Cost 34,784 60,293 24,410 20,735 88,450 97,753 81,895 -13.28%
-
Net Worth 161,713 162,930 145,120 138,437 129,389 147,760 165,265 -0.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 161,713 162,930 145,120 138,437 129,389 147,760 165,265 -0.36%
NOSH 221,525 223,192 223,262 223,286 446,171 447,757 446,662 -11.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.62% 21.91% 23.08% 34.00% -28.10% -26.93% -84.52% -
ROE 0.81% 10.38% 5.05% 7.72% -14.86% -14.01% -22.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.29 34.59 14.21 14.07 15.48 17.20 9.94 8.57%
EPS 0.59 7.57 3.28 4.78 -4.31 -4.64 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.65 0.62 0.29 0.33 0.37 11.98%
Adjusted Per Share Value based on latest NOSH - 223,114
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.43 3.05 1.25 1.24 2.73 3.04 1.75 -3.30%
EPS 0.05 0.67 0.29 0.42 -0.76 -0.82 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0644 0.0573 0.0547 0.0511 0.0584 0.0653 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.23 0.16 0.12 0.10 0.37 0.31 -
P/RPS 2.70 0.66 1.13 0.85 0.65 2.15 3.12 -2.37%
P/EPS 74.58 3.04 4.88 2.51 -2.32 -8.00 -3.70 -
EY 1.34 32.94 20.50 39.86 -43.10 -12.50 -27.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.25 0.19 0.34 1.12 0.84 -5.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 22/02/11 22/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.47 0.27 0.15 0.13 0.11 0.27 0.50 -
P/RPS 2.88 0.78 1.06 0.92 0.71 1.57 5.03 -8.86%
P/EPS 79.66 3.56 4.57 2.72 -2.55 -5.84 -5.96 -
EY 1.26 28.06 21.87 36.80 -39.18 -17.13 -16.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.23 0.21 0.38 0.82 1.35 -11.68%

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