[MBRIGHT] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -36.8%
YoY- -92.27%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,906 33,799 39,342 36,091 77,205 31,733 31,416 0.25%
PBT 9,096 6,898 6,665 3,463 18,745 9,779 14,335 -7.29%
Tax -90 -194 -1,591 -2,156 -1,833 -2,456 -3,654 -46.04%
NP 9,006 6,704 5,074 1,307 16,912 7,323 10,681 -2.80%
-
NP to SH 9,006 6,704 5,074 1,307 16,912 7,323 10,681 -2.80%
-
Tax Rate 0.99% 2.81% 23.87% 62.26% 9.78% 25.12% 25.49% -
Total Cost 22,900 27,095 34,268 34,784 60,293 24,410 20,735 1.66%
-
Net Worth 196,534 179,337 179,337 161,713 162,930 145,120 138,437 6.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 196,534 179,337 179,337 161,713 162,930 145,120 138,437 6.01%
NOSH 245,667 245,667 245,667 221,525 223,192 223,262 223,286 1.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 28.23% 19.83% 12.90% 3.62% 21.91% 23.08% 34.00% -
ROE 4.58% 3.74% 2.83% 0.81% 10.38% 5.05% 7.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.99 13.76 16.01 16.29 34.59 14.21 14.07 -1.32%
EPS 3.67 2.73 2.22 0.59 7.57 3.28 4.78 -4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 0.73 0.73 0.73 0.65 0.62 4.33%
Adjusted Per Share Value based on latest NOSH - 223,823
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.26 1.33 1.55 1.43 3.05 1.25 1.24 0.26%
EPS 0.36 0.26 0.20 0.05 0.67 0.29 0.42 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0708 0.0708 0.0639 0.0643 0.0573 0.0547 5.99%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.31 0.425 0.475 0.44 0.23 0.16 0.12 -
P/RPS 2.39 3.09 2.97 2.70 0.66 1.13 0.85 18.79%
P/EPS 8.46 15.57 23.00 74.58 3.04 4.88 2.51 22.43%
EY 11.83 6.42 4.35 1.34 32.94 20.50 39.86 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.65 0.60 0.32 0.25 0.19 12.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 24/02/12 22/02/11 22/02/10 -
Price 0.26 0.39 0.465 0.47 0.27 0.15 0.13 -
P/RPS 2.00 2.83 2.90 2.88 0.78 1.06 0.92 13.81%
P/EPS 7.09 14.29 22.51 79.66 3.56 4.57 2.72 17.30%
EY 14.10 7.00 4.44 1.26 28.06 21.87 36.80 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.53 0.64 0.64 0.37 0.23 0.21 7.82%

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