[MBRIGHT] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MBRIGHT] META BRIGHT GROUP BERHAD
Announcement Date
15-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 83.88%
YoY- 84.26%
Quarter Report
Latest QR
Upcoming QR
MBRIGHT's Result
MBRIGHT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 9,984 7,959 6,541 4,232 3,977 4,219 4,983 11.27%
PBT 3,463 1,122 -340 -2,205 -3,473 -2,561 -1,763 -
Tax -1,424 0 0 0 0 0 -100 50.40%
NP 2,039 1,122 -340 -2,205 -3,473 -2,561 -1,863 -
-
NP to SH 2,700 1,111 -335 -2,128 -3,472 -2,561 -1,863 -
-
Tax Rate 41.12% 0.00% - - - - - -
Total Cost 7,945 6,837 6,881 6,437 7,450 6,780 6,846 2.31%
-
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 236,795 194,734 75,881 158,897 173,932 176,880 186,707 3.71%
NOSH 2,393,214 1,947,346 421,566 324,281 294,801 245,667 245,667 41.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 20.42% 14.10% -5.20% -52.10% -87.33% -60.70% -37.39% -
ROE 1.14% 0.57% -0.44% -1.34% -2.00% -1.45% -1.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.42 0.41 1.55 1.31 1.35 1.72 2.03 -21.50%
EPS 0.09 0.06 -0.08 -0.68 -1.40 -1.04 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.18 0.49 0.59 0.72 0.76 -26.77%
Adjusted Per Share Value based on latest NOSH - 421,566
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.39 0.31 0.26 0.17 0.16 0.17 0.20 10.80%
EPS 0.11 0.04 -0.01 -0.08 -0.14 -0.10 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0769 0.03 0.0628 0.0687 0.0699 0.0738 3.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.20 0.17 0.085 0.15 0.105 0.155 0.205 -
P/RPS 47.43 41.59 5.48 11.49 7.78 9.03 10.11 26.81%
P/EPS 175.40 297.97 -106.96 -22.86 -8.92 -14.87 -27.03 -
EY 0.57 0.34 -0.93 -4.37 -11.22 -6.73 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.70 0.47 0.31 0.18 0.22 0.27 36.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 15/02/22 23/02/21 20/08/19 14/08/18 09/08/17 -
Price 0.17 0.175 0.085 0.145 0.10 0.165 0.175 -
P/RPS 40.32 42.82 5.48 11.11 7.41 9.61 8.63 26.73%
P/EPS 149.09 306.74 -106.96 -22.10 -8.49 -15.83 -23.08 -
EY 0.67 0.33 -0.93 -4.53 -11.78 -6.32 -4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.75 0.47 0.30 0.17 0.23 0.23 35.99%

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