[MBRIGHT] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -294.99%
YoY- -857.4%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 15,102 21,579 9,177 13,252 17,177 10,617 5,594 17.98%
PBT 50 -7,157 -12,168 -4,635 882 3,307 -23,032 -
Tax -1,098 -2,029 -2,110 -76 -260 -1,404 -510 13.61%
NP -1,048 -9,186 -14,278 -4,711 622 1,903 -23,542 -40.43%
-
NP to SH -1,909 -9,179 -14,243 -4,711 622 1,903 -23,542 -34.18%
-
Tax Rate 2,196.00% - - - 29.48% 42.46% - -
Total Cost 16,150 30,765 23,455 17,963 16,555 8,714 29,136 -9.35%
-
Net Worth 133,186 147,042 187,525 210,941 207,333 198,573 -64,179,114 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 133,186 147,042 187,525 210,941 207,333 198,573 -64,179,114 -
NOSH 443,953 445,582 446,489 413,611 414,666 413,695 18,109,231 -46.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -6.94% -42.57% -155.58% -35.55% 3.62% 17.92% -420.84% -
ROE -1.43% -6.24% -7.60% -2.23% 0.30% 0.96% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.40 4.84 2.06 3.20 4.14 2.57 0.03 119.82%
EPS -0.86 -2.06 -3.20 -1.14 0.15 0.46 -0.13 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.33 0.42 0.51 0.50 0.48 -3.544 -
Adjusted Per Share Value based on latest NOSH - 413,611
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.60 0.85 0.36 0.52 0.68 0.42 0.22 18.18%
EPS -0.08 -0.36 -0.56 -0.19 0.02 0.08 -0.93 -33.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0581 0.0741 0.0833 0.0819 0.0784 -25.3437 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.16 0.39 0.30 0.38 0.70 1.18 1.02 -
P/RPS 4.70 8.05 14.60 11.86 16.90 45.98 3,302.01 -66.42%
P/EPS -37.21 -18.93 -9.40 -33.36 466.67 256.52 -784.62 -39.80%
EY -2.69 -5.28 -10.63 -3.00 0.21 0.39 -0.13 65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.18 0.71 0.75 1.40 2.46 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 28/11/06 21/11/05 29/11/04 09/01/04 28/11/02 -
Price 0.10 0.38 0.32 0.38 0.68 1.06 1.02 -
P/RPS 2.94 7.85 15.57 11.86 16.42 41.30 3,302.01 -68.95%
P/EPS -23.26 -18.45 -10.03 -33.36 453.33 230.43 -784.62 -44.33%
EY -4.30 -5.42 -9.97 -3.00 0.22 0.43 -0.13 79.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.15 0.76 0.75 1.36 2.21 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